UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549
_____________________


FORM 10-K
_________________________


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

For the fiscal year ended April 30, 20022003

Commission File Number 000-14851

INVESTORS REAL ESTATE TRUST

(Exact name of Registrant as specified in its charter)


North Dakota
(State or other jurisdiction of incorporation or
organization)
45-0311232
(IRS Employer Identification No.)

12 South Main Suite 100Street
Minot, North Dakota 58701

(Address of principal executive offices)

701-837-4738
(Registrant'sRegistrant’s telephone number, including area code)
_______________________


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

Securities registered pursuant to Section 12(g) of the Act:


Title of each class:Name of each exchange on which registered:
Shares of Beneficial Interest (no par value)
Name of each exchange on which registered:
The NASDAQ National Market

Indicate by check mark whether the RegistrantRegistrant: (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.þ[X] Yes  [   ]o No


Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (Sec. 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant'sregistrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.o[X]

     Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 126-2).þ Yeso No

The aggregate market value of the Registrant'sRegistrant’s outstanding capital shares of beneficial interest held by non-affiliates was $278,847,079$312,262,733, based on the last reported sale price on the NasdaqNASDAQ National Market on July 15,October 31, 2002.

The number of shares of beneficial interest outstanding as of AprilJune 30, 2002,2003, was 27,847,079.36,215,919.

     References in this Annual Report or Form 10-K to the “Company,” “IRET,” “we,” “us,” or “our” include consolidated subsidiaries, unless the context indicates otherwise.

Documents Incorporated by Reference: Portions of IRET'sIRET’s definitive Proxy Statement for its 20022003 Annual Meeting of Shareholders are incorporated by reference into Part III (Items 10, 11, 12 and 13) hereof.


INVESTORS REAL ESTATE TRUSTTABLE OF CONTENTS
(Registrant)

INDEX

PART I
PAGE
      1.      Business........................................................................................................
1PART I
      2.      Properties.....................................................................................................
18Item 1. Business
Item 2. Properties
Item 3. Legal Proceedings.........................................................................................30Proceedings
Item 4. Submission of Matters to a Vote of Security Holders......................................30Holders
PART II
PART II
                  Matters......................................................................................................31holder Matters
Item 6. Selected Financial Data.................................................................................33Data for Fiscal Years Ended April 30, Including Discontinued Operations.
Item 7. Management'sManagement’s Discussion and Analysis of Financial Condition and Results of Operations.................................................................................Operations
34Item 7a. Quantitative and Qualitative Disclosures About Market Risk
Item 8. Financial Statements and Supplementary Data
Item 9. Changes in and Disagreements with Accounting and Financial Disclosure
PART III
Item 10. Directors and Executive Officers of the Registrant
Item 11. Executive Compensation
Item 12. Security Ownership of Certain Beneficial Owners and Management
Item 13. Certain Relationships and Related Transactions
Item 14. Internal Controls and Procedures
PART IV
Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K
Exhibit Index
Signatures
Certifications
INDEPENDENT AUDITOR’S REPORT
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED STATEMENTS OF OPERATIONS
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
CONSOLIDATED STATEMENTS OF CASH FLOWS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
ADDITIONAL INFORMATION
INDEPENDENT AUDITOR’S REPORT ON ADDITIONAL INFORMATION
REAL ESTATE AND ACCUMULATED DEPRECIATION
INVESTMENTS IN MORTGAGE LOANS ON REAL ESTATE
SELECTED FINANCIAL DATA
GAIN(LOSS) FROM PROPERTY DISPOSITIONS
MORTGAGE LOANS PAYABLE
PROPERTY ACQUISITIONS
QUARTERLY RESULTS OF CONSOLIDATED OPERATIONS
EX-21.(i) Subsidiaries of the Company
EX-99.(i) Section 906 Certification of CEO
EX-99.(ii) Section 906 Certification of CFO


INVESTORS REAL ESTATE TRUST

INDEX

PAGE
PART I
1.     Business2
2.     Properties30
3.     Legal Proceedings43
4.     Submission of Matters to a Vote of Security Holders43
PART II
5.     Market for Registrant’s Common Stock and Related Security Holder Matters43
6.     Selected Financial Data for Fiscal Years Ended April 30, Including Discontinued Operations45
7.     Management’s Discussion and Analysis of Financial Condition and Results of Operations46
7a.   Quantitative and Qualitative Disclosures about Market Risk............................Risk5371
8.     Financial Statements and Supplementary Data................................................Data5372
9.     Changes in and Disagreements on Accounting and Financial Disclosure...........Disclosure53
72 
PART III
 
10.   Directors and Executive Officers of the Registrant..........................................Registrant5473
11.   Executive Compensation................................................................................Compensation5473
12.   Security Ownership of Certain Beneficial Owners and Management................Management5473
13.   Certain Relationships and Related Transactions..............................................Transactions54
73 
PART IV
 
14.   Internal Controls and Procedures74
15.   Exhibits, Financial Statement Schedules and Reports on Form 8-K.................8-K5574
Exhibit Index..........................................................................................................Index5575
      Signatures..............................................................................................................
57Signatures76
Certifications78
Report of Independent Certified Public Accountants................................................AccountantsF-1 - F-47F-58


PART 1

Special Note Regarding Forward Looking Statements

Certain statements included in this discussionAnnual Report on Form 10-K and the documents incorporated into this Form 10K405document by reference are "forward-looking statements"“forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934.1934, as amended (the “Exchange Act”). Such forward-looking statements include statements about our intention to invest in properties that we believe will increase in income and value; our belief that the real estate markets in which we invest will continue to perform well; our belief that we have the liquidity and capital resources necessary to meet our known obligations and to make additional real estate acquisitions and capital improvements when appropriate to enhance long term growth; and other statements preceded by, followed by or otherwise including words such as "believe," "expect," "intend," "project," "anticipate," "potential," "may," "will," "designed," "estimate," "should," "continue"“believe,” “expect,” “intend,” “project,” “anticipate,” “potential,” “may,” “will,” “designed,” “estimate,” “should,” “continue” and other similar expressions. These statements indicate that we have used assumptions that are subject to a number of risks and uncertainties that could cause our actual results or performance to differ materially from those projected.

Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, we can give no assurance that these expectations will prove to have been correct. Important factors that could cause actual results to differ materially from the expectations reflected in the forward-looking statements include:

1
In light of these uncertainties, the events anticipated by our forward-looking statements might not occur. IRET undertakesWe undertake no obligation to publicitypublicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. The foregoing review of factors that could cause our actual results to differ materially from those contemplated in any forward-looking statements included in this Annual Report on Form 10-K should not be construed as exhaustive.

PART I

Item 1. Business

Internet Website

     Our internet address is www.iret.com. We make available, free of charge, through the “SEC filings” tab under the Investor Relations section of our internet website, our Annual Report on Form 10-K, our quarterly reports on Form 10-Q, our current reports on Form 8-K, and amendments to such reports filed or furnished pursuant to Section 13(a) or 15(d) of the Exchange Act as soon as reasonably practicable after such forms are filed with or furnished to the SEC. Information on our internet website does not constitute part of this Annual Report on Form 10-K.

Overview

We are a self-administered, externally managed equity Real Estate Investment Trust or REIT and our business consists of owning and operating income-producing real properties. We are structured as an Umbrella Partnership Real Estate Investment Trust or UPREIT and we conduct our day-to-day business operations though our operating partnership, IRET Properties, a North Dakota limited partnership.Limited Partnership. We have fundamental strategies of focusing our real estate investments in the upper Midwest, primarily in Minnesota, North Dakota, South Dakota, Montana and Nebraska, and of diversifying our investments between multi-family residential and commercial properties. For the twelve months ended April 30, 2002,2003, our real estate investments in the states listed above accounted for 79%82.5% of our total gross revenue.

Our objective is to increase shareholder value by employing a disciplined investment strategy. This strategy is focused on growing assets in desired geographical markets, achieving diversification by property type and location, adhering to targeted returns by acquiring properties in an attempt to create value for our investors. We have increased our cash distributions every year since our inception 3233 years ago and every quarter since 1988.

We seek to diversify our investments between multi-family residential and commercial properties. As of April 30, 2002,2003, our real estate portfolio consisted of:

  • 66

    64 multi-family residential properties, containing 8,2968,227 apartment units and having a total investment (less accumulated depreciation) of $348$348.3 million; and
  • 67

2


125 commercial properties, containing 3,796,4806.1 million square feet of leasable space and having a total investment (less accumulated depreciation) of $333$495.8 million.

Typically, we attempt to concentrate our multi-family residential properties in communities with populations of approximately 35,000 to 500,000 and we attempt to concentrate our commercial holdings in metropolitan areas with populations of approximately 100,000 to three3.0 million. Our multi-family residential properties include apartment buildings, complexes and communities. Our commercial properties include office buildings, warehouse and industrial facilities, medical office and health care facilities, and retail stores and centers. As of April 30, 2002,2003, no single tenant accounted for more than 10%10.0% of our total commercial rental revenues. At April 30, 2002,2003, the economic occupancy rates for our multi-family residential properties and our


commercial properties were 94.4%91.2% and 97.2%,95.4% respectively. Our average economic occupancy rates for those properties we have owned for at least the past 12 months or what we label as stabilized properties for the twelve-month period ended April 30, 2002,2003, were 95.2%92.2% for multi-family residential properties and 96.6%95.3% for commercial properties. Economic occupancy rates are calculated by dividing the rent collected by the rent scheduled.

We generally use available cash or short-term floating rate debt to acquire real estate. We then replace such cash or short-term floating rate debt with fixed-rate secured debt, typically in an amount equal to 70%65.0% to 70.0% of the acquisition cost. In appropriate circumstances, we also may acquire one or more properties in exchange for limited partnership units of IRET Properties, which are convertible, into IRET Shares of Beneficial Interest ("Shares") on a one-to-one basis after the expiration of a minimum holding period of one-year, into cash or, longer.at our sole discretion, into our Shares of Beneficial Interest (“Shares”) on a one-to-one basis. Subject to our continued ability to raise equity capital and exchange limited partnership units, we anticipate acquiring $100$100.0 million to $200$200.0 million of real estate assets on an annual basis.

We generally contract with locally based third-party management companies to handle all onsite management duties necessary for the proper operation of our properties. Substantially,Generally, all of our management contracts provide for compensation ranging from 2.8%2.5% to five percent5.0% of gross rent collections and, in all but two contracts, we may terminate these contracts in 60 days or less. The two management contracts that may not be terminated by us in 60 days or less by providing written notice of termination.may be terminated if the manager fails to meet certain financial performance goals. The use of locally-based management companies allows us to enjoy the benefits of local knowledge of the applicable real estate market, while avoiding the cost and difficulty associated with maintaining management personnel in every city in which we operate.

Business DevelopmentsInvestments Since May 1, 20012002


Investments. During the past fiscal year we acquired 1062 commercial properties consisting of 1,276,6032.4 million leasable square feet for $119,329,418.$163.5 million and invested $7.1 million in expanding our Southdale Medical Center. We also acquired fivetwo residential apartment communities containing 517132 units for $23,950,924.$3.9 million. In addition, eight undeveloped or vacant properties were acquired for $2.8 million. In order to complete these acquisitions, we used $33,249,171$22.2 million of our own cash,

3


issued 2,269,642 operating894,085 limited partnership units in our operating partnershipof IRET Properties with a value of $20,138,748 and$8.9 million, issued 7,350,918 Shares with a value net of issue costs of $61.3 million, borrowed the balanceor assumed debt of $89,892,423$83.4 million from various lenders.

In December 2001, we issued 3,100,000 shareslenders, and had a minority partner investment of beneficial interest for a sales price of $8.75 per share, raising net proceeds of $24,955,000.

In April 2002, we issued 3,600,000 shares of beneficial interest for a sales price of $9.50 per share, raising net proceeds of $31,806,000.

In April of 2002, we discontinuedequity in the issuance of investment certificates and the outstanding certificates will be redeemed as they mature.  The amount of certificates to be redeemed$1.5 million. The majority of the commercial properties we acquired during the past year were part of our merger with the T.F. James Company located in fiscal 2003 and succeeding yearsMinneapolis, Minnesota. As a result of the merger, we opened an office in Minneapolis, which is as follows:

Year Ending April 30,
2003
$  16,484,256
2004
1,995,822
2005
2,221,533
2006
2,177,886
2007
     2,307,085
$  25,186,582

3


located at 21500 Highway 7, Greenwood, Minnesota.

Other Developments During the Past Year

Property Dispositions. dispositions.During the past fiscal year, we sold three commercial properties for a total of $2,032,213 and two$6.6 million, four residential apartment communities for a total $1,395,000$4.6 million, and land for $102,000, resulting in a total gain of $604,282$1.6 million on gross sale proceeds of $11.2 million for fiscal 2002.2003.

Investment certificates.In April 2002, we discontinued the issuance of investment certificates. All outstanding certificates will be redeemed as they mature. During the past year, we redeemed $16.2 million of investment certificates. The amount of investment certificates to be redeemed in fiscal 2004 and succeeding years is as follows:

     
Year Ending April 30, Principal Balance

 
2004 $1,908,958 
2005  2,305,138 
2006  2,271,037 
2007  2,407,958 
2008  141,605 
   
 
  $9,034,696 
   
 

Third Restated Declaration of Trust.At our Annual Meeting of Shareholders to be held on September 23, 2003, our shareholders may approve Articles of Amendment and a Third Restated Declaration of Trust. Our Board of Trustees has already unanimously approved the Third Restated Declaration of Trust. If approved, the Third Restated Declaration of Trust will, among other things, remove all references to a “sponsor” or “advisor;” simplify our corporate governance by removing provisions regarding our investment policies, borrowing and other limitations and compensation and fees; modifying provisions regarding transfer restrictions and ownership limitations of Shares; and modifying provisions regarding our capital structure by allowing our Board of Trustees to establish by resolution more than one class or series of Shares and to fix the relative rights and preferences of such different class or series of shares without the prior approval of our shareholders. For a more complete summary of the material differences between our Second Restated Declaration of Trust and our proposed Third Restated Declaration of Trust , please see our definitive Proxy Statement for our 2003 Annual Meeting of Shareholders to be filed with the SEC on or about August 11, 2003.

4


Our Executive Officers

     Set forth below are the names, ages, titles and biographies of each of our executive officers as of July 15, 2003.

NameAgeTitle



Thomas A. Wentz, Sr.68President and Chief Executive Officer
Charles Wm. James55Senior Vice President
Timothy P. Mihalick44Senior Vice President and Chief Operating Officer
Thomas A. Wentz, Jr.37Senior Vice President & General Counsel
Diane K. Bryantt39Senior Vice President and Chief Financial Officer
Michael A. Bosh32Secretary and Associate General Counsel

Thomas A. Wentz, Sr.has been associated with us since our formation on July 31, 1970. Mr. Wentz, Sr. was a member of our Board of Trustees from 1970 to 1998, Secretary from 1970 to 1987, and Vice President from 1987 to July 2000. Mr. Wentz, Sr. has served as our President and Chief Executive Officer since July 2000. Previously, from 1985 to 1991, Mr. Wentz, Sr. was a Vice President of our advisor, Odell-Wentz & Associates, L.L.C., and, until August 1, 1998, was a partner in the law firm of Pringle & Herigstad, P.C.

Charles Wm. Jameswas appointed as a Senior Vice President in February, 2003. Prior to becoming a Senior Vice President, Mr. James served in several officer positions from 1976 to February 2003, including the officer of President, with the T.F. James Company, an Iowa corporation that was merged into IRET, Inc. in February 2003. Mr. James is currently a managing member of Thomas F. James Properties, L.L.C., an Arkansas commercial development company; a partner of Peak Properties Development, a Montana commercial development partnership; a partner of James Family Properties, a Minnesota commercial development partnership; and a limited partner of Thomas F. James Realty Limited Partnership, L.L.L.P., a commercial property management company;

Timothy P. Mihalickjoined us as a financial officer in May 1981, after graduating from Minot State University. He has served in various capacities with us over the years and was named Vice President in 1992. Mr. Mihalick has served as the Chief Operating Officer since 1997, as a Senior Vice President since 2002, and as a member of our Board of Trustees since 1999.

Thomas A. Wentz, Jr.joined us as General Counsel and Vice President in January 2000. He has served as a Senior Vice President since 2002 and as a member of our Board of Trustees since 1996. Prior to 2000, Mr. Wentz, Jr. was a shareholder in the law firm of Pringle & Herigstad, P.C. from 1992 to 1999. Mr. Wentz, Jr. is a member of the North Dakota Bar Association and a Director of SRT Communications, Inc. Mr. Wentz, Jr. is the son of Mr. Wentz, Sr.

5


Diane K. Bryanttjoined us in June 1996 and served as our Controller and Corporate Secretary before being appointed to the positions of Senior Vice President and Chief Financial Officer in 2002. Prior to joining us, Ms. Bryantt was employed by First American Bank, Minot, North Dakota.

Michael A. Boshjoined us as Associate General Counsel and Secretary in September 2002. Prior to 2002, Mr. Bosh was a shareholder in the law firm of Pringle & Herigstad, P.C. Mr. Bosh graduated from Jamestown College in 1992 and from Washington & Lee University School of Law in 1995. Mr. Bosh is a member of the American Bar Association and the North Dakota Bar Association.

Employees

As of April 30, 2002,2003, we had 1828 full time employees.

Environmental Matters

Under various federal, state and local laws, ordinances and regulations, owners, as well as tenants and operators, of real estate, may be required to investigate and clean up hazardous substances released at a property, and may be held liable to a governmental entity or to third parties for property damage or personal injuries and for investigation and clean-up costs incurred in connection with any contamination. In addition, some environmental laws create a lien on a contaminated site in favor of the government for damages and costs it incurs in connection with the contamination. We have reviewed some preliminarydone an environmental surveys of the facilitiesreview for all properties that we own. Based upon that review we do not believe that any of these properties are subject to any material environmental contamination. However, no assurances can be given that:

a prior owner, operator or occupant of the properties we own or the properties we intend to acquire did not create a material environmental condition not known to us, which might have been revealed by more in-depth study of the properties; and
future uses or conditions (including, without limitation, changes in applicable environmental laws and regulations) will not result in the imposition of environmental liability upon us.

Structure

We were organized as a REIT under the laws of the State of North Dakota on July 31, 1970. WeOur Second Restated Declaration of Trust provides that we will continue in existence until the expiration of 20 years after the death of the last survivor of the seven original members of our Board of Trustees, unless sooner terminated or extended by a vote of shareholders holding a majority of the issued and outstanding Shares. Five of the seven original members of our Board of Trustees are still living, the youngest being 6768 years of age. Our existence may be extended indefinitely by an action of the members of theour Board of Trustees, which is approved by the vote of shareholders holding fifty per cent50.0% or more of the outstanding Shares.

6


Since our formation, we have operated as a REIT under Sections 856-858 of the Internal Revenue Code, as amended (the “Code”), and since February 1, 1997, we have been structured as an UPREIT. Since restructuring as an UPREIT, we have conducted all of our daily business operations through IRET Properties. IRET Properties is organized under the laws of the State of North Dakota pursuant to an Agreement of Limited Partnership dated January 31, 1997. IRET Properties is principally engaged in acquiring, owning, operating and leasing multi-family apartment buildingsresidential and commercial real estate. The sole general partner of IRET Properties is IRET, Inc., a North Dakota corporation and our wholly-owned subsidiary. All of our assets (except for qualified

4


REIT subsidiaries) and liabilities were contributed to IRET Properties, through IRET, Inc., in exchange for the sole general partnership interest in IRET Properties, which is held by IRET, Inc. As of April 30, 2002,2003, IRET, Inc. owned a 74%78.0% interest in IRET Properties. The remaining ownership of IRET Properties is held by individual limited partners, none of whomwho own more than ten percent10.0% of the outstanding limited partnership units.

Competition

Investing in and operating real estate is a very competitive business. We compete against other REITs, numerous financial institutions, and numerous individuals and public and private companies who are actively engaged in this business. We do not believe we have a dominant position in any of the geographic markets in which we operate but some of our competitors are dominant in selected markets. Many of our competitors have greater financial and management resources than we have. We believe, however, that the geographic diversity of our investments, the experience and abilities of our management, the quality of our assets and the financial strength of many of our commercial tenants affords us some competitive advantages whichthat have in the past and will in the future allow us to operate our business successfully despite the competitive nature of our business. During the past year, we witnessed an unprecedented demand for quality investment real estate. This demand caused an escalation in price for all types of real estate. As a result, we were unable to purchase properties that will generate rates of return similar to those we acquired in previous years. We expect that the levels of return to be achieved through the investment in existing and stabilized real estate will remain lower than in previous periods as long as interest rates remain at historically low levels.

Investment Strategy and Policies

Our investment strategy is to invest in multi-family apartment communitiesresidential properties and certain commercial properties, such as warehouses, retirement homes, manufacturing plants, offices and retail properties, that are leased to single or multiple tenants, usually for five years or longer, and are located throughout the upper Midwest. We operate mainly within the states of North Dakota and Minnesota, although we do have real estate investments in South Dakota, Montana, and Nebraska, as well as, Colorado, Georgia, Idaho, Iowa, Kansas, Michigan, Washington, Texas and Texas.Wisconsin. We generally seek to leverage all of the property that we acquire so that the debt on such property is approximately 70%65.0% to 70.0% of the property'sproperty’s value.

7


In order to implement our investment strategy we have certain investment policies. Our significant investment policies are as follows:

5
The method of financing the purchase of real estate investments is primarily from borrowed funds and the sale of Shares.

We intend to distribute all of the net income generated from rental income and interest income to our shareholders and limited partners in quarterly cash distributions in January, April, July, and October.

There is no limitation on the number or amount of mortgages that may be placed on any one piece of property, unless we seek to borrow an amount in excess of 300% of our total net assets, in which case our Second Restated Declaration of Trust requires that such amount be approved by a majority of the independent members of the Board of Trustees and disclosed to the shareholders in the next quarterly report, along with justification for such excess. In addition to the 300% limitation on total indebtedness, it is our policy that we will not exceed a 70% debt level on our real estate assets. As of April 30, 2002, our ratio of total real estate mortgages to total real estate assets was 67%, while our ratio of total indebtedness as compared to our net assets was 223%. This policy may be changed at anytime, or from time to time, without notice to, or approval
Investments in the securities of, or interests in, persons primarily engaged in real estate activities and other securities.While we are permitted to invest in the securities of other entities engaged in the ownership and operation of real estate, as well as other securities, we currently have no plans to make any investments in other securities. Over the past three years, we have purchased United States guaranteed obligations and common shares of five other publicly traded REITs. These purchases were made solely for the purpose of holding cash until future real estate investments were identified.
In no event were the purchases of the shares of publicly traded REITs made for the purpose of exercising control over such issuer. As of the date of this report, we have no investments in the securities of, or interests in, persons primarily engaged in real estate, except we do own interests in a number of limited partnerships and companies that were organized for the sole purpose of conducting our real estate business activities.
Any policy, as it relates to investments in other securities, may be changed by a majority of the members of our Board of Trustees at anytime, or from time to time, without notice to, or a vote of, our shareholders.
Investments in real estate or interests in real estate.We currently own multi-family residential properties and/or commercial properties in 13 states. We may invest in real estate, or interests in real estate, that is located anywhere in the United States, however, we currently plan to focus our investments in those states in which we already have property, with specific concentration in Minnesota, North Dakota, Nebraska, Montana, and South Dakota. Similarly, we may invest in any type of real estate or interest in real estate including, but not limited to, office buildings, apartment buildings, shopping centers, industrial and commercial properties, special purpose buildings and undeveloped acreage. We may not, however, invest more than 10.0% of our total assets in unimproved real estate, excluding property being developed or property where development will be commenced within one year.
The operation of our real estate, as it pertains to the day-to-day management, is delegated to third-party professional real estate management companies. All major operating decisions concerning the operation of our real estate are, however, made by our Board of Trustees. The method of financing the purchase of real estate investments is primarily from borrowed funds and from the sale of Shares.
We intend to distribute all of the net income generated from rental income and interest income to our shareholders and limited partners in quarterly cash distributions in January, April, July, and October of each year.

It is not our policy to acquire assets primarily for capital gain through sale in the short term. Rather, it is our policy to acquire assets with an intention to hold such assets for at least a 10-year period. During the holding period, it is our policy to seek current income and capital appreciation through an increase in the price of our Shares as a result of the increase in value of the underlying real estate portfolio, as well as increased revenue as a result of higher rents.8

Any policy as it relates to investments in real estate or interests in real estate may be changed by the trustees at anytime without notice to or a vote of the shareholders.

6
Our policies relating to mortgage loans, including second mortgages, may be changed by the Board of Trustees at any time, or from time to time, without notice to, or a vote of, the shareholders.

There is no limitation on the number or amount of mortgages that may be placed on any one piece of property, unless we seek to borrow an amount in excess of 300% of our total net assets, in which case our Second Restated Declaration of Trust requires that such amount be approved by a majority of the independent members of our Board of Trustees and disclosed to our shareholders in the next quarterly report, along with justification for such excess. In addition to the 300% limitation on total indebtedness, it is our policy that we will not exceed a 65.0% to 70.0% debt level on our real estate assets. As of April 30, 2003, our ratio of total real estate mortgages to total real estate assets was 58.6% while our ratio of total indebtedness as compared to our net assets was 186.3%. This policy may be changed at anytime, or from time to time, without notice to, or approval of, our shareholders.
It is not our policy to acquire assets primarily for capital gain through sale in the short term. Rather, it is our policy to acquire assets with an intention to hold such assets for at least a 10-year period. During the holding period, it is our policy to seek current income and capital appreciation through an increase in the price of our Shares as a result of the increase in value of the underlying real estate portfolio, as well as increased revenue as a result of higher rents.
Any policy as it relates to investments in real estate or interests in real estate may be changed by our Board of Trustees at anytime without notice to or a vote of our shareholders.
Investments in real estate mortgages.While not our primary business focus, we do make loans to others that are secured by mortgages, liens or deeds of trust covering real estate. Over the last three years, we have made a number of mortgage loans. We have no restrictions on the type of property that may be used as collateral for a mortgage loan; provided, however, that except for loans insured or guaranteed by a government or a governmental agency, we may not invest in or make a mortgage loan unless an appraisal is obtained concerning the value of the underlying property.
Unless otherwise approved by our Board of Trustees, it is our policy that we will not invest in mortgage loans on any one property if in the aggregate the total indebtedness on the property, including our mortgage, exceeds 85% of the property’s appraised value.
We can invest in second mortgages without notice to, or the approval of, our shareholders. As of April 30, 2003, we only had five second mortgages with a principal balance net of allowance of $1.2 million. We do not currently plan to invest in any other second mortgages.
Our policies relating to mortgage loans, including second mortgages, may be changed by our Board of Trustees at any time, or from time to time, without notice to, or a vote of, our shareholders.

9


Total Real Estate Rental Revenue

As of April 30, 2002,2003, our real estate portfolio consisted 53% of 43.4% multi-family apartment complexes,residential properties, based on the dollar amount of our original investment plus capital improvements through April 30, 2002,2003, and 47% of56.6% commercial buildings, andproperties, based on the dollar amount of our original investment plus capital improvements through April 30, 2002.2003. The dollar amounts and percentages of total real estate rental revenue by property group for each of the three most recent fiscal years ended April 30, were as follows:

Apartment
Gross Revenue
%
Commercial
Gross Revenue
%
Total Revenue
                    
    Apartment Commercial 
 Gross Revenue % Gross Revenue % Total Revenue
 
 
 
 
 
2003
 $59,734,691  50.2% $59,166,328  49.8% $118,901,019 
2002
$   59,052,950
64%
$   32,685,652
36%
$   91,738,602 58,429,394  64.4% 32,298,473  35.6% 90,727,867 
2001
  55,806,712
75%
  18,994,010
25%
74,800,722 55,244,032  74.7% 18,672,410  25.3% 73,916,442 
2000
42,379,855
78%
11,878,026
22%
54,257,881

Increase of Commercial Property Investments

Historically, the assets in our portfolio consisted predominantly of multi-family residential properties, as compared to commercial properties. More recently, our investment activities have caused this balance to shift so that the percentage of commercial properties held in our portfolio has increased significantly. Specifically, approximately 85%90.4% of our property acquisitions made in withinduring the past 24 months have been commercial properties. This change is predominantly due to the greater availability of commercial properties on terms that meet our financial and strategic objectives. IfBased on current market conditions, continue, we anticipate that the percentage of commercial properties could equal orthat we may acquire will continue to significantly exceed the percentagenumber of multi-family residential properties that we may acquire during

7


fiscal 2003.2004. This may not, however, be a long-term trend as in future periods we may purchase a greater percentage of multi-family residential properties depending on market conditions.

Recent Acquisitions, Dispositions andMajor Tenants

During the three most recent fiscal years ending April 30, we acquired 15 apartment communities, consisting of 2,401 units, for a total cost of $163 million, and 48 commercial properties, containing 2.8 million square feet of space, for a total cost of $273 million. During the most recent fiscal year ended April 30, 2002, we sold 5 properties, realizing a net gain of $600,000.     No single tenant accounted for more than ten percent10.0% of revenues during any of the past three fiscal years.year. As of April 30, 2002,2003, our threeten largest commercial tenants, as a percentage of total commercial rentsreal estate rental income, were: Step II, INc. DBA Edgewood Vista 9%, HealthEast Medical 6% and Great Plains Software, a subsidiary of Microsoft, Inc. 6%.

% of
Tenant NameStock SymbolExchangeTotal




Edgewood Living Communities, Inc.N/AN/A2.7%
Healtheast - Woodbury & MaplewoodN/AN/A1.6%
Microsoft - Great PlainsMSFTNASDAQ1.6%
Northland Insurance CompanyN/AN/A1.5%
Smurfit - Stone Container Corp.SSCCNASDAQ1.4%
Alliant Techsystems, Inc.ATKNYSE1.0%
Wilsons The Leather Experts Inc.WLSNNASDAQ1.0%
Miracle-Ear, Inc.N/AN/A1.9%
Agere Systems, Inc.AGRANYSE1.8%
Barnes & Noble, Inc.BKSNASDAQ1.7%

10


Economic Occupancy Rates

Economic occupancy rates are shown below for each property group in each of the three most recent fiscal years ending April 30. Economic occupancy rates are calculated by dividing the rent collected by the rent scheduled. In the case of apartmentmulti-family residential properties, lease arrangements with individual tenants vary from month-to-month to one-year leases, with the normal term being six months. Leases on commercial properties vary from onemonth-to-month to 20 years.

2002
2001
2000
            
Apartment Occupancy
94.40%93.96%93.24%
 2003 2002 2001
 
 
 
Multi-Family Residential Occupancy  91.2%  94.4%  94.0%
Commercial Occupancy
97.90%97.20%97.80%  95.4%  97.9%  97.2%

Material Lease Terms

Residential.Multi-family residential.Our typical residential lease terms are as follows:

          (i)        
(i)Terms of three to twelve months.
(ii)Month-to-month occupancy may be, but is generally not, permitted.
(iii)Water, sewer and garbage are included in the monthly rent, and all other utilities and services are the direct responsibility of the tenant.
(iv)Tenants are not required to carry renter’s insurance.

          (ii)        Month-to-month occupancy is generally not permitted.

          (iii)       Water, sewer and garbage are included in the monthly rent, and all other utilities and services are the direct  responsibility of  the tenant.

          (iv)       Tenants are not required to carry renter's insurance.

     Commercial.Our typical commercial leastlease terms are as follows:

          (i)         Terms from one to 20 years plus guaranteed renewal terms.

          (ii)        Renewal term rents will be equal to current market rents at time of renewal, and in no event less than the most  recent rental rate.

          (iii)       Tenant pays all expenses associated with taxes, insurance, repairs, daily operations and maintenance.

8


          (iv)       Rent is payable in fixed monthly amounts (less than five percent of rental income is based on our commercial tenant's sales).

          (v)      
(i)Terms from one to 20 years, plus guaranteed renewal terms.
(ii)Renewal term rents are generally equal to current market rents at the time of renewal, and in no event are less than the most recent rental rate.
(iii)Tenant pays all expenses associated with taxes, insurance, repairs, daily operations and maintenance.
(iv)Rent is payable in fixed monthly amounts (less than five percent of rental income is based on our commercial tenant’s sales).
(v)Tenants are prohibited from assigning their lease or subleasing without our written approval.
(vi)We may sell the property and assign the lease at any time without the approval of the tenant.
(vii)We rarely grant tenants an option to purchase the property.

          (vi)       We may sell the property and assign the lease at any time without the approval of the tenant.11

          (vii)      We do not grant tenants an option to purchase the property.


Certain Lending Requirements

In certain instances, in connection with the acquisition of investment properties, the lender financing such properties may require, as a condition of the loan, that the properties be owned by a "single“single asset entity." Accordingly, we have organized two wholly-owned subsidiary corporations, and IRET Properties has organized several limited partnerships, for the purpose of holding title in an entity that complies with such lending conditions. All financial statements of these subsidiaries are consolidated into our financial statements.

Selection, Management and Custody of Our Real Estate Assets

The day to dayday-to-day management of our real estate assets is handled by third-party professional real estate management companies. Day-to-day management activities include,include: the negotiation of potential leases, the preparation of proposed operating budgets, and the supervision of routine maintenance and capital improvements that have been authorized by us. All activities relating to the purchase, sale, insurance coverage, capital improvements, approval of commercial leases, and annual operating budgets and major renovations are made exclusively by our employees and are then implemented by the third-party property management companies.

9


As of April 30, 2002,2003, we had property management contracts with the following companies:

Firm
Address
Firm
Address


Bayport Properties
300 S. Hwy. 169, Suite 120, Minneapolis, MN 55426
Builder's
Builder’s Management & Investment Co.
1445 1st Avenue North, Fargo, ND 58102
Coast Management
PO Box 2066, Boise, ID 83701-2066;
2610 Wetmore Avenue, Everett, WA 98206
Coldwell Banker First Realty
PO Box 9379, Fargo, ND 58106-9379
ConAm
ConAm2301 Ohio Dr., Suite 285, Plano, TX 75093;
10800 E. Bethany Dr., Aurora, CO 80014
Dakota Commercial
1197 B S. Columbia Rd., Grand Forks, ND 58201
Fischer & Erwin Property Management
730 Main Street, Suite 204, Billings, MT 59107
Hoyt Properties, IncInc.
5700 Smetana Dr., Minnetonka, MN 55343
Investors Management and Marketing, IncInc.
PO Box 2064, Minot, ND 58702-2064
Illies Nohave Heinen Property Mgmt.Mgmt
300 E. Germain St., St. Cloud, MN 56304
Kahler Property Management
2020 W. Omaha, Rapid City, SD 57702
Opus Northwest Management, L.L.C.
10350 Bren Rd. W., Minnetonka, MN 55343;
PO Box 59110, Minneapolis, MN 55459-0110
Remada
Remada Companies12400 Whitewater Dr, Suite 140, Minnetonka, MN 55343
Sand Companies, Inc.
PO Box 727, Waite Park, MN 56387-0727
United Properties
3500 West 80th Street, Minneapolis, MN 55431
Weis Management
2227 7th St. NW, Rochester, MN 55901

All12


     Generally, all of our management contracts provide for compensation ranging from 2.5% to 5.0% of gross rent collections and, in all but two contracts, we may terminate these contracts in 60 days or less. The two management contracts that may not be terminated in 60 days or less may be terminated by us without cause or penalty upon no more than 60-days written notice.if the manager fails to meet certain financial performance goals. It is our understanding that each of the property management companies listed above are properly licensed, insured and bonded to the extent required for their particular duties.

With the exception of Hoyt Properties, Inc., none of the firms engaged to provide property management services are affiliated with IRET, itsus, our officers or members of itsour Board of Trustees. Hoyt Properties, Inc. is owned 100%100.0% by Steven B. Hoyt, a member of our Board of Trustees, and his wife. Hoyt Properties, Inc. manages the commercial buildings that we acquired from him pursuant to written management contracts.


10


With respect to multi-tenant commercial properties, we rely almost exclusively on third-party brokers to locate potential tenants. As compensation, most brokers may receive a commission of up to seven percent7.0% of the total rent to be paid over the term of the lease. This commission rate is the industry standard, and, in our opinion,which we believe is commercially reasonable.

Policies With Respect to Certain of Our Activities
The following information is a statement of our

     Our current policies as they pertain to the described activities.

For the three most recent fiscal years ended April 30, we have borrowed funds on new property acquisitions and developments as follows:
 
2002
2001
2000
 
   
Cost of property acquired or developed
$143,280,342$143,042,292$ 154,094,051
Net increase in borrowings
$  90,611,975$  93,794,047$  89,985,698
Borrowing as a percentage of cost
63%65%58%
described below.

11
Cash distributions to shareholders and holders of limited partnership units.We intend to continue our policy of making cash distributions to our shareholders and the holders of limited partnership units of approximately 65.0% to 80.0% of our funds from operations and to use the remaining funds for capital improvements or the purchase of additional properties. This policy may be changed at any time by our Board of Trustees without notice to, or approval of, our shareholders.
Issuing senior securities.We have issued and outstanding investment certificates, which are issued for a definite term and annual interest rate. In the event of our dissolution, the investment certificates would be paid in preference to our Shares. In April 2002, we discontinued the issuance of investment certificates.
Borrowing money.We rely on borrowed funds in pursuing our investment objectives and goals. It is our policy to seek to borrow up to 65.0% to 70.0% of the cost of all new real estate acquired or developed. This policy concerning borrowed funds is vested solely with our Board of Trustees and can be changed by our Board of Trustees at any time, or from time to time, without notice to, or a vote of, our shareholders. Such policy is subject, however, to the limitation in our Second Restated Declaration of Trust, which provides that unless justified and approved by a majority of the independent members of our Board of Trustees and disclosed to our shareholders in the next quarterly report along with justification for such excess, we may not borrow more than 300% of the value of our total portfolio of assets. Our Second Restated

13


Declaration of Trust does not impose any limitation on the amount that we may borrow against any one particular property.
For the three most recent fiscal years ended April 30, we have borrowed funds on new property acquisitions and developments as follows:

 
2002
2001
2000
 
   
Limited partnership units issued
2,269,643 2,968,0302,709,253
Dollar value
$20,138,748   $25,344,059$ 21,602,838
12

Over the past three years, we have repurchased shares under the terms of our distribution reinvestment plan for allocation to those shareholders that elect to reinvest their distributions in additional shares. For the three most recent fiscal years ended April 30, we have repurchased the following number and amount of shares:

For the Period Ending April 30
2002
2001
2000
 
   
Number of shares
16,200555,785372,500
Total price paid by IRET
$    134,986$ 4,478,401$  2,97,0675
Average price per share
$        8.332$        8.057$           7.97
             
  2003 2002 2001
  
 
 
Cost of property acquired or developed $177,206,783  $143,280,342  $143,042,292 
Net increase in borrowings $79,828,297  $90,611,975  $93,794,047 
Borrowing as a percentage of cost  45.0%  63.2%  65.6%

Underwriting securities of other issuers.We have not, for the past three years, engaged in, and we are not currently engaging in, the underwriting of securities of other issuers. Our Second Restated Declaration of Trust does not impose any limitation on our ability to underwrite the securities of other issuers. Any decision to do so is vested solely in our Board of Trustees and may be changed at any time, or from time to time, without notice to, or a vote of, our shareholders.
Engaging in the purchase and sale or turnover of investments.We have not, for the past three years, engaged in, and we are not currently engaging in the purchase and sale or turnover of investments. It is our policy to acquire or develop real estate that will be held for a period of at least ten years. Even though we have not engaged, and we are not currently engaging in this practice, our Second Restated Declaration of Trust does not impose any limitation on our ability to do so. Any decision to do so is vested solely in our Board of Trustees and may be changed at any time, or from time to time, without notice to, or a vote of, our shareholders.
Offering securities in exchange for property.Our organizational structure allows us to offer limited partnership units of IRET Properties in exchange for real estate, and we plan to do such on a continuous and ongoing basis. The limited partnership units are convertible into Shares on a one-for-one basis after a minimum one-year holding period. All limited partnership units receive the same cash distributions as those paid on Shares. Limited partners are not entitled to vote on any matters affecting us until they convert their limited partnership units to Shares. All exchanges of limited partnership units to Shares are subject to approval by our Board of Trustees, on such terms and conditions that are deemed reasonable by our Board.
Our Second Restated Declaration of Trust does not contain any restrictions on our ability to offer the limited partnership units of IRET Properties in exchange for property. As a result, any decision to do so is vested solely in our Board of Trustees. This policy may be changed at any time, or from time to time, without notice to, or a vote of, our shareholders. For the three most recent fiscal years ending April 30, we have issued the following limited partnership units of IRET Properties in exchange for properties:

14


             
  2003 2002 2001
  
 
 
Limited partnership units issued  894,085   2,269,643   2,968,030 
Dollar value $8,860,420  $20,138,748  $25,344,059 

Acquiring or repurchasing Shares.As a REIT, it is our intention to only invest in real estate assets. Our Second Restated Declaration of Trust does not prohibit the acquisition or repurchase of Shares or other securities so long as such activity does not prohibit us from operating as a REIT under the Code. Any policy regarding the acquisition or repurchase of Shares or other securities is vested solely in our Board of Trustees and may be changed at any time, or from time to time, without notice to, or a vote of, our shareholders.
During the past three years, we have repurchased Shares under the terms of our distribution reinvestment plan for allocation to those shareholders that elect to reinvest their distributions in additional Shares. For the three most recent fiscal years ended April 30, we have repurchased the following number and amount of Shares:

             
For the Period Ending April 30 2003 2002 2001

 
 
 
Number of Shares  0   16,200   555,785 
Total price paid by IRET $0  $134,986  $4,478,401 
Average price per share $0  $8.33  $8.06 

To make loans to other persons.Our organizational structure does allow us to make loans to other persons, subject to certain conditions and subject to our election to be taxed as a REIT. All loans must be secured by real property or limited partnership units of IRET Properties. Over the past three fiscal years, our mortgage loan receivables were as follows:

             
  Mortgage Loan Receivables
  
  2003 2002 2001
  
 
 
Fricke $0  $0  $954 
Hausman  0   0   278,527 
Diamond T. Enterprises LLC  0   105,837   106,926 
K-Mox, Inc.  35,515   39,550   43,313 
D. Duane Peterson  130,000   130,000   130,000 
Edgewood Vista, LLC  816,570   477,375   477,375 
Mankato Heights Plaza  0   3,200,000   0 
C. Grueber – Cottage Grove  198,101   0   0 
Abbott Northwestern  27,754   0   0 
   
   
   
 
  $1,207,940  $3,952,762  $1,037,095 
   
   
   
 

To invest in the securities of other issuers for the purpose of exercising control.We have not, for the past three years, engaged in, and we are not currently engaging in, the investment in the securities of other issuers for the purpose of exercising control. Our Second Restated Declaration of Trust does not impose any limitation on our ability to invest in the securities of other issuers for the purpose of exercising control.

15


Any decision to do so is vested solely in our Board of Trustees and may be changed at any time, or from time to time, without notice to , or a vote of, our shareholders.
To make annual or other reports available to security holders and the nature and scope of such report.Our organizational documents require that an annual report be provided to shareholders at least once a year. The report must be provided no later than 120 days from the end of our most recent fiscal year ending April 30. The annual reports are generally mailed during the second week of August. The annual report contains a financial statement certified by an independent public accountant. The requirement to provide an annual report to shareholders may only be changed by a vote of a majority of our shareholders.
We also have a policy of providing quarterly reports to our shareholders during January, April, July, and October of each year. The quarterly reports do not contain financial statements certified by an independent public accountant. The provision of a quarterly report to our shareholders is not required by our organizations documents and may be changed by a majority of our Board of Trustees at any time without notice to or a vote of our shareholders.
Additionally, throughout the year, we disclose material information in reports filed with the Securities and Exchange Commission (the “SEC”). While we do not mail these reports to our shareholders, these reports are available at our internet website, www.iret.com, and at the SEC internet website, www.sec.gov. You may also obtain a copy of these reports by contacting Mike Hale by mail at 12 South Main Street, P.O. Box 1988, Minot, North Dakota, 58702-1988, by telephone at (701) 837-4738, or by fax at (701) 838-7785.

IRET Properties Agreement of Limited Partnership

     We conduct our day-to-day business activities through our operating partnership, IRET Properties, a North Dakota Limited Partnership. The material terms of the IRET Properties Agreement of Limited Partnership are as follows:

IRET Properties may not engage in any transaction that would result in a change of control transaction unless, in  connection with the transaction, the limited partners receive or have the right to receive cash or other property equal to the product of the number of our shares into which each limited partnership unit is then exchangeable and the greatest amount of cash, securities or other property paid in the transaction to the holder of one of our shares in consideration of one such share. If, in connection with the transaction, a


13


purchase, tender or exchange offer has been made to, and accepted by, the holders of more than fifty percent (50%) of our outstanding shares, each holder of limited partnership units will receive, or will have the right to elect to receive, the greatest amount of cash, securities or other property that such holder would have received had he or she exercised his or her right to redemption and received shares in exchange for his or her limited partnership units immediately prior to the expiration of such purchase, tender or exchange offer and had accepted such purchase, tender or exchange offer.
Despite the foregoing paragraph, we may merge, or otherwise combine our assets, with another entity if, immediately after such merger or other combination, substantially all of the assets of the surviving entity, other than our ownership in IRET Properties, are contributed to IRET Properties as a capital contribution in exchange for general partnership units of IRET  Properties with a fair market value, as reasonable determined by us, equal to the agreed value of the assets so contributed.    In connection with any transaction described in this or the preceding paragraph, we are required to use our commercially reasonable efforts to structure such transaction to avoid causing the limited partners to recognize gain for federal income tax purposes by virtue of the occurrence of, or their participation in, such transaction; provided that such efforts are consistent with the exercise of the fiduciary duties of the members of the Board of Trustees under applicable law.
14

The Agreement of Limited Partnership further provides that if at any time, or from time to time, IRET Properties requires additional funds in excess of funds available to IRET Properties from borrowing or capital contributions, either we or IRET, Inc. may borrow such funds from a financial institution or other lender and lend such funds to IRET Properties on the same terms and conditions as are applicable to us or IRET, Inc., as applicable, in connection with the borrowing of such funds.

Furthermore, IRET, Inc. is authorized to cause IRET Properties to issue partnership units for less than fair market value if we (i) have concluded in good faith that such issuance is in the best interest of us and IRET Properties and (ii) IRET, Inc. makes a capital contribution in an amount equal to the proceeds of such issuance.

The exchange may be exercised by the limited partners at any time after the first anniversary of the date of the acquisition of the limited partnership units; provided, however, that not more than two exchanges may occur during  each calendar year, and each limited partner may not exercise the exchange for less than 1,000 units or, if such limited partner holds less than 1,000 units, all of the units held by such limited partner. The number of our shares issuable upon an exchange will be adjusted upon the occurrence of share splits, mergers, consolidations or similar pro rata share transactions, which otherwise would have the effect of diluting the ownership interests of the limited partners or our shareholders.
15

gross revenue from commercial properties in North Dakota. Minnesota accounts for 66.9% of our commercial real estate portfolio by square footage, while North Dakota accounts for 13.1%. As a result of this concentration, we may be subject to substantially greater risk than if our investments were more geographically dispersed. Specifically, changes in local conditions, such as building by competitors or a decrease in employment, may adversely affect the performance of our investments much more severely.
For the fiscal year ended April 30, 2003, we received 16.7% of our apartment gross revenue from multi-family residential properties in Minnesota and 30.2% of our apartment gross revenue from multi-family properties in North Dakota. As of that same date, we owned 1,309 apartment units, 15.9% of our total number of apartment units, in Minnesota, and 2,794 apartment units, 34.0% of our total number of apartment units, in North Dakota.
The economic climate in Minnesota is highly dependent on the service, manufacturing and high technology industries. Economic weakening in any of these industries may adversely affect the performance of our real estate portfolio by decreasing demand for rental space. In contrast, the North Dakota economy is dependent on the agricultural and mineral development industries. Both of these industries have been depressed for most of the past decade and, in our opinion, there appears little prospect for improvement.
Unlike Minnesota, 69.5% of our assets in North Dakota are multi-family residential properties, which are dependent on a stable or growing population. If North Dakota’s population declines, we may experience difficulty in renting our properties at acceptable rates. This would result in a decrease in net income and a corresponding decline in the level of distributions to our shareholders.
Competition may negatively impact our earnings.We compete with many kinds of institutions, including other REITs, private partnerships, individuals, pension funds and banks, for tenants and investment opportunities. Many of these institutions are active in the markets in which we invest, and have greater financial and other resources that may be used to compete against us. With respect to tenants, such competition may affect our ability to lease our properties, the price at which we are able to lease our properties and the cost of required renovations or build-outs. With respect to acquisition and development investment opportunities, this competition may cause us to pay higher prices for new properties than we otherwise would have paid, or may prevent us from purchasing a desired property at all. Such events may have a material adverse effect on us, our ability to make distributions to our shareholders and our ability to pay amounts due on our debt.
There are also thousands of private limited partnerships organized to invest in real estate. As such, we must compete with these entities for investments. The yields

23


available on mortgage and other real estate investments depend upon many factors, including, the supply of money available for such investments and the demand for mortgage money. The presence of these competitors increases the price for real estate assets and the available supply of funds to our prospective borrowers. All these factors, in turn, vary in relation to many other factors, such as: general and local economic conditions; conditions in the construction industry; opportunities for other types of investments; and international, national and local political affairs, legislation, governmental regulation, tax laws and other factors. We cannot predict the effect that such factors will have on our operations.
Our inability to continue to make accretive property acquisitions may adversely affect our ability to increase our operating income. From fiscal 2001 to fiscal 2003, we increased our operating income from $10.8 million to $15.9 million. Most of this growth was attributable to the acquisition of additional real estate properties. If we are unable to continue to make real estate acquisitions on terms that meet our financial and strategic objectives, whether due to market conditions, a changed competitive environment, or unavailability of capital, our ability to increase our operating income may be materially and adversely affected.
High leverage on individual properties or our overall portfolio may result in losses.We seek to borrow approximately 65.0% to 70.0% of the cost of real estate purchased or constructed. The 70.0% per property borrowing limitation is a policy that has been established by management and approved by our Board of Trustees and may be changed at any time, or from time to time, without notice to, or the approval of, our shareholders. For the past three years ended April 30, our total mortgage indebtedness, as it relates to our total real estate assets at book value before depreciation, has been as follows:

16
             
  Fiscal 2003 Fiscal 2002 Fiscal 2001
  
 
 
Real Estate Assets $919,780,802  $740,319,436  $591,636,468 
Mortgages Payable $539,397,202  $459,568,905  $368,956,930 
Leverage Percentage  58.6%  62.1%  62.4%

In addition to the policy of not exceeding an overall 70.0% debt ratio on all real estate, our Second Restated Declaration of Trust provides that our total borrowings, secured and unsecured, must be reasonable in relation to our total net assets and reviewed by our Board of Trustees at least quarterly. The maximum borrowings in relation to the net assets, in the absence of a satisfactory showing that a higher level of borrowing is appropriate, may not exceed 300.0% of net assets before depreciation in the aggregate. Currently, our ratio of total indebtedness, as it relates to our total net assets, is 186.3%. As a result, we may, without any additional approval, increase our total indebtedness, as compared to total net assets, by 113.7% or $351.8 million. There is no limitation on the increase that may be permitted if approved by a majority of the independent members of our Board of Trustees and disclosed to our

24


shareholders in the next quarterly report, along with justification for such excess. In no event are we required to obtain the approval of our shareholders to increase our debt level.
For the past three years ended April 30, our total indebtedness, as it relates to our total net assets, has been as follows:

             
  Fiscal 2003 Fiscal 2002 Fiscal 2001
  
 
 
Total indebtedness $576,317,935  $495,351,764  $389,086,105 
Total net assets $309,362,586  $234,857,254  $181,236,019 
Leverage percentage  186.3%  210.9%  214.7%

This amount of leverage may expose us to cash flow problems in the event rental income decreases. Such a scenario may have an adverse effect on us to the extent that we must sell properties at a loss, we are unable to make distributions to our shareholders or we are unable to pay amounts due, which may result in a default on our obligations and the loss of the property through foreclosure.
The cost of our indebtedness may increase and the market value of our Shares may decrease due to rising interest rates.We have incurred, and we expect to continue to incur, indebtedness that bears interest at a variable rate. Accordingly, increases in interest rates will increase our interest costs, which could have a material adverse effect on us, our ability to make distributions to our shareholders and our ability to pay amounts due on our debt.
As of April 30, 2003, $23.2 million, or 4.3%, of the total mortgage indebtedness was subject to variable interest rate agreements. The range of interest rates on the variable rate mortgages are from 3.5% to 7.5%. An increase of one percent in our variable interest rate would collectively increase our interest payments by $2.3 million annually.
In addition, an increase in market interest rates may cause shareholders to demand a higher yield on their Shares from distributions by us, which could adversely affect the market price for our Shares.
We may not be able to renew, repay or refinance our debt.We are subject to the normal risks associated with debt financing, including: the risk that our cash flow will be insufficient to meet required payments of principal and interest; the risk that indebtedness on our properties, or unsecured indebtedness, will not be able to be renewed, repaid or refinanced when due; or that the terms of any renewal or refinancing will not be available on terms as favorable as the terms of our current indebtedness. In the event that we are unable to refinance our indebtedness on acceptable terms, or at all, we may be forced to dispose of one or more of the properties on disadvantageous terms, which may result in losses to us. Such losses

25


could have a material adverse effect on us, our ability to make distributions to our shareholders and our ability to pay amounts due on our debt. Furthermore, if a property is mortgaged to secure payment of indebtedness and we are unable to meet mortgage payments, the mortgagee could foreclose upon the property, appoint a receiver and receive an assignment of rents and leases or pursue other remedies, all with a consequent loss of our revenues and asset value. Foreclosures could also create taxable income without accompanying cash proceeds, thereby hindering our ability to meet the REIT distribution requirements of the Code.
The balance of our indebtedness in individual mortgage loans secured by individual commercial and residential properties totaled $539.4 million as of April 30, 2003. Of this amount, $23.2 million is subject to variable interest rate agreements and $516.2 million is in fixed rates mortgages. Of the outstanding mortgages, both fixed and variable, $15.1 million will come due during fiscal 2004, $18.5 million will come due during fiscal 2005 and the remaining balance will come due in later years.
Our mortgage lending activities may result in losses.For the three years ended April 30, 2003, 2002 and 2001, we had mortgages outstanding, less unearned discounts, deferred gain from property dispositions and allowance for losses, in the aggregate amounts of $1.2 million, $3.9 million and $1.0 million, respectively. As of April 30, 2003, all of our mortgage loans were current and none of the loans were in default.
All real estate investments are subject to some degree of risk that, in certain cases, vary according to the size of the investment as a percentage of the value of the real property. In the event of a default by a borrower on a mortgage loan, it may be necessary for us to foreclose our mortgage or engage in negotiations that may involve further outlays to protect our investment.
The mortgages securing our loans may, in certain instances, be subordinate to mechanics’ liens, materialmen’s liens or government liens. In connection with junior mortgages, we may be required to make payments in order to maintain the status of the prior lien or to discharge it entirely. We may lose first priority of our lien to mechanics’ or materialmen’s liens due to wrongful acts of the borrower. It is possible that the total amount that may be recovered by us in such cases may be less than our total investment, which may result in losses to us. The loans that we make may, in certain cases, be subject to statutory restrictions that limit the maximum interest charges and impose penalties, which including the restitution of excess interest. Such statutory restrictions may also, in certain cases, affect enforceability of the debt. There can be no assurance that all, or a portion of, the charges and fees that we receive on our loans will not be held to exceed the statutory maximum, in which case we may be subjected to the penalties imposed by the statutes.
We may change our policies relating to our mortgage lending at any time, and from time to time, without prior notice to, or the approval of, our shareholders.

26


We do not carry insurance against all possible losses.We carry comprehensive liability, fire, extended coverage and rental loss insurance with respect to our properties. No assurance can be given that such coverage will be available in the future or, if available, that such coverage will be at an acceptable cost or with acceptable terms. Furthermore, no assurance can be given that current or future policies will have limits that will cover the full cost of repair or replacement of covered properties.
Additionally, there may be certain extraordinary losses, such as those resulting from civil unrest, terrorism or environmental contamination, that are not generally, or fully, insured against because they are either uninsurable or not economically insurable. We do not currently carry environmental insurance. Should an uninsured or underinsured loss occur to a property, we could be required to use our own funds for restoration or lose all or part of our investment in, and anticipated revenues from, the property. In any event, we would continue to be obligated on any mortgage indebtedness on the property. Any such loss could have a material adverse effect on us, our ability to make distributions to our shareholders and our ability to pay amounts due on our debt.
Adverse changes in applicable laws may affect our potential liabilities relating to our properties and operations.Increases in real estate taxes and income, service and transfer taxes cannot always be passed through to all tenants in the form of higher rents. As a result, any such increases may adversely affect our cash available for distribution, our ability to make distributions to our shareholders and our ability to pay amounts due on our debt. Similarly, changes in laws that increase the potential liability for environmental conditions existing on properties, that increase the restrictions on discharges or other conditions or that affect development, construction and safety requirements may result in significant unanticipated expenditures that could have a material adverse effect on us, our ability to make distributions to our shareholders and our ability to pay amounts due on our debt. In addition, future enactment of rent control or rent stabilization laws or other laws regulating multi-family residential properties may reduce rental revenues or increase operating costs.
Complying with laws benefiting disabled persons may affect our costs and investment strategies.Certain federal, state and local laws and regulations, including the Americans with Disabilities Act, may require certain modifications to, or restrict certain renovations of, existing buildings to improve access to, or use of, such buildings by disabled persons. Additionally, such laws and regulations may require that certain structural features be added to buildings under construction, which may add to the cost of such buildings. Any legislation or regulations that may be adopted in the future may impose further burdens or restrictions on us with respect to improved access to, and use of such buildings by, disabled persons. The costs of complying with these laws and regulations may be substantial and limits or restrictions on construction, or the completion of required renovations, may limit the implementation of our investment strategy, in certain instances, or reduce overall

27


returns on our investments. This could have a material adverse effect on us, our ability to make distributions to our shareholders and our ability to pay amounts due on our debt.
We review our properties periodically to determine the level of compliance and, if necessary, take appropriate action to bring such properties into compliance. We believe, based on property reviews to date, that the costs of such compliance would not have a material adverse effect on us. Such conclusions are based upon currently available information and data and no assurance can be given that further review and analysis of our properties, or future legal interpretations or legislative changes, will not significantly increase the costs of compliance.
We may be responsible for potential liabilities under certain environmental laws. Under various federal, state and local laws, ordinances and regulations, a current or previous owner or operator of real estate may be liable for the costs of removal of, or remediation of, certain hazardous or toxic substances in, on, around or under property. Such laws often impose liability without regard to whether the owner or operator knew of, or was responsible for, the presence of such hazardous or toxic substances. The presence of such substances, or the failure to properly remediate any property containing such substances, may adversely affect the owner’s or operator’s ability to sell or rent the affected property or to borrow using such property as collateral. Persons who arrange for the disposal or treatment of hazardous or toxic substances may also be liable for the costs of removal of, or remediation of, such substances at a disposal or treatment facility, whether or not such facility is owned or operated by such person. Certain environmental laws impose liability for the release of asbestos-containing materials into the air, and third parties may also seek recovery from owners or operators of real properties for personal injury associated with asbestos-containing materials, as well as other hazardous or toxic substances. The operation and subsequent removal of certain underground storage tanks are also regulated by federal and state laws. In connection with the current or former ownership (direct or indirect), operation, management, development and/or control of real properties, we may be considered to be an owner or operator of such properties, or to have arranged for the disposal or treatment of hazardous or toxic substances. As such, we may be potentially liable for removal or remediation costs, as well as certain other costs, including governmental fines and claims for injuries to persons and property.
It is currently our policy to obtain a Phase I environmental study on each property that we seek to acquire. If the Phase I indicates any possible environmental problems, it is our policy is to order a Phase II study, which involves testing the soil and ground water for actual hazardous substances. No assurance can be given that the Phase I or Phase II environmental studies, or any other environmental studies undertaken with respect to any of our current or future properties, will reveal the full extent of potential environmental liabilities, that any prior owner or operator of a property did not create any material environmental condition unknown to us, that a material

28


environmental condition does not otherwise exist as to any one or more of such properties or that environmental matters will not have a material adverse effect on us, our ability to make distributions to our shareholders and our ability to pay amounts due on our debt. We currently do not carry insurance for environmental liabilities.
Certain environmental laws impose liability on a previous owner of property to the extent that hazardous or toxic substances were present during the prior ownership period. A transfer of the property does not relieve an owner of such liability. As a result, in addition to any liability that we may have with respect to our current properties, we may also have liability with respect to properties previously sold by our predecessors or by us. To our knowledge, as of the date of this prospectus, we do not own and we have not sold any properties that contain known material environmental liabilities.
We may be unable to retain or attract qualified management. We are dependent upon our officers for essentially all aspects of our business operations. Our officers have experience in the specialized business segments in which we operate and, therefore, the loss of any of our officers would likely have a material adverse effect on our operations. Our officers may terminate their relationship with us at any time, without providing advance notice. We currently rely on our senior officers, including Thomas A. Wentz, Sr., Timothy P. Mihalick, Thomas A. Wentz, Jr., Charles Wm. James, Diane K. Bryantt and Michael A. Bosh.
We do not have employment contracts or agreements with any of our officers, members of our Board of Trustees or other employees. We would incur significant expense in order to recruit and relocate officers to our Minot, North Dakota location.
Conflicts of interest may negatively impact our financial performance. The members of our Board of Trustees and our management are subject to certain conflicts of interest that could adversely impact our future performance. Potential conflicts of interest include competition by, or the purchase of services or goods from, members of our Board of Trustees or management.
Certain of the members of our Board of Trustees and certain of our officers either directly, or though entities controlled by them, are currently engaged, and may engage in the future, in other real estate ownership, management or development activities for their own personal accounts that may compete with our activities. Accordingly, certain conflicts of interest may arise with respect to the activities of such entities and persons and our activities that may, in turn, adversely effect our financial performance.
As of April 30, 2003, other than ownership of both our Shares and limited partnership units of IRET Properties, no employee or member of our Board of Trustees has any ownership interest in any of our subsidiaries, real estate projects or business activities.

29


However, without notice to, or the approval of, our shareholders, we may enter into joint ventures with any member of our Board of Trustees or our officers.
We are not precluded from purchasing assets or services from members of our Board of Trustees or our management, and such purchases do not require notice to, or the approval of, our shareholders, provided that all relationships are on terms no more favorable than those that could be obtained from third-party providers.

(iii)    the redemption of all limited partnership interests; or
(iv)    the election by IRET, Inc.
17

Item 2. Properties

IRET is a qualified "real estate investment trust"REIT under Section 856-858 of the Internal Revenue Code, and is in the business of making passive investments in real estate equitiesproperties and mortgages. These real estate investments are managed by third-party professional real estate management companies on behalf of IRET.

our behalf.

Summary of Real Estate Investment Portfolio

 
April 30, 2002
 
April 30, 2001
 

Real Estate Investments

    
      Real Estate Owned
$   740,319,436 $   591,636,468 
      Less Depreciation Reserve
    -58,925,517
 
    -44,093,145
 
 
$   681,393,91993.3%$   547,543,32396.0%
 
    
      Mortgage Loans Receivable
       3,952,762
     ..5%
       1,037,095
     ..2%
      Total Real Estate Investments
$   685,346,681
 
$   548,580,418
 
                  
   April 30, 2003     April 30, 2002    
   
     
    
Real Estate Investments
                
 Real Estate Owned $919,780,802      $740,319,436     
 Less Depreciation Reserve  (75,638,772)      (58,925,517)    
   
       
     
  $844,142,030   95.3% $681,393,919   93.3%
 
 Mortgage Loans Receivable  1,182,940   .1%  3,952,762   0.5%
   
       
     
 Total Real Estate Investments $845,324,970      $685,346,681     
   
       
     
Other Assets
                
 Cash & Marketable Securities $18,641,974      $22,833,426     
 Furniture & Fixtures  2,088,074       209,121     
 Goodwill  1,440,817       1,440,817     
 Deposits & Accruals  18,184,686       20,378,973     
   
       
     
 Total Other Assets $40,355,551   4.6% $44,862,337   6.2%
   
   
   
   
 
 
Total Assets
 $885,680,521   100.0% $730,209,018   100.0%
   
   
   
   
 

Other Assets

April 2002
 
April 2001
 
      Cash & Marketable Securities
$    22,833,426 $       9,368,176 
      Furniture & Fixtures
209,121 187,313 
      Goodwill
1,440,817 1,550,246 
      Deposits & Accruals
    20,378,973
 
     10,635,971
 
      Total Other Assets
$    44,862,337
    6.2%
$     21,741,706
    3.8%
      Total Assets
$  730,209,018
100.0%
$   570,322,124
100.0%

18The remainder of this page has been intentionally left blank.

30


Summary of Individual Properties Owned as of April 30, 20022003

Commercial Properties

State & City
Property Type
Square Feet
Investment
Fiscal 2002
Economic
Occupancy
 
 
 
 
 
Georgia
 
   
Lithia Springs
 
   
   Wedgewood
Retirement Center
29,408
$    3,971,878
100.00%
Georgia Total
 
29,408$    3,971,878100.00%
Idaho
 
   
Boise
 
   
   America's Best
Furniture Store
69,599
$    4,788,294
0.00%
Idaho Total
 
69,599$    4,788,2940.00%
Michigan
 
   
Kentwood
 
   
   Comp USA
Retail
16,080
$    2,121,474
100.00%
Michigan Total
 
16,080$    2,121,474100.00%
Minnesota
 
   
Bloomington
 
   
   Bloomington Bus. Ctr. 
Office Building
121,064$     7,445,108              n/a 
   Pillsbury Business Ctr.
Office Building
42,220  1,842,60167.09%
Burnsville
 
   
   Burnsville Bluffs
Office Building
45,1582,453,911100.00%
   Nicollet VII
Office Building
125,3857,360,670100.00%
Cottage Grove
 
   
   Cottage Grove Center
Strip Mall
15,2171,116,089               n/a
Duluth
 
   
   Edgewood Vista I & II
Assisted Living
74,9847,183,519100.00%
Eagan
 
   
   2030 Cliff Road
Office Building
13,374982,763100.00%
   Lexington Commerce
Office Building
89,8405,486,34976.66%
   S.E. Tech Center
Office Building
58,3006,115,854100.00%
East Grand Forks
 
   
   East Grand Station
Convenience Store
16,1031,392,251100.00%
   Edgewood Vista I & II
Assisted Living
16,3921,430,136100.00%
Eden Prairie
 
   
   Flying Cloud Drive
Office Building
62,5855,160,60093.97%
   Lindberg Building
Office / Warehouse
41,8801,608,535100.00%
   ViroMed
Office Building
48,7004,863,634100.00%
Edina
 
   
   Dewey Hill Business Ctr.
Office Building
73,3384,869,054100.00%
   Interlachen
Office Building
105,08416,691,307            n/a
   Southdale Medical Center
Office Building
195,98332,588,538100.00%

19






State & City
Property Type
Square Feet
Investment
Fiscal 2002
Economic Occupancy
 
 
   
Minnesota - continued
 
   
Golden Valley
 
   
   Wirth Corporate Center
Commercial Office
75,2168,629,281              n/a
Maple Grove
 
   
   Northgate II
Office Building
25,9992,357,893100.00%
Maplewood & Woodbury
 
   
   HealthEast I & II
Office Building
114,31621,600,999100.00%
Mendota Heights
 
   
   Mendota Center I
Office Building
59,85210,196,443n/a
   Mendota Center II
Office Building
88,3988,014,563n/a
   Mendota Center III
Office Building
60,7766,853,818n/a
   Mendota Center IV
Office Building
72,2318,604,537n/a
   Mendota Northland
Office Building
146,80817,610,899n/a
Minnetonka
 
   
   Hospitality Associates
Office Building
4,000405,548100.00%
   Wayroad
Commercial Office
62,3835,394,985n/a
Minneapolis
 
   
   Thresher Square East
Office Building
57,8916,560,775n/a
   Thresher Square West
Office Building
54,9454,559,183n/a
Moorhead
 
   
   Pioneer Seed Co.
Office/Warehouse
13,600653,8760.00%
 New Brighton 
 
   
   Morgan Chemical
Industrial Building
49,6202,428,810n/a
Plymouth
 
   
   Plymouth Tech IV
Office Building
53,3095,901,898100.00%
   Plymouth Tech V
Office Building
73,5008,445,892100.00%
Rochester
 
   
   Maplewood Square
Strip Mall
118,39811,906,21794.08%
Roseville
 
   
   Stone Container
Distribution Center
229,0728,265,239n/a
St. Cloud
 
   
   Cold Spring Center
Office Building
77,5338,397,336100.00%
Virginia
 
   
   Edgewood Vista
Assisted Living
70,3136,958,383n/a%
Waconia
 
   
   Stone Container
Distribution Center
29,4401,666,518100.00%
Winsted
 
   
   Sterner Lighting
Manufacturing Plant
    38,000
$      1,000,789
100.00%
Minnesota Total
 
2,721,207$  265,004,80197.44%

20


State & City
Property Type
Square Feet
Investment
Fiscal 2002 Economic Occupancy
 
 
   
Montana
 
   
Belgrade
 
   
   Edgewood Vista
Assisted Living
5,100$      453,494100.00%
Billings
 
   
   Creekside Office Park
Office Building
34,6032,045,789100.00%
   Edgewood Vista
Assisted Living
11,800980,218100.00%
Kalispell
 
   
   Edgewood Vista
Assisted Living
5,895588,113100.00%
Missoula
 
   
   Edgewood Vista
Assisted Living
10,150
      962,429
100.00%
Montana Total
 
67,5485,030,043100.00%
Nebraska
 
   
Columbus
 
   
   Edgewood Vista
Assisted Living
5,100$      455,626100.00%
Fremont
 
   
   Edgewood Vista
Assisted Living
6,042552,172100.00%
Grand Island
 
   
   Edgewood Vista
Assisted Living
5,100455,626100.00%
Hastings
 
   
   Edgewood Vista
Assisted Living
6,042571,538100.00%
Omaha
 
   
   Ameritrade Headquarters
Office Building
73,7428,348,798100.00%
   Barnes & Noble
Retail Bookstore
27,5003,699,197100.00%
   Edgewood Vista
Assisted Living
    6,042
          641,252
100.00%
Nebraska Total
 
129,568$    14,724,209100.00%
North Dakota
 
   
Fargo
 
   
   Barnes & Noble
Retail
30,0003,274,996100.00%
   Great Plains Software
Campus Facility
122,04015,375,154100.00%
   Petco
Retail
18,0401,278,934100.00%
   Stone Container
Office/Manufacturing
195,0757,105,566100.00%
Grand Forks
 
   
   Carmike Theatre
Retail
28,5282,545,737100.00%
   MedPark Mall
Retail
59,1775,696,588100.00%
Minot
 
   
   1st Avenue Building
Office Building
15,357537,18952.70%
   12 South Main
Office Building
10,126411,48793.50%
   17 South Main
Office Building
3,25090,000100.00%
   401 South Main
Office Building/Parking
8,597617,28283.04%
   Arrowhead Shopping Ctr.
Strip Mall
76,4243,005,41995.94%

21



State & City
Property Type
Square Feet
Investment
Fiscal 2002 Economic Occupancy
 
 
   
North Dakota - continued
    
Minot
 
   
   Edgewood Vista
Assisted Living
97,8216,270,707100.00%
   Minot Plaza
Retail
    11,020
        519,615
100.00%
North Dakota Total
 
675,455$  46,728,67498.32%
South Dakota
 
   
Rapid City
 
   
   Conseco
Office Building
75,815$     7,044,870100.00%
Sioux Falls
 
   
   Edgewood Vista
Assisted Living
    11,800
        974,739
100.00%
South Dakota Total
 
87,615$     8,019,609100.00%
 
 
   
Total Commercial
 
3,796,480
$ 350,388,982
96.84%

Apartment Communities

State & City
Units
Investment
Fiscal 2002  Occupancy
 
 
 
 
Colorado
 
 
 
Colorado Springs
 
 
 
   Neighborhood
192$    11,556,23694.35%
Ft. Collins
   
   MiraMont
21014,458,51894.90%
   Pine Cone
195
    13,322,465
92.14%
Colorado Total
597$    39,337,21993.17%
Idaho
   
Boise
   
   Clearwater
60
$      3,873,512
90.75%
Idaho Total
60$      3,873,51290.75%
Iowa
   
Sioux City
   
   Ridge Oaks
132
$      4,595,627
92.70%
Iowa Total
132$      4,595,62792.70%
Kansas
   
Topeka
   
   Crown Colony
220$    10,881,54793.31%
   Sherwood
300
     16,268,055
93.64%
Kansas Total
520$    27,149,60293.50%

22






State & City
Units
Investment
Fiscal 2002 Economic Occupancy
 
   
Minnesota
   
Moorhead
   
   Eastgate
116$      2,521,48395.99%
Rochester
   
   Heritage Manor
1827,897,92093.51%
   Woodridge
1086,849,15597.56%
   Sunset Trail
737,772,83487.24%
   Sunset Trail II
736,858,53273.01%
   Sunset Trail III
n/a329,227n/a
St. Cloud
   
   Lancaster Place
    843,260,73992.74%
   Park Meadows
36012,010,18396.47%
   West Stonehill
   313
    11,970,748
98.47%
Minnesota Total
1,309$   59,470,82195.60%
Montana
   
Billings
   
   Castle Rock
165$     5,828,77392.38%
   Country Meadows I
674,371,41696.42%
   Country Meadows II
674,364,97293.65%
   Olympic Village
27411,983,20796.34%
   Pinehurst
21751,310n/a
   Rimrock West
  783,987,31899.13%
   Rocky Meadows
  98
      6,772,511
97.40%
Montana Total
770$   38,059,50795.57%
Nebraska
   
Lincoln
   
   Thomasbrook
264$     10,155,69695.91%
Omaha
   
   Applewood on the Green
234
    10,810,426
n/a
Nebraska Total
498$   20,966,12295.91%
North Dakota
   
Bismarck
   
   Cottonwood Lake I
67$     4,706,02192.55%
   Cottonwood Lake II
674,276,77791.34%
   Cottonwood Lake III
674,604,91093.20%
   Cottonwood Lake IV
n/a263,966n/a
   Crestview
1525,075,58999.04%
   Kirkwood Manor
1083,790,49294.24%
   North Pointe
492,449,89598.96%
   Pebble Springs
16796,79999.08%

23






State & City
Units
Investment
Fiscal 2002 Economic Occupancy
 
   
North Dakota - - continued
   
Bismarck   
   Westwood Park
642,253,75299.79%
Dickinson
   
   Century
1202,448,47296.28%
   Eastwood
37539,55988.14%
   Oak Manor
27404,12996.58%
Fargo
   
   Candlelight
441,031,85996.08%
   Park East
1225,196,59699.19%
   Prairiewood Meadows
852,896,25395.37%
Grand Forks
   
   Forest Park Estates
2707,640,28896.51%
   Jenner Properties
1072,266,93295.40%
   Legacy I
1167,236,23697.87%
   Legacy II
673,859,53898.19%
   Legacy IV
677,084,88898.27%
   Southwinds
1646,088,73797.04%
   Valley Park Manor
1685,171,93195.53%
Minot
   
   Chateau
642,522,58983.84%
   Colton Heights
18971,79796.03%
   Dakota Arms
18633,82399.21%
   Magic City
2205,040,46096.86%
   South Pointe
19510,381,85995.03%
   Southview
24733,49895.18%
Williston
   
   Century
1924,230,20986.39%
Other Communities
   
   408 1st Street SE - Minot
--46,907---------
   Beulah Condominiums - Beulah
26488,32474.64%
   Parkway Apartments - Beulah
36181,42182.48%
   Bison Properties - Carrington & Cooperstown
35624,59079.74%
   Sweetwater Properties - Devils Lake & Grafton
901,705,18481.92%
   Lonetree Manor - Harvey
12237,57968.91%
   The Meadows I - Jamestown
271,836,11498.13%
   The Meadows II - Jamestown
271,923,19998.08%
   The Meadows III - Jamestown
     27
       2,198,016
89.98%
North Dakota Total
2,995$  113,839,18895.27%

24


State & City
Units
Investment
Fiscal 2002 Economic Occupancy
 
   
South Dakota
   
Rapid City
   
   Canyon Lake
109$      4,280,120n/a
   Pointe West
904,314,42293.10%
Sioux Falls
   
  Oakmont
805,257,468n/a
   Oakwood Estates
1605,794,37793.32%
   Oxbow
1205,063,04495.39%
   Prairie Winds
     48
      2,027,036
93.96%
South Dakota Total
607$   26,736,46794.00%
Texas
   
Irving
   
   Dakota Hill at Valley Ranch
504
$   37,814,473
91.30%
Texas Total
504$   37,814,47391.30%
Washington
   
Vancouver
   
   Ivy Club
204$    11,896,20490.14%
   Van Mall Woods
    100
       6,191,712
96.81%
Washington Total
304$    18,087,91692.40%
 
   
Total Apartment Communities
8,296
$ 389,930,454
94.40%
 
   
Total Real Estate Owned
 
$ 740,319,436
 

               n/a(N/A = Property held less than 12 months.months)

Commercial Properties

                  
               Fiscal 2003
               Economic
State & City Property Type Square Feet Investment Occupancy

 
 
 
 
Georgia
                
Lithia Springs Retirement Center  29,408  $3,971,878   100.0%
       
   
   
 
Georgia Total      29,408  $3,971,878   100.0%
Idaho
                
Boise                
 Plaza VII Office Building  27,297  $3,393,162   N/A 
 Westgate Office Building  103,332   11,648,328   N/A 
       
   
   
 
Idaho Total      130,629  $15,041,490   64.0%
Iowa
                
Des Moines                
 Dixon Industrial Park Commercial Industrial  604,711  $12,900,879   N/A 
       
   
   
 
Iowa Total      604,711  $12,900,879   N/A 
Michigan
                
Kentwood                
 Thomasville Furniture Retail  16,080  $2,121,474   100.0%
       
   
   
 
Michigan Total      16,080  $2,121,474   100.0%
Minnesota
                
Andover                
 Tom Thumb Retail  3,000  $280,000   N/A 
Anoka                
 Anoka Strip Center Retail  10,625   725,000   N/A 
Bethel                
 Tom Thumb Retail  4,800   510,000   N/A 
Blaine                
 Tom Thumb Retail  8,750   520,000   N/A 
Bloomington                
 Airport Medical Medical Office  24,218   4,678,418   N/A 
 Bloomington Bus. Ctr. Office Building  121,064   7,587,358   96.6%
 Pillsbury Business Ctr. Office Building  42,220   1,842,601   78.9%
 Three Paramont Plaza Office Building  75,526   7,879,527   N/A 
Brooklyn Center                
 Park Dental Medical/Office  10,008   2,952,052   N/A 
Brooklyn Park                
 Wilson’s Leather Office Building  353,049   13,053,614   N/A 
Buffalo                
 Tom Thumb Retail  7,700   460,000   N/A 
Burnsville                
 Burnsville Bluffs Office/Warehouse  45,158   2,453,911   100.0%
 Burnsville Strip Center I Retail  8,526   983,424   N/A 
 Burnsville Strip Center II Retail  8,400   760,000   N/A 
 Nicollet VII Office/Warehouse  125,385   7,380,670   100.0%

Mortgage Loans Payable
As of April 30, 2002, the above properties were encumbered with individual first mortgage liens totaling $459,568,905.  The following table shows each mortgage, the interest rate, maturity date, payment terms, original and current balance:

Interest
Rate
Final
Maturity
Date
Periodic
Payment Terms
Face Amount
of Mortgage
Carrying
Amount of
Mortgage
Delinquent
Principal 
or Interest
 
    
1112 32nd Avenue SW - Minot, ND
4.75%
7/20/2010
Monthly
$     425,000
$     275,671
$             0
2030 Cliff Road - - Eagan, MN
7.40%
4/1/2011
Monthly
650,000
635,246
              0
 America's Best Furniture - Boise, ID
9.75%
3/29/2003
Monthly
3,750,000
3,215,954
0
 Ameritrade - - Omaha, NE
7.25%
05/1/2019
Monthly
6,150,000
5,690,814
0
 Applewood on the Green - Omaha, NE
6.55%
10/10/2008
Monthly
8,000,000
7,666,696
0
 Arrowhead Shopping CTR - Minot, ND
8.25%
1/1/2020
Monthly
1,325,000
1,260,551
0
 Barnes & Noble Stores - ND & NE
7.98%
12/1/2010
Monthly
4,900,000
3,479,579
0
 Bloomington Bus Plaza - Blgtn, MN
7.05%
12/1/2011
Monthly
5,000,000
4,975,289
0
 Burnsville Bluffs - Burnsville, MN
8.25%
1/1/2021
Monthly
1,644,551
1,607,250
0

31

25


                   
                Fiscal 2003
                Economic
State & City Property Type Square Feet Investment Occupancy

 
 
 
 
Centerville                
  Tom Thumb Retail  3,000  $330,000   N/A 
Chanhassen                
  West Village Center Retail  135,969   20,868,446   N/A 
Duluth                
  Edgewood Vista I & II Assisted Living  74,984   7,081,519   100.0%
  Edgewood Vista III Assisted Living  44,365   4,623,938   N/A 
Eagan                
  2030 Cliff Road Office Building  13,374   982,763   100.0%
  Eagan — PDQ Retail  3,886   782,896   N/A 
  Eagan Retail Center I Retail  5,400   510,405   N/A 
  Eagan Retail Center II Retail  13,901   1,348,714   N/A 
  Lexington Commerce Office Building  89,840   5,824,078   90.3%
  S.E. Tech Center Office Building  58,300   6,115,854   100.0%
East Grand Forks                
  East Grand Station Convenience Store  16,103   1,392,251   100.0%
  Edgewood Vista I & II Assisted Living  16,392   1,430,136   100.0%
Eden Prairie                
  Central Bank Office Office Building  39,525   4,600,000   N/A 
  Flying Cloud Drive Office Building  62,585   5,750,837   94.4%
  Lindberg Building Office/Warehouse  41,880   2,151,601   100.0%
  ViroMed Office Building  48,700   4,863,634   100.0%
Edina                
  Dewey Hill Business Ctr Office Building  73,338   4,890,177   98.4%
  Interlachen Office Building  105,084   16,691,307   100.0%
  Paul Larson Clinic Medical Office  12,140   1,012,962   N/A 
  Southdale Medical Center Medical Office  195,983   33,096,379   89.6%
  Southdale Medical Center Expansion Medical Office  N/A   7,223,906   N/A 
Excelsior                
  Excelsior Retail Center Retail  7,993   900,000   N/A 
Faribault                
  Checkers Auto Retail  5,600   340,000   N/A 
Forest Lake                
  Champion Auto Center Retail  6,836   496,000   N/A 
  West Lake Center Retail  100,656   8,007,107   N/A 
Glencoe                
  Tom Thumb Retail  4,800   530,000   N/A 
Golden Valley                
  Wirth Corporate Center Commercial Office  75,216   8,643,238   100.0%
Greenwood                
  Chiropractic Office Bldg Office Building  1,600   330,000   N/A 
Ham Lake                
  Tom Thumb Retail  4,800   535,000   N/A 
Howard Lake                
  Tom Thumb Retail  3,571   380,000   N/A 





Interest
Rate
Final
Maturity
Date
Periodic
Payment Terms
Face Amount
of Mortgage
Carrying
Amount of
Mortgage
Delinquent
Principal 
or Interest
Mortgage Loans Payable - continued
    
 
    
 Candlelight Apts - Fargo, ND
7.50%
12/1/2004
Monthly
$       578,000
$       376,467
$          0
 Canyon Lake Apts - Rapid City, SD
6.82%
10/1/2011
Monthly
3,000,000
 2,984,495
              0
 Carmike - Grand Forks, ND
7.75%
2/1/2007
Monthly
2,000,000
1,789,250
0
 Castle Rock - - Billings, ND
6.66%
3/1/2009
Monthly
3,950,000
3,808,271
0
 Century Apts - - Dickinson, ND
7.11%
8/1/2011
Monthly
1,750,000
1,737,077
0
 Century Apts - - Williston, ND
4.01%
3/1/2006
Monthly
2,700,000
2,253,325
0
 Chateau Apts - - Minot, ND
7.11%
8/1/2011
Monthly
2,000,000
1,985,231
0
 Clearwater Apts - Boise, ID
6.47%
1/1/2009
Monthly
2,660,000
2,555,331
0
 Cold Springs Center - St. Cloud, MN
7.40%
4/1/2011
Monthly
5,250,000
5,151,199
0
 Colton Heights - - Minot, ND
8.35%
3/1/2007
Monthly
730,000
222,762
0
 CompUSA - Kentwood, MI
7.75%
2/1/2011
Monthly
1,565,361
1,314,397
0
 Conseco Bldg - - Rapid City, SD
8.07%
8/1/2015
Monthly
4,795,000
4,501,251
0
 Cottonwood Phase I - Bismarck, ND
6.59%
1/1/2009
Monthly
2,800,000
2,692,153
0
 Cottonwood Phase II - Bismarck, ND
7.55%
11/1/2009
Monthly
2,850,000
2,783,608
0
 Cottonwood Phase III - Bismarck, ND
6.66%
1/1/2009
Monthly
2,600,000
2,600,000
0
 Country Meadows PHS I - Billings, MT
7.51%
1/1/2008
Monthly
2,660,000
2,474,624
0
 CTRY Meadows PHS II - Billings, MT
8.10%
1/1/2008
Monthly
2,600,000
2,506,975
0
 Creekside - - Billings, MT
7.38%
6/1/2013
Monthly
1,250,000
1,047,811
0
 Crestview Apts - Bismarck, ND
6.91%
7/1/2008
Monthly
3,400,000
3,182,021
0
 Crown Colony APTS - Topeka, KS
7.55%
8/1/2009
Monthly
7,350,000
7,178,779
0
 Dakota Hill - - Irving, TX
7.88%
1/1/2010
Monthly
25,550,000
25,053,761
0
 Dewey Hill Business CTR - Edina, MN
7.93%
12/1/2010
Monthly
3,125,000
3,072,774
0
 East Grand Station - East G. F., MN
6.85%
8/1/2015
Monthly
970,000
896,618
0
 Eastgate - - Moorhead, MN
7.19%
9/1/2009
Monthly
1,627,500
1,583,875
0
 Edgewood Vista - Billings, MT
7.13%
10/1/2013
Monthly
720,000
608,676
0
 Edgewood Vista - Columbus & G. I., NE
6.15%
7/1/2015
Monthly
624,000
582,369
0
 Edgewood Vista - Duluth, MN
7.24%
5/1/2011
Monthly
4,821,000
4,636,535
0
 Edgewood Vista - East GF, MN
6.85%
8/1/2011
Monthly
980,000
954,846
0
 Edgewood Vista - Fremont, NE
6.75%
9/5/2011
Monthly
365,645
357,092
0
Edgewood Vista - - Hastings, NE
6.75%
9/5/2011
Monthly
368,611
368,611
            0
 Edgewood Vista - Kalispell, MT
5.98%
10/1/2011
Monthly
383,000
375,117
0
 Edgewood Vista - Minot, ND
7.52%
8/1/2012
Monthly
4,510,000
3,574,461
0
 Edgewood Vista - Missoula & Belgrade,  MT
6.17%
4/15/2012
Monthly
945,000
867,741
0
 Edgewood Vista - Omaha, NE
6.75%
9/1/2011
Monthly
436,415
426,206
0
 Edgewood Vista - Sioux Falls, SD
7.52%
7/1/2013
Monthly
720,000
614,742
0
 Edgewood Vista - Virginia, MN
6.95%
5/1/2012
Monthly
4,900,000
4,900,000
0
 Flying Cloud - - Eden Prairie, MN
8.61%
7/1/2009
Monthly
3,830,000
3,787,713
0
 Forest Park Estates - G Forks, ND
7.33%
8/1/2009
Monthly
7,560,000
7,263,862
0
 Great Plains Software - Fargo, ND
7.08%
10/1/2013
Monthly
9,500,000
8,412,862
0
 Health Investors Business Trust
7.94%
2/1/2019
Monthly
19,482,851
18,845,934
0
 Heritage Manor - Rochester, MN
6.80%
10/1/2018
Monthly
5,075,000
4,603,177
0
 Interlachen Corp Ctr - Edina, MN
7.09%
10/11/2011
Monthly
11,550,000
11,464,408
0
 Ivy Club APTS  - Vancouver, WA
6.98%
9/1/2011
Monthly
8,050,000
8,004,379
0
 Jenner Properties - - G Forks, ND
5.00%
11/1/2004
Monthly
1,391,585
971,066
0
 Kirkwood Manor - Bismarck, ND
8.15%
5/1/2010
Monthly
2,293,900
2,235,518
0
 Lancaster APTS  - St. Cloud, MN
7.04%
8/1/2018
Monthly
1,769,568
1,664,127
0
32

26


                   
                Fiscal 2003
                Economic
State & City Property Type Square Feet Investment Occupancy

 
 
 
 
Inver Grove                
  PDQ Retail  8,400  $940,000   N/A 
Lakeland                
  Tom Thumb Retail  3,650   440,000   N/A 
Lakeville                
  Tom Thumb Retail  9,500   1,361,008   N/A 
Lindstrom                
  Tom Thumb Retail  4,000   320,000   N/A 
Lino Lakes                
  Tom Thumb Retail  6,325   440,000   N/A 
Long Prairie                
  Tom Thumb Retail  5,216   700,000   N/A 
Maple Grove                
  Northgate II Office Building  25,999   2,357,893   100.0%
Maplewood & Woodbury                
  HealthEast I & II Medical Office  114,316   21,600,999   100.00%
Mendota Heights                
  Mendota Center I Office Building  59,852   7,004,133   100.0%
  Mendota Center II Office Building  88,398   11,538,729   98.8%
  Mendota Center III Office Building  60,776   6,703,956   99.5%
  Mendota Center IV Office Building  72,231   8,705,137   100.0%
  Mendota Northland Office Building  146,808   17,660,421   100.0%
Minnetonka                
  Brenwood Office Park Office Building  176,917   14,206,423   N/A 
  Hospitality Associates Office Building  4,000   400,898   100.0%
  Wayroad Office Building  62,383   5,445,195   98.7%
Minneapolis                
  Thresher Square East Office Building  57,891   6,562,525   96.9%
  Thresher Square West Office Building  54,945   4,560,933   73.1%
Monticello                
  Tom Thumb Retail  3,575   855,000   N/A 
Moorhead                
 Pioneer Seed Co. Office/Warehouse  13,600   653,876   49.3%
Mora                
  Tom Thumb Retail  3,571   300,000   N/A 
Mound                
  PDQ Center Retail  3,864   360,000   N/A 
Mounds View                
  Interstate Bakery Retail  4,560   290,000   N/A 
New Brighton                
  Metal Improvement Co. Industrial Building  49,620   2,449,056   100.0%
Oakdale                
  Tom Thumb Retail  6,266   731,155   N/A 
Paynesville                
  Tom Thumb Retail  4,800   365,000   N/A 




InterestRate
Final
Maturity
Date
PeriodicPaymentTerms
Face Amount
of Mortgage
Carrying
Amount of
Mortgage
Delinquent
Principal
or Interest
Mortgage Loans Payable - continued
    
 
    
 Legacy APTS PHS I - Grand Forks, ND
7.07%
1/1/2005
Monthly
$    4,000,000
$   3,632,380
$             0
 Legacy APTS PHS II - Grand Forks, ND
7.07%
5/29/2008
Monthly
2,575,000
2,409,455
0
 Legacy APTS PHS IV - G Forks, ND
8.10%
7/31/2020
Monthly
3,000,000
2,892,659
0
 Lexington Commerce CTR - Eagan, MN
8.09%
2/1/2010
Monthly
3,431,750
3,331,065
0
 Lindberg Bldg. - Eden Prairie, MN
7.63%
2/1/2007
Monthly
1,200,000
1,119,526
0
 Magic City APTS - Minot, ND
4.75%
10/10/2010
Monthly
2,794,299
1,548,360
0
 Maplewood Square - Rochester, MN
6.90%
8/1/2009
Monthly
7,670,000
6,815,104
0
 Meadows I & II - Jamestown, ND
8.16%
7/1/2010
Monthly
1,975,000
1,949,096
0
 Meadows Phase III - Jamestown, ND
7.19%
11/1/2011
Monthly
1,150,000
1,143,030
0
 MedPark Mall - - Grand Forks, ND
8.08%
2/1/2010
Monthly
3,425,000
3,333,723
0
 Mendota I, II, & Northland - Mendota  Heights, MN
7.90%
11/1/2009
Monthly
18,000,000
17,397,810
0
 Mendota I, II, & Northland  - Mendota  Heights, MN 
5.50%
11/1/2009
Monthly
7,200,000
5,799,270
0
 Mendota III - - Mendota Heights, MN
3.74%
Construction Loan
Balloon
3,813,000
3,813,000
0
 Mendota IV - - Mendota Heights, MN
3.60%
Construction Loan
Balloon
5,487,000
5,487,000
0
 Miramont APTS - Ft. Collins, CO
8.25%
8/1/2036
Monthly
11,582,472
11,325,252
0
 Neighborhood APTS - C. Springs, CO
7.98%
1/1/2007
Monthly
7,525,000
6,906,344
0
 Nicollet VII - Burnsville, MN
8.05%
11/29/2010
Monthly
4,784,880
4,715,739
0
 NorthGate II - Maple Grove, MN
8.09%
2/1/2010
Monthly
1,576,750
1,530,489
0
 North Pointe - - Bismarck, ND
7.12%
2/1/2007
Monthly
1,700,000
1,619,231
0
 Oakmont Apts - - Sioux Falls, SD
7.00%
9/1/2011
Monthly
4,100,000
4,070,001
0
 Olympic Village - - Billings, MT
7.62%
11/1/2010
Monthly
8,400,000
8,309,021
0
 Oxbow - Sioux Falls, SD
6.67%
6/1/2011
Monthly
4,250,000
4,211,888
0
 Park East APTS - Fargo, ND
6.82%
5/1/2008
Monthly
3,500,000
3,340,379
0
 Park Meadows PHS I - Waite Park,MN
7.19%
10/1/2013
Monthly
3,022,500
2,941,482
0
 Park Meadows PHS II - Waite Park,MN
7.90%
10/1/2005
Monthly
2,214,851
2,005,967
0
 Park Meadows PHS III-Waite Park,MN
4.00%
30 yr bond
Monthly
3,235,000
2,995,000
0
 Pebble Springs - - Bismarck, ND
8.10%
7/30/2020
Monthly
455,000
438,705
0
 PETCO Warehouse - - Fargo, ND
7.28%
9/1/2008
Monthly
1,100,000
814,033
0
 Pillsbury Business CTR - BLMGTN,MN
7.40%
4/1/2011
Monthly
1,260,000
1,231,400
0
 Pinecone - - Fort Collins, CO
7.13%
12/1/33
Monthly
10,685,215
10,237,879
0
 Plymouth IV & V - Plymouth, MN
8.17%
1/1/2011
Monthly
9,280,912
9,150,597
0
 Pointe West APTS - Minot, ND
6.91%
7/1/2008
Monthly
2,400,000
2,246,132
0
 Prairie Winds APTS - Sioux Falls, SD
7.04%
7/1/2009
Monthly
1,325,000
1,285,892
0
 Prairiewood Meadows - Fargo, ND
7.70%
11/1/2020
Monthly
2,088,973
2,012,579
0
 Ridge Oaks APTS - Sioux City, IA
7.05%
1/1/2031
Monthly
2,900,000
2,865,759
0
 Rimrock APTS - - Billing, MT
7.33%
8/1/2009
Monthly
2,660,000
2,555,803
0
 Rocky Meadows - - Billings, MT
7.33%
8/1/2009
Monthly
3,780,000
3,631,931
0
 RoseWood/Oakwood - - S. Falls, SD
6.67%
6/1/2011
Monthly
3,900,000
3,865,026
0
 Sherwood APTS - Topeka, KS
7.55%
8/1/2009
Monthly
11,025,000
10,768,169
0
 South Pointe - - Minot, ND
7.12%
2/1/2007
Monthly
6,500,000
6,191,178
0
 Southdale Medical CTR - Edina, MN
7.80%
1/1/2011
Monthly
24,000,000
23,735,922
0
 SouthEast Tech Center - Eagan, MN
8.09%
2/1/2010
Monthly
4,266,500
4,141,324
0
 Southwind APTS - Grand Forks, ND
7.12%
2/1/2007
Monthly
4,100,000
3,905,205
0
 Sunset Trail Phase I - Rochester, MN
7.80%
3/1/2011
Monthly
4,350,000
4,308,910
0
 Stone Container - - Fargo, ND
8.25%
2/1/2011
Monthly
3,300,000
2,388,678
0
 Stone Container - - Roseville, MN
7.05%
2/1/2012
Monthly
5,300,000
5,279,715
0
33

27


                   
                Fiscal 2003
                Economic
State & City Property Type Square Feet Investment Occupancy

 
 
 
 
Pine City                
  Evergreen Shopping Ctr Retail  63,225  $2,802,229   N/A 
  Tom Thumb Retail  4,800   440,000   N/A 
Plymouth                
  Plymouth Tech IV Office Building  53,309   5,901,898   100.0%
  Plymouth Tech V Office Building  73,500   8,445,892   100.0%
Prior Lake                
  PDQ Center Retail  6,800   970,746   N/A 
  Prior Lake Peak Retail  4,200   478,800   N/A 
Rochester                
  Checkers Auto Retail  6,225   440,000   N/A 
  Maplewood Square Strip Mall  118,398   11,906,217   92.5%
Roseville                
  Stone Container Distribution Center  229,072   8,250,115   100.0%
St. Cloud                
  Cold Spring Center Office Building  77,533   8,494,269   90.3%
St. Louis                
  Dilly Lily Retail  3,444   340,000   N/A 
St. Paul                
  Interstate Bakery Retail  6,225   320,000   N/A 
  UH Medical Medical Office  43,046   7,407,752   N/A 
Sartell                
  Abbott Northwestern Medical Office  60,095   13,636,966   N/A 
Sauk Rapids                
  Tom Thumb Retail  3,575   250,000   N/A 
Shoreview                
  Tom Thumb Retail  3,000   330,000   N/A 
Virginia                
  Edgewood Vista Assisted Living  70,313   7,070,369   100.0%
Waconia                
  Stone Container Distribution Center  29,440   1,666,518   100.0%
Willmar                
  Sam Goody/Musicland Retail  6,225   400,000   N/A 
Winsted                
  Sterner Lighting Manufacturing Plant  38,000   1,000,789   66.7%
  Tom Thumb Retail  3,571   410,000   N/A 
       
   
   
 
Minnesota Total      4,069,709  $401,714,620   96.2%
Montana
                
Belgrade                
  Edgewood Vista Assisted Living  5,100  $453,494   100.0%
Billings                
  Edgewood Vista Assisted Living  11,800   980,218   100.0%
Kalispell                
  Edgewood Vista Assisted Living  5,895   588,113   100.0%
  Ernst Home Center Retail  52,000   2,500,000   N/A 







34


InterestDate
Final
Maturity
Date
Periodic
Payment
Terms
Face Amount
of Mortgage
Carrying
Amount of
Mortgage
Delinquent
Principal or Interest
Mortgage Loans Payable - continued
    
 
    
 Stone Container - - Waconia, MN
8.79%
10/15/2006
Monthly
$  1,329,381
$  1,262,420
$            0
 Thomasbrook - - Lincoln, NE
7.22%
10/1/2009
Monthly
6,200,000
5,968,856
0
 Thresher Square East - MPLS, MN
6.75%
5/1/2015
Monthly
4,335,000
3,655,000
0
 Thresher Square West - MPLS, MN
7.60%
6/1/2010
Monthly
3,805,000
2,580,000
0
 Valley Park Manor - G. Forks, ND
8.38%
10/1/2001
Monthly
3,000,000
2,965,218
0
 Van Mall Woods - Vancouver, WA
6.86%
12/1/2003
Monthly
4,070,426
3,760,821
0
 VIROMED  - - Eden Prairie, MN
6.98%
4/1/2014
Monthly
3,120,000
2,726,385
0
 Wayroad Corp - - Minnetonka, MN
6.99%
2/1/2012
Monthly
3,700,000
3,626,993
0
  Wedgewood RETIRE - l. Springs, GA
4.18%
5/1/2017
Monthly
1,566,720
1,375,218
0
 West Stonehill - - St. Cloud, MN
7.93%
6/1/2017
Monthly
8,232,569
7,401,005
0
 Westwood Park - Bismarck, ND
7.88%
12/1/2009
Monthly
1,200,000
1,163,738
0
 Wirth Corp Center - Gldn Valley, MN
6.90%
3/1/2012
Monthly
5,500,000
5,500,000
0
 Woodridge APTS - Rochester, MN
7.85%
1/1/2017
Monthly
    4,410,000
     3,807,589
_           0
TOTAL
 
$486,640,185
$459,568,905
$              0
                  
               Fiscal 2003
               Economic
State & City Property Type Square Feet Investment Occupancy

 
 
 
 
Livingston                
 Pamida Retail  41,200  $1,800,000   N/A 
Missoula                
 Edgewood Vista Assisted Living  10,150   962,428   100.0%
       
   
   
 
Montana Total      126,145  $7,284,253   100.0%
Nebraska
                
Columbus                
 Edgewood Vista Assisted Living  5,100  $455,626   100.0%
Fremont                
 Edgewood Vista Assisted Living  6,042   552,172   100.0%
Grand Island                
 Edgewood Vista Assisted Living  5,100   455,626   100.0%
Hastings                
 Edgewood Vista Assisted Living  6,042   571,539   100.0%
Omaha                
 Ameritrade Headquarters Office Building  73,742   8,348,798   100.0%
 Barnes & Noble Retail Bookstore  27,500   3,699,197   100.0%
 Edgewood Vista Assisted Living  6,042   641,252   100.0%
       
   
   
 
Nebraska Total      129,568  $14,724,210   100.0%
North Dakota
                
Fargo                
 Barnes & Noble Retail  30,000  $3,274,996   100.0%
 Express Shopping Center Retail  30,227   1,425,000   N/A 
 Microsoft — Great Plains Software Campus Facility  122,040   15,375,154   100.0%
 Petco Retail  18,040   1,278,934   100.0%
 Stone Container Office/Manufacturing  195,075   7,105,566   100.0%
Grand Forks                
 Carmike Theatre Retail  28,528   2,545,737   100.0%
 MedPark Mall Retail  59,177   5,648,599   98.7%
Jamestown                
 Jamestown Mall Retail  99,403   1,321,021   N/A 
Minot                
 
1st Avenue Building
 Office Building  15,357   539,940   39.5%
 17 South Main Office Building  3,250   90,717   91.9%
 401 South Main Office Building/Parking  8,597   622,135   48.0%
 Arrowhead Shopping Ctr Strip Mall  76,424   3,053,961   94.0%
Minot                
 Edgewood Vista Assisted Living  97,821   6,270,707   100.0%
 Minot Plaza Retail  11,020   521,350   100.0%
       
   
   
 
North Dakota Total      794,959  $49,073,817   96.7%
South Dakota
                
Rapid City                
 900 Concourse Drive Office Building  75,815  $7,046,826   66.7%
  • 35


                      
                   Fiscal 2003
                   Economic
    State & City Property Type Square Feet Investment Occupancy

     
     
     
     
    Sioux Falls                
     Edgewood Vista Assisted Living  11,800  $974,739   100.0%
           
       
       
     
    South Dakota Total      87,615  $8,021,565   71.4%
    Wisconsin
                    
    Ladysmith                
     Pamida Retail  41,000  $1,500,000   N/A 
    Schofield                
     Plaza Shopping Center Retail  53,764   1,750,000   N/A 
           
       
       
     
    Wisconsin Total      94,764  $3,250,000   N/A 
           
       
       
     
    Total Commercial
          6,083,588  $518,104,186   95.4%
           
       
       
     

    Apartment Communities

                  
               Fiscal 2003
    State & City Units Investment Occupancy

     
     
     
    Colorado
                
    Colorado Springs            
     Neighborhood  192  $11,698,838   89.5%
    Ft. Collins            
     MiraMont  210   14,561,890   90.9%
     Pine Cone  195   13,497,339   87.9%
       
       
       
     
    Colorado Total  597  $39,758,067   89.5%
    Idaho
                
    Boise            
     Clearwater  60  $3,894,385   92.5%
       
       
       
     
    Idaho Total  60  $3,894,385   92.5%
    Iowa
                
    Sioux City            
     Ridge Oaks  132  $4,765,404   91.6%
       
       
       
     
    Iowa Total  132  $4,765,404   91.6%
    Kansas
                
    Topeka            
     Crown Colony  220  $11,107,714   93.5%
     Sherwood  300   16,418,339   93.4%
       
       
       
     
    Kansas Total  520  $27,526,053   93.4%
    Minnesota
                
    Moorhead            
     Eastgate  116  $2,606,528   93.8%
    Rochester            
     Heritage Manor  182   7,988,139   91.1%
     Woodridge  108   6,981,477   92.5%

    36


                  
               Fiscal 2003
    State & City Units Investment Occupancy

     
     
     
     Sunset Trail  73  $7,788,452   88.6%
     Sunset Trail II  73   6,836,316   88.6%
     Sunset Trail III  N/A   337,155   N/A 
    St. Cloud            
     Lancaster Place  84   3,287,489   77.8%
     Park Meadows  360   12,458,003   87.9%
     West Stonehill  313   12,826,835   93.5%
       
       
       
     
    Minnesota Total  1,309  $61,110,394   90.0%
    Montana
                
    Billings            
     Castle Rock  165  $6,090,294   82.9%
     Country Meadows I  67   4,377,663   95.4%
     Country Meadows II  67   4,370,007   94.7%
     Olympic Village  274   12,090,811   97.0%
     Pinehurst  21   766,794   99.5%
     Rimrock West  78   4,003,670   99.0%
     Rocky Meadows  98   6,783,595   95.5%
       
       
       
     
    Montana Total  770  $38,482,834   93.3%
    Nebraska
                
    Lincoln            
     Thomasbrook  264  $10,303,237   96.8%
    Omaha            
     Applewood on the Green  234   11,829,230   58.2%
       
       
       
     
    Nebraska Total  498  $22,132,467   78.1%
    North Dakota
                
    Bismarck            
     Cottonwood Lake I  67  $4,697,270   87.8%
     Cottonwood Lake II  67   4,300,213   82.7%
     Cottonwood Lake III  67   4,623,605   90.6%
     Cottonwood Lake IV  N/A   263,966   N/A 
     Crestview  152   5,296,570   97.5%
     Kirkwood Manor  108   3,846,558   95.6%
     North Pointe  49   2,458,772   93.9%
     Pebble Springs  16   805,268   94.6%
    Bismarck            
     Westwood Park  64   2,369,187   97.5%
    Fargo            
     Candlelight  44   1,082,504   96.0%
     Park East  122   5,275,861   97.8%
     Prairiewood Meadows  85   3,016,210   94.1%
    Grand Forks            
     Forest Park Estates  270   7,872,524   97.5%
     Jenner Properties  90   1,993,372   97.6%
     Legacy I  116   7,265,194   99.4%
     Legacy II  67   3,874,336   99.8%

    37


                  
               Fiscal 2003
    State & City Units Investment Occupancy

     
     
     
     Legacy IV  67  $7,117,046   99.6%
     Southwinds  164   6,232,703   98.4%
     Valley Park Manor  168   5,293,011   96.5%
    Minot            
     Chateau  64   2,640,773   97.3%
     Colton Heights  18   981,775   98.5%
     Dakota Arms  18   647,669   97.5%
     Magic City  220   5,170,162   95.2%
     South Pointe  195   10,418,770   98.2%
     Southview  24   751,895   97.1%
    Williston            
     Century  192   4,424,030   92.4%
    Other Locations N.D.
                
     
    408 1st Street SE — Minot
      1   46,907   100.0%
     Beulah Condominiums — Beulah  26   489,861   54.1%
     Parkway Apartments — Beulah  36   199,730   57.1%
     Bison Properties — Carrington & Cooperstown  35   659,595   62.2%
     Sweetwater Properties — Devils Lake & Grafton  90   1,747,280   78.1%
     Lonetree Manor — Harvey  12   259,034   69.9%
     The Meadows I — Jamestown  27   1,838,469   99.2%
     The Meadows II — Jamestown  27   1,925,559   99.0%
     The Meadows III — Jamestown  27   2,198,696   99.3%
       
       
       
     
    North Dakota Total  2,794  $112,084,375   95.2%
    South Dakota
                
    Rapid City            
     Canyon Lake  109  $4,296,410   92.2%
     Pointe West  90   4,565,174   92.4%
    Sioux Falls            
     East Park  84   2,601,604   N/A 
     Oakmont  80   5,441,069   84.9%
     Oakwood Estates  160   5,905,338   75.9%
     Oxbow  120   5,180,718   95.6%
     Prairie Winds  48   2,054,540   77.0%
     Sycamore  48   1,456,020   N/A 
       
       
       
     
    South Dakota Total  739  $31,500,873   87.1%
    Texas
                
    Irving            
     Dakota Hill at Valley Ranch  504  $38,097,248   90.9%
       
       
       
     
    Texas Total  504  $38,097,248   90.9%
    Washington
                
    Vancouver            
     Ivy Club  204  $13,290,832   86.8%
     Van Mall Woods  100   6,273,684   95.4%
       
       
       
     
    Washington Total  304  $19,564,516   89.7%
       
       
       
     
    Total Apartment Communities
      8,227  $398,916,616   91.2%
       
       
       
     

    38


    Title


  • The title to the interest owned by IRET in all of the above properties is in the name of either IRET Properties, a North Dakota Limited Partnership, IRET or a wholly owned subsidiary of IRET, in fee simple (in each case, IRET has in its files an attorney's title opinion or a title insurance policy evidencing its title).
  • Insurance

  • In the opinion of management, all of said properties are adequately covered by casualtyUndeveloped and liability insurance.
  • Planned ImprovementsVacant Land

  • There are no plans for material improvements to any of the above properties other(N/A = Owned less than in the ordinary course of IRET's business, except for the planned expansion of the Southdale Medical Center at a cost of approximately $13,000,000.12 months)
  • Contracts or Options to Sell

  • As of April 30, 2002, IRET had not entered into any contracts or options to sell any of the above properties.
  •               
    State & City Property Type Square Feet Investment

     
     
     
    Minnesota
                
     Andover Vacant Land  152,896  $150,000 
     Centerville Vacant Land  40,000   100,000 
     Inver Grove Vacant Land  177,635   560,000 
     Long Prairie Vacant Land  281,833   150,000 
     Prior Lake Vacant Land  35,697   50,000 
           
       
     
    Minnesota Total      688,061  $1,010,000 
    Montana
                
     Libby Vacant Land  205,347  $150,000 
     Kalispell Vacant Land  368,430   1,400,000 
           
       
     
    Montana Total      583,810  $1,550,000 
    Wisconsin
                
     River Falls Vacant Land  80,958  $200,000 
           
       
     
    Wisconsin Total      80,958   200,000 
    Total Undeveloped Land
          1,352,829  $2,760,000 
           
       
     
    Total Real Estate Owned
             $919,780,802 
               
     

    Occupancy and Leases


  • Occupancy rates shown above are for the fiscal year ended April 30, 2002.2003. In the case of apartmentmulti-family residential properties, lease arrangements with individual tenants vary from month-to-month to one-year leases, with the normal term being six months. Leases on commercial properties vary from one yearmonth-to-month to 20 years.

    Mortgage Loans Payable

     As of April 30, 2003, the above properties were encumbered with individual first mortgage liens totaling $539.4 million. The original principal balance was $572.8 million. Of the $539.4 million of mortgage indebtedness on April 30, 2003, $23.2 million is represented by variable rate mortgages on which the future interest rate will vary based on changes in the interest rate index for each respective loan and the balance of fixed rate mortgages was $516.2 million. The principal payments due on all of the mortgage indebtedness are as follows:

39


28
       
Year Ending April 30 Mortgage Principal

 
 2003  $15,118,657 
 2004   18,476,246 
 2005   17,736,455 
 2006   18,457,557 
 2007   38,261,152 
 Later Years   431,347,135 
     
 
 
Total
  $539,397,202 
     
 

Title
The title to the interest owned by us in all of the above properties is in our name, the name of either IRET Properties or the name of one of our wholly-owned subsidiaries, in fee simple (in each case, we have in our files an attorney’s title opinion or a title insurance policy evidencing its title).
Insurance
In the opinion of management, all of said properties are adequately covered by casualty and liability insurance.
Planned Improvements and Acquisitions
We currently have plans to complete the expansion of the Southdale Medical Center in Edina, Minnesota, at an estimated cost of $13.7 million and to finance a $5.1 million addition to the existing Edgewood Vista facility in Virginia, Minnesota. Each year we carefully review the physical condition of each property we own. In order for our properties to remain competitive, attract new tenants, and retain existing tenants, we plan for a reasonable amount of capital improvements. For the year ended April 30, 2003, we spent $13.9 million on capital improvements.
Contracts or Options to Sell
As of April 30, 2003, there were no contracts to sell any of our properties. We have, however, granted options to purchase certain assets to various third parties, with the exception of the Excelsior Retail Center option which is held by Charles Wm. James. Mr. James is currently an officer and member of our Board of Trustees. The option was granted prior to Mr. James becoming an officer and Board member. The option price is equal to the price paid by us plus an annual consumer price index (“CPI”) increase. Each option grants the right to purchase certain Trust assets at the greater of its appraised value or an annual compounded increase of 2.0% to 2.5% of the initial cost to us, with the exception of the Excelsior Retail Center which is an annual CPI increase in the purchase price. The property cost and gross rental revenue on these properties are as follows:

40


                  
       Gross Rental Receipts
       
   Property Cost 2003 2002 2001
   
 
 
 
East Grand Station - EGF, MN $1,392,251  $152,352  $152,352  $161,825 
Edgewood Vista - Belgrade, MT  453,494   49,060   49,060   49,063 
Edgewood Vista - Billings, MT  980,218   106,150   106,150   106,150 
Edgewood Vista - Columbus, NE  455,626   49,060   49,060   49,063 
Edgewood Vista - Duluth, MN  7,081,519   1,245,619   770,004   588,501 
Edgewood Vista - EGF, MN  1,430,136   155,012   155,012   98,175 
Edgewood Vista - Fremont, NE  552,172   58,911   58,911   19,637 
Edgewood Vista - Grand Island, NE  455,626   49,060   49,060   49,063 
Edgewood Vista - Hastings, NE  571,539   60,588   60,588   20,196 
Edgewood Vista - Kalispell, MT  588,113   61,600   61,600   10,267 
Edgewood Vista - Minot, ND  6,270,707   761,905   681,055   681,055 
Edgewood Vista - Missoula, MT  962,428   120,175   113,644   104,500 
Edgewood Vista - Omaha, NE  641,252   67,188   67,188   16,797 
Edgewood Vista - Sioux Falls, SD  974,739   106,150   106,150   106,150 
Edgewood Vista - Virginia, MN  7,070,369   759,000   0   0 
Excelsior Retail Ctr - Excelsior, MN  900,000   22,346   0   0 
Great Plains Software - Fargo, ND  15,375,154   1,875,000   1,875,000   1,875,000 
HealthEast - - Woodbury &
Maplewood, MN
  21,600,999   1,916,636   1,916,636   1,916,636 
   
   
   
   
 
 
TOTAL
 $67,756,342  $8,529,407  $6,271,469  $5,852,079 
   
   
   
   
 

Summary of Real Estate Investment by State

          
   Total Real Estate    
State Investment Percent of Total

 
 
Colorado
        
 Residential $39,758,067     
 Commercial  0     
   
     
 Total $39,758,067   4.3%
Georgia
        
 Residential $0     
 Commercial  3,971,878     
   
     
 Total $3,971,878   0.4%
Idaho
        
 Residential $3,894,385     
 Commercial  15,041,490     
   
     
 Total $18,935,875   2.1%
Iowa
        
 Residential $4,765,404     
 Commercial  12,900,879     
   
     
 Total $17,666,283   1.9%


State
Total Real Estate 
Investment
Percent of Total
Colorado
   Residential
$    39,337,219
  Commercial
                   0
  Total
$    39,337,219
5.3%
Georgia
   Residential
$                   0
  Commercial
      3,971,878
  Total
$      3,971,878
.5%
Idaho
   Residential
$      3,873,512
   Commercial
      4,788,294
   Total
$      8,661,806
1.2%
Iowa
   Residential
$      4,595,627
   Commercial
                   0
   Total
$      4,595,627
.6%
Kansas
   Residential
$    27,149,602
   Commercial
                   0
   Total
$    27,149,602
3.7%
Michigan
   Residential
$                    0
   Commercial
      2,121,474
   Total
$      2,121,474
.3%
Minnesota
   Residential
$    59,470,821
   Commercial
  265,004,801
   Total
$  324,475,622
43.7%
Montana
   Residential
$    38,059,507
   Commercial
      5,030,043
   Total
$    43,089,550
5.8%
Nebraska
   Residential
$    20,966,122
   Commercial
    14,724,209
   Total
$    35,690,331
4.8%
North Dakota
   Residential
$  113,839,188
   Commercial
    46,728,674
   Total
$  160,567,862
21.9%
41

29


          
   Total Real Estate    
State Investment Percent of Total

 
 
Kansas
        
 Residential $27,526,053     
 Commercial  0     
   
     
 Total $27,526,053   3.0%
Michigan
        
 Residential $0     
 Commercial  2,121,474     
   
     
 Total $2,121,474   0.2%
Minnesota
        
 Residential $61,110,394     
 Commercial  401,714,620     
 Undeveloped  1,010,000     
   
     
 Total $463,835,014   50.4%
Montana
        
 Residential $38,482,834     
 Commercial  7,284,253     
 Undeveloped  1,550,000     
   
     
 Total $47,317,087   5.2%
Nebraska
        
 Residential $22,132,467     
 Commercial  14,724,210     
   
     
 Total $36,856,677   4.0%
North Dakota
        
 Residential $112,084,375     
 Commercial  49,073,817     
   
     
 Total $161,158,192   17.5%
South Dakota
        
 Residential $31,500,873     
 Commercial  8,021,565     
   
     
 Total $39,522,438   4.3%
Texas
        
 Residential $38,097,248     
 Commercial  0     
   
     
 Total $38,097,248   4.2%
Washington
        
 Residential $19,564,516     
 Commercial  0     
   
     
 Total $19,564,516   2.1%
Wisconsin
        
 Residential $0     
 Commercial  3,250,000     
 Undeveloped  200,000     
   
     
 Total $3,450,000   0.4%
   
   
 
 
Total
 $919,780,802   100.0%
   
   
 




State
Total Real Estate Investment
Percent of Total
South Dakota
   Residential
$    26,736,467
   Commercial
     8,019,609
   Total
$    34,756,076
4.7%
Texas
   Residential
$    37,814,473
   Commercial
                   0
   Total
$    37,814,473
5.1%
Washington
   Residential
$    18,087,916
   Commercial
                   0
   Total
$    18,087,916
2.4%
Total
     $   40,319,436
100%
42


Mortgage Loans Receivable

          
Location April 30, 2003 Balance Rate

 
 
Other Mortgages
 $501,000 and higher$816,570   9% 
 $100,000 to $500,000  328,101   6.5-7.5% 
 $50,000 to $99,999  0   N/A 
 $20,000 to $49,999  63,269   8-10.9% 
 Less than $20,000  0   N/A 
   
     
Total
 $1,207,940     
   
     
 Less Allowance for doubtful accounts  25,000     
   
     
  $1,182,940     
   
     


Location
April 30, 2002 Balance
Rate
Other Mortgages
   $501,000 and higher
$    3,200,000
10%
   $100,000 to $500,000
713,212
8-11%
   $50,000 to $99,999
0
n/a
   $20,000 to $49,999
39,550
8%
   Less than $20,000
                  0
 n/a
            Total
$    3,952,762

Item 3. Legal Proceedings

In the ordinary course of our operations we become involved in litigation. At this time, we know of no material pending or threatened legal proceedings or other proceedings contemplated by governmental authorities that would have a material impact upon us.

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

     No matters were submitted to our shareholders during the fourth quarter of the fiscal year ended April 30, 2003.

      None.
30

PART II

Item 5. Market for the Registrant'sRegistrant’s Common Stock and Related SecurityholderSecurity Holder Matters

Quarterly Share Data


Since April 9, 2002, IRET's shares of beneficial interestour Shares have traded on the NasdaqNASDAQ National Market under the symbol IRETS. Prior to April 9, 2002, and from October of 1997, IRET's shares of beneficial interestour Shares traded on the NasdaqNASDAQ SmallCap Market. The following table reflects the range of high and low prices of IRET's shares of beneficial interest ofour Shares for each full quarterly period within the two most recent years. This information is based on selling prices as reportreported on the NasdaqNASDAQ National Market and NasdaqNASDAQ SmallCap Market, as applicable.

        
Fiscal Quarter Ended
High

Low

 High Low
  
 
07/31/00
8.1257.375
10/31/00
8.257.59
01/31/01
8.57.44
04/30/01
8.988.06
07/31/01
10.398.26 10.49 8.25 
10/31/01
9.428.80 9.43 8.80 
01/31/02
9.999.00 10.00 9.00 
04/30/02
10.449.52 10.45 9.51 
07/31/02 11.90 8.55 
10/31/02 11.00 9.05 
01/31/03 11.00 9.66 
04/30/03 10.00 8.98 

43


Holders

On AprilJune 30, 2002, IRET2003, we had 4,23510,697 shareholders of record.

Unregistered Sale of Shares

     On February 1, 2003, the T.F. James Company was merged into IRET, Inc. As consideration for the merger, we issued 3,422,022 Shares and assumed outstanding debt and liabilities in the amount of $37.7 million. The issuance of these Shares was not registered under the Securities Act of 1933 and such Shares were issued in reliance upon Section 4(2) of the Securities Act. As a result of the merger, we acquired approximately 52 retail and commercial real estate properties containing approximately 807,154 square feet of rentable space, as well as eight underdeveloped or primarily vacant parcels of real estate. The merger increased our real estate portfolio by $70.2 million and is expected to increase gross rental revenues by $6.4 million on an annual basis.

Registered Sale of Shares and Repurchase of Shares

During fiscal 2002, IRET offered primary shares of beneficial interest for sale to the public2003, we sold 3,928,896 Shares under Best Effortsbest efforts offerings through various brokers registered with the National Association of Securities Dealers. Primary sharesThese Shares were sold at $8.75 per share and at $9.50 per share and IRETShare. We also issued shares971,292 Shares pursuant to itsour distribution reinvestment plan. DuringWe repurchased fractional units of Shares during fiscal 2002, IRET did not sell any unregistered securities.   IRET also repurchased its shares during fiscal2003 and 2002. Following is a two-year summary, by quarter-year,quarter, of the saleissuance of primary shares,Shares in offerings, the issuance of distribution reinvestment shares,Shares and the repurchase of shares by IRET:fractional Shares:

 
Shares
Dollars
05/01/00 Beginning Balance
22,452,069$  119,233,170
 
  
Quarter Ended 07/31/00
  
   Shares Sold
288,677$      2,437,091
   Commissions Paid
 -173,256
   Distribution Reinvestment Plan
141,7361,157,349
   Shares Redeemed
           - -716
            - -5,470
 
22,881,766$  122,648,884

31


          
   Shares Dollars
   
 
05/01/01 Beginning Balance
  24,068,346  $132,148,768 
Quarter Ended 07/31/01
        
 Distribution Reinvestment Plan  193,687  $1,609,600 
 Shares Redeemed  (816)  (7,101)
   
   
 
   24,261,217  $133,751,267 
Quarter Ended 10/31/01
        
 Shares Sold  60,140  $516,800 
 Distribution Reinvestment Plan  208,952   1,736,807 
 Shares Redeemed  (300)  (2,573)
   
   
 
   24,530,009  $136,002,301 
Quarter Ended 01/31/02
        
 Shares Sold  2,789,249  $23,367,681 
 Commissions Paid  N/A   (1,308,100)
 Distribution Reinvestment Plan  221,169   2,463,087 
 Shares Redeemed  (843)  (8,032)
   
   
 
   27,539,584  $160,516,937 





 
Shares
Dollars
Quarter Ended 10/31/00
  
   Shares Sold
158,248$      1,360,601
   Commissions Paid
 -99,949
   Distribution Reinvestment Plan
40,603330,957
   Shares Redeemed
           - -289
             - -2,277
 
23,080,328$  124,238,216
Quarter Ended 01/31/01
  
   Shares Sold
286,868$       2,465,230
   Commissions Paid
 -193,123
  DistributionReinvestment Plan
12,813103,169
   Shares Redeemed
      - -39,561
        - -306,722
 
23,340,448$  126,306,770
Quarter Ended 04/30/01
  
   Shares Sold
610,833$      5,197,960
   Commissions Paid
 -312,251
   Distribution Reinvestment Plan
117,286958,177
   Shares Redeemed
           - -221
            - -1,888
 
24,068,346$  132,148,768
Quarter Ended 07/31/01
  
   Shares Sold
            0 $                    0
   Distribution Reinvestment Plan
193,687    1,609,600
   Shares Redeemed
          - -816 
            - -7,101
 
24,261,217$  133,751,267
Quarter Ended 10/31/01
  
   Shares Sold
60,140$         516,800
   Distribution Reinvestment Plan
208,9521,736,807
   Shares Redeemed
          - -300
           - -2,573
 
24,530,009$  136,002,301
Quarter Ended 01/31/02
  
   Shares Sold
2,789,249$    23,367,681
   Commissions Paid
 -1,308,100
   Distribution Reinvestment Plan
221,1692,463,087
   Shares Redeemed
          - -843
            - -8,032
 
27,539,584$  160,516,937
Quarter Ended 04/30/02
  
   Shares Sold
98,598$         857,626
   Commissions Paid
 -1,285
   Distribution Reinvestment Plan
209,0722,005,001
   Shares Redeemed
          - -175
         - -1,730
 
27,847,079
$163,376,549
44

32


          
   Shares Dollars
   
 
Quarter Ended 04/30/02
        
 Shares Sold  98,598  $857,626 
 Commissions Paid  N/A   (1,285)
 Distribution Reinvestment Plan  209,072   2,005,001 
 Shares Redeemed  (175)  (1,730)
   
   
 
   27,847,079  $163,376,549 
Quarter Ended 07/31/02
        
 Shares Sold  3,709,948  $32,886,846 
 Distribution Reinvestment Plan  229,520   2,193,872 
 Shares Redeemed  (568)  (5,658)
   
   
 
   31,785,979  $198,451,609 
Quarter Ended 10/31/02
        
 Shares Sold  13,580  $(60,539)
 Distribution Reinvestment Plan  224,817   2,401,258 
 Shares Redeemed  (396)  (3,869)
   
   
 
   32,023,980  $200,788,459 
Quarter Ended 01/31/03
        
 Shares Sold  154,324  $1,279,172 
 Distribution Reinvestment Plan  238,763   2,294,508 
 Shares Redeemed  (1,130)  (11,396)
   
   
 
   32,415,937  $204,350,743 
Quarter Ended 04/30/03
        
 Shares Sold  3,473,066  $33,729,087 
 Distribution Reinvestment Plan  278,192   2,573,282 
 Shares Redeemed  (844)  (7,905)
   
   
 
   36,166,351  $240,645,207 

Distributions

IRET has     We have paid quarterly cash distributions since July 1, 1971. Cash distributions paid during the past three fiscal years were as follows:

            
Fiscal Year
2002
2001
2000
 2003 2002 2001
July 1st
$   .1450$   .1325$   .1240
October 1st
.1475.1350.1260
January 15th
.1500.1400.1280
April 1st
   .1520
   .1425
   .1300
$   .5945
$   .5500
$   .5080
 
 
 
July 1st
 $.1540 $.1450 $.1325 
October 1st
 .1560 .1475 .1350 
January 15th
 .1570 .1500 .1400 
April 1st
 .1580 .1520 .1425 
 
 
 
 
 $.6250 $.5945 $.5500 
 
 
 
 

Item 6. Selected Financial Data for Fiscal Years Ended April 30, Including Discontinued Operations.

Set forth below is selected financial data for the periods and dates indicated. This information should be read in conjunction with, and is qualified in its entirety by reference to, the consolidated financial statements and notes included in this reportAnnual Report on Form 10-K.

45


 
2002
 2001
2000
1999
1998
Consolidated Income Statement Data
     
     Revenue 
$  93,016,069
$  75,767,150
$  55,445,193
$  39,927,262
$  32,407,545
     Income before gain/loss on properties  and minority interest
13,865,934
10,187,812
8,548,558
6,401,676
4,691,198
     Gain on repossession/ sale of 
               properties
546,927
601,605
1,754,496
1,947,184
 465,499
     Minority interest of portion of   operating partnership income 
-3,812,732
-2,095,177
-1,495,209
-744,725
 -141,788
 
     
      Net income
10,600,129
8,694,240
8,807,845
7,604,135
5,014,909
Consolidated Balance Sheet Data
     
     Total real estate investments
$685,346,681
$548,580,418
$418,216,516
$280,311,442
$213,211,369
     Total assets 
730,209,018
570,322,124
432,978,299
291,493,311 
224,718,514
     Shareholders' equity 
145,578,131
118,945,160
109,920,591
85,783,294
68,152,626
Consolidated Per Share Data 
     (basic and diluted)
     
     Net Income 
.42
.38
.42
.44
.32
     Distributions 
.59
.55
.51
.47
.42
 
     
CALENDAR YEAR
2001
2000
1999
1998
1997
Tax status of distribution
     
     Capital gain
0%
.72%
30.3%
6.3%
 2.9%
     Ordinary income 
65.98%
86.76%
69.7%
76.0%
97.1%
     Return of capital 
34.02%
12.52%
0%
17.7%
0.0%
                      
   2003 2002 2001 20001999 
   
 
 
 
 
 
Consolidated Income Statement Data                    
 Revenue $120,766,665  $93,016,069  $75,767,150  $55,445,193  $39,927,262 
 Income before gain/loss on properties and minority interest  15,486,435   13,865,934   10,187,812   8,548,558   6,401,676 
 Gain on repossession/ sale of properties  1,594,798   546,927   601,605   1,754,496   1,947,184 
 Minority interest of portion operating partnership income  (4,833,072)  (3,812,732)  (2,095,177)  (1,495,209)  (744,725)
 Net income  12,248,161   10,600,129   8,694,240   8,807,845   7,604,135 
Consolidated Balance Sheet Data                    
 Total real estate investments $845,324,970  $685,346,681  $548,580,418  $418,216,516  $280,311,442 
 Total assets  885,680,521   730,209,018   570,322,124   432,978,299   291,493,311 
 Shareholders’ equity  214,761,105   145,578,131   118,945,160   109,920,591   85,783,294 
Consolidated Per Share (basic and diluted)                    
 Net Income  .38   .42   .38   .42   .44 
 Distributions  .63   .59   .55   .51   .47 

33


                      
CALENDAR YEAR 2002 2001 2000 1999 1998
  
 
 
 
 
Tax status of distribution                    
 Capital gain  0.0%  0.0%  0.7%  30.3%  6.3%
 Ordinary income  68.3%  66.0%  86.8%  69.8%  76.0%
 Return of capital  31.7%  34.2%  12.5%  0.0%  17.7%

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

The following information is provided in connection with, and should be read in conjunction with, the consolidated financial statements included in this annual reportAnnual Report on Form 10-K.

Results from Operations for the Fiscal Years Ended April 30, 2002, 2001, and 2000
IRET operates We operate on a fiscal year ending on April 30. The following discussion and analysis is for the fiscal yearsyear ended April 2002, 2001, and 2000.2003.

Revenues

Revenues
Total revenues of theIRET Properties, our operating partnership, for fiscal 20022003 were $93,016,069,$119.1 million, compared to $75,767,150$90.9 million in fiscal 20012002 and $55,445,193$74.1 million in fiscal 2000.2001. The increase in revenues received during fiscal 2003 was $28.2 million greater than fiscal 2002 in excess of the prior year revenues was $17,248,919.and $45.0 million greater than fiscal 2001. This increase resulted from:

46


Rent from 28 properties acquired in fiscal 2001 in excess of that received in 2001
$    11,236,492
Rent from 14 properties in excess of fiscal 2002
4,737,866
Increase in rental income on existing properties
1,086,695
An increase in interest income
309,122
An increase in straight-line rents
96,726
An increase in ancillary income
            1,917
A decrease in rent - properties sold
       - -219,899
$   17,248,919
     
Rent from 14 properties acquired in fiscal 2002 in excess of that received in 2002 from the same 14 properties $16,427,325 
Rent from 64 properties acquired in Fiscal 2003  10,643,595 
Increase in rental income on existing properties  1,695,313 
A decrease in straight-line rents  80,122 
A decrease in ancillary income  19,311 
A decrease in rent from properties sold  (673,203)
   
 
  $28,192,463 
   
 
Rent from 28 properties acquired in fiscal 2001 in excess of that received in 2001 from the same 28 properties $11,236,492 
Rent from 14 properties acquired in fiscal 2002  4,737,866 
Increase in rental income on existing properties  960,240 
An increase in straight-line rents  96,726 
An increase in ancillary income  1,533 
A decrease in rent from properties sold  (219,899)
   
 
  $16,812,958 
   
 

The     As illustrated above, the substantial majority of the increase in revenues received duringour gross revenue for fiscal 2001 in excess of that received in fiscal 2000 was $20,321,957.  This increase2003 and 2002, respectively, resulted from:

Rent from 27 properties acquired in fiscal 2000 in excess of


      that received in 2000

$   12,888,919
Rent from 28 properties acquired/completed in fiscal 2001
6,890,585
An increase in ancillary income
        506,308
An increase in rents
383,015
An increase in rental income on existing properties
93,420
An increase in interest income
-371,585
A decrease in Boise Warehouse rent (bankruptcy of tenant)
-36,301
A decrease in rent - properties sold during 2001
         - -32,404
$   20,321,957

As shown by the above analysis, the fiscal 2002 and 2001 increases in revenues resulted primarily from the addition of new real estate properties to the operating partnership's portfolio.  Rents receivedIRET Properties’ portfolio rather than rental increases on properties owned atexisting properties. For the beginningnext 12 to 18 months, we expect acquisitions to be the most significant factor to increase our revenues and ultimately our net income. While acceptable real estate assets are still available for purchase, the slow economy combined with a widespread demand for real estate from traditional and non-traditional investors has resulted in a significant reduction in the investment returns from all types of fiscal 2001 increasedreal estate. This reduction in the rates of return has been offset to some extent by $11,236,492the dramatic drop in

34


fiscal 2002 and $12,888,919 in fiscal 2001.  Thus, new properties generated borrowing costs to historically low levels. While we were able to take advantage of those lower borrowing costs for most of our recent acquisitions, the new revenues during the past two years.majority of our debt is fixed and not prepayable without significant prepayment costs and fees.

Straight-Line Rents
Beginning with our fiscal year 2000, an accounting rule required us to record as revenue "straight-line rents" on our commercial property leases that contain future rental increases.  This rule requires us to calculate the total rents that the tenant has contracted to pay us for the entire term of the lease and to divide that total by the number of months of the lease and to record as revenue each month the resulting average monthly rent.  The result is that, in the beginning years of a lease, we must record as revenue an amount that exceeds the actual cash rent we have collected.  In the later years of such leases, we, of course, will record as revenue an amount less than the actual cash then being received.

The amount of "straight-line rents" (that is, the amount that the recorded rent is greater than the actual cash rent we have collected) we have recorded in the past three years is:

 
2002
2001
2000
 
   
Straight-line Rents
$     1,311,105$     1,214,379$     831,364

Our revenues, net income and funds from operations shown in this report are increased by the above described "straight-line rents."

Capital Gain Income
The operating partnership

     IRET Properties realized capital gain income for fiscal 20022003 of $546,927.$1.6 million. This compares to $601,605$0.5 million of capital gain income recognized in fiscal 20012002 and the $1,754,496$0.6 million recognized in fiscal 2000.2001. A list of the properties sold during each of these years showing sales price, depreciated cost plus sales costs and net gain (loss) is included in a later sectionbelow under the caption “Property Dispositions.” We anticipate that we will continue to sell our older and smaller locations as opportunities arise. We do not believe that this is inconsistent with our strategy of this discussion.acquiring properties that we intend to retain for at least ten years.

47


Expenses and Net Income

The operating partnership's operating income of IRET Properties for fiscal year 20022003 increased to $13,865,934$15.9 million from $10,187,812 earned$14.3 million in fiscal 20012002 and $8,548,558 earned$10.8 million in fiscal 2000.  IRET's2001. Our net income for generally accepted accounting purposes for fiscal 2002 were $10,600,129,2003 was $12.2 million, compared to $8,694,240$10.6 million in fiscal 20012002 and $8,807,845$8.7 million in fiscal 2000.2001. On a per share basis, net income was $.42$.38 per share in fiscal 20022003 compared to $.42 in fiscal 2002 and $.38 in fiscal 2001 and $.42 in fiscal 2000.

35


2001.

These changes in operating income and net income result from the changes in revenues and expenses detailed below:

     For fiscal 2003, an increase in net income of $1.6 million, resulting from:

     
An increase in net rental income (rents, less utilities, maintenance, taxes, insurance and management)
 $13,924,558 
A decrease in interest income  (232,004)
An increase in ancillary income  19,311 
An increase in interest expense  (6,984,293)
An increase in depreciation expense  (4,175,882)
A decrease in minority interest of operating partnership income  35,208 
An increase in operating expenses, administrative, advisory & trustee services  (801,027)
An increase in minority interest of other partnership  (735,550)
An increase in amortization expense  (151,484)
A decrease in gain on sale of investments  (231,585)
An increase in discontinued operations, net  980,780 
   
 
  $1,648,032 
   
 

For fiscal 2002, an increase in net income of $1,905,889,$1.9 million, resulting from:

     
An increase in net rental income (rents, less utilities, maintenance, taxes, insurance and management)
 $12,239,178 
A increase in interest income  309,122 
An increase in ancillary income  1,533 
An increase in interest expense  (5,394,980)
An increase in depreciation expense  (3,192,345)
An increase in minority interest of operating partnership income  (1,503,993)
An increase in operating expenses, administrative, advisory & trustee services  (336,458)
An increase in minority interest of other partnership  (198,564)
An increase in amortization expense  (121,012)
A decrease in gain on sale of investments  (54,678)
An increase in discontinued operations, net  158,086 
   
 
  $1,905,889 
   
 

48


Factors Impacting Net Income During Fiscal 2003 as Compared to 2002 and 2001

     Compared to the prior two fiscal years, there were a number of factors that continued to limit the growth of our total revenue and ultimately negatively impacted our net income per share. A discussion of the factors having the greatest impact on our business compared to the prior two fiscal years is set forth below. While most of these negative influences show no signs of lessening in the next twelve months, the most significant negative factor, our uninvested cash that was raised in June, 2002, by our offering of additional Shares, was resolved during our second quarter of fiscal 2003 by the investment of such cash. Despite the positive development pertaining to our uninvested cash, the same factor reduced our full earnings for fiscal 2003.

An
Increased economic vacancy.During fiscal 2003, vacancy levels at our stabilized multi-family residential properties continued to increase throughout our entire portfolio from 5.9% at the end of 2002 to 7.8% at the end of fiscal 2003. Likewise, vacancy levels at our stabilized commercial properties increased from 0.9% at the end of fiscal 2002 to 4.7% at the end of fiscal 2003. A majority of the markets in which we operate continue to experience overall poor economic conditions as it pertains to job creation. The poor economic climate has translated directly into increased vacancy at many of our properties.
Our commercial vacancy is primarily due to our inability to either renew existing leases or to re-lease space being vacated by tenants at the expiration of their lease. While not necessarily indicative of future business cycles, in past economic downturns, a recovery in occupancy levels generally trails the pick up in economic activity by twelve months or more. Despite some positive economic developments, we have yet to see an increase in demand for multi-family residential or commercial space. We continue to expect that demand in our markets for both apartments and commercial space will remain weak through the balance of 2003.
Uninvested cash.The most significant reason for the decline in net income per share during fiscal 2003, as compared to fiscal 2002 and fiscal 2001 is the large balance of cash and marketable securities. While this money was invested in short-term income producing investments, we ordinarily seek to invest in income producing real estate. During the first and second quarters of fiscal 2003, we were able to fully invest the proceeds from the equity raised during first quarter 2003 into income producing real estate. This delay in investing such proceeds resulted in a reduction in earnings per share for the fiscal year ending April 30, 2003.
Increased real estate taxes.Taxes imposed on our real estate properties increased by $4.5 million or 49.8% for the fiscal year ending April 30, 2003, as compared to the corresponding period of fiscal 2002. Of the increased real estate taxes, $3.4 million or 76.3% is attributable to the addition of new real estate acquired in fiscal 2002 and 2003, while $1.1 million or 23.7% is due to increased costs for real estate taxes on existing real estate assets. Most of our new property acquisitions during the past year

49


were in Minnesota, a jurisdiction with higher property taxes than North Dakota and the other states in which we own property.
Under the terms of most of our commercial leases, the full cost of real estate tax is paid by the tenant as additional rent. One commercial property, Southdale Medical Center, which is located in Edina, Minnesota, accounts for $0.9 million or 20.0% of the increase in real estate tax costs for the fiscal year ending April 30, 2003. Due to increased vacancy at Southdale Medical Center during fiscal 2003 we were unable to fully recover the real estate tax cost from the tenants. We expect that the increased vacancy at Southdale Medical Center will persist for at least the first three months of fiscal 2004. For our noncommercial real estate properties, any increase in our real estate tax costs must be collected from tenants in the form of a general rent increase. While we have implemented portfolio wide rent increases, the current economic conditions and increased vacancy levels have prevented us from raising rents in the amount necessary to fully recover our increased real estate tax costs. To further compound the problem, a number of states in which we operate are facing record state budget shortfalls. Our past experience is such shortfalls translate into local governments raising property taxes.
Increased maintenance expense.The maintenance expense category increased by $4.7 million or 64.3% for the fiscal year ending April 30, 2003, as compared to the corresponding period of fiscal 2002. Of the increased maintenance costs for the fiscal year ending April 30, 2003, $3.5 million or 74.9% is attributable to the addition of new real estate acquired in fiscal 2002 and 2003, while $1.2 million or 25.1% is due to increased costs for maintenance on existing real estate assets. Under the terms of most of our commercial leases, the full cost of maintenance is paid by the tenant as additional rent. Southdale Medical Center accounts for $0.8 million or 17.9% of the increase in maintenance costs for the fiscal year ending April 30, 2003. Due to increased vacancy at Southdale Medical Center during the fiscal year ending April 30, 2003, we were unable to fully recover the maintenance cost from the tenants. For our noncommercial real estate properties, any increase in our maintenance costs must be collected from tenants in the form of a general rent increase. While we have implemented portfolio wide rent increases, the current economic conditions and increased vacancy levels have prevented us from raising rents in the amount necessary to fully recover our increased maintenance costs.
Increased utility expense.The utility expense category increased by $2.8 million or 54.3% for the fiscal year ending April 30, 2003, as compared to the corresponding period of fiscal 2002. Of the increased utility costs, $1.8 million or 64.4% is attributable to the addition of new real estate acquired in fiscal 2002 and 2003, while $1.0 million or 35.6% is due to increased costs for utilities on existing real estate assets. Under the terms of most of our commercial leases, the full cost of utilities is paid by the tenant as additional rent. Southdale Medical Center accounts for $0.7 million or 25.7% of the increase in utility costs for the fiscal year ending April 30,

50


2003. Due to increased vacancy at Southdale Medical Center during the fiscal year ending April 30, 2003, we were unable to fully recover the utility cost from the tenants. For our other noncommercial real estate properties, any increase in our utility costs must be collected from tenants in the form of a general rent increase. While we have implemented portfolio wide rent increases, the current economic conditions and increased vacancy levels have prevented us from raising rents in the amount necessary to fully recover our increased utility costs. Since our real estate portfolio is primarily located in Minnesota and North Dakota, the severity of winters will have a large impact on our utility costs.
Increased administrative and operating expense.Administrative and operating expenses increased by $0.8 million or 37.5% for the fiscal year ending April 30, 2003, as compared to the corresponding period of fiscal 2002. Of this increase in administrative and operating expense for the fiscal year ending April 30, 2003, $139,000 or 17.4% was due to professional fees and costs associated with our offering of Shares in the first quarter of fiscal 2003. In prior years, the work associated with offerings of Shares to the public was largely done by our employees. Over the past year we have hired ten new employees. The addition of these new employees, together with increases in the wages and benefits paid to existing employees, account for $428,044 or 53.4% of the increase in administrative and operating costs for the fiscal year ending April 30, 2003.
Increased insurance premiums.Insurance expense increased by $0.9 million or 66.4% for the fiscal year ending April 30, 2003, compared to the prior fiscal year. Of the increased insurance costs, $331,286 or 38.4% is attributable to the addition of new real estate, while $0.5 million or 61.6% is due to increased premium costs for coverage on existing real estate assets. Under the terms of most of our commercial leases, the full cost of insurance is paid by the tenant as additional rent. For our other real estate properties, any increase in our insurance costs must be collected from tenants in the form of a general rent increase. While we have implemented portfolio wide rent increases, the current economic conditions and increased vacancy levels have prevented us from raising rents in the amount necessary to fully recover our increased insurance costs. We do not expect our insurance costs to decline during fiscal 2004.
Slower increase of interest expense.Our mortgage debt increased $79.8 million or 17.4% for the fiscal year ending April 30, 2003. Due to the fact that interest rates on new mortgages incurred during those periods were at lower rates than mortgages in prior periods, our interest expense increased by only $7.3 million or 25.4% for the fiscal year ending April 30, 2003, as compared to the corresponding periods of fiscal 2002. Of the increased interest expense for the fiscal year ending April 30, 2003, $8.0 million or 110.3% is attributable to the addition of new real estate, while interest expenses on existing real estate assets declined by $0.7 million or 10.3%, due primarily to the decline in interest rates on our adjustable rate mortgages.

51


Increased minority partnership interests.In addition to the factors discussed above that have negatively impacted our earnings per share despite an overall increase in gross revenue, the increase in the number of limited partnership units issued by IRET Properties has also had an impact on our revenue per share. Even though our revenue increased by $28.2 million or 31.0% for the fiscal year ending April 30, 2003, our net income only increased $1.6 million or 15.5%. For the fiscal year ending April 30, 2003, outstanding limited partnership units increased by 569,789. Under the terms of the Agreement of Limited Partnership of IRET Properties, each limited partner is entitled to an equal allocation of net income or net loss. Limited partnership units are issued in exchange for the contribution of an interest in real estate. If capital gain income and the limited partnership ownership interest reflected as minority interests on the financial statements are excluded, the increase in net rental income     (rents, less utilities, maintenance, taxes, insurance and management)$    12,413,637
A is more closely related to the increase in interest income
309,122
An increase in ancillary income
1,917
An increase in interest expense
-5,373,448
An increase in depreciation expense
-3,215,636
An increase in minority interest of operating partnership income
-1,518,991
An increase in operating expenses, administrative, advisory & trustee services
-336,458
An increase in minority interest of other partnership
       - -198,564
An increase in amortization expense
-121,012
A decrease in gain on sale of investments 
         - -54,678revenue:
$     1,905,889

              
For the Fiscal Year Ending 04/30/03 04/30/02 % Change
  
 
 
Net Income $12,248,161  $10,600,129   15.5%
Add back portion allocated to:            
 minority interests – other partnerships  934,114   198,564     
 minority interests – operating partnerships  3,679,239   3,714,447     
Add back Discontinued Operations  686,750   (294,030)    
Subtract capital gain income  (315,342)  (546,927)    
   
   
   
 
Total Portfolio Net Income $17,232,922  $13,672,183   26.0%
   
   
   
 

For fiscal 2001, a decrease in net income of $113,605, resulting  from:

An increase in net rental income
$   12,572,228
A decrease in loss on impairment
    1,319,316
An increase in ancillary income
506,308
An increase in interest expense
-8,217,228
An increase in depreciation expense
-3,839,420
A decrease in gain from sale of investments 
         - -1,152,891
An increase in minority interest of operating partnership
-598,968
A decrease in interest income
-371,585
An increase in amortization expense
-212,091
An increase in operating expenses, administrative, advisory 
      &  trustee services
      - -119,274
$      - -113,605

Telephone Endorsement Fee

During fiscal 2001, IRETwe received a payment of $869,505$0.9 million from a major telecommunications provider for allowing marketing access by that companyprovider to residents of the apartment communities owned by IRET,us, totaling 5,863 units. The contract provides that IRETwe will allow promotional materials to be placed in itsour apartment communities advertising the availability of tele-communication services over a 12-year period. Of this payment, $110,979 was recognized as income by IRETus during fiscal 2001, $65,959 in fiscal 2002, and $65,959 in fiscal 2002.2003. The balance of $692,567$0.6 million will be recognized ratably over the remaining portion of the contract period and there is a possibility of a refund of these monies if IRETwe should violate the contractual terms of the agreement.

36The remainder of this page has been intentionally left blank.

52


Comparison of Results from Commercial and Residential Properties

The following is an analysis of the contribution by each of the two categories of real estate owned by IRETus - multi-family residential and commercial:

Fiscal Years Ended 4/30
2002
     %
2001
    %
2000
    %
 
      
Real Estate Investments - net of accumulated depreciation
   Commercial
$ 333,092,927
49%
$ 218,261,880
40%
$ 112,511,467
27%
   Residential
 348,300,992
   51%
 329,281,443
   60%
 304,175,471
   73%
Total
$ 681,393,919
100%
$ 547,543,323
100%
$ 416,686,938
100%
 
      
Gross Real Estate Rental Revenues
   Commercial
$   32,685,652
37%
$   18,994,010
25%
$  11,878,026
22%
   Residential
   59,052,950
   63%
    55,806,712
   75%
   42,379,855
   78%
Total
$   91,738,602
100%
$   74,800,722
100%
$  54,257,881
100%
 
      
Expenses - - cbefore depreciation - see Note 11 to Financial Statement for detail
   Commercial
$   18,456,441
31%
$   10,649,488
21%
$    6,417,909
18%
   Residential
   40,939,389
   69%
   39,500,071
   79%
   29,288,023
   82%
Total
$   59,395,830
100%
$   50,149,559
100%
$  35,705,932
100%
 
 
 
 
 
 
 
Segment Gross Profit - before depreciation
   Commercial
$   14,229,211
44%
$    8,344,522
34%
$    5,460,117
29%
   Residential
   18,113,561
   56%
   16,306,641
   66%
   13,091,832
   71%
Total
$   32,342,772
100%
$   24,651,163
100%
$  18,551,949
100%

37


                          
Fiscal Years Ended 4/30 2003 % 2002 % 2001 %
  
 
 
 
 
 
Real Estate Investments- net of accumulated depreciation
 Commercial$495,777,967   59% $333,092,927   49% $218,261,880   40%
 Residential  348,364,063   41%  348,300,992   51%  329,281,443   60%
   
   
   
   
   
   
 
Total
 $844,142,030   100% $681,393,919   100% $547,543,323   100%
Gross Real Estate Rental Revenues
                        
 Commercial $59,166,328   50% $32,298,473   36% $18,672,410   25%
 Residential  59,734,691   50%  58,429,394   64%  55,244,032   75%
   
   
   
   
   
   
 
Total
 $118,901,019   100% $90,727,867   100% $73,916,442   100%
Expenses-before depreciation - see Note 11 to Financial Statement for detail
 Commercial$36,645,248   46% $17,705,181   30% $9,851,021   20%
 Residential  43,252,081   54%  40,561,869   70%  39,100,225   80%
   
   
   
   
   
   
 
Total
 $79,897,329   100% $58,267,050   100% $48,951,246   100%
Segment Gross Profit- before depreciation
 Commercial$22,521,080   58% $14,593,292   45% $8,821,389   35%
 Residential  16,482,610   42%  17,867,525   55%  16,143,807   65%
   
   
   
   
   
   
 
Total
 $39,003,690   100% $32,460,817   100% $24,965,196   100%





Commercial Properties - Analysis of Lease Expirations and Credit Exposure

The following table shows the annual lease expiration percentages for the commercial properties owned by IRETus as of April 30, 2002,2003, for fiscal years 20032004 through 20122013 and the leases that will expire during fiscal year 20132014 and beyond.

Year of Lease
Expiration
Square Footage of
Expiring Leases
Percentage of 
Total Leased
Square Footage
Annualized Base
Rent of Expiring
Leases at Expiration
Percentage of
Total Annualized
Base Rent
                 
2003
377,19811.80%$       1,317,3694.55%
 
     Annualized Base Percentage
 Percentage of Rent of Expiring of Total
Year of Lease Square Footage of Total Leased Leases at Annualized
Expiration Expiring Leases Square Footage Expiration Base Rent

 
 
 
 
2004
215,9346.76%1,420,6054.91% 979,937  16.1% $3,064,411  11.1%
2005
158,6904.96%1,390,4294.80% 636,434  10.5% 2,561,956  9.3%
2006
265,2628.30%2,400,7518.29% 221,361  3.6% 1,357,818  4.9%
2007
99,3933.11%1,132,8723.91% 500,520  8.2% 2,007,415  7.3%
2008
244,9857.66%1,849,7526.39% 344,586  5.7% 2,196,470  8.0%
2009
196,9736.16%2,511,9468.68% 248,550  4.1% 1,148,447  4.2%
2010
171,7525.37%1,470,9445.08% 218,343  3.6% 731,238  2.7%
2011
98,3253.08%  1,056,6123.65% 605,642  10.0% 2,536,823  9.2%
2012
371,18211.61%2,419,9498.36% 102,156  1.7% 1,172,397  4.3%
2013 and beyond
     996,481
   31.19%
     11,984,253
   41.38%
Total
 3,196,175
100.00%
$    28,955,481
100.00%

53


                 
      Percentage of Total Annualized Base
Rent of Expiring
 Percentage
Year of Lease Square Footage of Leased Square Leases at of Total Annualized
Expiration Expiring Leases Footage Expiration Base Rent

 
 
 
 
2013  97,821   1.6% $392,109   1.4%
2014 and beyond  2,128,238   35.0%  10,402,079   37.7%
   
   
   
   
 
Total
  6,083,588   100.0% $27,571,165   100.0%
   
   
   
   
 

The following table shows the percentage of commercial leases by size of leased space in 10,000 square foot increments as of April 30, 2002:2003:

Square Feet Under Lease
Percentage of Aggregate 
Portfolio Leased 
Square Feet
Annualized 
Base Rent
Percentage of 
Aggregate Portfolio 
Annualized 
Base Rent
 
 
 
10,000 or Less
16.16%$    6,746,53623.30%
10,001 - - 20,000
13.76%3,896,62913.46%
20,001 - - 30,000
11.82%3,422,63911.82%
30,001 - - 40,000
7.50%2,161,6047.47%
40,001 - - 50,000
5.79%1,608,4025.55%
50,001 +
   44.97%
   11,119,671
   38.40%
Total
100.00%
$  28,955,481
100.00%

38


Significant Property Acquisitions
The significant property acquisitions made by IRET during fiscal 2001 and fiscal 2002, including details of such acquisitions and their performance since acquisition are as follows:

 
HealthEast
Southdale
Medical*
Oakmont Apartments
Canyon Lake Apartments
Morgan
hemical
 
 
 
 
 
 
Description
114,216 Sq. Ft. Medical Office Buildings
195,983 Sq.  Ft.


Medical Office Buildings

83,117 Sq. Ft. 80-unit Apartment Community
78,701 Sq. Ft. 109-unit Apartment Community
49,620 Sq. Ft. Industrial Office
 
 
 
 
 
 
Address
St. Johns Medical Office Building - 1600 Beam Ave, Maplewood, MN
Woodwinds Medical Office Bldgs. - 1875 Woodwinds Dr, Woodbury, MN
6545 France Ave South, Edina, MN
1301, 1305,1309, 1313 North Star Lane,


Sioux Falls, SD

3741 Canyon Lake Drive,


Rapid City, SD

2172 Old Highway 8, New Brighton, MN
 
 
 
 
 
 
Date of Acquisition
12/13/200004/30/0209/27/0104/30/02
 
 
 
 
 
 
Purchase Price
$     21,600,999$   32,421,070$   5,230,000 $     4,200,000$     2,425,000
Loan
$    19,482,851$   24,000,000$   4,077,688 $     3,000,000n/a
Interest Rate - fixed for 10 years or longer
7.940%7.8%7.0%6.82%n/a
Limited Partnership Units Issued
n/an/an/a719,190n/a
Cash Investment
$      1,775,978$     5,000,000$        700,192$        442,728$     2,341,695
 
    
Fiscal 2002
 
 
  
   Rental Income
$      2,107,256$    3,390,878$                   0$        471,427n/a
   Expenses
                    - - 0
       - - 279,668
                     0
         - -190,107
n/a
   Gross Income
2,107,2563,111,2100281,320n/a
   Mortgage Interest Paid
-1,509,384-1,860,5210-119,131
n/a
   Depreciation
          - -459,047
        - -723,027
             - -5,036
           - -63,109
n/a
   Net Income
138,825527,662-5,03699,080n/a
Fiscal 2001
    
   Rental Income
$      1,916,636$        954,315n/an/an/a
   Expenses
                    - - 0
         - - 30,852
n/an/an/a
   Gross Income
1,916,636923,463n/an/an/a
   Mortgage Interest Paid
-1,533,964-686,068n/an/an/a
   Depreciation
          - -439,868
       - -210,883
n/an/an/a
   Net Income
-57,19626,512n/an/an/a

*     IRET owns a 60% interest in this property. Data shown is the full income and expense for this property.

39


Significant Property Acquisitions - continued


 
Mendota **
Heights Office
Complex
Interlachen
Thresher Square East & West
Applewood on
the Green
Wirth Corporate Center
 
 
 
 
 
 
Description
428,065 Sq. Ft. Multi-tenant Office Building
105,084 Sq. Ft. Multi-tenant Office Building
113,736 Sq. Ft. Multi-tenant Office Building
87,200 Sq. Ft. 234-unit Apartment Community
75,216 Sq. Ft. Commercial Office
 
 
 
 
 
 
Address
1210, 1230, 1250, 1270, 1285 & 1295 Northland Drive, Mendota Heights, MN
5050 Lincoln Drive, Edina, MN
700/708 South 3rd Street, Minneapolis, MN
9670 Suffold Plaza & South 96th Court, Omaha, NE
4101 Dahlberg Drive, Golden Valley, MN
 
 
 
 
 
 
Date of Acquisition
04/20/0208/10/0101/02/0210/31/0104/01/02
 
 
 
 
 
 
Purchase Price
 $ 52,644,251$    16,500,000$    10,943,414$    10,200,000$       8,600,000
Loan
$  32,497,080$   11,550,000$     6,235,000$     7,721,134$      6,500,000
Interest Rate -
fixed for 10 years or longer
3.6% to 7.9%7.09%7.715%6.55%6.90%
Limited Partnership Units Issued
n/a3,587,1274,365,801n/an/a
Cash Investment
$    9,869,989$        926,039$     1,007,376$     2,444,737$      1,074,809
 
    
Fiscal 2002
 
 
  
   Rental Income
$                  0$     1,784,682$        748,218$        496,825$         128,960
   Expenses
                     0
        - - 594,180
         - -339,980
         - -276,777
            - -47,466
   Gross Income
01,190,502408,238220,04881,494
   Mortgage Interest       Paid
0-544,528-147,250-264,623-30,938
   Depreciation
           - -46,269
        - -272,918
           - -73,103
         - -110,378
              - -7,978
   Net Income
-46,269373,056187,885-154,95342,578
Fiscal 2001
    
   Rental Income
n/an/an/an/an/a
   Expenses
n/an/an/an/an/a
   Gross Income
n/an/an/an/an/a
   Mortgage Interest       Paid
n/an/an/an/an/a
   Depreciation
n/an/an/an/an/a
   Net Income
n/an/an/an/an/a

*IRET owns a 51% interest in this property.  Data shown is the full income and expense for this property.

40


Significant Property Acquisitions - continued


 
Stone 
Container
Bloomington Business Plaza
Edgewood
Vista
Wayroad
Cottage 
Grove Center
 
 
 
 
 
 
Description
229,072 Sq. Ft. Industrial Building
114,819 Sq. Ft. Multi-tenant Office Building
70,313 Sq. Ft. Assisted Living Center
62,383 Sq. Ft. Commercial Office
15,217 Sq. Ft. Strip Mall
 
 
 
 
 
 
Address
3075 Long Lake Road, Roseville, MN
9201 East Bloomington Freeway, Bloomington, MN
605 17th Street North, Virginia, MN
12400 Whitewater Drive, Minnetonka, MN
7150 80th Street, Cottage Grove, MN
 
 
 
 
 
 
Date of Acquisition
12/20/0110/01/0104/30/0204/01/0207/06/01
 
 
 
 
 
 
Purchase Price
 $    8,100,000$     7,201,680$     6,900,000$     5,375,000$     1,100,000
Loan
$     5,300,000$     4,010,074$       4,900,000$     3,634,489$        800,000
Interest Rate -
fixed for 10 years or longer
7.05%7.05%6.94%*6.99%6.75%**
Limited Partnership Units Issued
n/a2,953,425n/an/a
276,594
Cash Investment
$     2,800,000$        318,989$      2,000,000$        433,015$          15,209
 
    
Fiscal 2002
 
 
  
   Rental Income
$        338,678$        651,464n/a$        80,251$        153,751
   Expenses
              - -4,846
       - - 218,449
n/a
           - -18,341
            51,019
   Gross Income
333,832433,015n/a61,910102,732
   Mortgage Interest       Paid
-62,216-170,671n/a-21,171-17,946
   Depreciation
            - -69,742
          - -83,131
n/a
             - -5,223
            - -15,832
   Net Income
201,874179,213n/a35,51668,954
Fiscal 2001
    
   Rental Income
n/an/an/an/an/a
   Expenses
n/an/an/an/an/a
   Gross Income
n/an/an/an/an/a
   Mortgage Interest       Paid
n/an/an/an/an/a
   Depreciation
n/an/an/an/an/a
   Net Income
n/an/an/an/an/a
*     Fixed for three years.


**   Tied to Prime.

41



Significant Property Acquisitions - continued


Pinehurst 
Apartments
Description
17,150 Sq. Ft. 21-unit Apartment Community
Address
608 North 30th Street, Billings, MT
Date of Acquisition
02/28/02
Purchase Price
$           715,000
Loan
n/a
Interest Rate -
fixed for 10 years or longer
n/a
Limited Partnership Unites Issued
290,000
Cash Investment
$           450,023
Fiscal 2002
   Rental Income
$             17,618
   Expenses
              - -7,571
   Gross Income
10,047
   Mortgage Interest Paid
0
   Depreciation
              - -3,541
   Net Income
6,506
Fiscal 2001
   Rental Income
n/a
   Expenses
n/a
   Gross Income
n/a
   Mortgage Interest Paid
n/a
   Depreciation
n/a
   Net Income
n/a

42


             
          Percentage of
  Percentage of     Aggregate Portfolio
  Aggregate Portfolio Annualized Annualized
Square Feet Under Lease Leased Square Feet Base Rent Base Rent

 
 
 
10,000 or Less  19.9% $16,677,964   30.5%
10,001 - 20,000  10.3%  5,563,520   10.2%
20,001 - 30,000  12.0%  6,212,521   11.4%
30,001 - 40,000  5.6%  2,926,213   5.4%
40,001 - 50,000  6.2%  2,428,473   4.4%
50,001 +  46.0%  20,814,261   38.1%
   
   
   
 
Total
  100.0% $54,622,952   100.0%
   
   
   
 

The following table shows the lessees oflists our top ten commercial property that accounttenants on April 30, 2003, for five percent or more of the total scheduled rent on May 1, 2002, from all commercial properties owned by IRET:us:

Lessee
Monthly Rent
% of Total
 
  
Step II, Inc. DBA Edgewood Vista
$       258,6689%
HealthEast Medical
159,7205%
Great Plains Software, a subsidiary of Microsoft, Inc.
156,2505%
All Others
     2,451,626
   81%
Total Scheduled Rent on May 1, 2002
$    3,026,264
100%
         
      % of Total
Lessee Monthly Rent Commercial Rent

 
 
Edgewood Living Communities, Inc. $269,968.53   5.5%
HealthEast - Woodbury & Maplewood  159,719.68   3.2%
Microsoft - Great Plain  156,250.00   3.2%
Northland Insurance Company  146,749.00   3.0%
Smurfit - Stone Container Corp.  141,704.51   2.9%
Alliant Techsystems, Inc.  101,098.00   2.1%
Wilsons The Leather Experts Inc.  94,791.67   1.9%
Miracle-Ear, Inc.  86,842.00   1.8%
Agere Systems, Inc.  79,755.00   1.6%
Barnes & Noble, Inc.  68,615.24   1.4%
All Others  3,625,033.67   73.4%
   
   
 
Total Monthly Rent as of April 30, 2003
 $4,930,527.30   100.0%
   
   
 

54


Results from Stabilized Properties

IRET defines     We define fully stabilized properties as those both owned at the beginning of the prior fiscal year and having completed the rent-up phase (90% occupancy). "Same-store"“Same-store” results for fiscal 20022003 and 20012002 for residential and commercial were:

Same-Store Residential
2002
2001
% Change
 
   
Scheduled Rent
$   54,486,817
$   53,613,453
   1.6%
 
   
Total Receipts
$   52,910,814
$   52,451,090
     ..9%
 
   
Utilities & Maintenance
9,464,31310,450,515-9.4%
Management YTD
5,357,8475,309,518.9%
Taxes & Insurance
6,862,8136,113,67512.3%
Mortgage Interest
  14,441,214
   14,170,529
   1.9%
Total Expenses
$  36,126,187
$   36,044,237
     ..2%
 
   
Net Operating Income
$  16,784,627$   16,406,8532.3%

Same-Store Commercial
2002
2001
% Change
            
Same-Store Residential 2003 2002 % Change
    
 
 
Scheduled Rent
$   6,439,820
$   6,298,261
   2.2%
 $60,155,653 $59,282,878  1.5%
    
 
 
 
Total Receipts
$   6,318,864
$   6,146,533
   2.8%
 $56,626,760 $57,166,149  (0.9)%
    
 
 
 
Utilities & Maintenance
336,672285,47817.9% 10,731,423 10,125,196  6.0%
Management YTD
73,63858,35626.2%
Taxes & Insurance
210,145200,7847.7%
Management 5,961,333 6,783,170  (12.1%)
Taxes 6,411,780 6,380,233  .5%
Insurance 1,390,900 1,016,735  36.8%
Mortgage Interest
   2,799,274
   2,831,082
-11.2%
 16,226,409 16,126,887  .6%
 
 
 
 
Total Expenses
$   3,419,729
$   3,375,700
   1.3%
 $40,721,845 $40,432,221  .7%
    
 
 
 
Net Operating Income
$   2,899,135
$   2,770,833
   4.6%
 $15,904,915 $16,733,928  (5.0)%
 
 
 
 

43


             
Same-Store Commercial 2003 2002 % Change

 
 
 
Scheduled Rent $24,024,468  $23,692,181   1.4%
   
   
   
 
Total Receipts $29,706,330  $28,207,331   5.3%
   
   
   
 
Utilities & Maintenance  2,948,228   1,322,153   123.0%
Management  1,182,231   802,206   47.4%
Taxes  3,070,276   2,043,417   50.3%
Insurance  287,125   137,075   109.5%
Mortgage Interest  10,673,321   11,026,743   (3.2%)
   
   
   
 
Total Expenses $18,161,181  $15,331,594   18.5%
   
   
   
 
Net Operating Income $11,545,149  $12,875,737   (10.3%)
   
   
   
 

Property Acquisitions

     IRET Properties added $177.2 million of real estate investments to its portfolio during fiscal 2003, compared to $143.3 million added in fiscal 2002 and $143.0 million in fiscal 2001. The fiscal 2003 and 2002 additions are detailed below.

Fiscal 2003(May 1, 2002 to April 30, 2003)

             
          Purchase
Residential Location Property Type Units Price

 
 
 
 
East Park Apartments
 Sioux Falls, SD Apartment Community  84  $2,520,354 
Sycamore Village Sioux Falls, SD Apartment Community  48   1,417,699 
       
   
 
Total Residential      132  $3,938,053 
       
   
 

55


                 
          Square Purchase
Commercial Location Property Type Foot Price

 
 
 
 
Abbott Northwestern Sartell, MN Commercial Medical  60,095  $12,993,496 
Airport Medical Bloomington, MN Commercial Medical  24,218   4,678,418 
Anoka Strip Center Anoka, MN Commercial Retail  10,625   725,000 
Brenwood Office Park Minnetonka, MN Commercial Office  176,917   14,014,085 
Burnsville Strip Center Burnsville, MN Commercial Retail  8,400   760,000 
Central Bank Eden Prairie, MN Commercial Office  39,525   4,600,000 
Champion Auto Center Forest Lake, MN Commercial Retail  6,836   496,000 
Chanhassen Retail Center Chanhassen, MN Commercial Retail  135,969   20,850,000 
Checkers Auto Rochester, MN Commercial Retail  6,225   440,000 
Checkers Auto Faribault, MN Commercial Retail  5,600   340,000 
Chiropractic Office Bldg Greenwood, MN Commercial Office  1,600   330,000 
Dilly Lily St. Louis Park, MN Commercial Retail  3,444   340,000 
Dixon Industrial Park Des Moines, IA Commercial Industrial  604,711   11,872,351 
Eagan Strip Center I Eagan, MN Commercial Retail  5,400   510,405 
Eagan Strip Center II Eagan, MN Commercial Retail  13,901   1,348,714 
Edgewood Vista Hermantown, MN Assisted Living  44,365   4,623,938 
Evergreen Center Pine City, MN Commercial Retail  63,225   2,800,000 
Excelsior Strip Center Excelsior, MN Commercial Retail  7,993   900,000 
Express Center Fargo, ND Commercial Retail  30,227   1,425,000 
Forest Lake Retail Center Forest Lake, MN Commercial Retail  100,656   8,007,107 
Gas Plus More Paynesville, MN Commercial Retail  4,800   365,000 
Interstate Bakery St. Paul, MN Commercial Retail  6,225   320,000 
Interstate Bakery Mounds View, MN Commercial Retail  4,560   290,000 
Inver Grove Center PDQ Inver Grove, MN Commercial Retail  8,400   940,000 
Jamestown Mall Jamestown, ND Commercial Retail  99,403   1,320,000 
Pamida Kalispell, MT Commercial Retail  52,000   2,500,000 
Pamida Livingston, MT Commercial Retail  41,200   1,800,000 
Pamida Ladysmith, WI Commercial Retail  41,000   1,500,000 
Park Dental Brooklyn Center, MN Commercial Medical  10,008   2,952,052 
Paul Larson Clinic Edina, MN Commercial Medical  12,140   1,012,962 
PDQ Burnsville, MN Commercial Retail  8,526   980,000 
PDQ Prior Lake, MN Commercial Retail  6,800   970,746 
PDQ Eagan, MN Commercial Retail  3,886   782,896 
PDQ Mound, MN Commercial Retail  3,864   360,000 
Plaza VII Boise, ID Commercial Office  27,297   3,357,662 
Prior Lake Peak Prior Lake, MN Commercial Retail  4,200   478,800 
Sam Goody Willmar, MN Commercial Retail  6,225   400,000 
Schofield Plaza Schofield, MN Commercial Retail  53,764   1,750,000 
Southdale Expansion Edina, MN Commercial Medical      7,056,438 
Three Paramount Plaza Edina, MN Commercial Office  75,526   7,367,227 
Tom Thumb Lakeville, MN Commercial Retail  9,500   1,262,945 
Tom Thumb Monticello, MN Commercial Retail  3,575   855,000 
Tom Thumb Oakdale, MN Commercial Retail  6,266   730,000 
Tom Thumb Long Prairie, MN Commercial Retail  5,216   700,000 
Tom Thumb Ham Lake, MN Commercial Retail  4,800   535,000 

56


                 
          Square Purchase
Commercial Location Property Type Foot Price

 
 
 
 
Tom Thumb Glencoe, MN Commercial Retail  4,800  $530,000 
Tom Thumb Blaine, MN Commercial Retail  8,750   520,000 
Tom Thumb Bethel, MN Commercial Retail  4,800   510,000 
Tom Thumb Buffalo, MN Commercial Retail  7,700   460,000 
Tom Thumb Lakeland, MN Commercial Retail  3,650   440,000 
Tom Thumb Lino Lakes, MN Commercial Retail  6,325   440,000 
Tom Thumb Pine City, MN Commercial Retail  4,800   440,000 
Tom Thumb Winsted, MN Commercial Retail  3,571   410,000 
Tom Thumb Howard Lake, MN Commercial Retail  3,571   380,000 
Tom Thumb Centerville, MN Commercial Retail  3,000   330,000 
Tom Thumb Shoreview, MN Commercial Retail  3,000   330,000 
Tom Thumb Lindstrom, MN Commercial Retail  4,000   320,000 
Tom Thumb Mora, MN Commercial Retail  3,571   300,000 
Tom Thumb Andover, MN Commercial Retail  3,000   280,000 
Tom Thumb Sauk Rapids, MN Commercial Retail  3,575   250,000 
UH Medical St. Paul, MN Commercial Medical  43,046   7,407,752 
Westgate Office Ctr North Boise, ID Commercial Office  103,332   11,509,091 
Wilson’s Leather Brooklyn Park, MN Commercial Industrial  353,049   13,010,645 
           
   
 
Total Commercial
          2,416,653  $170,508,730 
           
   
 
Undeveloped Land
Andover, MN     Undeveloped Land     $150,000 
Centerville, MN     Undeveloped Land      100,000 
Inver Grove, MN     Undeveloped Land      560,000 
Kalispell, MT     Undeveloped Land      1,400,000 
Libby, MT     Undeveloped Land      150,000 
Long Prairie, MN     Undeveloped Land      150,000 
Prior Lake, MN     Undeveloped Land      50,000 
River Falls, MN     Undeveloped Land      200,000 
               
 
Total Undeveloped Land
             $2,760,000 
               
 
Total Fiscal 2003 Acquisitions
             $177,206,783 
               
 

Fiscal 2002(May 1, 2001 to April 30, 2002)

                 
              Purchase
Residential Location Property Type Units Price

 
 
 
 
Applewood on the Green Omaha, NE Apartment Community  234  $10,810,426 
Canyon Lake Apartments Rapid City, SD Apartment Community  109   4,280,120 
Oakmont Apartments Sioux Falls, SD Apartment Community  80   5,257,468 
Pinehurst Apartments Billings, MT Apartment Community  21   751,310 
Sunset Trail Phase II Rochester, MN Apartment Community  73   2,851,600 
           
   
 
Total Residential
          517  $23,950,924 
           
   
 

57


                 
          Square Purchase
Commercial Location Property Type Foot Price

 
 
 
 
Bloomington Bus. Plaza Bloomington, MN Multi-tenant Office  114,819  $7,445,108 
Cottage Grove Center Cottage Grove, MN Strip Mall  15,217   1,116,089 
Edgewood Vista Virginia, MN Assisted Living  70,313   6,958,383 
Interlachen Edina, MN Multi-tenant Office  105,084   16,691,306 
Mendota Hghts. Office Mendota Heights, MN Multi-tenant Office  428,065   51,280,260 
Morgan Chemical New Brighton, MN Industrial Building  49,620   2,428,810 
Stone Container Roseville, MN Industrial Building  229,072   8,265,238 
Thresher Square E & W Minneapolis, MN Multi-tenant Office  113,736   11,119,958 
Wayroad Minnetonka, MN Commercial Office  62,383   5,394,985 
Wirth Corporate Center Golden Valley, MN Commercial Office  75,216   8,629,281 
Total Commercial
          1,263,525  $119,329,418 
           
   
 
Total Fiscal 2002 Acquisitions
             $143,280,342 
               
 

Property Dispositions

     Real estate assets sold by IRET Properties during fiscal 2003 and 2002 were as follows:

              
       Book Value    
Property Sold Sales Price Sales Costs Gain/Loss

 
 
 
2003
            
 Eastwood Apartments $620,000  $438,188  $181,812 
 Oak Manor Apartments  420,000   342,377   77,623 
 Jenner Apartments  275,000   271,867   3,133 
 Cottage Grove Strip Center  1,275,000   1,222,226   52,774 
 Creekside Office Building  1,950,000   1,795,416   154,584 
 America’s Best  3,350,000   3,655,757   (305,757)
 Century Apartments  3,250,000   1,819,371   1,430,629 
 Edgewood Vista – Duluth Land  102,000   102,000   0 
           
 
Total Fiscal 2003 Gain
         $1,594,798 
           
 
              
       Book Value    
Property Sold Sales Price Sales Costs Gain/Loss

 
 
 
2002
            
 Sunchase Apartments $1,100,000  $803,591  $296,409 
 Lester Chiropractic Clinic  317,500   232,221   85,279 
 Carmen Court – Magic City Apartments  295,000   291,654   3,346 
 Walter’s Building  0   35,062   (35,062)
 Corner Express  1,714,713   1,460,403   254,310 
           
 
Total Fiscal 2002 Gain
         $604,282 
           
 

58


Funds from Operations
IRET considers funds

     Funds from operations ("FFO"(“FFO”) for the operating partnership increased to $34,178,597 for fiscal 2003, compared to $29,143,549 for fiscal 2002, and $22,440,463 for fiscal 2001. We consider FFO a useful measure of performance for an equity REIT. FFO herein is defineda supplemental non-GAAP financial measurement used as a standard in the real estate industry to measure and compare the operating performance of real estate companies. We adhere to the NAREIT definition of FFO. NAREIT defines FFO as net income available to shareholders determined in accordance with generally accepted accounting principles (GAAP),or loss, excluding gains (or losses)on losses from debt restructuring and sales of depreciated property, plus operating property depreciation of real estate assets, and after adjustmentamortization and adjustments for minority interest and unconsolidated partnerships and joint ventures.  IRET usescompanies on the National Association of Real Estate Investment Trust's ("NAREIT") definition of FFO as amended by NAREIT to be effective January 1, 2000.

same basis. FFO presented herein is not necessarily comparable to FFO presented by other real estate companies because not all real estate companies use the same definition.

FFO should not be considered as an alternative to net income (determineddetermined in accordance with GAAP)GAAP as a measure of IRET'sour liquidity, nor is it necessarily indicative of sufficient cash flow to fund all of IRET'sour needs or itsour ability to service indebtedness or make distributions.

FFO for the operating partnership increased to $29,143,549 for fiscal 2002, compared to $22,440,463 for fiscal 2001, and $18,327,986 for fiscal 2000.

Calculations of funds from operations for the operating partnership are as follows:

Item
2002
2001
2000
 
   
Net income available to IRET shareholders and unitholders from operations and capital gains
$ 14,412,861 $  10,789,417$  11,622,370
Less gain from property sales
      - -546,927
      - -601,605
   -1,754,496
Operating income
$ 13,865,934 
$  10,187,812
$    9,867,874
Less minority interest portion - other partnerships
      - -198,564
                 0
                  0
Net operating income
$  13,667,370  $  10,187,812$    9,867,874
Plus real estate depreciation and amortization (1)
  15,476,179 
  12,252,651
    8,460,112
Funds from operations
$  29,143,549 
$  22,440,463
$  18,327,986
Weighted average shares and units outstanding - basic and diluted (2)
  33,781,369 
  28,577,700
   24,476,984
Cash distributions paid to shareholders/unitholders (3)
$ 20,272,212 
$  15,732,399
$  12,492,067
(1)         Depreciation on office equipment and other assets used by IRET are excluded. Amortization of financing and other expenses are excluded, except for amortization of leasing commissions which are included.
(2)         Limited partnership units of the operating partnership are exchangeable for shares of beneficial interest of IRET only on a one-for-one basis.
(3)         Cash distributions are paid equally on shares and units.  It is our intent to distribute approximately 70% A reconciliation of FFO to our shareholdersGAAP net income is as follows:

Reconciliation of Net Income to Funds From Operations(unaudited)
For the Twelve-Month Periods ended April 30, 2003 and unitholders.2002 and 2001

44
                                      
   12 MONTHS ENDED
   
   04-30-03 04-30-02 04-30-01
   
 
 
       Weighted         Weighted         Weighted    
       Avg Per     Avg Per     Avg Per
   Amount Shares(2) Share Amount Shares(2) Share Amount Shares(2) Share
   
 
 
 
 
 
 
 
 
NET INCOME AVAILABLE FOR COMMON SHARES $12,248,161   32,574,429  $0.38  $10,600,129   25,492,282  $0.42  $8,694,240   23,071,500  $0.38 
Add Back:                                    
 Minority interest in earnings of unitholders $3,898,958   10,040,669      $3,614,168   8,289,087      $2,095,177   5,506,200     
   
   
       
   
       
   
     
FULLY DILUTED NET INCOME $16,147,119   42,615,098  $0.38  $14,214,297   33,781,369  $0.42  $10,789,417   28,577,700  $0.38 
   
   
       
   
       
   
     
Adjustments:                                    
 Depreciation and Amortization(1) $19,626,276          $15,476,179          $12,252,651         
 (Earnings) loss from depreciable property sales  (1,594,798)          (546,927)          (601,605)        
   
           
           
         
FULLY DILUTED FUNDS FROM OPERATIONS $34,178,597   42,615,098  $0.80  $29,143,549   33,781,369  $0.86  $22,440,463   28,577,700  $0.79 
   
   
   
   
   
   
   
   
   
 
Cash distributions paid to shareholders/unitholders(3) $26,586,680          $20,272,212          $15,732,399         
               
           
         

(1)Depreciation on office equipment and other assets used by us are excluded. Amortization of financing and other expenses are excluded, except for amortization of leasing commissions which are included.
(2)Limited partnership units of IRET Properties are exchangeable for Shares on a one-for-one basis.
(3)Cash distributions are paid equally on Shares and limited partnership units. It is our intent to distribute approximately 65.0% to 80.0% of FFO to our shareholders and the holders of limited partnership units of IRET Properties.

59


Self-Advised Status

On July 1, 2000, IRET Properties became self-advised. Prior to that date, Odell-Wentz and Associates, L.L.C., pursuant to an advisory contract with IRET,us, provided all office space, personnel, office equipment, and other equipment and services necessary to conduct all of theour day-to-day operations of IRET.operations. Odell-Wentz and its predecessor firms had acted as our advisor to IRET since itsour inception in 1970. IRETWe obtained an independent appraisal of the value of the advisory business and assets from certified public accountants not otherwise employed by either IRETus or the advisory company. The purchase price for the business and assets was $2,083,350$2.1 million allocated as follows:

Real Estate
$         475,000
Furniture, Fixtures & Vehicles
193,350
Goodwill
1,645,000
Less Real Estate Mortgages Assumed
        - -230,000
$      2,083,350
     
Real Estate $475,000 
Furniture, Fixtures & Vehicles  193,350 
Goodwill  1,645,000 
Less Real Estate Mortgages Assumed  (230,000)
   
 
  $2,083,350 
   
 

IRET Properties issued 255,000 of its limited partnership units in exchange for the above-described assets. Except for Roger R. Odell, who retired on July 1, 2000, all officers and employees of Odell-Wentz and Associates, L.L.C. were retained by IRET Properties.



45


Property Acquisitions
The operating partnership added $143,280,342 of real estate investments to its portfolio during fiscal 2002, compared to $143,042,292 added in fiscal 2001 and $155,284,745 in fiscal 2000.  The fiscal 2002 and 2001 additions are detailed below:

Fiscal 2002 Property Acquisitions - For the Period of May 1, 2001 to April 30, 2002


Commercial
Location
Property Type
Net Rentable
Sq. Ft.
Purchase
Price
 
 
 
  
Mendota Hghts. Office Complex
Mendota Heights, MN
Multi-tenant Office Building
428,065$  51,280,260
Interlachen
Edina, MN
Multi-tenant Office Building
105,08416,691,306
Thresher Square E & W
Minneapolis, MN
Multi-tenant Office Building
113,73611,119,958
Wirth Corporate Center
Golden Valley, MN
Commercial Office
75,2168,629,281
Stone Container
Roseville, MN
Industrial Building
229,0728,265,238
Bloomington Bus. Plaza
Bloomington, MN
Multi-tenant Office Building
114,8197,445,108
Edgewood Vista
Virginia, MN
Assisted Living Center
70,3136,958,383
Wayroad
Minnetonka, MN
Commercial Office
62,3835,394,985
Morgan Chemical
New Brighton, MN
Industrial Building
49,6202,428,810
Cottage Grove Center
Cottage Grove, MN
Strip Mall
     15,217
     1,116,089
   Total Commercial
 
 
1,263,525
$119,329,418
Residential
Location
Property Type
Units
Purchase
Price
 
 
Applewood on the Green
Omaha, NE
Apt. Community
234$   10,810,426
Oakmont Apartments
Sioux Falls, SD
Apt. Community
805,257,468
Canyon Lake Apartments
Rapid City, SD
Apt. Community
1094,280,120
Pinehurst Apartments
Billings, MT
Apt. Community
  21        751,310
Sunset Trail Phase II*
Rochester, MN
Apt. Community
  73
     2,851,600
   Total Residential
 
 
517
$   23,950,924
 
 
 
 
$143,280,342

*  Represents costs to complete a project started in year ending April 30, 2001.

46


Fiscal 2001 Property Acquisitions - For the Period of May 1, 2000 to April 30, 2001


Commercial
Location
Property Type
Net Rentable
Sq. Ft.
Purchase
Price
 
 
 
 
 
12 South Main
Minot, ND
Office
11,300$        385,000
17 South Main
Minot, ND
Office/Apartments
6,50090,000
2030 Cliff Road
Eagan, MN
Office
13,374950,000
Burnsville Bluffs
Burnsville, MN
Office
26,1862,400,000
Cold Springs Center
St. Cloud, MN
Office
77,5338,250,000
Conseco Financial Bldg.
Rapid City, SD
Office
  75,8156,850,000
Dewey Hill Business Ctr.
Edina, MN
Office
73,3384,472,895
Edgewood Vista Addition
Duluth, MN
Assisted Living
26,4122,200,000
Edgewood Vista Addition
East Grand Forks, MN
Assisted Living
5,100516,700
Edgewood Vista
Fremont, NE
Assisted Living
5,100535,550
Edgewood Vista
Hastings, NE
Assisted Living
5,100550,800
Edgewood Vista
Kalispell, MT
Assisted Living
5,895560,000
Edgewood Vista
Omaha, NE
Assisted Living
5,100610,800
HealthEast I & II
Woodbury &
Maplewood, MN
Medical Office
114,21621,588,498
Hospitality Associates
Minnetonka, MN
Office
4,000400,000
Nicollet VII
Burnsville, MN
Office
118,4007,200,000
Pillsbury Business Center
Bloomington, MN
Office
42,2201,800,000
Plymouth IV & V
Plymouth, MN
Office
   126,80913,750,000
Sterner Lighting
Winsted, MN
Manufacturing
38,0001,000,000
Stone Container Addition
Fargo, ND
Manufacturing
41,5002,001,879
Stone Container
Waconia, MN
Warehouse
  29,4401,666,500
Southdale Medical Center
   (60.31% part int.)
Edina, MN
Medical Office
   195,983
   32,421,070
 
 
 
1,047,321$ 110,199,692
 
 
 
  
Residential
 
 
Units
Purchase
Price
 
 
 
 
 
Cottonwood Phase III
Bismarck, ND***
 
  67$     1,854,800
Meadows, Phase III
Jamestown, ND***
 
271,865,182
Olympic Village
Billings, MT
 
27411,616,500
Prairiewood Meadows
Fargo, ND
 
852,811,000
Ridge Oaks
Sioux City, IA
 
1324,195,036
Sunset Trail, Phase I
Rochester, MN
 
  736,493,150
Sunset Trail, Phase II
Rochester, MN**
 
n/a 
     4,006,932
 
 
 
658
$   32,842,600
Total
 
 
 
$143,042,292

**           Property not placed in service at April 30, 2001.  Additional costs are still to be incurred.
***         Represents costs to complete a project started in year ending April 30, 2000.

47


Property Dispositions
Real Estate assets sold by the operating partnership during fiscal 2002 and 2001 were as follows:

Property Sold
Sales Price
Book Value & Sales Costs
Gain
 
 
 
 
2002
   
   Sunchase Apartments
$  1,100,000$    803,591$       296,409
   Lester Chiropractic Clinic
317,500232,22185,279
   Carmen Court - Magic City Apartments
295,000291,6543,346
   Walter's Building
035,062-35,062
   Corner Express
1,714,7131,460,403
       254,310
Total Fiscal 2002 Gain
  
$       604,282
 
   
2001
   
   Evergreen Shopping Center
$  1,450,000$  1,448,310$           1,689
   Chalet Apartments
390,000366,56623,434
   Hill Park aka Garden Grove
2,400,0001,823,518
       576,482
Total Fiscal 2001 Gain
  
$       601,605

Cash Distributions

The following cash distributions were paid to IRETour shareholders and IRET Propertiesholders of limited partners units during fiscal years 2003, 2002, 2001, and 2000:2001:

            
Date
2002
2001
2000
 2003 2002 2001
 
 
 
 
July 1,
$     ..1450$      ..1325$     ..1240 $.1540 $.1450 $.1325 
October 1,
.1475.1350.1260 .1560 .1475 .1350 
January 15,
    .1500.1400.1280 .1570 .1500 .1400 
April 1,
      ..1520
       ..1425
    .1300
 .1580 .1520 .1425 
$     ..5945
$      ..5500
$     ..5080
 
 
 
 
 $.6250 $.5945 $.5500 
 
 
 
 

The fiscal 20022003 cash distributions increased 8.1%5.1% over the cash distributions paid during fiscal year 20012002 and 17.0%13.6% over fiscal 2000.2001.

Liquidity and Capital Resources

Important equity capital and financing events in fiscal 20022003 were:

  • As a result of the sale of additional shares of beneficial interest,Shares, shareholder equity increased during fiscal 20022003 by $31,227,781 and, in addition,$77.3 million. Additionally, the equity capital of the operating partnershipIRET Properties was increased by $17,456,852$3.9 million as a result of contributions of real estate in exchange for operatinglimited partnership units and the minority interest in other partnerships controlled by us increased by $1.4 million, resulting in a total increase in equity capital for the operating partnershipIRET Properties of $48,684,633.
48$82.6 million.

60


  • Cash and marketable securities on April 30, 2002, totaled $22,833,426 compared to $9,368,176 on the same date in 2001 and $6,623,495 in 2000.
  • Mortgage loan indebtedness increased due to the acquisition of new investment properties to $459,568,905 on April 30, 2002, from $368,956,930 on April 30, 2001, and $265,056,767 on April 30, 2000.  The weighted interest rate on these loans decreased to 7.41% per annum from 7.56% on April 30, 2001, and compared to 7.59% at the end of fiscal 2000.
  • The issuance of investment certificates was discontinued in April of 2002 and the $25,186,582 of certificates outstanding on April 30, 2002, will be redeemed upon maturity as follows:

Certificates Maturing
Face Amount
Cash and marketable securities on April 30, 2003, totaled $18.6 million compared to $22.8 million on the same date in 2002 and $9.4 million in 2001.
 
Fiscal
Mortgage loan indebtedness increased due to the acquisition of new investment properties to $539.4 million on April 30, 2003,$    16,484,256 from $459.6 million on April 30, 2002, and $369.0 million on April 30, 2001. The weighted interest rate on these loans increased to 7.4% per annum from 7.4% on April 30, 2002, and compared to 7.6% at the end of fiscal 2001.
Fiscal 2004
1,995,822
Fiscal 2005
2,221,533The issuance of investment certificates was discontinued in April 2002, and the $9.0 million of certificates outstanding on April 30, 2003, will be redeemed upon maturity as follows:

     
Certificates Maturing Face Amount

 
Fiscal 2003 $1,908,958 
Fiscal 2004  2,305,138 
Fiscal 2005  2,271,037 
Fiscal 2006  2,407,958 
Fiscal 2007  141,605 
   
 
Total
 $9,034,696 
   
 

New real estate investments of $177.2 million were made by IRET Properties in fiscal 2003, compared to $143.3 million in fiscal 2002 and $143.0 million in fiscal 2001.
Fiscal 2006
2,177,886
Fiscal 2007
     2,307,085
Net cash provided from operating activities increased to $38.5 million from $26.9 million due to the addition of new investments to our real estate portfolio.
Total
$   25,186,582
Net cash used in investing activities decreased to $59.3 million from the $75.9 million used in fiscal 2002. This decrease resulted because less cash was needed to acquire new investment properties.
Net cash provided from financing activities also decreased to $24.0 million from the year earlier figure of $54.9 million because of a small decrease in our activity in acquiring new properties using borrowed funds.
We currently have plans to complete the expansion of the Southdale Medical Center at an estimated cost of $13.7 million and to finance a $5.1 million addition to the existing facility of Edgewood Vista, in Virginia, Minnesota.

  • New real estate investments

    61


    As of $143,280,342 were made byyear-end April 30, 2003, we had entered into agreements to purchase the operating partnership in fiscal 2002, compared to $143,042,292 in fiscal 2001 and $155,284,745 in fiscal 2000.
  • Net cash provided from operating activities increased to $26,918,213 from $22,328,745 due to the addition of new investmentsfollowing:
             
    Property Address Purchase Price

     
     
    Benton Business Park 940 Industrial Drive South - Sauk Rapids, MN $1,600,000 
    West River Business Park 416 Great Oak Drive - Waite Park, MN  1,500,000 
    Nebraska Orthopedic Hospital Omaha, NE  19,400,000 
           
     
    Total Pending
         $22,500,000 
           
     

    All pending acquisitions are subject to certain conditions and contingencies and, therefore, no assurance can be given that these transactions will be consummated. On July 1, 2003, we did, however, complete the acquisition of Benton Business Park and West River Business Park.

         We expect that our real estate portfolio.

  • Net cash used in investing activities decreased to $75,862,027 from the $76,165,151 used in fiscal 2001.  This decrease resulted because less cash was needed to acquire new investment properties.
  • Net cash provided from financing activities also decreased to $54,921,177 from the year earlier figure of $56,743,205 because of a small decrease in our activity in acquiring new properties using borrowed funds.
IRET expects that its short-term liquidity requirements will be met through the net cash provided by itsour operations and also expectsexpect that itwe will meet itsour long-term liquidity requirements, including scheduled debt maturities, maturing investment certificates, construction and development activities, and property acquisitions through long-term secured borrowings and the issuance of additional equity securities, including shares of beneficial interest of the companyShares, as well as limited partnership units of the operating partnership to be issued in connection with acquisitions of improved real estate properties.
49
IRET Properties.

IRET believes     We believe that itsour net cash provided by operations will continue to be adequate to meet both operating requirements and cash distributiondistributions to itsour shareholders in accordance with REIT requirements in both the short and long term. Budgeted expenditures for ongoing maintenance and capital improvements and renovations to itsour real estate portfolio are expected to be funded from cash flow generated from operations of thesecurrent properties.

Of the $459,568,905 of mortgage indebtedness on April 30, 2002, $31,003,091 is represented by variable rate mortgages on which the future interest rate will vary based on changes in the interest rate index for each respective loan and the balance of fixed rate mortgages was $428,565,814.  The principal payments due on all of the mortgage indebtedness are as follows:

Year Ending April 30
Mortgage Principal
 
 
2003
$        19,162,590
2004
10,630,799
2005
11,517,237
2006
12,356,777
2007
13,260,789
Later Years
     392,640,713
Total
$     459,568,905

In addition to itsour cash and marketable securities, IRET Properties has unsecured line of credit agreements with First International Bank & Trust, Bremer Bank, and First Western Bank & Trust, all of Minot, North Dakota, totaling $19,000,000, none$19.4 million. On April 30, 2003, there were $10.6 million of which were in use onborrowings outstanding. On April 30, 2002 and 2001.  On2001, there were no borrowings outstanding.

Certain Relationships and Related Transactions

Property Management Services

     Hoyt Properties, Inc., a provider of property management services (“Hoyt Properties”), is owned by Steven B. Hoyt, a member of our Board. During the fiscal year ended April 30, 2000, $6,452,420 was2003, Hoyt Properties managed the following commercial buildings pursuant to written management contracts:

62


Cold Spring Center4150 2nd Street South, St. Cloud, MN
2030 Cliff Road2030 Cliff Road, Eagan, MN
Plymouth IV & V5000 & 5010 Cheshire Lane, Plymouth, MN
Nicollet VII12109-12139 Nicollet Avenue South, Burnsville, MN
Burnsville Bluffs11351 Rupp Drive, Burnsville, MN
Pillsbury Business Center8300-8324 Pillsbury Avenue South, Bloomington, MN
Bloomington Business Plaza9201 East Bloomington Freeway, Bloomington, MN
Thresher Square700 & 708 South 3rd Street, Minneapolis, MN
Wirth Corporate Center4101 Dahlberg Drive, Golden Valley, MN
Brenwood Office Complex 1, 2, 3 & 45620, 5640, 5700, 5720 Smetana Drive, Minnetonka, MN

     Effective July 1, 2003, Hoyt Properties, Inc. no longer manages 2030 Cliff Road. The Company assumed management of such property directly.

     As compensation for its services, Hoyt Properties receives a monthly fee of 5% percent of the gross rental income, provided that such management fee is reimbursable by the building’s tenants pursuant to the tenant’s lease agreement. In the event that the Company is not reimbursed for such fee by a tenant and must pay such fee from our rent proceeds, the annual fee is 3.5% of the gross rental proceeds. In addition to such management fee, Hoyt Properties is paid a separate fee for leasing space to tenants at each location. Any leasing commissions earned by Hoyt Properties are not reimbursed by the building’s tenants. The leasing commission rates are set forth in use.a written contract between the Company and Hoyt Properties.

Increased Costs     Each of the written management and Economic Slowdown
leasing contracts with Hoyt Properties commenced on April 1, 2001, with the exception of the contracts for Bloomington Business Plaza, which commenced on October 1, 2001, Thresher Square, which commenced on January 2, 2002, Wirth Corporate Center, which commenced on April 1, 2002, and Brenwood Office Complex, which commenced on October 1, 2002. All such contracts may be terminated by either party on 30 days written notice for any reason and without penalty. In fiscal 2003, the Company paid management fees to Hoyt Properties in the amount of $503,976, 99.9% of which has been reimbursed by the tenants. Additionally, during that same period, the Company paid leasing commissions to Hoyt Properties in the amount of $179,553. The Company believes that all of the terms of the management contracts are commercially reasonable and are on terms no less favorable than we could have obtained from unrelated property management firms.

     We currently have a management contract with Investors Management and Marketing, Inc. (“IMM”). Until July 2000, there was a relationship between IMM, Odell-Wentz and IRET because of the affiliation of Mr. Roger Odell with each entity. Specifically, Mr. Odell was a majority owner of IMM; a 50% owner of Odell-Wentz, our advisor; and an officer of IRET.

63


Mr. Odell retired from all positions with IRET in July 2000, and since that time has had no relationship with us. In July 2000, we purchased Odell-Wentz and converted to self-advised status. IMM still manages a number of our apartment complexes. All management contracts with IMM are at fees ranging from 3.0% to 5.0% of gross rents and may be terminated on a 30-day written notice without penalty.

Bloomington Business Plaza

     On October 1, 2001, we acquired the Bloomington Business Plaza from a general partnership controlled by Steven B. Hoyt. The property was acquired pursuant to the terms of a contract dated January 8, 2001, as amended by an agreement dated September 27, 2001. At the time of acquisition, Mr. Hoyt was a member of our Board of Trustees. At the time the original acquisition contract was signed, however, Mr. Hoyt was not a member of our Board of Trustees.

     The property was purchased for an agreed value of $7.2 million, of which $215,000 was paid in cash and the balance of $7.0 million of which was paid with 812,405 limited partnership units of IRET experiencedProperties having a sharp increasevalue of $8.60 per unit. The limited partnership units are convertible on a one-to-one basis to Shares. The units must be held for a two-year period before they may be converted to Shares and sold. In addition to the purchase price of $7.2 million, we incurred acquisition costs of $203,989 for commissions, loan costs and legal costs. The acquisition was approved by all of the members of our Board of Trustees. A subsequent independent appraisal of the property as part of the loan process determined the value of the property to be $7.0 million.

     Bloomington Business Plaza is a multi-tenant office/warehouse building constructed in 1985. It consists of 121,064 square feet of leasable space. As of June 1, 2003, the property was 100.0% leased to 22 tenants with remaining lease terms ranging from four months to 54 months. All rents paid by the current tenants are at market rates. No one tenant occupies more than 18.0% of the leasable space.

Acquisition of Thresher Square East and West

     On January 2, 2002, we acquired a seven-story office building containing 112,836 square feet located at 700 and 708 South Third Street, Minneapolis, Minnesota, from WPT I, L.L.C. WPT I, L.L.C. is an affiliate of Steven B. Hoyt, a member of our Board of Trustees, in that Mr. Hoyt owns 78% of WPT I, L.L.C.

     The property was purchased for an agreed value of $10.9 million, which was paid by the assumption of existing debt with unpaid principal balances of $3.7 million and $2.6 million, respectively, as of January 1, 2002. The assumed debt bears interest at the rates of 7.0% and 7.4%, respectively, payable in monthly installments of $34,582 and $33,270, respectively, amortized over remaining terms of 14 years and nine years, respectively. The balance of $4.4 million was paid by the distribution of 507,651 limited partnership units of IRET Properties to the seller with an agreed value of $8.60 per unit. The limited partnership units are convertible on a one-to-one basis to shares of beneficial interest of IRET. The units must be

64


held for a two-year period before they may be converted to shares of IRET and sold. In addition to the purchase price, IRET incurred acquisition costs of $168,574.56 for commission and legal costs.

     All of the members of our Board of Trustees approved the transaction as being fair and reasonable to us and determined that substantial justification existed for us to pay a price greater than the cost of utilities (primarily natural gas)the property to WPT I, L.L.C. Mr. Hoyt abstained from the vote. We did not obtain an independent appraisal of the property, however, we did prepare an internal current appraisal of the property that determined the value to be $10.9 million.

     As of June 1, 2003, the property was 71.0% leased to seven different tenants with remaining lease terms of six months to six years. No one tenant leases more than 52.6% of the property.

Acquisition of Brenwood Office Complex from Steven B. Hoyt, Marisa Moe and Natalie Hoyt

     During fiscal 2003, the Company acquired four commercial buildings from affiliates of Steven B. Hoyt, a member of our Board. On October 1, 2002, the Company acquired a 51.0% ownership interest in its apartment communities.  Since that time, natural gas prices have retreated, but it is possible that IRET's apartment communities will again experienceIRET-BD, LLC, a sharp increase in utility expenses which may not be recoverableMinnesota limited liability company, for $13.1 million with the total joint venture project having an independent third-party appraised value of $25.7 million. The joint venture partners are Steven B. Hoyt, Marisa Moe and Natalie Hoyt, who own 29.4%, 9.8% and 9.8% respectively. Marisa Moe and Natalie Hoyt are the adult daughters of Steven B. Hoyt. Steven B. Hoyt, Natalie Hoyt and Marisa Moe acquired their respective interest in the formjoint venture by contributing a parcel of increased rent.  Maintenancereal estate known as Brenwood Office Complex located at 5620 in Minnetonka, Minnesota, which was previously acquired on February 1, 2002, by Steven Hoyt, Natalie Hoyt and other rental expenses also continueMarisa Moe for a purchase price of $12.5 million. This transaction required the approval of a majority of our Board and a majority of the independent members of our Board. Such approval was obtained on August 21, 2003. The office complex was appraised by an independent third-party MAI appraiser on September 13, 2002, at $13.9 million. In addition to increasethe purchase price, the joint venture incurred acquisition costs of $186,436.

     The project consists of the four office buildings contributed by Steven B. Hoyt, Marisa Moe and Natalie Hoyt, as well as three industrial/warehouse buildings purchased by the joint venture on October 1, 2002, for $11.8 million. The individual properties are as follows:

                 
          Leasable    
Property Address Year Built Square Footage Floors

 
 
 
 
Brenwood I 5720 Smetana Drive, Minnetonka, MN  1979/80   50,150   4 
Brenwood II 5700 Smetana Drive, Minnetonka, MN  1979/80   51,077   4 
Brenwood III 5640 Smetana Drive, Minnetonka, MN  1979/80   38,065   3 
Brenwood IV 5620 Smetana Drive, Minnetonka, MN  1979/80   37,625   3 
4121 Dixon Avenue Des Moines, IA  1977   177,431   1 
4141 Dixon Avenue Des Moines, IA  1977   263,196   1 
4161 Dixon Avenue Des Moines, IA  1979   164,084   1 

65


     The Company’s 51.0% interest in the joint venture was acquired by contributing cash in the amount of $1.5 million, with the balance paid by the assumption, joint and severally with the joint venture partners, of existing debt with an unpaid principal balance of $22.7 million as of April 30, 2003. The assumed debt consists of a loan from Allstate Life Insurance Company secured by a first mortgage on the Brenwood Office Complex, with an unpaid principal balance $8.8 million as of April 30, 2003, bearing interest at the general inflationarya fixed rate of 2-3%8.1%, and amortized over 25 years with monthly installment payments of $70,061, with a final payment of all outstanding principal due on October 1, 2010, and a loan from Aegon secured by a first mortgage on the Dixon property with an unpaid principal balance of $9.0 million as of April 30, 2003, bearing interest at a fixed rate of 5.8% and amortized over ten years with monthly installment payments of $56,620 with a final payment of all outstanding principal due January 1, 2013.

     The balance of the assumed debt of $5.3 million on April 30, 2003, currently consists of two short-term unsecured promissory notes from us as the managing member. Both notes bear interest at a variable rate equal to the Prime Rate plus 150 basis points or 1.5%. In most cases, IRET has been ableThe rate is currently 6.0% with a provision that the rate may never be below 6.0%.

     As of April 30, 2003, the Brenwood Office Complex is 81.0% leased to increase rental income sufficientapproximately 25 different tenants, with remaining lease terms of one month to coverfive years. No one tenant occupies more than 22.0% of the normal inflationary increases in rental expenses, but did experiencetotal leasable space. As of April 30, 2003, the three Dixon Avenue buildings are 93.0% leased to nine different tenants, with remaining lease terms of one month to five years. No one tenant occupies more than 32.0% of the total leasable space.

Charles Wm. James - Ripley and Excelsior Options

     On February 1, 2003, the Company entered into a substantial lossmerger agreement with the T.F. James Company. As part of the merger agreement, two affiliated entities of the T.F. James Company, Thomas F. James Realty Limited Partnership, L.L.L.P. and Thomas F. James Properties, LLC, were granted the right to purchase certain real property acquired by the Company as a result of increased natural gasthe merger. Charles Wm. James, a member of our Board, has an ownership interest in each of Thomas F. James Realty Limited Partnership, L.L.L.P. and snow removal expenses in fiscal 2001.  With respect to IRET's commercial properties, in virtually all cases,Thomas F. James Properties, LLC, of less than 10.0%. Both agreements required the tenant is responsible to pay utilities and most other rental expenses.  However, commercial leases tend to beapproval of a longer termmajority of our Board and a majority of the independent members of our Board. Such approval was obtained on February 12, 2003. Under the terms of the agreement, the Thomas F. James Realty Limited Partnership, L.L.L.P. purchased a parcel of property located in Ripley, Tennessee for $250,000. The purchase price was equal to the amount paid by us to T.F. James two months earlier. The agreement further provides that Thomas F. James Properties, LLC has the option, but not the obligation, to purchase a commercial strip mall located in Excelsior, Minnesota, for the sum of $900,000, plus an annual CPI increase from February 2003 until the date the option is exercised. The option purchase price is equal to the price the Company paid at closing on February 1, 2003. The purchase price is equal to the value set by an independent appraisal. Until such time as the option is exercised, the Company will continue to operate the property and collect all rents from the tenants.

66


Director and Executive Officer Loans

     As a result of the acquisition of Odell-Wentz & Associates, L.L.C., the entity that acted as our advisor prior to July 1, 2000, the Company assumed a note receivable from Mr. Mihalick in the amount of $101,002. Proceeds of said note were used to purchase Shares. The note bears interest at New York Prime less 1.0% and is payable on demand. The note was paid in full by Mr. Mihalick on October 4, 2002, including principal and interest in the amount of $92,769.

     On January 16, 2002, our Board authorized an UPREIT unit loan program that was available to persons holding $1.0 million or more of IRET is precluded from increasing rentProperties limited partnership units. Under such loan program, the Company could lend up to compensate for inflationary changes in currency values.  In the case50.0% of residential properties, no leases are longer than one year and the majority are for six months or less and thus IRET may raise rent to cover inflationary changes in expenses and the value of its capital investment, subjectthe borrower’s limited partnership units, with such value to market conditions.


50


be based on the closing price of the Shares on the NASDAQ National Market on the date of the loan. Such loans were to be for terms of two years or less, secured by the borrower’s limited partnership units in IRET Properties and at a variable interest rate of 1.5% over the interest rate charged to us by a participating lender. The interest rate adjusted on the first of each month. In connection with such loans, the Company charged a .5% loan fee.

IRET's insurance costs will increase substantially     On January 30, 2002, a loan in the amount of $3.5 million was made to Steven B. Hoyt, a member of our Board. Our Board approved such loan. The terms of the loan required Mr. Hoyt to make quarterly interest payments beginning April 1, 2002, with the full balance of the principal sum due on or before January 31, 2004. The initial interest rate was equal to the Wall Street Journal Prime Rate as of January 31, 2002, plus 1.5%, which equaled 6.25%. Mr. Hoyt paid a $17,500 loan fee to the Company at the loan closing on January 30, 2002. On March 31, 2002, Mr. Hoyt made his first required interest payment of $35,959. On June 30, 2002, Mr. Hoyt made his second required quarterly interest payment of $54,538. On October 1, 2002, Mr. Hoyt repaid the loan in full in the amount of $3.5 million plus accrued interest in the amount of $55,137.

Security Sale Services

     D.A. Davidson & Co. is a corporation that has, and may in the future, on a best-efforts basis, participated in offerings of the Company’s Shares. John F. Decker, a member of our Board, is an employee of D.A. Davidson. In the Company’s two most recent offerings, D.A. Davidson & Co. participated as a member of the selling syndicate and sold 600,000 and 700,000 Shares, respectively. In connection with such offerings during the coming year.  This increase in insurance costs, prior to September 2001, was not anticipated by management.  Given the weakened economic state, it is unlikely IRET will be able to increase rents sufficiently to fully offset its increased costs.  As a result, our expectation is that net income and FFO will still increase over the prior year, but at a lower rate than the 10% FFO growth of fiscal 2002.

Increasing Ownership of Commercial Properties
Historically, the assets in our investment portfolio consisted predominantly of multi-family residential properties, as compared to commercial properties. More recently, our investment activities have caused this balance to shift so that the percentage of commercial properties held in our portfolio has increased significantly. Within the past two years, approximately 80% of our property acquisitions have been commercial properties due to the greater availability of these properties on terms that meet our financial and strategic objectives. If current market conditions continue, we anticipate that the percentage of commercial properties could equal or exceed the percentage of multi-family residential properties during fiscal 2003. This may not, however, be a long-term trend as in future periods we may purchase a greater percentage of multi-family residential properties depending on market conditions.

Our historical experience in acquiring multi-family residential properties may not be directly applicable to the acquisition of a greater percentage of commercial properties. Commercial properties involve different risks than multi-family residential properties, including: direct exposure to business and economic downturns; exposure to tenant lease terminations or bankruptcies; and competition from real estate investors with greater experience in developing and owning commercial properties.

Current and Future Vacancies
In the twelve months subsequent to April 30, 2002, leases covering approximately 11.80% of our total commercial square footage will expire. At April 30, 2002, approximately 2.1% of our total commercial square footage was vacant. Of that vacancy, approximately 54.04% is represented by the warehouse in Boise, Idaho, which has been vacant for the last 24 months. At April 30, 2002, approximately 6.96% of the units in our multi-family stabilized residential properties were vacant.  Due to the overall general economic slowdown, we are expecting that our vacancy rates will increase over the next 12 to 18 months.  Additionally, rent rates for commercial property in the Minneapolis area have stagnated at current levels with little possibility for increases in the next 12 to 18 months.

Geographic Concentration in North Dakota and Minnesota
The majority of our assets are presently invested in real estate properties in North Dakota and Minnesota. For the year ended April 30, 2002, wethe Company authorized and paid D.A. Davidson commissions in the amount of $490,000, and reimbursed it for legal and travel expenses in the amount of $4,814. Of these amounts, Mr. Decker personally received 68% of our commercial gross revenue$37,370 in compensation from commercial propertiesD.A. Davidson in Minnesota and 20% of our commercial gross revenue from commercial properties in North Dakota. Minnesota accounts for 72% of our commercial real estate portfolio by square footage, while North Dakota accounts for 18%.


51


Forconnection with such offerings. The Company did not pay any commissions or expenses to D.A. Davidson during the fiscal year ended April 30, 2002, we received 17% of our apartment gross revenue from multi-family residential properties in Minnesota and 32% of our apartment gross revenue from multi-family properties in North Dakota. As of that same date, we owned 1,309 apartment units, 16% of our total number of apartment units, in Minnesota, and 2,995 apartment units, 36% of our total number of apartment units, in North Dakota.  We intend to continue focusing on real estate activities in the state of Minnesota which will result in an increase to our current concentration in the upper Midwest.2003.

67


Critical Accounting Policies
Revenue Recognition.

     Our most critical accounting policies involve our investments in real property. These policies affect the following:

Straight-line rents.An accounting rule requires us to record as revenue “straight-line rents” on our commercial property leases that contain future rental increases. This rule requires us to calculate the total rents that the tenant has contracted to pay us for the entire term of the lease and to divide that total by the number of months of the lease and to record as revenue each month the resulting average monthly rent. The result is that, in the beginning years of a lease, we must record as revenue an amount that exceeds the actual cash rent we have collected. In the later years of such leases, we will record as revenue an amount less than the actual cash then being received. The amount of “straight-line rents” (that is, the amount that the recorded rent is greater than the actual cash rent we have collected) we have recorded in the past three years is:

             
  2003 2002 2001
  
 
 
Straight-line Rents $1,391,226  $1,311,105  $1,214,379 

Our revenues, net income and FFO shown in this report are increased by the above described “straight-line rents.” We have established an allowance for loss to provide for a reserve in the event of default of lease where straight-line rents apply. A summary of that reserve is as follows:

         
  2003 2002
  
 
Balance at beginning of year $140,785  $120,315 
Provision for doubtful accounts  190,000   30,000 
Write-offs  (240,785)  (9,530)
   
   
 
Balance at close of year $90,000  $140,785 
   
   
 

Revenue recognition.Residential rental properties are leased under operating leases with terms generally of one year or less. Commercial properties are leased under operating leases to tenants for various terms exceeding one year. Lease terms often include renewal options. Rental revenue is recognized on the straight-line basis, which averages minimum required rents over the terms of the leases. Rents recognized in advance of collection are reflected as rent receivable, net of allowance for doubtful accounts. We evaluate the need for an allowance for doubtful accounts periodically. In performing our evaluation, our management assesses the recoverability of individual real estate mortgage loans and rent receivables by a comparison of their carrying amount with their estimated net realizable value.
Reimbursements from tenants for real estate taxes and other recoverable operating expenses are recognized as revenue in the period the applicable expenditures are incurred. We receive payments for these reimbursements from substantially all its

68


multi-tenant commercial tenants throughout the year based on estimates. Differences between estimated recoveries and the final billed amounts, which are immaterial, are recognized in the subsequent year.
A number of the commercial leases provide for a base rent plus a percentage rent based on gross sales in excess of a stipulated amount. These percentage rents are recorded once the required sales level is achieved and are included in rental income at that time.
Profit on sales of real estate shall be recognized in full when the real estate is sold, provided the collectibility of the sales price is reasonably assured or the amount that will be collectible can be estimated and the seller is not obliged to perform significant activities after the sale to earn the profit. Any gain or loss on a sale or disposition is recognized in accordance with GAAP.
Accounting for property owned.Real estate is recorded at cost less accumulated depreciation less an adjustment, if any, for impairment. A land value is assigned based on the purchase price if land is acquired separately or based on market research if acquired in a merger or in a single or portfolio acquisition.
Depreciation is computed on a straight-line basis over the estimated useful lives of the assets. We use a 20-40 year estimated life for buildings and improvements and a 5-12 year estimated life for furniture, fixtures and equipment.
Expenditures for ordinary maintenance and repairs are expensed to operations as incurred and significant renovations and improvements that improve and/or extend the useful life of the asset are capitalized over their estimated useful life, generally five to ten years. Property sales or dispositions are recorded when title transfers and sufficient consideration has been received by us. Upon disposition, the related costs and accumulated depreciation are removed from the respective accounts. Any gain or loss on sale is recognized in accordance with GAAP. We periodically evaluate our long-lived assets, including our investments in real estate, for impairment indicators. The judgments regarding the existence of impairment indicators are based on factors such as operational performance, market conditions, expected holding period of each asset and legal and environmental concerns. Future events could occur which would cause us to conclude that impairment indicators exist and an impairment loss is warranted. If indicators exist, we compare the expected future undiscounted cash flows for the long-lived asset against the carrying amount of that asset. If the sum of the estimated undiscounted cash flows is less than the carrying amount of the asset, an impairment loss would be recorded for the difference between the estimated fair value and the carrying amount of the asset.
The fair value of the property is the amount that would be recoverable upon the disposition of the property. Techniques used to establish fair value include present

69


value of estimated expected future cash flows using a discount rate commensurate with the risks involved, the appraised value, and recent sales of comparable assets in close proximity to the Trust’s property.

Recent Accounting Pronouncements

     Statement of Financial Accounting Standards (“SFAS”) No. 133, Accounting for Derivative Instruments and Hedging Activities, established accounting and reporting standards requiring that every derivative instrument be recorded on the straight-line basis, which averages minimum required rents overbalance sheet as either an asset or liability measured at its fair value. SFAS No. 133 requires that changes in the termsderivative’s fair value be recognized currently in earnings unless specific hedge accounting criteria are met. Certain provisions of SFAS 133 were amended by SFAS 138, “Accounting for Certain Derivative Instruments and Certain Hedging Activities” an amendment of Statement 133. The impact of SFAS 133 is not significant.

     We adopted FASB Interpretation No. 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, including Indirect Guarantees of Indebtedness of Others, for any guarantees issued or modified after December 31, 2002. FASB Interpretation No 45 requires a liability to be recognized upon issuance of certain guarantees, whether or not payment under the guarantee is probable. It also requires the disclosure of certain information related to new and previously existing guarantees. We do not believe that we have entered into any guarantees that fall within the guidance of FASB Interpretation No. 45 and, thus, such Interpretation has no impact on our financial statements.

     We have adopted FASB Interpretation No. 46, Consolidation of Variable Interest Entities. These consolidation requirements apply to variable interest entities created after January 31, 2003, and to existing variable interest entities beginning August 1, 2003. FASB Interpretation No. 46 requires that a variable interest entity be consolidated if we are subject to a majority of the leases.  Rents recognizedrisk of loss from its activities or are entitled to receive a majority of the entities’ returns. We do believe that we have interests in advanceany variable interest entities, and thus, this Interpretation has no impact on the our financial statements.

     Effective May 1, 2003, SFAS No. 143, Accounting for Asset Retirement Obligations, requires us to recognize obligations incurred in conjunction with the retirement of collection are reflected as rent receivable, nettangible long-lived assets. It is anticipated that the adoption of allowancethis standard will not have a material impact on our financial statements.

     We adopted SFAS No. 146, Accounting for doubtful accounts.  IRET evaluatesCosts Associated with Exit or Disposal Activities, effective for activities initiated after December 31, 2002. This standard establishes the need for an allowancerecognition of liabilities for doubtful accounts periodically. In performing its evaluation, management assessescosts associated with exit or disposal activities. The adoption of SFAS No. 146 has not materially impacted the recoverability of individual real estate mortgage loans and rent receivables by a comparison of their carrying amount with their estimated net realizable value.our financial statements.

Reimbursements from tenants for real estate taxes and other recoverable operating expenses are recognized as revenue in the period the applicable expenditures are incurred.  IRET receives payments for these reimbursements from substantially all its multi-tenant commercial tenants throughout the year based on estimates.  Differences between estimated recoveries and the final billed amounts, which are immaterial, are recognized in the subsequent year.70

A number of the commercial leases provide for a base rent plus a percentage rent based on gross sales in excess of a stipulated amount. These percentage rents are recorded once the required sales level is achieved and are included in rental income at that time.


Profit on sales of real estate shall be recognized in full when the real estate is sold, provided the collectibility of the sales price is reasonably assured or the amount that will be collectible can be estimated and the seller is not obliged to perform significant activities after the sale to earn the profit.  Any gain or loss on a sale or disposition is recognized in accordance with accounting principles generally accepted in the United States of America.

Accounting for Property Owned.  Real estate is stated at cost. Expenditures for renewals and improvements that significantly add to the productive capacity or extend the useful life of an asset are capitalized. Refurbishment type costs such as property-wide painting, carpeting, wallpaper, tiling, replacement of worn out appliances, replacement of worn out bathroom fixtures, replacement of worn out windows, siding, roofs, walkways, parking lots or landscaping, and any other type of refurbishment activity is capitalized.  Interest, real estate taxes, and other development costs relating to the acquisition and development of certain qualifying properties are also capitalized. Expenditures for routine maintenance and repairs, such as individual apartment painting, wallpapering, cleaning, and appliance repair, which do not add to the value or extend useful lives, are charged to expense as incurred.


52


IRET assesses whether there has been impairment in the value of its real estate by comparing its carrying amount to the aggregate undiscounted future cash flows without interest charges.  Such cash flows consider factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition and other economic factors.  Such market factors include a lessee's ability to pay rent under the terms of the lease.  If a property is leased at a significantly lower rent, IRET may recognize a loss if the income stream is not sufficient to recover its investment.  If impairment is determined to be present, the loss is measured as the amount by which the carrying value exceeds the property's fair value.

Item 7a. Quantitative and Qualitative Disclosures About Market Risk

Our exposure to market risk is limited primarily to fluctuations in the general level of interest rates on its current and future fixed and variable rate debt obligations. Even thoughobligations, and secondarily to our philosophy is to maintain a fairly low exposure to interest rate fluctuation risk, we are still vulnerable to significant fluctuationsdeposits with and investment in interest rates on its variable rate debt, on any future repricing or refinancing of its fixed rate debt and on future debt.certain products issued by various financial institutions.

We primarily use long-term (more than ten years) and medium-term (five to seven years) debt as a source of capital. We do not currently use derivative securities, interest-rate swaps or any other type of hedging activity to manage our costs of capital. As of April 30, 2001, we had the following amount of future principal payments on mortgages secured by our real estate:
Variable interest rates. Even though our philosophy is to maintain a fairly low exposure to interest rate fluctuation risk, we are still vulnerable to significant fluctuations in interest rates on our variable rate debt, on any future repricing or refinancing of our fixed rate debt and on future debt.
We primarily use long-term (more than ten years) and medium-term (five to seven years) debt as a source of capital. We do not currently use derivative securities, interest-rate swaps or any other type of hedging activity to manage our costs of capital. As of April 30, 2003, we had the following amount of future principal payments on mortgages secured by our real estate:

                              
Long Term Debt
2002
2003
2004
2005
2006
Thereafter
Total
 2004 2005 2006 2007 2008 Thereafter Total

 
 
 
 
 
 
 
Fixed Rate
$3,209,699
$6,949,388
$7,482,220
$8,183,905
$10,998,715
$291,141,854
$337,364,781
 $13,493,670 $16,761,777 $14,209,389 $16,681,363 $36,441,796 $418,629,619 $516,217,614 
Variable Rate
$1,265,409
$1,348,758
$1,458,692
$1,563,065
$ 2,734,650
$ 23,221,575
$ 31,592,149
 $1,624,987 $1,714,469 $3,527,066 $1,776,194 $1,819,356 $12,717,516 $23,179,588 
 
 
 
 
$368,956,930
  
 
 $539,397,202 
  
 
Average Interest Rate (%)
              (1)
            (1)
              (1)
                (1)
 
  (1)  (1)   (1)  (1)  (1)  (1) 

(1) The weighted average interest rate as of April 30, 2001, was 7.56%. Any fluctuations on the variable interest rates could increase or decrease our interest expenses. For example, an increase of one percent per annum on our $31,592,149 of variable rate indebtedness would increase our annual interest expense by $315,921.
(1)The weighted average interest rate as of April 30, 2003, was 7.4%. Any fluctuations on the variable interest rates could increase or decrease our interest expenses. For example, an increase of one percent per annum on our $23,179,588 of variable rate indebtedness would increase our annual interest expense by $231,796.

Investments with certain financial institutions.As of April 30, 2003, we had a $3.1 million investment in certain securities classified as “available-for-sale” represent an investment in a Merrill Lynch Money Market Mutual Fund (the “Fund”) and is stated at fair value. The Fund is a money market mutual fund that is subject to all of the requirements of Rule 2a-7 under the Investment Company Act of 1940, as amended. The Fund invests in a diversified portfolio of U.S. dollars denominated money market securities. These securities consist primarily of short-term U.S. Government securities, U.S. Government agency securities, bank obligations, commercial paper and repurchase agreements. The Fund may also invest in domestic bank obligations and foreign bank obligations and other short-term debt securities issued by U.S. and foreign entities. These securities will have remaining maturities of up to 762 days (25 months) in the case of U.S. Government securities and 397 days (13 months) in the case of all other securities. The Fund’s dollar-weighted average portfolio maturity will not exceed 90 days. An investment in the Fund is not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency.

71


Unrealized gains and losses on securities “available-for-sale” are recognized as direct increases or decreases in shareholders’ equity. Cost of securities sold is recognized on the basis of specific identification. During fiscal 2003, our investment in this security ranged from a low of $2.5 million to a high of $28.0 million. We had no securities “held-to-maturity” as of April 30, 2003 or 2002.
We have entered into a standard cash management arrangement with First Western Bank with respect to deposit accounts with First Western Bank that exceed FDIC Insurance coverage. Pursuant to sweep account and repurchase agreements between us and First Western Bank, on a daily basis such excess amounts, up to a maximum amount of $15.1 million as of April 30, 2003 and 2002, are invested in U.S. government securities sold to us by First Western Bank. We can require First Western Bank to repurchase such obligations at any time, at a purchase price equal to what we paid for the obligations plus interest.
Deposits exceeding FDIC insurance.We had deposits at First Western Bank, Bremer Bank, First International Bank, and US Bank that exceeded Federal Deposit Insurance Corporation limits by $10.3 million, $218,263, $2.4 million, and $4.7 million, respectively, as of April 30, 2003.

Item 8. Financial Statements and Supplementary Data

The financial statements and supplementary data listed in the accompanying Index to Financial Statements and Supplementary Data are filed as a part of this report and incorporated herein by reference.

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

     Subsequent to the end of fiscal 2003, on July 23, 2003, our Board of Trustees, upon recommendation of our Audit Committee, terminated the engagement of Brady, Martz & Associates, P.C. (“Brady Martz”) as our independent public accountants and engaged Deloitte & Touche LLP (“Deloitte & Touche”) to serve as our independent public accountants for our fiscal year ending April 30, 2004. We anticipate that we will, in the future, retain Brady Martz from time to time for tax and other advising issues.

     On July 23, 2003, our management informed Brady Martz that it would no longer be engaged as our principal independent accountants. The reports of Brady Martz on our consolidated financial statements for each of the fiscal years ended April 30, 2003 and 2002 did not contain an adverse opinion or disclaimer of opinion, nor were such financial statements qualified or modified as to uncertainty, audit scope or accounting principles. During the fiscal years ended April 30, 2003 and 2002, and through July 23, 2003, there were (i) no disagreements with Brady Martz on any matter of accounting principals or practices, financial statement disclosure or auditing scope or procedure which, if not resolved, to the satisfaction of Brady Martz, would have caused Brady Martz to make reference to the subject

72


matter in connection with its report on our consolidated financial statements for such years; and (ii) there were no reportable events as defined in Item 304(a)(1)(v) of Regulation S-K.

     During the fiscal years ended April 30, 2003 and 2002, and through July 23, 2003, we did not consult Deloitte & Touche with respect to the application of accounting principles to a specified transaction, either completed or proposed, or the type of audit opinion that might be rendered on our consolidated financial statements, or any other matters or reportable events as set forth Items 304(a)(2)(i) and (ii) of Regulation S-K.

None.     We provided Brady Martz with a copy of the foregoing disclosures. By copy of a letter dated July 23, 2003, Brady Martz stated its agreement with such statements.

53


PART III

Item 10. Directors and Executive Officers of the Registrant

Information regarding executive officers required by this Item is set forth in Part I, Item 1 of this Annual Report on Form 10-K pursuant to Instruction 3 to Item 401(b) of Regulation S-K. Other information required by this Item will be included in IRET'sour definitive Proxy Statement for its 2002our 2003 Annual Meeting of Shareholders and such information is incorporated herein by reference.

Item 11. Executive Compensation

The information required by this Item will be contained in IRET'sour definitive Proxy Statement for its 2002our 2003 Annual Meeting of Shareholders and such information is incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management

The information required by this Item will be contained in IRET'sour definitive Proxy Statement for its 2002our 2003 Annual Meeting of Shareholders and such information is incorporated herein by reference. We do not have any equity compensation plans and, as such, have omitted the disclosure required by Item 201(d) of Regulation S-K.

Item 13. Certain Relationships and Related Transactions

The information required by this Item will be contained in IRET'sour definitive Proxy Statement for its 2002our 2003 Annual Meeting of Shareholders and such information is incorporated herein by reference.

The information required by this Item is also contained in Part II, Item 7 of this Annual Report on Form 10-K.

5473


Item 14. Internal Controls and Procedures

     Within the 90 days prior to the date of this report, our management carried out an evaluation, under the supervision and with the participation of the President, the Chief Operating Officer and the Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-14 and 15d-14. Based upon that evaluation, the President, Chief Operating Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective in timely alerting them to material information required to be included in our periodic SEC filings.

     There have been no significant changes in our internal controls or in other factors that could significantly affect those controls since our evaluation of these controls, including any corrective actions with regard to significant deficiencies and material weaknesses.

PART IV

Item 14.15. Exhibits, Financial Statement Schedules and Reports on Form 8-K

(a)
The following documents are filed as part of this report:
report:

1.Financial Statements

1. 
Financial Statements
See the table of contents to Financial Statements and Supplemental Data.

2.Financial Statement Schedules

 
2.
Financial Statement Schedules
The following financial statement schedules should be read in conjunction with the financial statements incorporated by reference in Part II, Item 8 of this Annual Report on Form 10-K:

      I           Marketable Securities - Other Investments
      IV         Non-current Indebtedness of Related Parties - Mortgage Loans Receivable
      X          Supplemental Income Statement Information
      XI
III Real Estate Owned and Accumulated Depreciation
      XII
IV Investments in Mortgage Loans on Real Estate

      XIII      Other Investments - Partnerships
3.
Exhibits
3.
Exhibits

See the list of exhibits set forth in part (c) below.

(b)Reports on Form 8-K.
(b)
On March 15, 2002, IRETFebruary 18, 2003, we filed a Current Report on Form 8-K/A8-K reporting items under Item 7-Financial Statements, Pro Forma Financial Information and Exhibits.
 On January 2 2002, IRET filed a Form 8-K announcing- Acquisition or Disposition of Assets, that itwe had purchased seven propertiescompleted three transactions that individually were insignificant, as defined inby Regulation S-X, but in the aggregate constituted a significant amount of assets, as defined in Regulation S-X.  This

74


On February 27, 2003, we filed a Current Report on Form 8-K/A includes8-K reporting under Item 5 - Other Events, that Thomas F. James Realty Limited Partnership, LLLP, will purchase a parcel of property located in Ripley, Tennessee, and that Thomas F. James Properties, LLC, has the option, but not the obligation, to purchase a commercial strip mall located in Excelsior, Minnesota.

On April 15, 2003, we filed a Current Report on Form 8-K-A reporting under Item 7 - Financial Statements and Exhibits, the financial statements relating toand pro forma financial information regarding the assetsthree transactions that comprisein the aggregate constituted a substantial majoritysignificant amount of the individually insignificant assets, as measured by cost.defined in Regulation S-X. This filing was an amendment to our previously filed Current Report on Form 8-K filed on February 18, 2003.
(c)
The following is a list of Exhibits to the Registrant'sthis Annual Report on Form 10-K for the fiscal year ended April 30, 2002. The Registrant10-K. We will furnish a copy of any exhibit listed below to any security holder of the Registrant who requests it upon payment of a fee of 15 cents per page. All Exhibits are either contained in this Annual Report on Form 10-K or are incorporated by reference as indicated below.

55






3(i)
Second Restated Declaration of Trust of Investors Real Estate Trust, dated February 10, 1999, and filed as Exhibit 3(i) to the Registration Statement on Form S-11, Registration Statement effective June 4, 1999, (SEC File No. 333 21945) filed for the Registrant (File No. 0-14851) and incorporated herein by reference.
3(ii)
Governing Provisions (Bylaws) of IRET, Inc.,as adopted on January 15, 1997, amended on July 15,1998,15, 1998, amended on June 20, 2001, filed as Exhibit 3(ii) to the Annual Report on Form 10-K for the fiscal year ended April 30, 2002 and filed herewith.
incorporated herein by reference.
10(i)
Agreement of Limited Partnership of IRET Properties, A North Dakota Limited Partnership, dated January 31, 1997, filed as Exhibit 3(ii) to the Registration Statement on Form S-11, Registration Statement effective March 14, 1997 (SEC File No. 333-21945) filed for the Registrant (File No. 0-14851) and incorporated herein by reference.
21
21(i)
Subsidiaries of Investors Real Estate Trust, filed herewith.
99(i)Section 906 Certification of the President and Chief Executive Officer, filed herewith.
99(ii)Section 906 Certification of the Senior Vice President and Chief Financial Officer, filed herewith.

5675


Signatures

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

Investors Real Estate Trust
Date:  July 29, 200223, 2003
By: /S//s/ Thomas A. Wentz, Sr.

Thomas A. Wentz, Sr.
President & Chief Executive Officer

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

Signature
Title
Date
Signature
TitleDate



/S/ Jeffrey L. Miller
Jeffrey L. Miller
Trustee & Chairman
July 29, 200223, 2003
/S/ C. Morris Anderson

C. Morris Anderson
Trustee & Vice Chairman
July 29, 200223, 2003
/S/ Daniel L. Feist

Daniel L. Feist
Trustee & Vice Chairman
July 29, 200223, 2003
/S/ Thomas A. Wentz, Sr.
Thomas A. Wentz, Sr.
President & Chief Executive OfficerJuly 23, 2003
/S/ Timothy P. Mihalick
Timothy P. Mihalick
Trustee, Senior Vice President &
Chief Operating Officer
July 23, 2003
/S/ Thomas A. Wentz, Jr.
Thomas A. Wentz, Jr.
Trustee,Vice President & General Counsel
July 29, 2002
/S/ Timothy P. Mihalick
Timothy P. Mihalick
Trustee, Senior Vice President & Chief Operating Officer

General Counsel
July 29, 200223, 2003
/S/ Diane K. Bryantt

Diane K. Bryantt
Secretary
Senior Vice President & Chief
Financial Officer
July 29, 200223, 2003
/S/ Charles Wm. James
Charles Wm. James
Trustee & Senior Vice PresidentJuly 23, 2003
/S/ John F. Decker
John F. Decker
Trustee
Trustee
July 29, 200223, 2003

76


Signature
Title
Date



/S/ Steven B. Hoyt
Steven B. Hoyt
Trustee
Trustee
July 29, 200223, 2003
/S/ Patrick G. Jones

Patrick G. Jones
Trustee
Trustee
July 29, 200223, 2003
/S/ Stephen L. Stenehjem

Stephen L. Stenehjem
Trustee
Trustee
July 29, 200223, 2003
/S/ Michael A. Bosh
Michael A. Bosh
Secretary and Associate General CounselJuly 23, 2003

57



77


Certifications

I, Thomas A. Wentz, Sr., certify that:

1.I have reviewed this annual report on Form 10-K of Investors Real Estate Trust;
2.Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
3.Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
4.The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

a)designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
b)evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the “Evaluation Date”); and
c)presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

a)all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and
b)any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

78


6.The registrant’s other certifying officers and I have indicated in this annual report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: July 23, 2003
By:/S/ Thomas A. Wentz, Sr.

Thomas A. Wentz, Sr., President & CEO

79


I, Diane K. Bryantt certify that:

1.I have reviewed this annual report on Form 10-K of Investors Real Estate Trust;
2.Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this annual report;
3.Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this annual report;
4.The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

a)designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
b)evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this annual report (the “Evaluation Date”); and
c)presented in this annual report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

a)all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and
b)any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

80


6.The registrant’s other certifying officers and I have indicated in this annual report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: July 23, 2003
By:/S/ Diane K. Bryantt

Diane K. Bryantt, Senor Vice President & CFO

81


INVESTORS REAL ESTATE TRUST
AND SUBSIDIARIES

CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED
April 30, 2003, 2002 2001 and 20002001

and
and

INDEPENDENT AUDITOR'SAUDITOR’S REPORT

PO Box 1988
12 South Main Street- Suite 100
Minot, ND 58702-1988
701-837-4738
fax: 701-838-7785
email: info@iret.com
www.iret.com


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

TABLE OF CONTENTS

PAGE
INDEPENDENT AUDITORS REPORT1
CONSOLIDATED FINANCIAL STATEMENTS 
 Consolidated Balance Sheets2 - 3
 Consolidated Statements of Operations4
 Consolidated Statements of Shareholders'Shareholders’ Equity5
 Consolidated Statements of Cash Flows6 - 7
 Notes to Consolidated Financial Statements8 - 26
32 
ADDITIONAL INFORMATION 
 Independent Auditor'sAuditor’s Report on Additional Information2834
 Marketable Securities29
      Supplemental Income Statement Information30
Real Estate Accumulated Depreciation3135 - 3947
 Investments in Mortgage Loans on Real Estate4048
 Selected Financial Data4149
 Gain (Loss) From Property Dispositions4250
 Mortgage Loans Payable4351 - 4555
 Significant Property Acquisitions46
 56 - 57 
Schedules other than those listed above are omitted since they are not required or are not applicable, or the required information is shown in the financial statement onor notes thereon.
 
 
Quarterly Results of Consolidated Operations(unaudited)
4758


INDEPENDENT AUDITOR'SAUDITOR’S REPORT






Board of Trustees
Investor Real Estate Trust
and Subsidiaries
Minot, North Dakota

We have audited the accompanying consolidated balance sheets of Investors Real Estate Trust and Subsidiaries as of April 30, 2002,2003, and 2001,2002, and the related consolidated statements of operations, shareholders'shareholders’ equity, and cash flows for the years ended April 30, 2003, 2002, 2001, and 2000.2001. These consolidated financial statements are the responsibility of the Trust'sTrust’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Investors Real Estate Trust and Subsidiaries as of April 30, 2002,2003, and 2001,2002, and the consolidated results of its operations and cash flows for the years ended April 30, 2003, 2002, 2001, and 2000,2001, in conformity with accounting principles generally accepted in the United States of America.

/S/ Brady Martz and Associates, P.C.


BRADY, MARTZ & ASSOCIATES, P.C.
Minot, North Dakota, USA

May 22, 2002

2003

F-1


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
April 30, 2003 and 2002
           
    2003 2002
    
 
ASSETS
        
Real estate investments $919,780,802  $740,319,436 
 Less accumulated depreciation  (75,638,772)  (58,925,517)
   
   
 
  $844,142,030  $681,393,919 
Mortgage loans receivable, net of allowance  1,182,940   3,952,762 
   
   
 
 Total real estate investments $845,324,970  $685,346,681 
Cash and cash equivalents $15,564,714  $12,333,426 
Marketable securities - available-for-sale  3,077,260   10,500,000 
Rent receivable, net of allowance  4,604,150   3,233,765 
Real estate deposits  353,600   422,045 
Notes Receivable  0   3,500,000 
Prepaid and other assets  1,086,620   3,513,791 
Tax, insurance, and other escrow  7,433,923   6,210,450 
Property and Equipment, net  2,088,074   209,121 
Goodwill  1,440,817   1,440,817 
Deferred charges and leasing costs  4,706,393   3,498,922 
   
   
 
  
TOTAL ASSETS
 $885,680,521  $730,209,018 
   
   
 

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

F-2


INVESTORS REAL ESTATE T
RUST AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS(continued)
April 30, 20022003 and 20012002

LIABILITIES AND SHAREHOLDERS’ EQUITY

           
    2003 2002
    
 
LIABILITIES
        
 Accounts payable and accrued expenses $16,638,506  $10,596,277 
 Notes Payable  11,247,531   0 
 Mortgages payable  539,397,202   459,568,905 
 Investment certificates issued  9,034,696   25,186,582 
   
   
 
  Total Liabilities $576,317,935  $495,351,764 
    
   
 
COMMITMENTS AND CONTINGENCIES (NOTE 17)
        
MINORITY INTEREST IN PARTNERSHIPS
 $14,224,628  $12,819,077 
    
   
 
MINORITY INTEREST OF UNIT HOLDERS IN OPERATING PARTNERSHIP
 $80,376,853  $76,460,046 
    
   
 
SHAREHOLDER’S EQUITY
        
 
Shares of beneficial interest(unlimited authorization, no par value, 36,166,351 shares outstanding in 2003 and 27,847,079 shares outstanding in 2002)
 $240,645,207  $163,376,549 
 Accumulated distributions in excess of net income  (25,884,102)  (17,798,418)
   
   
 
 Total shareholders’ equity $214,761,105  $145,578,131 
    
   
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 $885,680,521  $730,209,018 
    
   
 









ASSETS
           2002
           2001
REAL ESTATE INVESTMENTS
   Property owned
$  740,319,436
$  591,636,468
   Less accumulated depreciation
  - 58,925,517
  - 44,093,145
 
$  681,393,919
$  547,543,323
 
  
   Mortgage loans receivable
      3,952,762
      1,037,095
   Total real estate investments
$  685,346,681
$  548,580,418
 
  
OTHER ASSETS
  
   Cash
$    12,333,426
$     6,356,063
   Marketable securities - held-to-maturity
0
2,351,248
   Marketable securities - available-for-sale
10,500,000
660,865
   Rent receivable
3,233,765
1,925,429
   Real estate deposits
422,045
522,500
   Notes Receivable
3,500,000
0
   Prepaid and other assets
3,513,791
799,973
   Tax, insurance, and other escrow
6,210,450
4,323,960
   Furniture & fixtures
209,121
187,313
   Goodwill
1,440,817
1,550,246
  Deferred charges and leasing costs
      3,498,922
      3,064,109
TOTAL ASSETS
$  730,209,018
$  570,322,124

THE ACCOMPANYINGSEE NOTES ARE AN INTEGRAL PART OF THESETO CONSOLIDATED FINANCIAL STATEMENTS.

F-2F-3


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS STATEMENTS OF OPERATIONS
(continued)
for the years ended April 30, 2003, 2002, and 2001
              
   2003 2002 2001
   
 
 
REVENUE
            
 Real Estate Rentals $118,901,019  $90,727,867  $73,916,442 
 Discounts and Fees  234,271   214,960   213,427 
   
   
   
 
 Total Revenue $119,135,290  $90,942,827  $74,129,869 
    
   
   
 
OPERATING EXPENSE
            
 Interest $37,072,908  $30,088,615  $24,693,635 
 Depreciation  19,414,402   15,238,520   12,046,175 
 Utilities and Maintenance  19,820,585   12,374,017   11,175,146 
 Taxes  13,568,355   9,056,481   7,393,165 
 Insurance  2,159,270   1,297,420   788,386 
 Property Management Expenses  7,816,236   6,570,562   5,576,463 
 Property Management Related Party  503,976   321,348   114,421 
 Administrative Expense  2,051,212   1,569,853   1,057,469 
 Advisory and Trustee Services  112,956   112,889   423,227 
 Operating Expenses  885,403   565,802   431,390 
 Amortization  662,818   542,667   428,188 
 Amortization of Related Party Costs  37,866   6,533   0 
   
   
   
 
 Total Operating Expense $104,105,987  $77,744,707  $64,127,665 
    
   
   
 
Non-Operating Income
 $830,119  $1,062,123  $753,001 
    
   
   
 
Income Before Gain/Loss on Properties and Minority Interest $15,859,422  $14,260,243  $10,755,205 
Gain on Sale of Investment  315,342   546,927   601,605 
Minority Interest Portion of Other Partnerships’ Income  (934,114)  (198,564)  0 
Minority Interest Portion of Operating Partnership Income  (3,679,239)  (3,714,447)  (2,210,454)
   
   
   
 
Income From Continuing Operations $11,561,411  $10,894,159  $9,146,356 
Discontinued Operations, net  686,750   (294,030)  (452,116)
   
   
   
 
Net Income
 $12,248,161  $10,600,129  $8,694,240 
    
   
   
 
Net Income Per Share (basic and diluted)
 $.38  $.42  $.38 
    
   
   
 

LIABILITIES AND SHAREHOLDERS' EQUITY
            2002
           2001
LIABILITIES
     Accounts payable and accrued expenses
$     10,596,277
$      8,252,758
     Mortgages payable
459,568,905
368,956,930
     Investment certificates issued
     25,186,582
    11,876,417
          Total Liabilities
$   495,351,764
$  389,086,105
 
  
COMMITMENTS AND CONTINGENCIES (NOTE 14)
  
 
  
MINORITY INTEREST IN PARTNERSHIPS
$     12,819,077
$      3,287,665
 
  
MINORITY INTEREST OF UNIT HOLDERS IN
   OPERATING PARTNERSHIP
$     76,460,046
$    59,003,194
 
  
SHAREHOLDER'S EQUITY
  
   Shares of beneficial interest (unlimited authorization, no 
    par value, 27,847,079 shares outstanding in 2002 and 
   24,068,346 shares outstanding in 2001)
$  163,376,549
$  132,148,768
   Accumulated distributions in excess of net income
-17,798,418
-13,073,157
   Accumulated other comprehensive loss
                    0
        - -130,451
   Total shareholders' equity
$  145,578,131
$  118,945,160
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
$  730,209,018
$  570,322,124

THE ACCOMPANYINGSEE NOTES ARE AN INTEGRAL PART OF THESETO CONSOLIDATED FINANCIAL STATEMENTS.

F-3F-4


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
SHAREHOLDERS’ EQUITY
for the years ended April 30, 2003, 2002, 2001, and 20002001
                      
               ACCUMULATED    
       SHARES OF DISTRIBUTIONS OTHER TOTAL
   NUMBER BENEFICIAL IN EXCESS OF COMPREHENSIVE SHAREHOLDER’S
   OF SHARES INTEREST NET INCOME INCOME (LOSS) EQUITY
   
 
 
 
 
BALANCE MAY 1, 2000
  22,452,069  $119,233,172  $(9,094,076) $(218,505) $109,920,591 
Comprehensive Income                    
 Net income  0   0   8,694,240   0   8,694,240 
 Unrealized gain on securities available-for-sale  0   0   0   88,054   88,054 
                   
 
Total comprehensive income                 $8,782,294 
Distributions  0   0   (12,673,321)  0   (12,673,321)
Distribution reinvestment plan  273,155   2,230,445   0   0   2,230,445 
Sale of shares  1,383,908   11,001,509   0   0   11,001,509 
Fractional shares repurchased  (40,786)  (316,358)  0   0   (316,358)
   
   
   
   
   
 
BALANCE APRIL 30, 2001
  24,068,346  $132,148,768  $(13,073,157) $(130,451) $118,945,160 
Comprehensive Income                    
 Net income  0   0   10,600,129   0   10,600,129 
 Unrealized gain on securities available-for-sale  0   0   0   130,451   130,451 
                   
 
Total comprehensive income                 $10,730,580 
Distributions  0   0   (15,325,390)  0   (15,325,390)
Distribution reinvestment plan  832,708   7,297,694   0   0   7,297,694 
Sale of shares  2,947,986   23,949,523   0   0   23,949,523 
Fractional shares repurchased  (1,961)  (19,436)  0   0   (19,436)
   
   
   
   
   
 
BALANCE APRIL 30, 2002
  27,847,079  $163,376,549  $(17,798,418) $0  $145,578,131 
Comprehensive Income                    
 Net income  0   0   12,248,161   0   12,248,161 
                   
 
Total comprehensive income                 $12,248,161 
Distributions  0   0   (20,333,845)  0   (20,333,845)
Distribution reinvestment plan  971,292   9,462,920   0   0   9,462,920 
Sale of shares  7,350,918   67,834,566   0   0   67,834,566 
Fractional shares repurchased  (2,938)  (28,828)  0   0   (28,828)
   
   
   
   
   
 
BALANCE APRIL 30, 2003
  36,166,351  $240,645,207  $(25,884,102) $0  $214,761,105 
   
   
   
   
   
 

 
        2002
        2001
         2000
REVENUE
   
   Real estate rentals
$ 91,738,602
$  74,800,722
$  54,257,881
   Interest, discounts and fees
    1,277,467
       966,428
    1,187,312
   Total revenue
$ 93,016,069
$  75,767,150
$  55,445,193
 
   
EXPENSES
   
   Interest
$ 30,604,846
$  25,231,398
$  17,014,170
   Depreciation
15,515,168
12,299,532
8,460,112
   Utilities and maintenance
12,709,614
11,546,566
8,044,530
   Taxes
9,184,599
7,545,182
5,282,361
   Insurance
1,352,622
831,963
476,962
   Property management expenses
6,985,542
5,784,423
4,290,275
   Loss on impairment of properties
0
0
1,319,316
   Administrative expenses
1,569,853
1,057,469
0
   Advisory and trustee services
112,889
423,227
1,159,120
   Operating expenses
565,802
431,390
633,692
   Amortization
      549,200
       428,188
       216,097
   Total expenses
$ 79,150,135
$  65,579,338
$  46,896,635
 
   
INCOME BEFORE GAIN/LOSS ON 
    PROPERTIES AND MINORITY INTEREST
$ 13,865,934
$  10,187,812
$    8,548,558
GAIN ON SALE OF PROPERTIES
546,927
601,605
1,754,496
MINORITY INTEREST PORTION -
   OTHER PARTNERSHIPS
-198,564
0
0
MINORITY INTEREST PORTION -
   OPERATING PARTNERSHIP
  -3,614,168
   -2,095,177
   -1,495,209
NET INCOME
$ 10,600,129
$    8,694,240
$    8,807,845
 
   
Net income per share (basic and diluted)
$              42
$              ..38
$             ..42

THE ACCOMPANYINGSEE NOTES ARE AN INTEGRAL PART OF THESETO CONSOLIDATED FINANCIAL STATEMENTS.STATEMENTS.

F-4F-5


INVESTORS REAL ESTATE TRUSTAND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
for the years ended April 30, 2002, 2001, and 2000


NUMBER OF SHARES
SHARES OF BENEFICIAL INTEREST
DISTRIBUTIONS 
IN EXCESS OF 
NET INCOME
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
TOTAL SHAREHOLDER'S EQUITY
BALANCE MAY 1, 1999
 19,066,954
$ 93,095,819
$  -7,255,958
$       - - 56,567
$   85,783,294
Comprehensive income
     
   Net income
0
0
8,807,845
0
8,807,845
   Unrealized loss on
   securities available-for-sale
0
0
0
-161,938
     - -161,938
Total comprehensive income
    
$8,645,907
Distributions
0
0
-10,645,963
0
-10,645,963
Distribution reinvestment plan
803,192
6,330,301
0
0
6,330,301
Sale of shares
3,115,789
24,022,246
0
0
24,022,246
Shares repurchased
     - -533,866
    - -4,215,194
                 0
                  0
    - -4,215,194
BALANCE APRIL 30, 2000
 22,452,069
$ 119,233,172
$  -9,094,076
$      - -218,505
$ 109,920,591
Comprehensive Income
     
   Net income
0
0
 8,694,240
0
8,694,240
   Unrealized gain on 
   securities available-for-sale
0
0
0
88,054
          88,054
Totalcomprehensive income
    
$     8,782,294
Distributions
0
0
-12,673,321
0
-12,673,321
Distribution reinvestment plan
273,155
2,230,445
0
0
2,230,445
Sale of shares
1,383,908
11,001,509
0
0
11,001,509
Fractional shares repurchased
     - -40,786
       - -316,358
                   0
                  0
       - - 316,358
BALANCE APRIL 30, 2001
24,068,346
$ 132,148,768
$  -13,073,157
$      - -130,451
   $  118,945,160
Comprehensive Income
 
 
   
   Net income
  
 10,600,129
 
10,600,129
   Unrealized gain on 
   securities available-for-sale
   
130,451
                         ____130,451
Totalcomprehensive income
    
$   10,730,580
Distributions
  
-15,325,390
 
-15,325,390
Distribution reinvestment plan
832,708
7,297,694
  
7,297,694
Sale of shares
2,947,986
23,949,523
  
23,949,523
Fractional shares repurchased
        - -1,961
        - -19,436
__________
__________
____-19,436
BALANCE APRIL 30, 2002
 27,847,079
$163,376,549
$ -17,798,418
$                  0
$ 145,578,131

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

F-5


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
for the years ended April 30, 2003, 2002, 2001, and 20002001

              
   2003 2002 2001
   
 
 
CASH FLOWS FROM OPERATING ACTIVITIES
            
Net Income $12,248,161  $10,600,129  $8,694,240 
Adjustments to reconcile net income to net cash provided by operating activities:            
 Depreciation and amortization  20,306,618   16,064,368   12,727,720 
 Minority interest portion of operating partnership income  4,833,072   3,812,732   2,095,177 
 Gain on sale of properties  (1,594,798)  (546,927)  (601,605)
 Interest reinvested in investment certificates  374,946   486,198   360,181 
Effects on operating cash flows due to changes in:            
 Real estate deposits  85,060   1,062,876   246,350 
 Rent receivable  (1,370,385)  (1,308,336)  (990,213)
 Other assets  3,174,743   (2,850,807)  (201,547)
 Tax, insurance and other escrow  (1,020,333)  (1,886,489)  (1,105,357)
 Deferred charges  (1,728,602)  (847,260)  (805,364)
 Related Party Capitalized Leasing Commissions  (179,553)  (27,324)  0 
 Accounts payable and accrued expenses  3,386,226   2,359,053   1,909,163 
   
   
   
 
Net cash provided from operating activities $38,515,155  $26,918,213  $22,328,745 
   
   
   
 
CASH FLOWS FROM INVESTING ACTIVITIES
            
Proceeds from maturity of marketable securities available for sale $43,100,000  $3,085,208  $250,172 
Principal payments on mortgage loans receivable  5,888,830   5,591,429   613,934 
Proceeds from sale of property  4,957,564   269,501   0 
Payments for acquisitions and improvement of properties  (78,100,677)  (62,301,069)  (72,319,419)
Purchase of marketable securities available-for-sale  (35,677,260)  (10,500,000)  0 
Investment in mortgage loans receivable  (2,944,008)  (8,507,096)  (4,709,838)
Proceeds from notes receivable  3,500,000   0   0 
Investment in notes receivable  0   (3,500,000)  0 
   
   
   
 
Net cash used for investing activities $(59,275,551) $(75,862,027) $(76,165,151)
   
   
   
 
CASH FLOWS FROM FINANCING ACTIVITIES
            
Proceeds from sale of shares, net of issue costs $31,912,977  $13,520,867  $11,001,509 
Proceeds from investment certificates issued  0   24,109,305   3,257,574 
Proceeds from mortgages payable  43,925,000   43,093,345   79,369,000 
Proceeds from notes payable  14,100,000   0   0 
Proceeds from sale of minority interest units  0   345,603   0 
Repurchase of shares and minority interest units  (28,827)  (29,868)  (5,497,952)
Distributions paid  (11,663,416)  (8,362,657)  (5,963,290)
Distributions paid to minority interest unitholders  (5,461,170)  (4,476,875)  (3,059,078)
Distributions paid to other minority partners  (1,014,672)  (150,082)  0 
Redemption of investment certificates  (16,526,833)  (2,195,531)  (1,828,594)
Principal payments on mortgage loans  (24,348,340)  (10,932,930)  (14,083,544)
Principal payments on notes payable  (6,903,035)        
Net increase (decrease) in short-term lines of credit  0   0   (6,452,420)
   
   
   
 
Net cash provided from financing activities $23,991,684  $54,921,177  $56,743,205 
   
   
   
 
NET INCREASE IN CASH AND CASH EQUIVALENTS
 $3,231,288  $5,977,363  $2,906,799 
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
 $12,333,426   6,356,063   3,449,264 
   
   
   
 
CASH AND CASH EQUIVALENTS AT END OF YEAR
 $15,564,714  $12,333,426  $6,356,063 
   
   
   
 


 
        2002
       2001
       2000
CASH FLOWS FROM OPERATING ACTIVITIES
   
   Net Income
$     10,600,129
$      8,694,240 
$      8,807,845
   Adjustments to reconcile net income to net cash 
      provided by operating activities:
   
         Depreciation and amortization
16,064,368
12,727,720
8,676,209
         Minority interest portion of operating partnership 
             income
3,812,732
2,095,177
1,495,209
         Accretion of discount on contracts
0
0
-1,506
         Gain on sale of properties
-546,927
-601,605
-1,754,496
         Loss on impairment of properties
0
0
1,319,316
         Interest reinvested in investment certificates
486,198
360,181
363,935
  Effects on operating cash flows due to changes in:
   
         Real estate deposits
1,062,876
246,350
-467,950
         Rent receivable
-1,308,336
-990,213
-1,055,922
         Other assets
-2,850,807
-201,547
-283,838
         Tax, insurance and other escrow
-1,886,489
-1,105,357
-1,457,408
         Deferred charges
-874,584
-805,364
-1,319,634
         Accounts payable and accrued expenses
__ _2,359,053
       1,909,163
       1,955,325
Net cash provided from operating activities
$     26,918,213
$     22,328,745
$     16,277,085
 
   
CASH FLOWS FROM INVESTING ACTIVITIES
   
   Proceeds from maturity of marketable securities 
       held-to-maturity
$       3,085,208
 $          250,172
$          363,014
   Principal payments on mortgage loans receivable
5,591,429
613,934
492,547
   Proceeds from sale of property
269,501
0
7,326,563
   Payments for acquisitions and improvement 
       of properties
-62,301,069
-72,319,419
-121,931,571
   Purchase of marketable securities available-for-sale
-10,500,000
0
0
   Investment in mortgage loans receivable
-8,507,096
      - -4,709,838
     - - 6,291,617
   Investment in Notes Receivable
_ _-3,500,000
__________0
__________0
   Net cash used for investing activities
$   -75,862,027
$  - 76,165,151
$ -120,041,064

THE ACCOMPANYINGSEE NOTES ARE AN INTEGRAL PART OF THESETO CONSOLIDATED FINANCIAL STATEMENTS.

F-6


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS(continued)
(continued)
for the years ended April 30, 2003, 2002, 2001, and 20002001

              
   2003 2002 2001
   
 
 
SUPPLEMENTARY SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
            
Distribution reinvestment plan $9,462,920  $7,297,694  $2,230,445 
Property acquired through issue of shares  33,332,680   0   0 
Real estate investment acquired through assumption of mortgage loans payable and accrual of costs  61,258,092   59,650,208   38,611,547 
Real estate investment acquired through assumption of notes payable  4,050,566   0   0 
Mortgage loan receivable transferred to property owned  0   0   4,709,838 
Mortgage loan receivable acquired through assumption of mortgage loans payable and accrual of costs  175,000   0   0 
Proceeds from sale of properties deposited directly with escrow agent  4,562,915   856,411   4,093,684 
Proceeds from sale of property to pay off mortgage or assumption of debt  1,006,454   0   0 
Properties and goodwill acquired through the issuance of minority interest units in the operating partnership  8,860,420   19,793,183   25,543,524 
Minority partner interest in IRET-BD  1,486,108   0   0 
Minority partner interest in Southdale Medical Center  0   0   3,287,655 
Minority partner interest in Mendota Properties  0   9,482,931   0 
Interest reinvested directly in investment certificates  374,946   486,198   360,181 
Investment certificates transferred to shares  0   9,089,807   0 
UPREIT units converted to shares  2,588,908   1,338,849   0 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
            
Cash paid during the year for:            
 Interest paid on mortgages $35,949,777  $27,318,816  $23,763,584 
 Interest paid on investment certificates  989,413   663,774   745,391 
 Interest paid on margin account and other  103,799   1,438   0 
   
   
   
 
  $37,042,989  $27,984,028  $24,508,975 
   
   
   
 


 
       2002
       2001
       2000
CASH FLOWS FROM FINANCING ACTIVITIES
   
   Proceeds from sale of shares, net of issue costs
$     13,520,867
$    11,001,509
$    24,022,246
   Proceeds from investment certificates issued
24,109,305
3,257,574
3,769,003
   Proceeds from mortgages payable
43,093,345
79,369,000
93,969,098
   Proceeds from sale of minority interest units
345,603
0
0
   Repurchase of shares and minority interest units
-29,868
-5,497,952
-4,832,012
   Distributions paid
-8,362,657
-5,963,290
-4,315,662
   Distributions paid to minority interest unitholders
-4,476,875
-3,059,078
-1,846,104
   Distributions paid to other minority partners
-150,082
0
0
   Redemption of investment certificates
-2,195,531
-1,828,594
-5,815,818
   Principal payments on mortgage loans
-10,932,930
-14,083,544
-7,902,981
   Net increase (decrease) in short-term lines of credit
__________0
      - -6,452,420
       6,452,420
   Net cash provided from financing activities
$    54,921,177
$     56,743,205
$    103,500,190
NET INCREASE (DECREASE) IN CASH
$      5,977,363
$       2,906,799
$          - -263,789
CASH AT BEGINNING OF YEAR
      6,356,063
       3,449,264
       3,713,053
CASH AT END OF YEAR
  $    12,333,426
       $       6,356,063
    $       3,449,264
 
   
SUPPLEMENTARY SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
   
   Distribution reinvestment plan
$      7,297,694
$      2,230,445
$       6,330,301
   Real estate investment and mortgage loans
   receivable acquired through assumption of
  mortgage loans payable and accrual of costs
59,650,208
38,611,547
4,049,568
   Mortgage loan receivable transferred to property owned
0
4,709,838
15,000,000
   Proceeds from sale of properties deposited directly
   with escrow agent
856,411
4,093,684
0
   Properties and goodwill acquired through the issuance of
   minority interest units in the operating partnership
19,793,183
25,543,524
21,602,841
   Minority partner interest in Southdale Medical Center
0
3,287,655
0
   Minority partner interest in Mendota Properties
9,482,931
0
0
   Interest reinvested directly in investment certificates
486,198
360,181
363,935
   Investment certificates transferred to shares
9,089,807
0
0
   UPREIT units converted to shares
1,338,849
0
0
 
   
SUPPLEMENTAL DISCLOSURE OF CASH FLOW 
   INFORMATION
   
   Cash paid during the year for:
   
      Interest paid on mortgages
$   27,318,816
$     23,763,584
$    15,670,488
      Interest paid on investment certificates
       663,774
          745,391
         544,977
      Interest paid on margin account and other
__  ___1,438
___________0
__________0
 
$   27,984,028
$     24,508,975
$    16,215,465

THE ACCOMPANYINGSEE NOTES ARE AN INTEGRAL PART OF THESETO CONSOLIDATED FINANCIAL STATEMENTS.STATEMENTS.

F-7


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
April 30, 2003, 2002, 2001, and 20002001

NOTE 1 - NATUREORGANIZATION

Investors Real Estate Trust (“IRET”) elected to be taxed as a Real Estate Investment Trust (“REIT”) under Sections 856-860 of the Internal Revenue Code of 1986, as amended, commencing with its taxable year ended April 30, 1971. REITs are subject to a number of organization and operational requirements, including a requirement to distribute 90% of ordinary taxable income to its shareholders and, generally, are not subject to Federal income tax on net income. IRET is engaged in the acquisition and ownership of residential apartment communities and commercial properties located mainly in the states of North Dakota and Minnesota but also in the states of Colorado, Idaho, Iowa, Georgia, Kansas, Montana, Nebraska, South Dakota, Texas, Michigan, Washington and Wisconsin. As of April 30, 2003, IRET owned 64 apartment communities with 8,227 apartments and 125 commercial properties totaling 6,083,588 net rentable square feet. IRET conducts a majority of its business activities through its operating partnership, IRET Properties, a North Dakota Limited Partnership, as well as through a number of other subsidiary entities.

NOTE 2 – SUMMARY OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATIONSInvestors Real Estate Trust ("IRET") qualifies under Section 856 of the Internal Revenue Code as a real estate investment trust. IRET has real estate properties located primarily throughout the upper Midwest, with its principal office located in Minot, North Dakota. IRET invests in commercial and residential real estate, real estate mortgages, governmental backed securities and equity securities in other real estate investment trusts.  Gross rental revenues were derived 64% from residential property assets and 36% from commercial property assets.

Effective February 1, 1997, IRET reorganized its structure in order to convert to Umbrella Partnership Real Estate Investment Trust (UPREIT) status. IRET established an operating partnership (IRET Properties, a North Dakota Limited Partnership) with a wholly owned corporate subsidiary acting as its sole general partner (IRET, Inc., a North Dakota corporation). IRET transferred substantially all of its assets and liabilities to the operating partnership in exchange for general partnership units.

The general partner has full and exclusive management responsibility for the real estate investment portfolio owned by the operating partnership. The partnership is operated in a manner that allows IRET to continue its qualification as a real estate investment trust under the Internal Revenue Code.

All limited partners of IRET Properties have certain exchange rights allowing the exchange of limited partnership units for IRET shares on a one-for-one basis. The exchange rights are subject to certain restrictions including no exchanges for at least one year following the acquisition of the limited partnership units.  Each limited partnership unit is entitled to receive a cash distribution equal to any distribution paid on a share of IRET stock.

Effective July 1, 2000, IRET became self-administered as a result of the acquisition of its former advisory company, Odell-Wentz & Associates, LLC.  Virtually all officers and employees of Odell-Wentz & Associates, LLC were retained by IRET.  Please refer to Note 9 for information concerning the impact of this acquisition on the accompanying financial statements.

BASIS OF PRESENTATIONThe consolidated financial statements include the accounts of IRET and all of its subsidiaries in which it maintains a controlling interest. The financial statements have been prepared on the basis of accounting principles that are in effect as of the financial statement date. IRET isoperates on a fiscal year commencing May 1 and ending April 30.

The Trust merged with T. F. James Company on February 1, 2003. The assets and liabilities were reflected at fair value in accordance with the sole shareholderpurchase method of accounting required under SFAS 141, Business Combinations. The merger included assets totaling $71,641,725, liabilities totaling $38,082,004, and stockholders’ equity of $33,559,721 represented by the issuance of 3,442,022 shares.
The accompanying consolidated financial statements include the accounts of IRET Inc.and its 78% general partnership interest, (as of April 30, 2003), which is the general partner ofin the operating partnership. Such interest has been calculated as the percentage of units owned by the Trust divided by the total operating partnership IRET Properties. IRETunits (“UPREIT Units”) outstanding. The remaining 22% is also the sole shareholderreflected as Minority Interest of Miramont IRET Inc. and Pine Cone IRET Inc., both Colorado business corporations.

IRET is the sole shareholder of the following entities:  Forest Park - IRET, Inc., Thomasbrook - IRET, Inc., Dakota - IRET, Inc., MedPark - IRET, Inc., Flying Cloud - IRET, Inc.,  Meadows II - IRET, Inc., IRET - Ridge Oaks, LLC, and Applewood - IRET, Inc.  The entitiesUnit Holders in the preceding sentence are the sole general partners and IRET Properties is the sole limited partner for the following limited partnerships, respectively:  Forest Park Properties, a North Dakota limited partnership; Thomasbrook Properties, a Nebraska limited partnership; Dakota Hill Properties, a Texas limited partnership; MedPark Properties, a North Dakota limited partnership; and 7901 Properties, LP, a Minnesota limited partnership, Meadows 2 Properties, LP, a North Dakota limited partnership, Ridge Oaks, LP, an Iowa limited partnership, and Applewood - IRET Properties, a Nebraska limited partnership.  IRET Properties is also the sole owner of Health Investors Business Trust, a Delaware business trust and IRET - Oakmont, LLC.  These entities are all investedOperating Partnership in real estate and are formed and acquired solely so the underlying real estate may be encumbered by mortgage indebtedness.

F-8


NOTE 1- (continued)

these consolidated financial statements.

The consolidated financial statements also include the ownership by IRET Properties ofof: (1) a 60.31% ownership interest in Minnesota Medical Investors LLC, SMB Operating Company LLC, and SMB MM LLC, collectively known as Southdale Medical Center andCenter; (2) a 51% ownership interest in Mendota Properties, LLC, a Minnesota limited liability company.  Mendota Properties,  LLC, iscompany, the holder of all of the issued and outstanding membership interests in Mendota Office Holding LLC, a Minnesota limited liability company and Mendota Office Three and Four, LLC, a Minnesota limited liability company.  The three Mendota LLCscompany which are the ownerowners of five multi-tenant commercial real estate properties in Dakota County, Minnesota.Minnesota, known as Mendota Heights, and (3) a 51% ownership interest in IRET-BD, LLC, a Minnesota limited liability company, the holder of all of the issued and outstanding membership interests in IRET – DMS, LLC and IRET – Brenwood, LLC, which are the owners of a warehouse facility in Des Moines, Iowa, known as Dixon Avenue, and a four building office complex in Minnetonka, MN, known as Brenwood Office, respectively. These companies are consolidated into the IRET'sIRET’s other operations with minority interests reflecting the minority partners'partners’ share of ownership and income and expenses.

F-8


NOTE 2- (continued)

All material inter-company transactions and balances have been eliminated in the consolidated financial statements.

ACCOUNTING POLICIES

NEW ACCOUNTING PRONOUNCEMENTSStatement of Financial Accounting Standards (SFAS) No. 133, Accounting for Derivative Instruments and Hedging Activities, established accounting and reporting standards requiring that every derivative instrument be recorded on the balance sheet as either an asset or liability measured at its fair value. The statement requires that changes in the derivative'sderivative’s fair value be recognized currently in earnings unless specific hedge accounting criteria are met. Certain provisions of SFAS 133 were amended by SFAS 138, "Accounting“Accounting for Certain Derivative Instruments and Certain Hedging Activities"Activities” an amendment of Statement 133. The impact of SFAS 133 is not significant.

In 2001

The Trust adopted FASB Interpretation No. 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, including Indirect Guarantees of Indebtedness of Others, for any guarantees issued or modified after December 31, 2002. This Interpretation requires a liability to be recognized upon issuance of certain guarantees, whether or not payment under the guarantee is probable. It also requires the disclosure of certain information related to new and previously existing guarantees. The Trust does not believe it has entered into any guarantees that fall within the guidance of this Interpretation and thus, this Interpretation has no impact on the Trust’s financial statements.
The Trust adopted FASB issuedInterpretation No. 46, Consolidation of Variable Interest Entities. These consolidation requirements apply to variable interest entities created after January 31, 2003, and to existing variable interest entities beginning August 1, 2003. The Interpretation requires that a variable interest entity be consolidated if the Trust is subject to a majority of the risk of loss from its activities or is entitled to receive a majority of the entities’ returns. The Trust does not believe it has interests in any variable interest entities, and thus, this Interpretation has no impact on the Trust’s financial statements.
Effective May 1, 2003, Statement of Financial Accounting Standard No. 143, Accounting for Asset Retirement Obligations, requires the Trust to recognize obligations incurred in conjunction with the retirement of tangible long-lived assets. It is anticipated that the adoption of this standard will not have a material impact on the Trust’s financial statements.
The Trust adopted SFAS No. 141 "Business Combinations" ("SFAS 141") which requires all business combinations146, Accounting for Costs Associated with Exit or Disposal Activities, effective for activities initiated after June 30, 2001, to be accountedDecember 31, 2002. This standard establishes the need for using the purchase method, SFAS No. 142 "Goodwill and Other Intangible Assets" ("SFAS 142") which provides new guidance in accountingrecognition of liabilities for goodwill and intangible assets and SFAS No. 144 "Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144") which addresses financial accounting and reporting for the impairmentcosts associated with exit or disposal of long-lived assets.activities. The adoption of SFAS 141 had no effect of IRET's146 has not materially impacted the Trust’s financial position or results of operations.  IRET is required to adopt SFAS 142 and SFAS 144 on May 1, 2002.  The impact of the adoption of SFAS 142 and SFAS 144 is not expected to have a significant impact.

statements.

USE OF ESTIMATESThe preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.estimates

PROPERTY OWNEDREAL ESTATE ASSETS AND DEPRECIATION OF INVESTMENT IN REAL ESTATEReal estate is statedrecorded at cost. cost less accumulated depreciation less an adjustment, if any, for impairment. A land value is assigned based on the purchase price if land is acquired separately or based on market research if acquired in a merger or in a single or portfolio acquisition.

F-9


NOTE 2- (continued)

Depreciation is computed on a straight-line basis over the estimated useful lives of the assets. The Trust uses a 20-40 year estimated life for buildings and improvements and a 5-12 year estimated life for furniture, fixtures and equipment.
Expenditures for renewalsordinary maintenance and repairs are expensed to operations as incurred and significant renovations and improvements that significantly add to the productive capacity improve and/or extend the useful life of anthe asset are capitalized. Refurbishment typecapitalized over their estimated useful life, generally five to ten years. Property sales or dispositions are recorded when title transfers and sufficient consideration has been received by the Trust. Upon disposition, the related costs such as property-wide painting, carpeting, wallpaper, tiling, replacementand accumulated depreciation are removed from the respective accounts. Any gain or loss on sale is recognized in accordance with accounting principles generally accepted in the United States of worn out appliances, replacement of worn out bathroom fixtures, replacement of worn out windows, siding, roofs, walkways, parking lots or landscaping, and any other type of refurbishment activity is capitalized.  Interest,America. The Trust periodically evaluates its long-lived assets, including its investments in real estate, taxes, and other development costs relating tofor impairment indicators. The judgments regarding the acquisition and developmentexistence of certain qualifying propertiesimpairment indicators are also capitalized. Expenditures for routine maintenance and repairs, such as individual apartment painting, wallpapering, cleaning, and appliance repair, which do not add to the value or extend useful lives are charged to expense as incurred.

F-9


NOTE 1- (continued)

IRET assesses whether there has been impairment in the value of its real estate by comparing its carrying amount to the aggregate undiscounted future cash flows without interest charges.  Such cash flows considerbased on factors such as operational performance, market conditions, expected holding period of each asset and legal and environmental concerns. Future events could occur which would cause the Trust to conclude that impairment indicators exist and an impairment loss is warranted. If indicators exist, the Trust compares the expected future operating income, trends and prospects, as well asundiscounted cash flows for the effectslong-lived asset against the carrying amount of demand, competition and other economic factors.  Such market factors include a lessee's ability to pay rent underthat asset. If the termssum of the lease.  If a propertyestimated undiscounted cash flows is leased at a significantly lower rent, IRET may recognize a loss if the income stream is not sufficient to recover its investment.  If impairment is determined to be present, the loss is measured as the amount by whichless than the carrying amount of the asset, an impairment loss would be recorded for the difference between the estimated fair value exceedsand the property's fair value.

carrying amount of the asset.

The fair value of the property is the amount whichthat would be recoverable upon the disposition of the property. Techniques used to establish fair value include:include present value of estimated expected future cash flows using a discount rate commensurate with the risks involved, the appraised value, and recent sales of comparable assets in close proximity to IRET'sthe Trust’s property.

IRET's acquisitions for the fiscal year 2002 in order of size:

Property
Location
Type
Cost
Date
Acquired
Mendota Heights Office Complex Mendota Heights, MNMulti-tenant Office Building
$  51,280,260
04/30/02
Interlachen Edina, MNMulti-tenant Office Building
16,691,306
08/10/01
Thresher Square - East & WestMinneapolis, MNMulti-tenant Office Building
11,119,958
01/02/02
Applewood on the GreenOmaha, NE234-unit Apt Community
10,810,426
10/31/01
Wirth Corporate CenterGolden Valley, MNCommercial Office
8,629,281
04/01/02
Stone ContainerRoseville, MNIndustrial Building
8,265,238
12/20/01
Bloomington Business PlazaBloomington, MNMulti-tenant Office Building
7,445,108
10/01/01
Edgewood VistaVirginia, MNAssisted Living Center
6,958,383
04/30/02
WayroadMinnetonka, MNCommercial Office
5,394,985
04/01/02
Oakmont ApartmentsSioux Falls, SD80-unit Apt Community
5,257,468
04/30/02
Canyon Lake ApartmentsRapid City, SD109-unit Apt Community
4,280,120
09/27/01
Sunset Trail Phase II*Rochester, MN73-unit Apt Community
2,851,600
04/01/02
Morgan ChemicalNew Brighton, MNIndustrial Building
2,428,810
04/30/02
Cottage Grove CenterCottage Grove, MNStrip Mall
    1,116,089
07/06/01
Pinehurst ApartmentsBillings, MT21-unit Apt Community
       751,310
02/28/02
 
TOTAL
 
$143,280,342

*  Represents costs to complete a project started in year ending April 30, 2001.

REAL ESTATE HELD FOR SALEis stated at the lower of its carrying amount or estimated fair value less disposal costs. Depreciation is not recorded on assets classified as held for sale.

In the normal course of business IRET will receive offers for sale of its properties, either solicited or unsolicited. For those offers that are accepted, the prospective buyer will usually acquire a due diligence period before completion of the transaction. It is not unusual for matters to arise that result in the withdrawal or rejection of the offer during this process. As a result, real estate is not classified

F-10


NOTE 1- (continued)

as "held-for-sale"“held-for-sale” until it is likely, in the opinion of management that a property will be disposed of in the near term, even if sale negotiations for such property are currently under way.

The Trust reports in discontinued operations, the results of operations of a property that has either been disposed of or is classified as held for sale unless certain conditions are met. Any gains or losses from the sale of a property are reported in discontinued operations also, unless certain conditions are met.
GOODWILLIn June 2001, the FASB issued SFAS No. 142, Goodwill and Other Intangible Assets. SFAS No. 142 prohibits the amortization of goodwill and requires that goodwill be reviewed for impairment at least annually. The Trust adopted this standard effective May 1, 2002.
The Goodwill asset represents the difference between the purchase price of $2,083,350 paid by the Trust for Odell-Wentz, and the actual value of the real property acquired by the Trust as part of the acquisition. Prior to the adoption of FASB 142, the Trust elected to amortize the Goodwill over a 15-year period. The parties agreed to a purchase price that would result in the Trust receiving a return on its purchase price going forward in the form of reduced operating costs. The agreed rate of return was approximately 12% or reduced expenses of approximately $280,000 for the fiscal year ending April 30, 2002.

F-10


NOTE 2- (continued)

On May 1st of each year, and periodically throughout the year if a material event occurs that may reduce the value of the Goodwill, the Trust compares its administrative expenses against what would have been paid as an external advisory fee to Odell-Wentz under the advisory fee agreement in place prior to the acquisition of Odell-Wentz by the Trust. If the comparison of costs shows a return on investment or reduced operating costs of less than 12%, the Trust will impair the Goodwill accordingly.
FURNITUREPROPERTY AND FIXTURES EQUIPMENTconsists of the administrative office furniture, fixtures,buildings and equipment locatedcontained at IRET's operationalIRET’s headquarters in Minot, North Dakota and isthe office location in Excelsior, Minnesota. The balance sheet reflects these assets stated at cost net of accumulated depreciation. As of April 30, 2003 and 2002, the cost accordingly was $2,513,768 and $498,210. Accumulated depreciation was $289,089$425,694 and $215,757$289,089 as of April 30, 2003 & 2002, and 2001, respectively.

DEPRECIATION is provided to amortize the cost of individual assets over their estimated useful lives using principally the straight-line method. Useful lives range from 5 - 12 years for furniture and fixtures and 20 - 40 years for buildings and improvements.

MORTGAGE LOANS RECEIVABLE areis shown at cost. Interest income is accrued and reflected in the related balance.

MARKETABLE SECURITIES  IRET'sIRET’s investments in securities are classified as securities "held-to-maturity"“held-to-maturity” and securities "available-for-sale."“available-for-sale.” The securities classified as "available-for-sale" as of April 30, 2002, represents“available-for-sale” represent an investment in a Merrill Lynch money market mutual fund and is stated at fair value. AsThe Fund is a money market mutual fund that is subject to all of April 30, 2001, the "available-for-sale" investments consistedrequirements of equity sharesRule 2a-7 under the Investment Company Act of 1940, as amended. The Fund invests in a diversified portfolio of U.S. dollars denominated money market securities. These securities consist primarily of short-term U.S. Government securities, U.S. Government agency securities, bank obligations, commercial paper and repurchase agreements. The Fund may also invest in domestic bank obligations and foreign bank obligations and other real estateshort-term debt securities issued by U.S. and foreign entities. These securities will have remaining maturities of up to 762 days (25 months) in the case of U.S. Government securities and 397 days (13 months) in the case of all other securities. The Fund’s dollar-weighted average portfolio maturity will not exceed 90 days. An investment trusts which were also stated at fair value.in the Fund is not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. Unrealized gains and losses on securities "available-for-sale"“available-for-sale” are recognized as direct increases or decreases in shareholders'shareholders’ equity.  The securities classified as "held-to-maturity" consist of Government National Mortgage Association securities. In June 2001, IRET sold these GNMA securities.  They are reported at cost, adjusted by amortization of premiums and accretion of discounts which are recognized in interest income using the straight-line method over the period to maturity which approximates the effective interest method. Cost of securities sold is recognized on the basis of specific identification. IRET has no securities “held-to-maturity” as of April 30, 2003 or 2002.

TAX, INSURANCE, AND OTHER ESCROWincludes funds deposited with the lender for payment of real estate tax and insurance. Other escrow includes reserve for replacement funds to be used for replacement of structural elements and mechanical equipment of certain projects. The funds are under the control of the lender. Disbursements are made after supplying written documentation to the lender.

REAL ESTATE DEPOSITSconsist of funds held by an escrow agent to be applied toward the purchase of real estate qualifying for gain deferral as a like-kind exchange of property under Section 1031 of the Internal Revenue Code. It also consists of earnest money, or "good“good faith deposits," to be used by IRET toward the purchase of property or the payment of loan costs associated with loan placement or refinancing.

GOODWILL has been amortized on a straight-line basis over a period of 15 years.  IRET periodically reviews goodwill for impairment and if a permanent decline in value has occurred, IRET will reduce its goodwill balance to fair value.  Accumulated amortization of goodwill was $200,620 and $91,191 as of April 30, 2002, and 2001, respectively.  See previous note for the impact of the new accounting pronouncement SFAS No. 142 "Goodwill and Other Intangible Assets."

DEFERRED LEASING AND LOAN ACQUISITION COSTSCosts and commissions incurred in obtaining tenant leases are amortized on the straight-line method over the terms of the related leases. Costs incurred in obtaining long-term financing are amortized over the life of the loan and charged to amortization expense over the terms of the related debt agreements.

F-11


NOTE 2- (continued)

CASH AND CASH EQUIVALENTSconsists of bank deposits and short-term investment securities acquired subject to repurchase agreements.
MINORITY INTERESTInterests in the operating partnership held by limited partners are represented by operating partnership units. The operating partnerships'partnerships’ income is allocated to holders of units based upon the ratio of their holdings to the total units outstanding during the period. Capital contributions, distributions, and profits and losses are allocated to minority interests in accordance with the terms of the operating partnership agreement.
IRET reflects minority interests in the Southdale Medical Center, and Mendota Heights Office Complex, and Brenwood and Dixon properties on the balance sheet for the portion of properties consolidated by IRET that are not wholly


F-11


NOTE 1- (continued)

owned by IRET. The earnings or losses from these properties attributable to the minority interests are reflected as limited partner minority interests in the consolidated statements of operations.

NET INCOME PER SHARE  IRET adopted Statement of Financial Accounting Standard No. 128 - Earnings Per Share. Basic net income per share is computed using the weighted average number of shares outstanding over the earnings period. There is potential for dilution of net income per share due to the conversion option of operating partnership units. However, basic and diluted net income per share are the same. The computation of basic and diluted net income per share can be found in Note 12.

INCOME TAXESIRET intends to continue to qualify as a real estate investment trust as defined by the Internal Revenue Code and, as such, will not be taxed on the portion of the income that is distributed to the shareholders, provided at least 90% of its real estate investment trust taxable income is distributed and other requirements are met. IRET intends to distribute all of its taxable income and realized capital gains from property dispositions within the prescribed time limits and, accordingly, there is no provision or liability for income taxes shown on the financial statements.

IRET conducts all of its business activity as an umbrella real estate investment trust through its operating partnership, IRET Properties. This UPREIT status allows IRET to accept the contribution of real estate in exchange for limited partnership units. Generally, such a contribution to a limited partnership allows for the non-recognition of gain by an owner of appreciated real estate. The UPREIT concept is based on the combination of the non-recognition provisions of Section 721 of the Internal Revenue Code and the limited partnership conversion rights which allow the contributing partner to exchange the limited partnership interest received in exchange for the appreciated real estate for IRET'sIRET’s stock. Upon conversion of the partnership units to IRET shares, a taxable event occurs for that limited partner.

Income or loss of the operating partnership shall be allocated among its partners in compliance with the provisions of the Internal Revenue Code Section 701(b) and 704(c).

REVENUE RECOGNITIONResidential rental properties are leased under operating leases with terms generally of one year or less. Commercial properties are leased under operating leases to tenants for various terms exceeding one year. Lease terms often include renewal options. Rental revenue is recognized on the straight-line basis, which averages minimum required rents over the terms of the leases. Rents recognized in advance of collection isare reflected as rent receivable, net of allowance for doubtful accounts.  IRET
Management evaluates the need for anappropriate amount of the allowance for doubtful accounts periodically. In performing its evaluation, management assessesby assessing the recoverability of individual real estate mortgage loans and rent receivables by a comparison of their carrying amount with their estimated net realizable value. Management also considers the tenant financial condition, credit history and current economic conditions.

F-12


NOTE 2- (continued)

Receivable balances are written off when deemed uncollectible. Recoveries of receivables previously written off, if any, are recorded when received. A summary of the changes in the allowance for doubtful accounts for the years ended April 30, 2002,2003 and 2001,2002, are as follows:
 
      2002
     2001
Balance at beginning of year
$    120,315
$               0
Provision for doubtful accounts
30,000
120,315
Write-offs
       - -9,530
              0 
Balance at close of year
$    140,785
$    120,315

         
  2003 2002
  
 
Balance at beginning of year $140,785  $120,315 
Provision for doubtful accounts  215,000   30,000 
Write-offs  (240,785)  (9,530)
   
   
 
Balance at close of year
 $115,000  $140,785 
   
   
 

Reimbursements from tenants for real estate taxes and other recoverable operating expenses are recognized as revenue in the period the applicable expenditures are incurred. IRET receives payments for these reimbursements from substantially all its multi-tenant commercial tenants throughout the year based on estimates. Differences between estimated recoveries and the final billed amounts, which are immaterial, are recognized in the subsequent year.

F-12


NOTE 1- (continued)

A number of the commercial leases provide for a base rent plus a percentage rent based on gross sales in excess of a stipulated amount. These percentage rents are recorded once the required sales level is achieved and are included in rental income at that time.

Profit on sales of real estate shall be recognized in full when the real estate is sold, provided the collectibility of the sales price is reasonably assured or the amount that will be collectible can be estimated and the seller is not obliged to perform significant activities after the sale to earn the profit. Any gain or loss on a sale or disposition is recognized in accordance with accounting principles generally accepted in the United States of America.

Interest on mortgage loans receivable is recognized in income as it accrues during the period the loan is outstanding. In the case of non-performing loans, income is recognized as discussed in Note 4.

5.

RECLASSIFICATIONSCertain previously reported amounts have been reclassified to conform with the current financial statement presentation.

THE DISTRIBUTION REINVESTMENT PLANis available to all shareholders of IRET and all limited partners of IRET Properties. Under the Distribution Reinvestment Plan, shareholders or limited partners may elect to have all or a portion of their distribution used to purchase additional IRET shares.

NOTE 3 - OFF-BALANCE-SHEET RISK

NOTE 2 - OFF-BALANCE-SHEET RISK

IRET had deposits at First Western Bank, Bremer Bank, First International Bank, Associatedand US Bank and Washington County Bank whichthat exceeded Federal Deposit Insurance Corporation limits by $8,517,162, $454,088, $2,748,210, $934,773$10,265,313, $218,263, $2,425,467, and $150,383,$4,710,666, respectively, as of April 30, 2002.

As2003.

IRET has entered into a standard cash management arrangement with First Western Bank with respect to deposit accounts with First Western Bank that exceed FDIC Insurance coverage. Pursuant to sweep account and repurchase agreements between IRET and First Western Bank, on a daily basis such excess amounts, up to a maximum amount of $15,075,000 as of April 30, 2003 and 2002, are invested in United States government securities sold to IRET has agreements wherebyby First Western Bank. IRET can require First Western Bank provides additional coverage throughto repurchase agreements totaling $15,075,000.  such obligations at any time, at a purchase price equal to what IRET paid for the obligations plus interest.

F-13


NOTE 3- (continued)

First Western Bank has pledged U.S. Government Securities or U.S. Government Agency Securities underautomatically repurchases obligations when collected amounts on deposit in IRET’s deposit accounts fall below the maximum insurance amount, with the proceeds of such repurchases being transferred to IRET’s deposit accounts to bring the amount on deposit back up to the threshold amount. The amounts invested by IRET pursuant to the repurchase agreements.agreement are not insured by FDIC. The repurchase agreements have no impact on the fair market value of the underlying bank account balancesaccounts since IRET is entitled to recover only up to the par value of their accounts, subject to the above maximum threshold. Therefore, IRET has considered the repurchase investments to be cash equivalents, with no differences between the book value and the fair market value.

NOTE 4 - PROPERTY OWNED UNDER LEASE

NOTE 3 - PROPERTY OWNED UNDER LEASE

Property consisting principally of real estate owned under lease is stated at cost less accumulated depreciation and is summarized as follows:
 
April 30, 2002
April 30, 2001
 
  
Residential
$  389,930,454
$   361,577,622
  Less accumulated depreciation
   -41,629,462
    - -32,296,179
 
$  348,300,992
$   329,281,443
 
  
Commercial
$  350,388,982
$   230,058,846
   Less accumulated depreciation
   -17,296,055
    - -11,796,966
 
$  333,092,927
$   218,261,880
 
  
Remaining Cost
$  681,393,919
$   547,543,323

          
   April 30, 2003 April 30, 2002
   
 
Residential $398,916,616  $389,930,454 
 Less accumulated depreciation  (50,552,553)  (41,629,462)
   
   
 
  $348,364,063  $348,300,992 
   
   
 
Commercial $520,864,186  $350,388,982 
 Less accumulated depreciation  (25,086,219)  (17,296,055)
   
   
 
  $495,777,967  $333,092,927 
   
   
 
Remaining Cost
 $844,142,030  $681,393,919 
   
   
 

There were no repossessions during the years ended April 30, 2002,2003, and 2001.

F-13


NOTE 3- (continued)

2002.
The above cost of residentialcommercial real estate owned included construction in progress of $0$7,223,906 and $6,307,018$167,468 as of April 30, 2002,2003, and 2001,2002, respectively. As of April 30, 2002,2003, IRET had nohas plans to fund any construction projects other than ancomplete the expansion of the Southdale Medical Center in Edina, Minnesota, at an estimated cost of $13,000,000$13,706,425 and to finance a $5,000,000$5,100,000 addition to the existing facility of Edgewood Vista, in Hermantown,Virginia, Minnesota. As of year-end April 30, 2002,2003, IRET committedhas entered into agreements to purchase the Three Paramont office building in Bloomington, Minnesota, for $7,350,000.  In addition, as of April 30, 2002, IRET has outstanding offersfollowing:

       
Property Address Purchase Price

 
 
Benton Business Park 940 Industrial Drive South - Sauk Rapids, MN $1,600,000 
West River Business Park 416 Great Oak Dr - Waite Park, MN  1,500,000 
Nebraska Orthopaedic Hospital Omaha, NE  19,400,000 
     
 
     Total Pending   $22,500,000 
     
 

All pending acquisitions are subject to purchase selected properties as part of their normal operations.

IRET committed to sell Oak Manor Apartments in Dickinson, North Dakota for $420,000 (book value of $306,856), Oak Park Apartments in Dickinson, North Dakota for $275,000 (book value of $257,715),certain conditions and Eastwood Apartments in Dickinson, North Dakota for $620,000 (book value of $406,512).

contingencies; therefore no assurance can be given that these transactions will be consummated.

Construction period interest of $90,939, $99,668, $316,644, and $404,089$316,644 has been capitalized for the year ended April 30, 2003, 2002, and 2001, and 2000, respectively.

F-14


NOTE 4- (continued)

Residential apartment units are rented to individual tenants with lease terms up to one year. Gross revenues from residential rentals totaled $59,052,950, $55,806,712,$59,734,691, $58,429,394, and $42,379,855$55,244,032 for the year ended April 30, 2003, 2002, and 2001, and 2000, respectively.

Gross revenues from commercial property rentals totaled $32,685,652, $18,994,010$59,166,328, $32,298,473 and $11,878,026$18,672,410 for the year ended April 30, 2003, 2002, 2001, and 2000,2001, respectively. Commercial properties are leased to tenants under terms expiring at various dates through 2024. Lease terms often include renewal options and, in limited instances, buyout options. In addition, a number of the commercial leases provide for a base rent plus a percentage rent based on gross sales in excess of a stipulated amount. Rents based on a percentage of sales totaled $102,894, $116,239, $124,092, and $102,659$124,092 for the years ended April 30, 2003, 2002, and 2001, and 2000, respectively.

The future minimum lease payments to be received under leases for commercial properties as of April 30, 2002,2003, assuming that no options to renew or buy out the lease are exercised, are as follows:

Year ending April 30,
 
   2003
$   27,628,991
   2004
26,707,051
   2005
25,120,322
   2006
23,093,777
   2007
21,511,722
   Thereafter
 133,182,414
 
$ 257,244,277

     
Year ending April 30,    

    
2004 $46,851,658 
2005  42,503,338 
2006  38,531,996 
2007  34,926,711 
2008  31,104,216 
Thereafter  181,149,783 
   
 
  $375,067,702 
   
 

Loss on
IRET evaluates impairment of two commercial properties totaled $1,319,316 for the year ended April 30, 2000.  Impairment losses were determined based on present value of estimated expected future cash flows from each property. The carrying value of the First Avenue Building, located in Minot, North Dakota, was reduced by $311,202.  The carrying value of a commercial building located in Boise, Idaho was reduced by $1,008,114.  There were no losses on impairment of properties forFor the years ended April 30, 2003, 2002, and 2001.2001, the Trust did not record any losses due to impairment charges.

NOTE 5 - MORTGAGE LOANS RECEIVABLE - NET

F-14


NOTE 4 - MORTGAGE LOANS RECEIVABLE

Mortgage loans receivable consists of five separate loans whichthat are secured by real estate. Contract terms call for monthlyvary in their payments of principals and interest. Interest rates range from 7% to 11%. Mortgage loans receivable have been evaluated for possible losses considering repayment history, market value of underlying collateral, and economic conditions.

Future principal payments due under the mortgage loans contracts as of April 30, 2002,2003, are as follows:
Year ending April 30,
   2003
$     3,783,217
   2004
39,545
   Later years
        130,000
 
$     3,952,762

     
Year ending April 30,    

    
2004 $865,122 
2005  14,366 
2006  14,904 
2007  5,622 
2008  177,926 
Later Years  130,000 
   
 
  $1,207,940 
Less allowance for doubtful accounts  (25,000)
   
 
  $1,182,940 
   
 

F-15


NOTE 5- (continued)

There were no significant non-performing mortgage loans receivable as of April 30, 2002,2003, or 2001.2002. Non-performing loans are recognized as impaired in conformity with FASB Statement No. 114,Accounting by Creditors for Impairment of a Loan. The average balance of impaired loans for the years ended April 30, 2002,2003, and 2001,2002, was not significant. For impairment recognized in conformity with FASB Statement No. 114, the entire change in present value of expected cash flows is reported as bad debt expense in the same manner in which impairment initially was recognized or as a reduction in the amount of bad debt expense that otherwise would be reported.

Additional interest income that would have been earned on loans if they had not been non-performing was not significant in fiscal 2003, 2002, 2001, or 2000.2001. There was no interest income on non-performing loans recognized on a cash basis for fiscal 2003, 2002, 2001, and 2000.2001.

NOTE 6 - MARKETABLE SECURITIES

NOTE 5 - MARKETABLE SECURITIES

The amortized cost and estimated market values of marketable securities held-to-maturity at April 30, 2001, are as follows:

Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair
Value
2001
ISSUER GNMA
$    2,351,248
$        80,159
$        77,389
$   2,354,018
Marketable securities held-to-maturity consists of Governmental National Mortgage Association (GNMA) securities.  During the first quarter ended July 31, 2001, IRET sold its GNMA  securities to use these proceeds to acquire real estate properties.  IRET held no marketable securities as of April 30, 2002, that were classified as held-to-maturity.
There was a realized gain on sales of securities held-to-maturity at the year ended April 30, 2002, of $11,525.  There were no realized gains or losses for the years ended April 30, 2001, and 2000.
F-15

NOTE 5- (continued)

The amortized cost and estimated market values of marketable securities available-for-sale at April 30, 2002,2003, and 2001,2002, are as follows:

                 
      Gross Gross    
  Amortized Unrealized Unrealized Fair
  Cost Gains Losses Value
  
 
 
 
2003
                
ISSUER Merrill Lynch $3,077,260  $0  $0  $3,077,260 
   
   
   
   
 
2002
                
ISSUER Merrill Lynch $10,500,000  $0  $0  $10,500,000 
   
   
   
   
 

 
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair
Value
2002
ISSUER Merrill Lynch
$    10,500,000
$                    0
$                    0
$   10,500,000
2001
Equity shares in other REIT's
$         791,316
$            97,209
$         227,660
$        660,865

There was a $68,881 realized loss on sales of securities available-for-sale for the year ended April 30, 2002. There were no realized gains or losses for the years ended April 30, 2001,2003, and 2000.2001.

NOTE 7 - NOTES PAYABLE

NOTE 6 - NOTES PAYABLE

As of April 30, 2002,2003, IRET had lines of credit available from three financial institutions. The first unsecured line of credit is with First Western Bank & Trust in the amount of $5,000,000 carrying a variable interest rate equal to prime and maturing August 15, 2002.2003. The weighted average interest rate for the year ended April 30, 2002,2003, was 6.46%4.26%. The second unsecured line of credit is with First International Bank & Trust in the amount of $4,000,000$4,400,000 with a variable interest rate equal to prime and maturing October 15, 2002.December 12, 2003. The weighted average interest rate for year ended April 30, 2002,2003, was 6.46%4.25%. The third unsecured line of credit is with Bremer Bank in the amount of $10,000,000 with a variable interest rate equal to Bremer'sBremer’s reference rate and maturing September 30, 2002.15, 2004. The weighted average interest rate for the year ended April 30, 2002,2003, was 6.50%5.40%. Interest payments are due monthly on all three notes. As of April 30, 2002, and April 30, 2001, IRET had no unpaid balances on any of their lines of credit. As of April 30, 2003, IRET had unpaid balances of $4,700,000, $2,700,000, and $3,169,588 at First Western Bank & Trust, First International Bank, and Bremer Bank, respectively.

F-16


NOTE 7- (continued)


NOTE 7
The balance remaining of $677,943 relates to a mortgage note with Marshall and Ilsley Bank for the Greenwood, Minnesota office. The interest rate is 8.125% and the maturity date is April 22, 2009. Future minimum payments are as follows:

     
Year ending April 30,    

    
2004 $25,139 
2005  23,123 
2006  25,075 
2007  27,191 
2008  29,485 
Later years  547,930 
   
 
Total payments $677,943 
   
 

NOTE 8 - MORTGAGES PAYABLE

Mortgages payable as of April 30, 2003, included mortgages on properties owned totaling $539,397,202. The carrying value of the related real estate owned was $881,402,976.
Mortgages payable as of April 30, 2002, included mortgages on properties owned totaling $459,568,905. The carrying value of the related real estate owned was $716,964,492.

Mortgages payable as of April 30, 2001, included mortgages on properties owned totaling $368,956,930. The carrying value of the related real estate owned was $577,045,712.

Monthly installments are due on the mortgages with interest rates ranging from 5.80%3.39% to 9.8854%10.50% and with varying maturity dates through November 30, 2036.

Of the mortgages payable, the balances of fixed rate mortgages totaled $428,565,814$516,217,614 and $337,364,781,$428,565,814, and the balances of variable rate mortgages totaled $31,003,091$23,179,588 and $31,592,149$31,003,091 as of April 30, 2003, and 2002, and 2001, respectively.

F-16


NOTE 7- (continued)

Most of the fixed rate mortgages have substantial pre-payment penalties. As of April 30, 2002, IRET did not plan2003, mortgages payable with prepayment penalties totaling $2,788,000 are expected to prepay any of its mortgage obligations.be refinanced at more favorable interest rates. The aggregate amount of required future principal payments on mortgages payable as of April 30, 2002,2003, is as follows:

     
Year ending April 30,    

    
2004 $15,118,657 
2005  18,476,246 
2006  17,736,455 
2007  18,457,557 
2008  38,261,152 
Later years  431,347,135 
   
 
Total payments $539,397,202 
   
 

THE REMAINDER OF THIS PAGE HAS BEEN INTENTIONALLY LEFT BLANK.

F-17


NOTE 9 - GOODWILL

Year ending April 30,
 
   2003
$     19,162,590
   2004
10,630,799
   2005
11,517,237
   2006
12,356,777
   2007
13,260,789
  Later years
   392,640,713
  Total payments
$   459,568,905

NOTE 8 - INVESTMENT CERTIFICATES ISSUED

As of May 1, 2002, the Trust adopted Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets. Accordingly, goodwill is no longer amortized, but is tested on an annual basis for impairment. No impairment was present at April 30, 2003. The following reflects net income and earnings per share for the years ended April 30, 2003, 2002 and 2001 as if SFAS 142 had been applied to those periods.
              
   2003 2002 2001
   
 
 
Reported net income $12,248,161  $10,600,129  $8,694,240 
 Add back goodwill amortization  0   109,429   91,191 
   
   
   
 
Adjusted net income $12,248,161  $10,709,558  $8,785,431 
   
   
   
 
Reported earnings per share $.38  $.42  $.38 
 Add back goodwill amortization per  .00   .00   .00 
   
   
   
 
Adjusted earnings per share $.38  $.42  $.38 
   
   
   
 

NOTE 10 - INVESTMENT CERTIFICATES ISSUED

IRET has sold investment certificates to the public. The interest rates vary from 6% to 9%8% per annum, depending on the term of the security. Interest is paid annually, semiannually, or quarterly on the anniversary date of issuance. In April of 2002, IRET discontinued the sale of investment certificates and the outstanding certificates will be redeemed at maturity as follows:

     
Year ending April 30,    

    
2004 $1,908,958 
2005  2,305,138 
2006  2,271,037 
2007  2,407,958 
2008  141,605 
   
 
  $9,034,696 
   
 

THE REMAINDER OF THIS PAGE HAS BEEN INTENTIONALLY LEFT BLANK.

F-18


NOTE 11 - TRANSACTIONS WITH RELATED PARTIES

Year ending April 30,
 
   2003
$   16,484,256
   2004
1,995,822
   2005
2,221,533
   2006
2,177,886
   2007
     2,307,085
 
$   25,186,582

NOTE 9 - TRANSACTIONS WITH RELATED PARTIES

Acquisition of Odell-WentzACQUISITION OF ODELL-WENTZ & Associates,ASSOCIATES, L.L.C.On July 1, 2000, IRET Properties acquired assets from Odell-Wentz & Associates, L.L.C. in exchange for limited partnership units having a value of $2.1 million. The acquired assets included real estate, furniture, fixtures, equipment and other assets valued at $675,000, goodwill of approximately $1.6 million, and the assumption of mortgages and other liabilities of approximately $236,000. Included in such transactions was the assumption of a note receivable from Timothy Mihalick, an executive officer, in the amount of $101,002. The proceeds of such note were used to purchase shares. The note bears interest at New York Prime less 1% and is payable upon demand. The note is current. With the exception of Roger R. Odell, who retired, all officers and employees of Odell-Wentz and Associates, L.L.C. were retained by IRET.

Odell-Wentz & Associates, L.L.C. was owned equally by Thomas A. Wentz, Sr., IRET'sIRET’s current President and Chief Executive Officer, and Roger R. Odell, who, as of the acquisition date of July 1, 2000, was the President. Mr. Odell retired in July 2000, and he did not seek re-election to the Board of Trustees in August 2000. Currently, Mr. Odell has no relationship with the company as an employee, officer or trustee.



Prior to the acquisition, Odell-Wentz & Associates, L.L.C. acted as the sole advisor to IRET. Pursuant to an advisory contract, IRET paid an advisor'sadvisor’s fee based on its net assets and a percentage fee for investigating and negotiating the acquisition of new investments. No fees were paid for fiscal yearyears ended April 30, 2003 and 2002. For the fiscal year ended April 30, 2001, IRET paid $265,573 to Odell-Wentz & Associates L.L.C. under such contract.  For the fiscal year ended April 30, 2000, IRET paid $1,400,973 under such contract.

F-17


NOTE 9- (continued)

PROPERTY MANAGEMENT SERVICESInvestors Management and Marketing, Inc. ("IMM"(“IMM”) provides property management services to IRET Properties and IRET. Roger R. Odell is a shareholder in IMM. From May 1, 2000, through June 30, 2000, (the last full month in which Mr. Odell served as President and as a member of the Board of Trustees), IRET paid $114,421 to IMM for services rendered.  For the fiscal year ended April 30, 2000, IRET paid $649,729 to IMM for management services.

With the exception of

Hoyt Properties, Inc., nonea provider of the firms engaged to provide property management services are affiliated with IRET, its officers, or members of its Board of Trustees.  (“Hoyt Properties, Inc.Properties”), is owned 100% by Steven B. Hoyt, a member of the Board of Trustees, and by his wife, Michelle E. Hoyt. As ofTrustees. During the fiscal year ended April 30, 2002,2003, Hoyt Properties Inc. managed the following commercial buildings pursuant to written management contracts:
Cold Spring Center..........................................................
Cold Spring Center4150 2nd Street South - St. Cloud, MN
2030 Cliff Road2030 Cliff Road - Eagan, MN
Plymouth IV & V5000 & 5010 Cheshire Lane - Plymouth, MN
Nicollet VII12109-12139 Nicollet Avenue South - Burnsville, MN
Burnsville Bluffs11351 Rupp Drive - Burnsville, MN
Pillsbury Business Center8300-8324 Pillsbury Avenue South - Bloomington, MN
Bloomington Business Plaza9201 East Bloomington Freeway - Bloomington, MN
Thresher Square700 & 708 South 3rd Street - Minneapolis, MN
Wirth Corporate Center4101 Dahlberg Drive - Golden Valley, MN
Brenwood Office Complex 1, 2, 3 & 45620, 5640, 5700, 5720 Smetana Drive - Minnetonka, MN

St. Cloud, MN 
2030 Cliff Road...............................................................
Eagan, MN 
Plymouth IV & V............................................................
Plymouth, MN
Nicollet VII.....................................................................
Burnsville, MN
Burnsville Bluffs..............................................................
Burnsville, MN
Pillsbury Business Center...............................................
Bloomington, MN
Bloomington Business Plaza...........................................
Bloomington, MN
Thresher Square.............................................................
Minneapolis, MN
Wirth Corporate Center...................................................
Golden Valley, MN

As compensation for its services, Hoyt Properties Inc. receives a monthly fee of 5% percent of the gross rental income, provided that such management fee is reimbursable by the building'sbuilding’s tenants pursuant to the tenant'stenant’s lease agreement.

F-19


NOTE 11- (continued)

In the event IRETthat the Trust is not reimbursed for such fee by a tenant and must pay such fee from our rent proceeds, the managementannual fee declines tois 3.5% of the gross rental proceeds.
In addition to such management fee, Hoyt Properties is paid a separate fee for leasing space to tenants at each location. Any leasing commissions earned by Hoyt Properties are not reimbursed by the building’s tenants. The leasing commission rates are set forth in a written contract between the Trust and Hoyt Properties.
Each of the written management and leasing contracts with Hoyt Properties Inc. commenced on April 1, 2001, with the exception of the contracts for Bloomington Business Plaza, which commenced on October 1, 2001, Thresher Square, which commenced on January 2, 2002, and Wirth Corporate Center, which commenced on April 1, 2002, and Brenwood Office Complex, which commenced on October 1, 2002. All such management contracts may be terminated by either party on 30 days written notice for any reason and without penalty. ForIn Fiscal 2003 and 2002, the year ending April 30, 2002, IRETTrust paid management fees to Hoyt Properties in the amount of $503,976 and $321,348, 100% of which has beenrespectively. Of this amount, 98% and 99% was reimbursed by IRET tenants.
tenants renting space at the respective properties.
Additionally, during thethat same period, IRETthe Trust paid leasing commissions to Hoyt Properties in the amount of $27,324.  It is management's opinion$179,553 and $27,324, respectively. The Trust believes that all of the terms of the management contracts are commercially reasonable and are on terms no less favorable than whatwe could behave obtained from unrelated property management firms.
Acquisition of Bloomington Business Plaza, Thresher Square and Wirth Corporate Center - -ACQUISITION OF BRENWOOD OFFICE COMPLEX FROM STEVEN B. HOYT, MARISA MOE AND NATALIE HOYTDuring Fiscal 2003, the year ended April 30, 2002, IRETTrust acquired twofour commercial buildings from affiliates of Steven B. Hoyt, a member of the Board. On October 1, 2002, the Trust acquired a 51% ownership interest in IRET-BD, LLC, a Minnesota limited liability company, for $13,107,000, with the total joint venture project having an independent third-party appraised value of $25,700,000. The joint venture partners are Steven B. Hoyt, Marisa Moe and Natalie Hoyt, who own 29.44%, 9.8% and 9.8% respectively. Marisa Moe and Natalie Hoyt are the adult daughters of Steven B. Hoyt. Steven B. Hoyt, Natalie Hoyt and Marisa Moe acquired their respective interest in the joint venture by contributing a parcel of real estate known as Brenwood Office Complex located at 5620 in Minnetonka, Minnesota, which was previously acquired on February 1, 2002, by Steven Hoyt, Natalie Hoyt and Marisa Moe for a purchase price of $12,500,000. This transaction required the approval of a majority of the Board and a majority of the independent members of the Board. Such approval was obtained on August 21, 2003.
The office complex was appraised by an independent third-party MAI appraiser on September 13, 2002, at $13,900,000. In addition to the purchase price, the joint venture incurred acquisition costs of $132,886. The project consists of the four office buildings contributed by Steven B. Hoyt, Marisa Moe and Natalie Hoyt, as well as three industrial/warehouse buildings purchased by the joint venture on October 1, 2002, for $11,800,000. The individual properties are as follows:

             
      Leasable    
      Footage    
Property Address Year Built Square Floors

 
 
 
 
Brenwood I 5720 Smetana Drive - Minnetonka, MN 1979/80  50,150   4 
Brenwood II 5700 Smetana Drive - Minnetonka, MN 1979/80  51,077   4 
Brenwood III 5640 Smetana Drive - Minnetonka, MN 1979/80  38,065   3 
Brenwood IV 5620 Smetana Drive - Minnetonka, MN 1979/80  37,625   3 
4121 Dixon Ave Des Moines, IA 1977  177,431   1 
4141 Dixon Ave Des Moines, IA 1977  263,196   1 
4161 Dixon Ave Des Moines, IA 1979  164,084   1 

F-20


NOTE 11- (continued)

The Trust’s 51% interest in the joint venture was acquired by contributing cash in the amount of $1,546,765, with the balance paid by the assumption, joint and severally with the joint venture partners, of existing debt as well as the placement of new debt with an unpaid principal balance of $22,729,238 as of October 1, 2002. The assumed debt consists of a loan from Allstate Life Insurance Company secured by a first mortgage on the Brenwood Office Complex, with an unpaid principal balance $8,691,536 as of April 30, 2003, bearing interest at a fixed rate of 8.1%, and amortized over 25 years with monthly installment payments of $70,061, with a final payment of all outstanding principal due on October 1, 2010. The new debt consists of a loan from Transamerica Life Insurance Company secured by a first mortgage on the Dixon Avenue property, with an unpaid principal balance of $8,959,322 as of April 30, 2003, bearing interest at a fixed rate of 5.75%, and amortized over 25 years with monthly installment payments of $56,620 and a final payment of all outstanding principal due on December 1, 2002.
The balance of the assumed debt of $5,254,037 on April 30, 2003, currently consists of two short-term unsecured promissory notes from us as the managing member. Both notes bear interest at a variable rate equal to the Prime Rate plus 150 basis points or 1.5%. The rate is currently 6% with a provision that the rate may never be below 6%. These promissory notes are eliminated in the presentation of consolidated financial statements.
THRESHER SQUARE EAST AND WESTOn January 2, 2002, IRET acquired a seven-story office building containing 113,736 square feet located at 700 and 708 South Third Street, Minneapolis, Minnesota. The property was purchased for an agreed value of $10,943,414, which was paid by the assumption by IRET of existing debt with unpaid principal balances of $3,655,000 for loan one and $2,580,000 for loan two as of January 1, 2002. The assumed debt bears interest at the rate of 7.03% for loan one and 7.37% for loan two payable in monthly installments of $34,582 for loan one and $33,270 for loan two amortized over a remaining term of 14 years for loan one and 9 years for loan two. The balance of $4,365,802 was paid by the distribution of 507,651 limited partnership units of IRET Properties to the seller with an agreed value of $8.60 per unit. The limited partnership units are convertible on a one-to-one basis to shares of beneficial interest of IRET. The units must be held for a two-year period before they may be converted to shares of IRET and sold. In addition to the purchase price, IRET incurred acquisition costs of $168,574.56 for commission and legal costs.
The property was acquired from WPT I, L.L.C. The seller is an affiliate of Steven B. Hoyt. Mr. Hoyt owns 78% of the seller. At the time of the acquisition, Mr. Hoyt was a member of the Board of Trustees.  InTrustees of IRET. All of the trustees of IRET approved the transaction as being fair and reasonable to IRET and that substantial justification existed for IRET to pay a price greater than the cost of the property to the seller. Mr. Hoyt abstained from the vote. IRET did not obtain an independent appraisal of the property, but did prepare an internal current appraisal of the property which determined the value to be $10,943,414. The property is 100% leased to eight different tenants with remaining lease terms of less than one month to seven years. No one tenant leases more than 53% of the property.
BLOOMINGTON BUSINESS PLAZAOn October 1, 2001, IRET acquired the Bloomington Business Plaza a 121,063 square foot multi-tenant, office/warehouse from a general partnership ownedcontrolled by Mr.Steven B. Hoyt. In January 2002, IRETThe property was acquired Thresher Square, a 113,736 square foot, seven-story office building from WPT I, LLC, a limited liability company that is 78% owned by Mr. Hoyt.  Although the purchase agreements for the acquisition of each of these properties were negotiated and executed priorpursuant to the terms of a contract dated January 8, 2001, as amended by an agreement dated September 27, 2001. At the time thatof acquisition, Mr. Hoyt becamewas a member of the Board of Trustees such acquisitions were closed afterfor IRET. At the time the original acquisition contract was signed, Mr. Hoyt had becomewas not a member of the Board.Board of Trustees for IRET.
F-18

NOTE 9

F-21


NOTE 11- (continued)

The property was purchased for an agreed value of $7,201,680 of which $215,000 was paid in cash and the balance of $6,986,680 with 812,404.65 limited partnership units of IRET Properties with a value of $8.60 per unit. The limited partnership units are convertible on a one-to-one basis to shares of beneficial interest of IRET. The units must be held for a two-year period before they may be converted to shares of IRET and sold. In addition to the purchase price of $7,201,680, IRET incurred acquisition costs of $203,989 for commissions, loan costs and legal costs. The acquisition of the Bloomington Business Plaza was approved by all members of the Board of Trustees based on anof IRET. A subsequent independent appraisal of the property as part of the loan process determined the value to be $6,975,000.
Bloomington Business Plaza is a multi-tenant office/warehouse building constructed in 1985. It consists of 121,063 square feet of leasable space and the determination that such acquisition was fairis currently 100% leased to 21 tenants with remaining lease terms ranging from five months to four years and reasonable to IRET.  The acquisition of Thresher Square was approved10 months. All rents paid by the Board, othercurrent tenants are at market rates. No one tenant occupies more than Mr. Hoyt, who abstained from such vote, based on the determination by such members17.08% of the Board that the acquisition was fair and reasonable to IRET.  Such members of the Board further determined, based on an internal current appraisal of such property, that substantial justification existed to pay a value greater than the cost of the property.

leasable space.

WIRTH CORPORATE CENTEROn April 1, 2002, IRET acquired Wirth Corporate Center, an 89,384 square foot, four-story office building from Mr. Hoyt. The Board of Trustees, other than Mr. Hoyt who abstained from the vote, approved the transaction as being fair and reasonable to IRET. The purchase price was based on an appraisal from an independent third-party who determined the value of the property to be $8.6 million.

In addition to these acquisitions, on April 1, 2001, prior to the time that Mr. Hoyt was elected to the Board of Trustees, IRET acquired a group of six commercial properties from Mr. Hoyt, or affiliates of Mr. Hoyt. Such properties included 2030 Cliff Road, a 13,374 square foot, multi-tenant office building located in Eagan, Minnesota; Burnsville Bluffs, a 26,186 square foot, multi-tenant office building located in Burnsville, Minnesota; Cold Spring Center, a 77,533 square foot, multi-tenant office building located in St. Cloud, Minnesota; Nicollet VII, a 118,400 square foot, multi-tenant office building located in Burnsville, Minnesota; Pillsbury Business Center, a 42,220 square foot, multi-tenant office building located in Bloomington, Minnesota; and Plymouth IV and V, two multi-tenant office buildings havinghave an aggregate of 126,809 square feet and located in Plymouth, Minnesota. The aggregate purchase price for these commercial properties was $34.4 million. The acquisition of these commercial properties was approved by the Board of Trustees.
CHARLES WM. JAMES - RIPLEY AND EXCELSIOR OPTIONSOn February 1, 2003, the Trust entered into a merger agreement with the T. F. James Company. As part of the merger agreement, two affiliated entities of the T. F. James Company, Thomas F. James Realty Limited Partnership, L.L.L.P. and Thomas F. James Properties, LLC, were granted the right to purchase certain real property acquired by the Trust as a result of the merger. Charles Wm. James, a member of the Board, has an ownership interest in each of Thomas F. James Realty Limited Partnership, L.L.L.P., and Thomas F. James Properties, LLC, of less than ten percent. Both agreements required the approval of a majority of the Board and a majority of the independent members of the Board. Such approval was obtained on February 12, 2003.
Under the terms of the agreement, the Thomas F. James Realty Limited Partnership, L.L.L.P. purchased a parcel of property located in Ripley, Tennessee for $250,000. Under the terms of the agreement, Thomas F. James Properties, LLC has the option, but not the obligation, to purchase a commercial strip mall located in Excelsior, Minnesota, for the sum of $900,000, plus an annual Consumer Price Index increase from February 2003 until the date the option is exercised. The option purchase price is equal to the price the Trust paid to acquire the property at closing on February 1, 2003, and is equal to the value set by an independent appraisal. Until such time as the option is exercised, the Trust will continue to operate the property and collect all rents from the tenants.

F-22


NOTE 11- (continued)

UPREIT UNIT LOAN PROGRAMDIRECTOR AND EXECUTIVE OFFICER LOANSAs a result of the acquisition of Odell-Wentz & Associates, L.L.C., the company that acted as advisor prior to July 1, 2000, the Trust assumed a note receivable from Mr. Mihalick in the amount of $101,001.80. Proceeds of said note were used to purchase Shares. The note bears interest at New York Prime less 1% and is payable on demand. The note was paid in full by Mr. Mihalick on October 4, 2002, including principal and interest in the amount of $92,769.
On January 16, 2002, the Board of Trustees authorized an UPREIT unit loan program that iswas available to persons that holdholding $1.0 million or more of IRET Properties limited partnership units. Under such loan program, IRET maythe Trust could lend up to 50% of the value of the borrower'sborrower’s limited partnership units, with such value to be based on the closing price of IRET sharesthe Shares on the NASDAQ National Market on the date of the loan. Such loans willwere to be for terms of two years or less, they will be secured by the borrower'sborrower’s limited partnership units in IRET Properties and they will be at a variable interest rate of 1.5% over the interest rate charged to usthe Trust by a participating lender. The interest rate will adjustadjusted on the first of each month. In connection with such loans, IRET will chargethe Trust charges a .5% loan fee.

On January 30, 2002, a loan in the amount of $3.5 million was made to Steven B. Hoyt, a member of the Board of Trustees.Board. The Board of Trustees approved such loan. The terms of the loan requirerequired Mr. Hoyt to make quarterly interest payments beginning April 1, 2002, with the full balance of the principal sum due on or before January 31, 2004. The initial interest rate iswas equal to the Wall Street Journal Prime Rate as of January 31, 2002, plus 1.5%, which is equal toequaled 6.25%. Mr. Hoyt paid a $17,500 loan fee to the Trust at the loan closing on January 30, 2002. On March 31, 2002, Mr. Hoyt made his first required interest payment of $35,958.90. On June 30, 2002, Mr. Hoyt made his second required quarterly interest payment of $54,537.67. On October 1, 2002, Mr. Hoyt repaid the dateloan in full in the amount of $3,500,000 plus accrued interest in the amount of $55,136.99.
SECURITY SALE SERVICESD.A. Davidson & Co. is a corporation that has, and may in the future, on a best-efforts basis, participated in offerings of the loan.Trust’s shares. John F. Decker, a member of the Board, is an employee of D.A. Davidson. In connection with the Trust’s two most recent offerings, D. A. Davidson & Co. participated as a member of the selling syndicate and sold 600,000 and 700,000 Shares, respectively. In connection with offerings during the fiscal year ended April 30, 2002, the Trust authorized and paid D. A. Davidson commissions in the amount of $490,000, and reimbursed it for legal and travel expenses in the amount of $4,814. Of these amounts, Mr. Decker personally received $37,370 in compensation from D.A. Davidson in connection with such offerings. The Trust did not pay any commissions or expenses to D. A. Davidson during the fiscal year ended April 30, 2003.

UPREIT CONTRIBUTIONOn April 30, 2002, Edgeview EstateEstates I, Ltd., a North Dakota limited partnership contributed the proceeds from the sale of real estate pursuant to IRET Properties UPREIT Contribution Program. The total amount contributed to IRET Properties by Edgeview in exchange for limited partnership units was $386,168.17. A total of 38,908.632 units were allocated to the partnership at a price of $9.925 per unit. The unit price of $9.925 was determined using the average NASDAQ closing price for the 14 trading days prior to April 30, 2002, excluding the highest close and the lowest close during the 14-day period. No commissions, fees or other costs were paid or incurred by IRET Properties.
F-19

NOTE 9- (continued)

Edgeview Estates I, Ltd is owned by current officers as well as current trustees and past trustees of IRET as follows: Thomas A. Wentz Sr., 6.67% - President, Investors Real Estate Trust; Thomas A. Wentz Jr., 26.67% - - Vice President and Trustee of Investors Real Estate Trust; Roger R. Odell, 33.33%, Past President and former Trustee of Investors Real Estate Trust until July 1, 2000, and Mike F. Dolan, 33.33%, former Trustee of Investors Real Estate Trust until August, 1999.

F-23


NOTE 12 - MARKET PRICE RANGE OF SHARES

SECURITY SALES AND SERVICE  Inland National Securities is a corporation that provides underwriting services in connection with the sale of IRET shares.  Roger R. Odell is a shareholder in Inland National Securities.  From May 1, 2000, through June 30, 2000, (the last full month in which Mr. Odell served as President and as a member of the Board of Trustees), IRET paid $6,861 in fees to Inland National Securities for security sales services.  For the fiscal year ended April 30, 2000, IRET paid $100,081 for such services.

D.A. Davidson & Co. is a corporation that has, and may in the future, on a best-efforts basis, participate in offerings of IRET securities.  John F. Decker, a member of the Board of Trustees, is an employee of D.A. Davidson.  D.A. Davidson participated in IRET's share offering and sold a total of 700,000 shares.  During the year ended April 30, 2002, IRET paid D.A. Davidson commissions in the amount of $490,000, and reimbursed them for legal and travel expenses in the amount of $4,814.  Of this amount, Mr. Decker personally received $26,117 in compensation from D.A. Davidson in connection with such offerings.  During the fiscal year ended April 30, 2001, IRET paid D.A. Davidson $50,000 for certain investment banking services.  For IRET's most recent offering on April 25, 2002, D.A. Davidson sold 600,000 shares and received $402,000 in commission and $13,761 for legal and travel expenses paid in May, 2002.

LEGAL SERVICES  In the past, IRET paid fees and expense reimbursements to Pringle & Herigstad, P.C., the law firm in which Thomas A. Wentz, Jr., IRET's Vice President and General Counsel, was a partner until December 31, 1999. 
For the year ended April 30, 2000, such fees2003, a total of 10,805,213 shares were traded on the NASDAQ in 22,283 separate trades. The high trade price during this period was $11.900, the low was $8.550, and expense reimbursements totaled $89,497.  Thomas A. Wentz, Jr. has been a member of the Board of Trustees since 1996 and Vice President and General Counsel since June 2000.

NOTE 10 - MARKET PRICE RANGE OF SHARES

closing price on April 30, 2003, was $9.800.

For the year ended April 30, 2002, a total of 7,644,522 shares were traded on the NASDAQ in 12,798 separate trades. The high was $10.49, low $8.25 and closing price on April 30, 2002, was $10.03.
For the year ended April 30, 2001, a total of 3,668,819 shares were traded in 4,692 separate trades. The high trade price during the period was $8.980, the low was $7.375, and the closing price on April 30, 2001, was $8.770. For the year ended April 30, 2000, a total of 4,058,018 shares were traded in 3,414 separate trades.  The high trade price during the period was $17.875, the low was $7.681, and the closing price on April 30, 2000, was $7.875.

NOTE 13 - OPERATING SEGMENTS

NOTE 11 - OPERATING SEGMENTS

Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated by the chief decision makers in deciding how to allocate resources and in assessing performance. Operating segments of IRET are determined to be commercial and residential rental operations. All properties falling into these categories have similar economic characteristics, as well as similar production processes, type of customers, distribution methods, and regulatory environments. Although information is available on a property-by-property basis, including rental income and operating expenses, most analysis and decisions are primarily made based on residential and commercial segments. Generally, segmental information follows the same accounting policies utilized for consolidated reporting except certain expenses such as depreciation are not allocated to segments for reporting purposes.

F-20


NOTE 11

THE REMAINDER OF THIS PAGE HAS BEEN INTENTIONALLY LEFT BLANK.

F-24


NOTE 13- (continued)

The following information summarizes IRET'sIRET’s segment reporting for residential and commercial properties along with reconciliations to the consolidated financial statements:
YEAR ENDING APRIL 30, 2003
 
YEAR ENDING APRIL 30, 2002
Commercial
Residential
Total
 Segment Revenue
   
   Rental revenue
$    32,685,652
$    59,052,950
$    91,738,602
Segment Expenses
   
   Mortgage interest
12,475,652
16,687,801
29,163,453
   Utilities and maintenance 
2,117,993
10,591,621
12,709,614
   Taxes
2,685,880
6,498,719
9,184,599
   Insurance
236,814
1,115,808
1,352,622
   Property management
        940,102
      6,045,440
      6,985,542
      Total Segment Expense
$   18,456,441
$  40,939,389
$   59,395,830
Segment Gross Profit
$  14, 229,211
$  18,113,561
$   32,342,772

               
    Commercial Residential Total
    
 
 
Segment Revenue            
 Rental revenue $59,166,328  $59,734,691  $118,901,019 
    
   
   
 
Segment Expenses            
 Mortgage interest  18,673,126   17,355,781   36,028,907 
 Utilities and maintenance  8,254,825   11,565,760   19,820,585 
 Taxes  6,799,658   6,768,697   13,568,355 
 Insurance  614,029   1,545,241   2,159,270 
 Property management  2,303,610   6,016,602   8,320,212 
    
   
   
 
  Total Segment Expense $36,645,248  $43,252,081  $79,897,329 
    
   
   
 
Segment Gross Profit $22,521,080  $16,482,610  $39,003,690 
   
   
   
 
Reconciliation to consolidated operations:            
 Interest discounts and fee revenue         $1,064,390 
 Other interest expense          (1,044,001)
 Depreciation          (19,414,402)
 Administration, advisory, and trust fees          (2,164,168)
 Operating expenses          (885,403)
 Amortization          (700,684)
           
 
Consolidated income before gain/loss on properties and minority interest         $15,859,422 
           
 
Reconciliation to consolidated operations:
              
   Commercial Residential Total
   
 
 
Segment Assets            
 Property owned $520,864,186  $398,916,616  $919,780,802 
 Less accumulated depreciation  (25,086,219)  (50,552,553)  (75,638,772)
    
   
   
 
Total consolidated property owned $495,777,967  $348,364,063  $844,142,030 
   
   
   
 

F-25


NOTE 13- (continued)

YEAR ENDING APRIL 30, 2002

               
    Commercial Residential Total
    
 
 
Segment Revenue            
 Rental revenue $32,298,473  $58,429,394  $90,727,867 
    
   
   
 
Segment Expenses            
 Mortgage interest  12,077,797   16,569,425   28,647,222 
 Utilities and maintenance  1,935,285   10,438,732   12,374,017 
 Taxes  2,593,370   6,463,111   9,056,481 
 Insurance  189,219   1,108,201   1,297,420 
 Property management  909,510   5,982,400   6,891,910 
    
   
   
 
  Total Segment Expense $17,705,181  $40,561,869  $58,267,050 
    
   
   
 
Segment Gross Profit $14,593,292  $17,867,525  $32,460,817 
   
   
   
 
Reconciliation to consolidated operations:            
 Interest discounts and fee revenue         $1,277,083 
 Other interest expense          (1,441,393)
 Depreciation          (15,238,520)
 Administration, advisory, and trust fees          (1,682,742)
 Operating expenses          (565,802)
 Amortization          (549,200)
           
 
Consolidated income before gain/loss on properties and minority interest         $14,260,243 
           
 
              
   Commercial Residential Total
   
 
 
Segment Assets            
 Property owned $350,388,982  $389,930,454  $740,319,436 
 Less accumulated depreciation  (17,296,055)  (41,629,462)  (58,925,517)
   
   
   
 
Total consolidated property owned $333,092,927  $348,300,992  $681,393,919 
   
   
   
 

F-26


NOTE 13- (continued)

YEAR ENDING APRIL 30, 2001

               
    Commercial Residential Total
    
 
 
Segment Revenue            
 Rental revenue $18,672,410  $55,244,032  $73,916,442 
    
   
   
 
Segment Expenses            
 Mortgage interest  7,621,780   16,281,885   23,903,665 
 Utilities and maintenance  831,705   10,343,441   11,175,146 
 Taxes  968,583   6,424,582   7,393,165 
 Insurance  121,233   667,153   788,386 
 Property management  307,720   5,383,164   5,690,884 
    
   
   
 
  Total Segment Expense $9,851,021  $39,100,225  $48,951,246 
    
   
   
 
Segment Gross Profit $8,821,389  $16,143,807  $24,965,196 
   
   
   
 
Reconciliation to consolidated operations:            
 Interest discounts and fee revenue         $966,428 
 Other interest expense          (789,970)
 Depreciation          (12,046,175)
 Administration, advisory, and trust fees          (1,480,696)
 Operating expenses          (431,390)
 Amortization          (428,188)
           
 
Consolidated income before gain/loss on properties and minority interest         $10,755,205 
           
 
              
   Commercial Residential Total
   
 
 
Segment Assets            
 Property owned $230,058,846  $361,577,622  $591,636,468 
 Less accumulated depreciation  (11,796,966)  (32,296,179)  (44,093,145)
   
   
   
 
Total consolidated property owned $218,216,880  $329,281,443  $547,543,323 
   
   
   
 

F-27


NOTE 14 - DISCONTINUED OPERATIONS

The Trust adopted SFAS 144, Accounting for the Impairment or Disposal of Long Lived Assets, on May 1, 2003. SFAS 144 requires the Trust to report in discontinued operations the results of operations of a property that has either been disposed of or is classified as held for sale unless certain conditions are met. It also requires that any gains or losses from the sale of a property be reported in discontinued operations, unless certain conditions are met. There were no properties held for sale as of April 30, 2003 or 2002. The following information reflects details of the effect on net income, net of minority interest, and the gains or losses from the sale of properties classified as discontinued operations for the years ended April 30, 2003, 2002 and 2001.

              
   2003 2002 2001
   
 
 
REVENUE
            
 Real Estate Rentals $800,967  $1,010,735  $884,280 
 Discounts and Fees  289   384   0 
    
   
   
 
Total Revenue $801,256  $1,011,119  $884,280 
OPERATING EXPENSE
            
 Interest $502,573  $516,231  $537,763 
 Depreciation  191,532   276,648   253,357 
 Utilities and Maintenance  263,526   335,597   371,420 
 Taxes  123,925   128,118   152,017 
 Insurance  26,850   55,202   43,577 
 Property Management Expenses  65,837   93,632   93,539 
    
   
   
 
Total operating expenses $1,174,243  $1,405,428  $1,451,673 
    
   
   
 
Loss Before Gain on Properties and Minority Interest  (372,987)  (394,309)  (567,393)
Minority Interest Portion of Operating Partnership Income  (219,719)  100,279   115,277 
    
   
   
 
Gain on sale of operations  1,279,456   0   0 
    
   
   
 
Net Income(Loss)
 $686,750  $(294,030) $(452,116)
   
   
   
 
 Residential  1,135,328   116,605   65,652 
 Commercial  (448,578)  (410,635)  (517,768)
    
   
   
 
Total
 $686,750  $(294,030) $(452,116)
   
   
   
 
Property sale data
            
 Sales Price $8,550,000   N/A   N/A 
 Net cost of property sold  7,270,544   N/A   N/A 
   
         
Gain(loss)
 $1,279,456   N/A   N/A 
   
         

F-28


NOTE 15 - EARNINGS PER SHARE

   Interest discounts and fee revenue
$    1,277,467
   Other interest expense
-1,441,393
   Depreciation
-15,515,168
   Administration, advisory, and trust fees
-1,682,742
   Operating expenses 
-565,802
   Amortization 
      - -549,200
Consolidated income before gain/loss on properties and minority interest
$  13,865,934

APRIL 30, 2002
Commercial
Residential
Total
Segment Assets
   Property owned
$   350,388,982
$   389,930,454
$   740,319,436
   Less accumulated depreciation
    - -17,296,055
    - -41,629,462
    - -58,925,517
Total consolidated property owned
$   333,092,927
$   348,300,992
$   681,393,919

F-21


 NOTE 11- (continued)

 
YEAR ENDING APRIL 30, 2001
Commercial
Residential
Total
 Segment Revenue
   
   Rental revenue
$    18,994,010
$     55,806,712
$    74,800,722
Segment Expenses
   
   Mortgage interest
8,043,382
16,398,046
24,441,428
   Utilities and maintenance 
1,012,658
10,533,905
11,546,563
   Taxes
1,083,759
6,461,423
7,545,182
   Insurance
161,941
670,022
831,963
   Property management
         347,748
      5,436,675
      5,784,423
      Total Segment Expense
$    10,649,488
$   39,500,071
$   50,149,559
Segment Gross Profit
$      8,344,522
  16,306,641
$   24,651,163
Reconciliation to consolidated operations:
   Interest discounts and fee revenue
$        966,428
   Other interest expense
-789,973
   Depreciation
-12,299,532
   Administration, advisory, and trust fees
-1,480,696
   Operating expenses 
-431,390
   Amortization 
       - -428,188
Consolidated income before gain/loss on properties and minority interest
$   10,187,812
APRIL 30, 2001
Commercial
Residential
Total
Segment Assets
   Property owned
$   230,058,846
$   361,577,622
$   591,636,468
   Less accumulated depreciation
    - -11,796,966
    - -32,296,179
    - -44,093,145
Total consolidated property owned
$   218,216,880
$   329,281,443
$   547,543,323

F-22


NOTE 11- (continued)

YEAR ENDING APRIL 30, 2000
Commercial
Residential
Total
 Segment Revenue
   
   Rental revenue
$    11,878,026
$   42,379,855
$   54,257,881
Segment Expenses
   
   Mortgage interest
3,980,450
12,312,038
16,292,488
   Utilities and maintenance 
452,229
7,592,301
8,044,530
   Taxes
481,191
4,801,170
5,282,361
   Insurance
52,288
424,674
476,962
   Property management
      132,435
   4,157,840
   4,290,275
   Loss on impairment of properties
     1,319,316
                   0
     1,319,316
      Total Segment Expense
 $     6,417,909
$   29,288,023
$   35,705,932
Segment Gross Profit
$     5,460,117
$   13,091,832
$   18,551,949
Reconciliation to consolidated operations:
   Interest discounts and fee revenue
$    1,187,312
   Other interest expense
-721,682
   Depreciation
-8,460,112
   Administration, advisory and trust fees
-1,159,120
   Operating expenses 
-633,692
   Amortization 
      - -216,097
Consolidated income before gain/loss on properties and minority interest
$    8,548,558

APRIL 30, 2000
Commercial
Residential
Total
Segment Assets
   Property owned
$  120,714,774
$   329,205,116
$   449,919,890
   Less accumulated depreciation
     - -8,203,307
    - -25,029,645
    - -33,232,952
Total consolidated property owned
$  112,511,467
$   304,175,471
$   416,686,938

F-23


NOTE 12 - EARNINGS PER SHARE

Basic earnings per share are computed by dividing the earnings available to stockholders by the weighted average number of shares outstanding during the period. Diluted earnings per share reflect per share amounts that would have resulted if potential dilutive securities had been converted to shares. Operating partnership units can be exchanged for shares on a one-for-one basis after a holding period of one to two years. The following table reconciles amounts reported in the consolidated financial statements for the years ended April 30, 2003, 2002, 2001, and 2000:2001:

              
   2003 2002 2001
   
 
 
NUMERATOR
            
Net income applicable to shares $12,248,161  $10,600,129  $8,694,240 
   
   
   
 
Numerator for basic earnings per share  12,248,161   10,600,129   8,694,240 
Minority interest portion of operating partnership income  3,898,958   3,614,168   2,095,177 
   
   
   
 
Numerator for diluted earnings per share $16,147,119  $14,214,297  $10,789,417 
   
   
   
 
DENOMINATOR
            
Denominator for basic earnings per share            
 Weighted average shares  32,574,429   25,492,282   23,071,500 
Effect of dilutive securities            
 Convertible operating partnership units  10,040,669   8,289,087   5,506,200 
   
   
   
 
Denominator for diluted earnings per share $42,615,098  $33,781,369  $28,577,700 
   
   
   
 
Basic earnings per share $0.38  $0.42  $.38 
   
   
   
 
Diluted earnings per share $0.38  $0.42  $.38 
   
   
   
 

NOTE 16 - RETIREMENT PLAN

 
         2002
        2001
        2000
NUMERATOR
 
 
 
Net income applicable to shares 
$    10,600,129
$     8,694,240
$     8,807,845
Numerator for basic earnings per share
10,600,129
8,694,240
8,807,845
Minority interest portion of operating 
   partnership income 
      3,614,168
    2,095,177
    1,495,209
Numerator for diluted earnings per share
$    14,214,297
$  10,789,417
$  10,303,054
DENOMINATOR
   
Denominator for basic earnings per share 
   Weighted average shares 
25,492,282
23,071,500
20,899,848
Effect of dilutive securities 
   Convertible operating partnership units 
      8,289,087
    5,506,200
    3,577,136
Denominator for diluted earnings per share
    33,781,369
  28,577,700
  24,476,984
Basic earnings per share
 $               0.42
$                ..38
$               ..42
Diluted earnings per share 
$               0.42
$                ..38
$               ..42

NOTE 13 - RETIREMENT PLAN

As part of the acquisition on July 1, 2000, of Odell-Wentz & Associates, LLC, IRET assumed a defined contribution profit sharing retirement plan and a defined contribution 401K retirement plan. Employees over the age of 21 and after completion of one year of service are eligible to participate in the profit sharing plan. Contributions to the profit sharing plan are at the discretion of the management. All employees are immediately eligible to participate in the 401K plan and may contribute up to 15% of their compensation subject to maximum levels. IRET matches up to 3% of participating employees'employees’ wages. Plan expenses to IRET for the years ended April 30, 2003, 2002, and 2001, were $46,875, $90,455, and $45,301, respectively.

NOTE 17 - COMMITMENTS AND CONTINGENCIES

NOTE 14 - COMMITMENTS AND CONTINGENCIES

INSURANCEIRET'sIRET’s portfolio-wide general liability and property insurance policies expiredrenewed on April 30,May 1, 2002. IRET renewed these policies at similar coverage levels, but at a price of $495,268 or 44.29% higher than the prior fiscal year's cost due to the addition of more property to IRET's portfolio as well as the general price increasesFiscal 2003 premium was $1,992,668 for insurance coverage implemented by the insurance industry.both commercial and residential properties. A portion of IRET'sIRET’s insurance costs areis passed through to certain commercial tenants pursuant to the terms of the applicable lease agreement. Of IRET'sIRET’s total insurance costs, of  $1,613,552, $281,737$622,643 or 17.46% will be32.24% was billed back to IRET'sIRET’s commercial tenants. For fiscal 2002,Fiscal 2004, all of IRET'sIRET’s real estate properties are insured against the customary casualty and liability claims, except forincluding acts of terrorism. The additional cost for terrorism which are excluded under IRET's new insurance policy. Management believes thatcoverage will be $79,224. IRET is in compliance with all insurance provisions of its debt agreements with the exception of one loan pertaining to an apartment complex in Rochester, Minnesota, held by Jefferson Pilot Financial in thealso carries Directors’ and Officers’ liability insurance. For Fiscal 2003 and 2002, this premium amount was $79,584 and $72,681, respectively. This amount will be $99,875 for Fiscal 2004.

F-24


NOTE 14

F-29


NOTE 17- (continued)

amountPURCHASE OPTIONSThe Trust has granted options to purchase certain Trust assets to various parties. The options grant the parties the right to purchase certain Trust assets at the greater of $3,807,590 asits appraised value or an annual compounded increase of April 30, 2002.  IRET has requested a waiver from2% to 2.5% of the terror insurance requirement.  This waiver request is pending with the lender.  If the waiver is not granted, the increasedinitial cost to IRET for terrorism coveragethe Trust. The property cost and gross rental revenue on the apartment complex is expected to be $100,000.these properties are as follows:

                  
       Gross Rental Receipts
       
   Property Cost 2003 2002 2001
   
 
 
 
East Grand Station - EGF, MN $1,392,251  $152,352  $152,352  $161,825 
Edgewood Vista - Belgrade, MT  453,494   49,060   49,060   49,063 
Edgewood Vista - Billings, MT  980,218   106,150   106,150   106,150 
Edgewood Vista - Columbus, NE  455,626   49,060   49,060   49,063 
Edgewood Vista - Duluth, MN  7,081,519   1,245,619   770,004   588,501 
Edgewood Vista - EGF, MN  1,430,136   155,012   155,012   98,175 
Edgewood Vista - Fremont, NE  552,172   58,911   58,911   19,637 
Edgewood Vista - Grand Island, NE  455,626   49,060   49,060   49,063 
Edgewood Vista - Hastings, NE  571,539   60,588   60,588   20,196 
Edgewood Vista - Kalispell, MT  588,113   61,600   61,600   10,267 
Edgewood Vista - Minot, ND  6,270,707   761,905   681,055   681,055 
Edgewood Vista - Missoula, MT  962,428   120,175   113,644   104,500 
Edgewood Vista - Omaha, NE  641,252   67,188   67,188   16,797 
Edgewood Vista - Sioux Falls, SD  974,739   106,150   106,150   106,150 
Edgewood Vista - Virginia, MN  7,070,369   759,000   0   0 
Excelsior Retail Ctr - Excelsior, MN  900,000   22,346   0   0 
Great Plains Software - Fargo, ND  15,375,154   1,875,000   1,875,000   1,875,000 
HealthEast - Woodbury & Maplewood, MN  21,600,999   1,916,636   1,916,636   1,916,636 
   
   
   
   
 
 
TOTAL
 $67,756,342  $8,529,407  $6,271,469  $5,852,079 
   
   
   
   
 

ENVIRONMENTAL MATTERSUnder various federal, state and local laws, ordinances and regulations, a current or previous owner or operator of real estate may be liable for the costs of removal of, or remediation of, certain hazardous or toxic substances in, on, around or under property. Such laws often impose liability without regard to whether the owner or operator knew of, or was responsible for, the presence of such hazardous or toxic substances. The presence of such substances, or the failure to properly remediate any property containing such substances, may adversely affect the owner'sowner’s or operator'soperator’s ability to sell or rent the affected property or to borrow using such property as collateral. Persons who arrange for the disposal or treatment of hazardous or toxic substances may also be liable for the costs of removal of, or remediation of, such substances at a disposal or treatment facility, whether or not such facility is owned or operated by such person. Certain environmental laws impose liability for the release of asbestos-containing materials into the air, and third parties may also seek recovery from owners or operators of real properties for personal injury associated with asbestos-containing materials, as well as other hazardous or toxic substances. The operation and subsequent removal of certain underground storage tanks are also regulated by federal and state laws. In connection with the current or former ownership (direct or indirect), operation, management, development and/or control of real properties, IRET may be considered to be an owner or operator of such properties, or to have arranged for the disposal or treatment of hazardous or toxic substances. As such, IRET may be potentially liable for removal or remediation costs, as well as certain other costs, including governmental fines and claims for injuries to persons and property.

F-30


NOTE 17- (continued)

It is currently IRET'sIRET’s policy to obtain a Phase I environmental study on each property that IRET seeks to acquire. If the Phase I indicated any possible environmental problems, IRET'sIRET’s policy is to order a Phase II study, which involves testing the soil and ground water for actual hazardous substances. No assurance can be given that the Phase I or Phase II environmental studies, or any other environmental studies undertaken with respect to any of IRET'sIRET’s current or future properties, will reveal the full extent of potential environmental liabilities, that any prior owner or operator of a property did not create any material environmental condition unknown to IRET, that a material environmental condition does not otherwise exist as to any one or more of such properties or that environmental matters will not have a material adverse effect on IRET, IRET'sIRET’s ability to make distributions to shareholders and IRET'sIRET’s ability to pay amounts due on debt. IRET currently does not carry insurance for environmental liabilities.

Certain environmental laws impose liability on a previous owner of property to the extent that hazardous or toxic substances were present during the prior ownership period. A transfer of the property does not relieve an owner of such liability. As a result, in addition to any liability that IRET may have with respect to current properties, IRET may also have liability with respect to properties previously sold by IRET'sIRET’s predecessors or by IRET. To management'smanagement’s knowledge, as of April 30, 2002,2003, IRET does not own and has not sold any properties that contain known material environmental liabilities.

NOTE 18 - FAIR VALUE OF FINANCIAL INSTRUMENTS

NOTE 15 - FAIR VALUE OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate value:

Mortgage loans receivable - Fair values are based on the discounted value of future cash flows expected to be received for a loan using current rates at which similar loans would be made to borrowers with similar credit risk and the same remaining maturities.

Cash - - The carrying amount approximates fair value because of the short maturity.

F-25


NOTE 15- (continued)

Marketable securities - The fair values of these instruments are estimated based on quoted market prices for the security.

Notes payable - The carrying amount approximates fair value because of the short maturity of such notes.

Mortgages payable - For variable rate loans that re-price frequently, fair values are based on carrying values. The fair value of fixed rate loans is estimated based on the discounted cash flows of the loans using current market rates.

Investment certificates issued - The fair value is estimated using a discounted cash flow calculation that applies interest rates currently being offered on deposits with similar remaining maturities.

Accrued interest payable - The carrying amount approximates fair value because of the short-term.

F-31


NOTE 18- (continued)

The estimated fair values of the company'sTrust’s financial instruments are as follows:
             2002
               2001
 
Carrying
Amount
Fair
Value
Carrying
Amount
Fair
Value
FINANCIAL ASSETS
    
Mortgage loan receivable
$      3,952,762
$       3,952,762
$      1,037,095
$      1,037,095
Cash
12,333,426
12,333,426
6,356,063
6,356,063
Marketable securities 
    held-to-maturity 
0
0
2,351,248
2,354,018
Marketable securities 
    available-for-sale 
10,500,000
10,500,000
660,865
660,865
FINANCIAL LIABILITIES
    
Notes payable 
$                    0
$                     0
$                   0
$                   0
Mortgages payable
459,568,905
446,861,536
368,956,930
356,434,028
Investment certificates issued 
25,186,582
24,880,390
11,876,417
11,804,535
Accrued interest payable
3,380,046
3,380,046
2,714,412
2,714,412

 F-26




ADDITIONAL INFORMATION

F-27


INDEPENDENT AUDITOR'S REPORT ON ADDITIONAL INFORMATION






Board of Trustees
Investor Real Estate Trust
and Subsidiaries
Minot, North Dakota

                 
  2003 2002
  
 
  Carrying Fair Carrying Fair
  Amount Value Amount Value
  
 
 
 
FINANCIAL ASSETS
                
Mortgage loan receivable $1,182,940  $1,182,940  $3,952,762  $3,952,762 
Cash  15,564,714   15,564,714   12,333,426   12,333,426 
Marketable securities available-for-sale  3,077,260   3,077,260   10,500,000   10,500,000 
FINANCIAL LIABILITIES
                
Notes payable $11,247,531  $11,247,531  $0  $0 
Mortgages payable  539,397,202   567,146,224   459,568,905   446,861,536 
Investment certificates issued  9,034,696   9,034,696   25,186,582   24,880,390 
Accrued interest payable  3,333,029   3,333,029   3,380,046   3,380,046 

NOTE 19 – ADVERTISING COSTS

Our report on our audit of the consolidated balance sheets of Investors Real Estate Trust and Subsidiaries
Advertising costs, which were expensed as of April 30, 2002, and 2001, and the related consolidated statements of operations, shareholders' equity, and cash flowsincurred, total $956,852 for the yearsyear ended April 30, 2003.

THE REMAINDER OF THIS PAGE HAS BEEN INTENTIONALLY LEFT BLANK.

F-32


ADDITIONAL INFORMATION

F-33


INDEPENDENT AUDITOR’S REPORT ON ADDITIONAL INFORMATION

Board of Trustees
Investor Real Estate Trust
and Subsidiaries
Minot, North Dakota

Our report on our audit of the consolidated balance sheets of Investors Real Estate Trust and Subsidiaries as of April 30, 2003, and 2002, and the related consolidated statements of operations, shareholders’ equity, and cash flows for the years ended April 30, 2003, 2002, and 2001, and 2000, appears on page 1. Those audits were made for the purpose of forming an opinion on such consolidated financial statements taken as a whole.  The information on pages 29 through 46 related to the consolidated balance sheets of Investors Real Estate Trust and Subsidiaries as of April 30, 2002, and 2001, and the related consolidated statements of operations, shareholders' equity, and cash flows for the years ended April 30, 2002, 2001, and 2000 is presented for purposes of additional analysis and is not a required part of the basic consolidated financial statements.  Such information, except for information on page 47 that is marked "unaudited" on which we express no opinion, has been subjected to the auditing procedures applied in the audits of the basic consolidated financial statements, and, in our opinion, the information is fairly stated in all material respects in relation to the consolidated balance sheets of Investors Real Estate Trust and Subsidiaries as of April 30, 2002, and 2001, and the related consolidated statements of operations, shareholders' equity, and cash flows for the years ended April 30, 2002, 2001, and 2000 taken as a whole. The information on pages 35 through 57 related to the consolidated balance sheets of Investors Real Estate Trust and Subsidiaries as of April 30, 2003, and 2002, and the related consolidated statements of operations, shareholders’ equity, and cash flows for the years ended April 30, 2003, 2002, and 2001 is presented for purposes of additional analysis and is not a required part of the basic consolidated financial statements. Such information, except for information on page 58 that is marked “unaudited” on which we express no opinion, has been subjected to the auditing procedures applied in the audits of the basic consolidated financial statements, and, in our opinion, the information is fairly stated in all material respects in relation to the consolidated balance sheets of Investors Real Estate Trust and Subsidiaries as of April 30, 2003, and 2002, and the related consolidated statements of operations, shareholders’ equity, and cash flows for the years ended April 30, 2003, 2002, and 2001 taken as a whole.

We also have previously audited, in accordance with auditing standards generally accepted in the United States of America, the consolidated balance sheets of Investors Real Estate Trust and Subsidiaries as of April 30, 2001, 2000, and 1999, and the related consolidated statements of operations, shareholders’ equity, and cash flows for each of the two years ended April 30, 2000, and 1999, none of which is presented herein, and we expressed unqualified opinions on those consolidated financial statements. In our opinion, the information on page 49 relating to the consolidated balance sheets of Investors Real Estate Trust and Subsidiaries as of April 30, 2001, 2000, and 1999, and the related consolidated statements of operations, shareholders’ equity, and cash flows for each of the two years ended April 30, 2000, and 1999, is fairly stated in all material respects in relation to the basic consolidated financial statements from which it has been derived.

/S/ Brady, Martz & Associates, P.C.


BRADY, MARTZ & ASSOCIATES, P.C.
Minot, North Dakota, USA

May 22, 2003

F-34


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

We also have previously audited, in accordance with auditing standards generally accepted in the United States of America, the consolidated balance sheets of Investors Real Estate Trust and Subsidiaries as of April 30, 2000, 1999, and 1998, and the related consolidated statements of operations, shareholders' equity, and cash flows for each of the two years ended April 30, 1999, and 1998, none of which is presented herein, and we expressed unqualified opinions on those consolidated financial statements.  In our opinion, the information on page 41 relating to the consolidated balance sheets of Investors Real Estate Trust and Subsidiaries as of April 30, 2000, 1999, and 1998, and the related consolidated statements of operations, shareholders' equity, and cash flows for each of the two years ended April 30, 1999, and 1998, is fairly stated in all material respects in relation to the basic consolidated financial statements from which it has been derived.

/S/ Brady, Martz & Associates, P.C.
BRADY, MARTZ & ASSOCIATES, P.C.
Minot, North Dakota, USA

May 22, 2002

F-28


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002 and 2001

Schedule IIII
MARKETABLE SECURITIES


April 30, 2002
April 30, 2001
Principal
Amount
Fair
Value
Principal
Amount
Fair
Value
Merrill Lynch
$     10,500,000
$     10,500,000
$                   0
$                   0
GNMA Pools
$                   0
$                    0
$    2,351,248 
$       2,354,018
Cost
Fair Value
Equity shares in other REIT's
$                    0
$                    0
$         791,316
$         660,865

F-29


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
for the years ended April 30, 2002, 2001 and 2000

Schedule X
SUPPLEMENTAL INCOME STATEMENT INFORMATION


 
Charges to Costs and Expenses
      2002
      2001
      2000
ITEM
 
  
Maintenance and repairs
$  7,453,193
$  6,436,205
$  4,564,693
Taxes, other than payroll and income taxes 
$  9,184,599
$  7,545,182
$  5,282,361
Royalties 
*
*
Advertising costs
*
*

                  *Less than 1 percent of total revenues

F-30


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002

Schedule XI
REAL ESTATE AND ACCUMULATED DEPRECIATION

                     
              COST CAPITALIZATION
      INITIAL COST TO TRUST SUBSEQUENT TO ACQUISITION
      
 
          BUILDINGS &     CARRYING
APARTMENTS ENCUMBRANCES LAND IMPROVEMENTS IMPROVEMENTS COSTS

 
 
 
 
 
408 1ST STREET SE - MINOT, ND $0  $10,000  $36,907  $0  $0 
APPLEWOOD ON THE GREEN - OMAHA, NE  7,558,068   706,200   10,009,570   1,018,804   94,656 
BEULAH CONDOS - BEULAH, ND  0   6,360   481,964   1,537   0 
BISON PROPERTIES - CARRINGTON, ND  0   100,210   524,380   35,005   0 
CANDLELIGHT APTS - FARGO, ND  338,683   80,040   951,819   50,645   0 
CANYON LAKE APTS - RAPID CITY, SD  2,951,857   304,500   3,902,939   16,290   72,681 
CASTLE ROCK - BILLINGS, MT  3,755,711   736,000   5,092,773   261,521   0 
CENTURY APTS - WILLISTON, ND  2,129,563   200,000   4,030,209   193,821   0 
CHATEAU APTS - MINOT, ND  1,964,256   122,000   2,400,589   118,184   0 
CLEARWATER - BOISE, ID  2,518,454   585,000   3,288,512   20,873   0 
COLTON HEIGHTS - MINOT, ND  186,248   80,000   891,797   9,978   0 
COTTONWOOD LAKE - BISMARCK, ND  7,980,695   1,055,862   12,681,459   33,381   114,352 
COUNTRY MEADOWS PHASE I - BILLINGS, MT  2,422,608   245,624   4,004,971   6,247   120,821 
COUNTRY MEADOWS PHASE II - BILLINGS, MT  2,444,847   245,624   4,119,348   5,035   0 
CRESTVIEW APTS - BISMARCK, ND  3,113,735   235,000   4,840,589   220,981   0 
CROWN COLONY - TOPEKA, KS  7,098,300   620,000   10,261,547   226,167   0 
DAKOTA ARMS - MINOT, ND  235,721   50,000   583,823   13,846   0 
DAKOTA HILL AT VALLEY RANCH - IRVING, TX  24,794,645   3,650,000   34,164,473   282,775   0 
EAST PARK APARTMENTS - SIOUX FALLS, SD  1,737,103   115,200   2,405,154   81,250   0 
EASTGATE PROPERTIES - MOORHEAD, MN  1,564,697   23,917   2,497,566   85,045   0 
FOREST PARK ESTATES - GRAND FORKS, ND  7,141,333   810,000   6,830,288   232,236   0 
HERITAGE MANOR - ROCHESTER, MN  4,446,490   403,256   7,494,664   90,219   0 
IVY CLUB - VANCOUVER, WA  7,928,730   1,274,000   10,622,204   1,394,628   0 
JENNER PROPERTIES - GRAND FORKS, ND  888,541   201,000   2,046,932   (254,560)  0 
KIRKWOOD APTS - BISMARCK, ND  2,201,253   449,290   3,341,202   56,066   0 
LANCASTER APTS - ST CLOUD, MN  1,607,769   289,000   2,971,739   26,750   0 
LEGACY APTS - GRAND FORKS, ND  5,903,037   1,361,855   9,509,739   43,756   224,180 
LEGACY IV - GRAND FORKS, ND  2,820,969   725,277   6,359,611   32,158   0 
LONETREE APTS - HARVEY, ND  0   13,584   223,995   21,455   0 
MAGIC CITY APTS - MINOT, ND  1,307,689   462,000   4,578,460   129,702   0 
MEADOWS PHASE I & II - JAMESTOWN, ND  1,933,833   111,550   3,647,763   4,715   0 
MEADOWS PHASE III - JAMESTOWN, ND  1,125,426   55,775   2,142,241   680   0 
MIRAMONT - FORT COLLINS, CO  11,263,923   1,470,000   12,988,518   103,372   0 
NEIGHBORHOOD APTS - CO. SPRINGS, CO  6,756,308   1,033,592   10,522,644   142,602   0 
NORTH POINTE - BISMARCK, ND  1,596,416   143,500   2,182,708   8,877   123,687 
OAKMONT APTS - SIOUX FALLS, SD  4,038,533   422,915   4,807,085   183,601   27,468 
OLYMPIC VILLAGE - BILLINGS, MT  8,235,347   1,164,000   10,819,207   107,604   0 
OXBOW - SIOUX FALLS, SD  4,163,275   404,072   4,658,972   117,674   0 
PARK EAST APTS - FARGO, ND  3,292,341   83,000   5,113,596   79,265   0 

F-35


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003


 
INITIAL COST TO TRUST
COST CAPITALIZATION
SUBSEQUENT TO ACQUISITION
APARTMENTS
ENCUMBRANCES
LAND
BUILDINGS & 
IMPROVEMENTS
IMPROVEMENTS
CARRYING
COSTS
 
     
408 1ST STREET SE - MINOT, ND
$                  0
$    10,000
$         36,907
$               0
$             0
APPLEWOOD ON THE GREEN - OMAHA, NE
7,666,696
706,200
9,493,800
515,770
94,656
BEULAH CONDOS - BEULAH, ND
 
6,360
476,774
5,190
0
BISON PROPERTIES - - CARRINGTON, ND
 
100,210
514,331
10,049
0
CANDLELIGHT APTS - - FARGO, ND
376,467
80,040
897,043
54,776
0
CASTLE ROCK - BILLINGS, MT
3,808,271
736,000
5,006,534
86,239
0
CANYON LAKE APTS - - RAPID CITY, SD
2,984,495
304,500
3,895,500
7,439
72,681
CENTURY APTS - DICKINSON, ND
1,737,077
100,000
2,221,814
126,658
0
CENTURY APTS - WILLISTON, ND
2,253,326
200,000
3,925,747
104,462
0
CHATEAU APTS - MINOT, ND
1,985,231
122,000
2,346,985
53,604
0
CLEARWATER - BOISE, ID
2,555,331
585,000
3,265,637
22,875
0
COLTON HEIGHTS - - MINOT, ND
222,762
80,000
887,553
4,244
0
COTTONWOOD LAKE - - BISMARCK, ND
8,075,762
1,055,862
12,562,420
119,039
114,353
COUNTRY MEADOWS PHASE I - BILLINGS, MT
2,474,624
245,624
3,994,690
10,281
120,821
COUNTRY MEADOWS PHASE II - BILLINGS, MT
2,506,975
245,624
4,114,094
5,254
0
CRESTVIEW APTS - - BISMARCK, ND
3,182,021
235,000
4,726,835
113,754
0
CROWN COLONY - TOPEKA, KS
7,178,779
620,000
10,197,090
64,457
0
DAKOTA ARMS - MINOT, ND
275,671
50,000
575,487
8,336
0
DAKOTA HILL AT VALLEY RANCH - IRVING, TX
25,053,761
3,650,000
33,967,107
197,366
0
EASTGATE PROPERTIES - - MOORHEAD, MN
1,583,875
23,917
2,401,820
95,746
0
EASTWOOD - DICKINSON, ND
 
40,000
432,394
67,165
0
FOREST PARK ESTATES - - GRAND FORKS, ND
7,263,862
810,000
6,672,837
157,451
0
HERITAGE MANOR - - ROCHESTER, MN
4,603,178
403,256
7,294,525
200,139
0
IVY CLUB - VANCOUVER, WA
8,004,379
1,274,000
10,553,863
68,341
0
JENNER PROPERTIES - - GRAND FORKS, ND
971,067
220,000
2,011,184
35,748
0
KIRKWOOD APTS - BISMARCK, ND
2,235,518
449,290
3,282,111
59,091
0
LANCASTER APTS - - ST. CLOUD, MN
1,664,127
289,000
2,937,626
34,113
0
LEGACY APTS - GRAND FORKS, ND
6,041,835
1,361,855
9,411,364
98,375
224,180
LEGACY IV - GRAND FORKS, ND
2,892,659
725,277
6,305,849
53,762
0
LONETREE APTS - HARVEY, ND
 
13,584
215,263
8,732
0
MAGIC CITY APTS - - MINOT, ND
1,548,360
462,000
4,578,460
0
0
MEADOWS PHASE I & II - JAMESTOWN, ND
1,949,096
111,550
3,645,722
2,041
0
MEADOWS PHASE III - - JAMESTOWN, ND
1,143,030
55,775
1,990,680
151,561
0
MIRAMONT - FORT COLLINS, CO
11,325,252
1,470,000
12,893,538
94,980
0
NEIGHBORHOOD APTS - - C. SPRINGS, CO
6,906,344
1,033,592
10,389,189
133,455
0
NORTH POINTE  - - BISMARCK, ND
1,619,231
143,500
2,179,488
3,220
123,687
OAK MANOR APTS - - DICKINSON, ND
 
25,000
349,730
29,399
0
OAKMONT APTS - SIOUX FALLS, SD
4,070,001
422,915
4,807,085
0
27,468
OLYMPIC VILLAGE - - BILLINGS, MT
8,309,021
1,164,000
10,618,852
200,355
0
OXBOW - SIOUX FALLS, SD
4,211,888
404,072
4,626,617
32,355
0
PARK EAST APTS - - FARGO, ND
3,340,379
83,000
5,053,953
59,643
0

F-31


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002

Schedule XIIII
REAL ESTATE AND ACCUMULATED DEPRECIATION- (continued)

                      
               COST CAPITALIZATION
       INITIAL COST TO TRUST SUBSEQUENT TO ACQUISITION
       
 
           BUILDINGS &     CARRYING
APARTMENTS - CONTINUED ENCUMBRANCES LAND IMPROVEMENTS IMPROVEMENTS COSTS

 
 
 
 
 
PARK MEADOWS - WAITE PARK, MN $10,677,633  $1,143,450  $10,866,733  $447,820  $0 
PARKWAY APTS - BEULAH, ND  0   7,000   174,421   18,309   0 
PEBBLE SPRINGS - BISMARCK, ND  427,822   7,200   789,599   8,469   0 
PINE CONE APTS - FORT COLLINS, CO  10,154,157   904,545   12,417,920   174,874   0 
PINEHURST APTS - BILLINGS, MT  485,343   71,500   674,302   15,484   5,508 
POINTE WEST APTS - MINOT, ND  2,197,931   240,000   4,074,422   250,752   0 
PRAIRIE WINDS APTS - SIOUX FALLS, SD  1,269,692   144,097   1,882,939   27,504   0 
PRAIRIEWOOD MEADOWS - FARGO, ND  1,961,826   280,000   2,616,253   119,957   0 
RIDGE OAKS APTS - SIOUX CITY, IA  2,837,112   178,100   4,417,527   169,777   0 
RIMROCK APTS - BILLINGS, MT  2,512,691   329,708   3,657,610   16,352   0 
ROCKY MEADOWS 96 - BILLINGS, MT  3,570,667   655,985   6,013,148   11,084   103,378 
ROSEWOOD/OAKWOOD - SIOUX FALLS, SD  3,820,417   542,800   5,251,577��  110,961   0 
SHERWOOD APTS - TOPEKA, KS  10,647,451   1,150,000   15,118,055   150,284   0 
SOUTH POINTE - MINOT, ND  6,103,943   550,000   9,429,187   36,911   402,672 
SOUTHVIEW APTS - MINOT, ND  0   185,000   548,498   18,397   0 
SOUTHWIND APTS - GRAND FORKS, ND  3,850,179   400,000   5,688,737   143,966   0 
SUNSET TRAIL PHASE I - ROCHESTER, MN  4,267,783   168,188   7,604,646   15,618   0 
SUNSET TRAIL PHSE II & III - ROCHESTER, MN  0   336,376   6,851,383   (14,288)  0 
SWEETWATER PROP - DEVILS LAKE, ND  0   90,767   1,614,417   42,096   0 
SYCAMORE VILLAGE APTS - SIOUX FALLS, SD  977,120   100,800   1,316,899   38,321   0 
THOMASBROOK - LINCOLN, NE  5,867,741   600,000   9,555,696   147,541   0 
VALLEY PARK MANOR - GRAND FORKS, ND  2,938,128   293,500   4,878,431   121,080   0 
VAN MALL WOODS - VANCOUVER, WA  3,654,490   600,000   5,591,712   81,972   0 
WEST STONEHILL - ST. CLOUD, MN  7,245,849   939,000   11,031,748   856,087   0 
WESTWOOD PARK - BISMARCK, ND  1,144,680   161,114   2,092,638   115,435   0 
WOODRIDGE APTS - ROCHESTER, MN  3,663,780   370,000   6,479,155   132,322   0 
   
   
   
   
   
 
 
TOTAL APARTMENTS
 $239,722,839  $30,498,333  $358,669,610  $8,459,270  $1,289,403 
   
   
   
   
   
 

F-36


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003
(continued)


                                                                  INITIAL COST TO TRUST
COST CAPITALIZATION
SUBSEQUENT TO ACQUISITION
APARTMENTS - - CONTINUED
ENCUMBRANCES
LAND
BUILDINGS & 
IMPROVEMENTS
IMPROVEMENTS
CARRYING
COSTS
 
     
PARK MEADOWS - WAITE PARK, MN
$    7,942,449
$ 1,143,450
$   10,530,133
$      336,600
$                    0
PARKWAY APTS - BEULAH, ND
0
7,000
143,912
30,509
0
PEBBLE SPRINGS - - BISMARCK, ND
438,705
7,200
777,762
11,837
0
PINE CONE APTS - - FORT COLLINS, CO
10,237,880
904,545
12,359,316
58,604
0
PINEHURST APTS - - BILLINGS, MT
 0
71,500
674,302
0
5,508
POINTE WEST APTS - - MINOT, ND
2,246,132
240,000
3,821,061
253,361
0
PRAIRIE WINDS APTS - - SIOUX FALLS, SD
1,285,892
144,097
1,868,959
13,980
0
PRAIRIEWOOD MEADOWS - - FARGO, ND
2,012,579
280,000
2,559,271
56,982
0
RIDGE OAKS APTS - - SIOUX CITY, IA
2,865,759
178,100
4,103,867
313,660
0
RIMROCK APTS - BILLINGS, MT
2,555,803
329,708
3,569,972
87,638
0
ROCKY MEADOWS 96 - - BILLINGS, MT
3,631,931
655,985
5,977,746
35,402
103,378
ROSEWOOD/OAKWOOD - - SIOUX FALLS, SD
3,865,026
542,800
5,122,191
129,386
0
SHERWOOD APTS - TOPEKA, KS
10,768,169
1,150,000
14,851,206
266,849
0
SOUTH POINTE - MINOT, ND
6,191,178
550,000
9,392,364
36,823
402,672
SOUTHVIEW APTS - - MINOT, ND
0
185,000
543,676
4,822
0
SOUTHWIND APTS - - GRAND FORKS, ND
3,905,205
400,000
5,572,073
116,664
0
SUNSET TRAIL PHASE I - ROCHESTER, MN
4,308,910
168,188
7,403,527
201,119
0
SUNSET TRAIL PHS II & III - ROCHESTER, MN
0
336,376
4,006,932
2,844,451
0
SWEETWATER PROP - - DEVILS LAKE, ND
0
90,767
1,235,531
378,886
0
THOMASBROOK - LINCOLN, NE
5,968,856
600,000
9,356,873
198,823
0
VALLEY PARK MANOR - - GRAND FORKS, ND
2,965,218
293,500
4,420,192
458,239
0
VAN MALL WOODS - - VANCOUVER, WA
3,760,821
600,000
5,551,762
39,950
0
WEST STONEHILL - - ST. CLOUD, MN
7,401,005
939,000
10,832,140
199,608
0
WESTWOOD PARK - BISMARCK, ND
1,163,738
161,114
2,044,374
48,264
0
WOODRIDGE APTS - - ROCHESTER, MN
      3,807,589
       370,000
       6,405,134
         74,021
                   0
               TOTAL
$  239,343,197
$ 30,466,333
$  348,882,774
$    9,291,944
$    1,289,403

F-32


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002

Schedule XIIII
REAL ESTATE AND ACCUMULATED DEPRECIATION- (continued)

                      
               COST CAPITALIZATION
       INITIAL COST TO TRUST SUBSEQUENT TO ACQUISITION
       
 
           BUILDINGS &     CARRYING
OFFICE BUILDINGS ENCUMBRANCES LAND IMPROVEMENTS IMPROVEMENTS COSTS

 
 
 
 
 
17 SOUTH MAIN - MINOT, ND $0  $15,000  $75,000  $717  $0 
1ST AVENUE BUILDING - MINOT, ND  0   30,000   507,189   2,751   0 
2030 CLIFF ROAD - EAGAN, MN  619,363   145,900   836,863   0   0 
401 SOUTH MAIN - MINOT, ND  0   70,600   546,682   4,853   0 
7901 FLYING CLOUD DR - EDEN PRAIRIE, MN  3,760,343   1,062,000   4,098,600   590,237   0 
BLMNGTON BUS PLAZA - BLOOMINGTON, MN  4,897,585   1,300,000   6,105,669   142,249   39,440 
BRENWOOD - MINNETONKA, MN  8,691,536   1,762,100   12,251,985   192,338   0 
BURNSVILLE BLUFFS - BURNSVILLE, MN  1,569,742   300,300   2,156,349   (2,738)  0 
CENTRAL BANK OFFICE - EDEN PRAIRIE, MN  2,545,000   531,000   4,069,000   0   0 
CHIROPRACTOR OFF BLDG - GRNWOOD, MN  230,533   189,000   141,000   0   0 
COLD SPRING CENTER - ST. CLOUD, MN  5,044,833   588,000   7,809,336   96,933   0 
INTERLACHEN CORP CENTER - EAGAN, MN  11,283,875   1,650,000   14,850,000   0   191,307 
LEXINGTON COMMERCE CTR - EAGAN, MN  3,278,320   453,400   5,036,323   334,355   0 
MENDOTA CTR I - MENDOTA HEIGHTS, MN  4,451,469   1,570,253   5,433,880   0   0 
MENDOTA CTR II - MENDOTA HEIGHTS, MN  7,122,241   1,073,951   10,132,661   332,117   0 
MENDOTA CTR III - MENDOTA HEIGHTS, MN  4,011,183   1,500,986   5,202,970   0   0 
MENDOTA CTR IV - MENDOTA HEIGHTS, MN  5,208,551   1,385,330   7,319,807   0   0 
MENDOTA NORTHLAND CTR - M. HGHTS, MN  11,223,715   1,331,383   16,329,038   0   0 
NICOLLET VII - BURNSVILLE, MN  4,646,355   429,400   6,931,270   20,000   0 
NORTHGATE II - MAPLE GROVE, MN  1,506,255   357,800   2,000,093   0   0 
PAUL LARSON CLINIC - EDINA, MN  0   351,282   661,680   0   0 
PILLSBURY BUSINESS CENTER - EDINA, MN  1,200,610   284,400   1,558,570   (369)  0 
PLAZA VII - BOISE, ID  0   300,000   3,057,662   35,500   0 
PLYMOUTH IV & V - PLYMOUTH, MN  9,020,272   640,500   13,707,290   0   0 
SOUTHDALE EXPANSION - EDINA, MN  0   0   7,223,906   0   0 
SOUTHDALE MEDICAL CENTER - EDINA, MN  23,577,208   3,500,000   29,088,538   507,841   0 
SOUTHEAST TECH CENTER - EAGAN, MN  4,075,750   559,500   5,556,354   0   0 
THREE PARAMOUNT PLAZA - BLMNGTN, MN  5,100,907   1,260,712   6,106,515   512,300   0 
THRESHER SQUARE E - MINNEAPOLIS, MN  3,490,000   645,661   5,910,771   1,750   4,343 
THRESHER SQUARE W - MINNEAPOLIS, MN  2,365,000   448,680   4,106,877   1,750   3,626 
WAYROAD - MINNETONKA, MN  3,533,599   530,000   4,845,000   50,210   19,985 
WESTGATE - BOISE, ID  8,100,000   1,000,000   10,509,091   139,237   0 
WIRTH CORP CENTER - GOLDEN VALLEY, MN  5,369,308   970,000   7,630,000   13,958   29,281 
   
   
   
   
   
 
 
TOTAL OFFICE BUILDINGS
 $145,923,553  $26,237,138  $211,795,969  $2,975,988  $287,982 
   
   
   
   
   
 

F-37


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003
(continued)


 
INITIAL COST TO TRUST
COST CAPITALIZATION 
SUBSEQUENT TO ACQUISITION
OFFICE BUILDINGS
ENCUMBRANCES
LAND
BUILDINGS & 
IMPROVEMENTS
IMPROVEMENTS
CARRYING
COSTS
 
     
1ST AVENUE BUILDING - - MINOT, ND
$                      0
$         30,000
$         503,765
$            3,424
$                0
12 SOUTH MAIN - MINOT, ND
0
29,000
360,205
22,282
0
17 SOUTH MAIN - MINOT, ND
0
15,000
75,000
0
0
401 SOUTH MAIN - - MINOT, ND
0
70,600
542,707
3,975
0
2030 CLIFF ROAD - - EAGAN, MN
635,246
145,900
834,966
1,897
0
7901 FLYING CLOUD DR - EDEN PR, MN
3,787,713
1,062,000
4,012,810
85,790
0
BLOOMINGTON BUS PLAZA - BLMGTN, MN
4,975,289
1,300,000
6,105,668
0
39,440
BURNSVILLE BLUFFS - - BURNSVILLE, MN
1,607,250
300,300
2,156,349
0
0
COLD SPRING CENTER - - ST. CLOUD, MN
5,151,199
588,000
7,807,539
1,797
0
CREEKSIDE OFF BLDG - - BILLINGS, MT
1,047,811
311,310
1,557,260
177,219
0
INTERLACHEN CORP CTR - EDINA, MN
11,464,408
1,650,000
14,850,000
0
191,306
LEXINGTON COMMERCE CTR - EAGAN, MN
3,331,065
453,400
5,036,323
0
0
MENDOTA CTR I - MENDOTA HGTS, MN
4,705,581
1,570,253
8,626,190
0
0
MENDOTA CTR II - - MENDOTA HGTS, MN
6,949,826
1,073,951
6,940,612
0
0
MENDOTA CTR III - - MENDOTA HGTS, MN
3,813,000
1,500,986
5,352,832
0
0
MENDOTA CTR IV - - MENDOTA HGTS, MN
5,487,000
1,385,330
7,219,207
0
0
MENDOTA N. CTR - - MENDOTA HGTS, MN
11,541,673
1,331,383
16,279,516
0
0
NICOLLET VII - BURNSVILLE, MN
4,715,739
429,400
6,931,270
0
0
NORTHGATE II - MAPLE GROVE, MN
1,530,489
357,800
1,991,179
8,914
0
PILLSBURY BUSINESS CENTER - EDINA, MN
1,231,400
284,400
1,558,570
0
0
PLYMOUTH IV & V - PLYMOUTH, MN
9,150,597
640,500
13,387,829
319,461
0
SOUTHDALE MEDICAL CENTER - EDINA, MN
23,735,922
3,500,000
28,921,070
167,468
0
SOUTHEAST TECH CENTER - EAGAN, MN
4,141,324
559,500
5,556,017
337
0
THRESHER SQUARE EAST - MPLS, MN
3,655,000
645,661
5,910,771
0
4,343
THRESHER SQUARE WEST - MPLS, MN
2,580,000
448,680
4,106,877
0
3,626
WAYROAD - MINNETONKA, MN
3,626,993
530,000
4,845,000
0
19,985
WIRTH CORP CTR - - GLDN VALLEY, MN
       5,500,000
        970,000
       7,630,000
                   0
         29,281
               TOTAL
$   124,364,526
$  21,183,354
$  169,099,532
$        792,564
$      287,981
 
 
 
 
 
 
COMMERCIAL
 
 
 
 
 
AMERICA'S BEST WAREHOUSE - BOISE, ID
$       3,215,954
$       765,000
$      4,023,294
$                   1
$                 0
AMERITRADE - OMAHA, NE
5,690,814
326,500
7,980,035
42,263
0
ARROWHEAD SHOPPING CTR - MINOT, ND
1,260,551
100,359
2,873,428
31,632
0
BARNES & NOBLE - - FARGO, ND
1,670,198
540,000
2,784,131
0
0
BARNES & NOBLE - - OMAHA, NE
1,809,381
600,000
3,099,197
0
0
CARMIKE THEATRE - - GRAND FORKS, ND
1,789,250
183,515
2,295,154
0
67,068
COMPUSA - KENTWOOD, MI
1,314,397
225,000
1,896,474
0
0
CONSECO BLDG - RAPID CITY, SD
4,501,251
285,000
6,759,870
0
0
COTTAGE GROVE STRIP - - C. GROVE, MN
0
321,078
780,470
0
14,540
DEWEY HILL BUSINESS CTR - EDINA, MN
3,072,774
985,000
3,507,381
376,673
0
EAST GRAND STATION - - EAST GF, MN
896,618
150,000
1,242,251
0
0

F-33


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002

Schedule XIIII
REAL ESTATE AND ACCUMULATED DEPRECIATION-(continued)

                     
              COST CAPITALIZATION
      INITIAL COST TO TRUST SUBSEQUENT TO ACQUISITION
      
 
          BUILDINGS &     CARRYING
COMMERCIAL ENCUMBRANCES LAND IMPROVEMENTS IMPROVEMENTS COSTS

 
 
 
 
 
ABBOTT NORTHWEST - SARTELL, MN $8,644,277  $0  $12,993,496  $643,470  $0 
AIRPORT MEDICAL - BLOOMINGTON, MN  3,166,159   0   4,678,418   0   0 
AMERITRADE - OMAHA, NE  5,514,329   326,500   8,022,298   0   0 
ANOKA STRIP CENTER - ANOKA, MN  252,518   123,200   601,800   0   0 
ARROWHEAD SHOPPING CENTER - MINOT, ND  1,227,849   100,359   2,905,060   48,542   0 
BARNES & NOBLE - FARGO, ND  1,528,992   540,000   2,784,131   (49,135)  0 
BARNES & NOBLE - OMAHA, NE  1,656,408   600,000   3,099,197   0   0 
CARMIKE THEATRE - GRAND FORKS, ND  1,728,771   183,515   2,295,154   0   67,068 
CHAMPION AUTO - FOREST LAKE, MN  56,354   49,600   446,400   0   0 
CHECKERS AUTO - FARIBAULT, MN  120,246   83,400   256,600   0   0 
CHECKERS AUTO - ROCHESTER, MN  156,323   76,200   363,800   0   0 
CONSECO BLDG - RAPID CITY, SD  4,305,143   285,000   6,759,870   1,956   0 
DEWEY HILL BUSINESS CENTER - EDINA, MN  3,027,115   985,000   3,884,054   21,123   0 
DILLY LILY - ST. LOUIS PARK, MN  120,246   168,000   172,000   0   0 
DIXON AVE INDUST PARK - DES MOINES, IA  8,959,322   1,438,780   10,433,571   1,028,528   0 
EAGAN PDQ - EAGAN, MN  563,379   214,400   568,496   0   0 
EAGAN RETAIL CENTER I - EAGAN, MN  379,097   196,000   314,405   0   0 
EAGAN RETAIL CENTER II - EAGAN, MN  971,904   291,300   1,057,414   0   0 
EAST GRAND STATION - E GRAND FORKS, ND  823,935   150,000   1,242,251   0   0 
EDGEWOOD VISTA - BILLINGS, MT  564,576   130,000   850,218   0   0 
EDGEWOOD VISTA - DULUTH, MN  4,366,614   390,000   6,737,903   (46,384)  0 
EDGEWOOD VISTA PHSE III - DULUTH, MN  0   0   4,623,938   0   0 
EDGEWOOD VISTA - SIOUX FALLS, SD  575,028   130,000   844,739   0   0 
EDGEWOOD VISTA - BELGRADE, MT  255,421   14,300   439,194   0   0 
EDGEWOOD VISTA - COLUMBUS, NE  274,121   14,300   441,326   0   0 
EDGEWOOD VISTA - EAST GRAND FORKS, MN  914,215   25,000   1,405,136   0   0 
EDGEWOOD VISTA - FREMONT, ND  341,908   56,000   496,172   0   0 
EDGEWOOD VISTA - GRAND ISLAND, NE  274,121   14,300   441,326   0   0 
EDGEWOOD VISTA - MISSOULA, MT  542,770   108,900   853,528   0   0 
EDGEWOOD VISTA - OMAHA, NE  408,083   88,567   552,685   0   0 
EDGEWOOD VISTA - HASTINGS, NE  352,937   13,971   557,568   0   0 
EDGEWOOD VISTA - KALISPELL, MT  358,342   70,000   518,113   0   0 
EDGEWOOD VISTA - MINOT, ND  3,317,040   260,000   6,010,707   0   0 
EDGEWOOD VISTA - VIRGINIA, MN  4,723,662   246,370   6,653,630   111,986   58,383 
ERNST HOME CENTER - KALISPELL, MT  1,091,815   250,000   2,250,000   0   0 
EVERGREEN SHOPPING CTR - PINE CITY, MN  1,639,522   154,200   2,645,800   2,229   0 
EXCELSIOR RETAIL CENTER - EXCELSIOR, MN  0   274,500   625,500   0   0 
EXPRESS SHOPPING CENTER - FARGO, ND  1,106,959   305,000   1,120,000   0   0 
GREAT PLAINS SOFTWARE - FARGO, ND  7,921,363   125,501   15,249,653   0   0 
HEALTHEAST MED CTR - WOODBURY & ST. JOHNS, MN  18,488,202   3,238,275   18,362,724   0   0 
HOSPITALITY ASSOCIATES - MINNETONKA, MN  0   40,000   365,548   (4,650)  0 

F-38


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003


 
INITIAL COST TO TRUST
COST CAPITALIZATION 
SUBSEQUENT TO ACQUISITION
COMMERCIAL - - CONTINUED
ENCUMBRANCES
LAND
BUILDINGS & 
IMPROVEMENTS
IMPROVEMENTS
CARRYING
COSTS
 
     
EDGEWOOD VISTA - - BELGRADE, MT
$            277,677
$     14,300
$           439,194
$                     0
$                0
EDGEWOOD VISTA - - BILLINGS, MT
608,676
130,000
850,218
0
0
EDGEWOOD VISTA - - COLUMBUS, NE
291,184
14,300
441,326
0
0
EDGEWOOD VISTA - - DULUTH, MN
4,636,535
390,000
5,291,187
1,446,716
0
EDGEWOOD VISTA - - EAST G. FORKS, MN
954,846
25,000
1,391,521
13,615
0
EDGEWOOD VISTA - - FREMONT, NE
357,092
56,000
490,410
5,762
0
EDGEWOOD VISTA - - GRAND ISLAND, NE
291,184
14,300
441,326
0
0
EDGEWOOD VISTA - - HASTINGS, NE
368,611
13,971
551,805
5,763
0
EDGEWOOD VISTA - - KALISPELL, MT
375,117
70,000
498,150
19,963
0
EDGEWOOD VISTA - - MINOT, ND
3,574,461
260,000
6,010,707
0
0
EDGEWOOD VISTA - - MISSOULA, MT
590,064
108,900
853,528
0
0
EDGEWOOD VISTA - - OMAHA, NE
426,206
88,567
522,803
29,882
0
EDGEWOOD VISTA - - SIOUX FALLS, SD
614,742
130,000
844,739
0
0
EDGEWOOD VISTA - - VIRGINIA, MN
4,900,000
246,370
6,653,630
0
58,383
HEALTHEAST MED CTR - WDBRY & ST JHNS, MN
18,845,934
3,238,275
18,362,724
0
0
HOSPITALITY ASSOC - - MINNETONKA, MN
0
40,000
360,898
4,650
0
GREAT PLAINS SOFTWARE - - FARGO, ND
8,412,862
125,501
15,249,652
1
0
LINDBERG BLDG - EDEN PRAIRIE, MN
1,119,526
198,000
1,410,535
0
0
MAPLEWOOD SQUARE - - ROCHESTER, MN
6,815,104
3,275,000
8,623,946
7,271
0
MED PARK MALL - GRAND FORKS, ND
3,333,723
680,500
4,962,449
53,639
0
MINOT PLAZA - MINOT, ND
0
50,000
459,079
10,536
0
MORGAN CHEMICAL - - NEW BRIGHTON, MN
 0
240,000
2,185,000
0
3,810
PETCO WAREHOUSE - - FARGO, ND
814,033
324,148
927,541
0
27,245
PIONEER SEED - MOORHEAD, MN
0
56,925
596,951
0
0
STERNER LIGHTING - - WINSTED, MN
0
100,000
900,789
0
 
STONE CONTAINER - - FARGO, ND
2,388,678
440,251
6,470,956
105,203
89,156
STONE CONTAINER - - ROSEVILLE, MN
5,279,715
810,000
7,290,000
0
165,238
STONE CONTAINER - - WACONIA, MN
1,262,420
165,000
1,501,518
0
0
VIROMED - EDEN PRAIRIE, MN
2,726,385
666,000
4,197,634
0
0
WEDGEWOOD - LITHIA SPRINGS, GA
         1,375,218
      334,346
        3,637,532
                     0
                 0
                   TOTAL
$       95,861,182
$16,787,106
$    139,659,435
$       2,153,569
$     425,441
 
     
TOTAL REAL ESTATE & ACCUMULATED
    DEPRECIATION
$     459,568,905
$68,436,793
$    657,641,741
$     12,238,077
$  2,002,825

F-34


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002

Schedule XIIII
REAL ESTATE AND ACCUMULATED DEPRECIATION-(continued)

                     
              COST CAPITALIZATION
      INITIAL COST TO TRUST SUBSEQUENT TO ACQUISITION
      
 
          BUILDINGS &     CARRYING
COMMERCIAL - CONTINUED ENCUMBRANCES LAND IMPROVEMENTS IMPROVEMENTS COSTS

 
 
 
 
 
INTERSTATE BAKERY - MOUNDS VIEW, MN $108,162  $47,100  $242,900  $0  $0 
INTERSTATE BAKERY - ST. PAUL, MN  53,310   70,400   249,600   0   0 
INVER GROVE CENTER - PDQ - INVER GROVE HEIGHTS, MN  207,839   220,700   719,300   0   0 
JAMESTOWN MALL - JAMESTOWN, ND  774,174   297,000   1,023,000   1,021   0 
LINDBERG BLDG - EDEN PRAIRIE, MN  1,096,504   198,000   1,410,535   543,066   0 
MAPLEWOOD SQUARE - ROCHESTER, MN  6,451,857   3,275,000   8,631,217   0   0 
MED PARK MALL - GRAND FORKS, ND  3,286,735   680,500   5,016,088   (47,989)  0 
METAL IMPROVEMENT CO - N. BRIGHTON, MN  1,482,490   240,000   2,185,000   20,246   3,810 
MINOT PLAZA - MINOT, ND  0   50,000   469,615   1,735   0 
PAMIDA - LADYSMITH, WI  664,894   89,100   1,410,900   0   0 
PAMIDA - LIVINGSTON, MT  594,242   226,950   1,573,050   0   0 
PARK DENTAL - BROOKLYN, MN  1,815,885   185,000   2,767,052   0   0 
PDQ CENTER - MOUND, MN  0   100,000   260,000   0   0 
PDQ CENTER - PRIOR LAKE, MN  966,400   202,120   768,626   0   0 
PETCO WAREHOUSE - FARGO, ND  720,031   324,148   927,541   0   27,245 
PIONEER SEED - MOORHEAD, MN  0   56,925   596,951   0   0 
PLAZA SHOPPING CENTER - SCHOFIELD, WI  0   175,000   1,575,000   0   0 
PRIOR LAKE PEAK - PRIOR LAKE, MN  0   47,880   430,920   0   0 
SAM GOODY/MUSICLAND - WILLMAR, MN  0   170,400   229,600   0   0 
STERNER LIGHTING - WINSTED, MN  0   100,000   900,789   0   0 
STONE CONTAINER - ROSEVILLE, MN  5,152,889   810,000   7,290,000   (15,124)  165,239 
STONE CONTAINER - WACONIA, MN  0   165,000   1,501,518   0   0 
STONE CONTAINER - FARGO, ND  2,194,329   440,251   6,576,159   0   89,156 
STRIP CENTER I - BURNSVILLE, MN  372,084   207,500   772,500   3,424   0 
STRIP CENTER II - BURNSVILLE, MN  261,372   291,300   468,700   0   0 
THOMASVILLE - KENTWOOD, MI  1,232,635   225,000   1,896,474   0   0 
TOM THUMB - ANDOVER, MN  0   103,700   176,300   0   0 
TOM THUMB - BETHEL, MN  0   32,000   478,000   0   0 
TOM THUMB - BLAINE, MN  0   120,800   399,200   0   0 
TOM THUMB - BUFFALO, MN  127,842   130,700   329,300   0   0 
TOM THUMB - CENTERVILLE, MN  191,466   78,000   252,000   0   0 
TOM THUMB - GLENCOE, MN  0   52,300   477,700   0   0 
TOM THUMB - HAM LAKE, MN  0   143,400   391,600   0   0 
TOM THUMB - HOWARD LAKE, MN  144,296   22,000   358,000   0   0 
TOM THUMB - LAKELAND, MN  264,406   85,900   354,100   0   0 
TOM THUMB - LAKEVILLE, MN  102,339   121,000   1,141,945   98,063   0 
TOM THUMB - LINDSTROM, MN  0   66,500   253,500   0   0 
TOM THUMB - LINO LAKES, MN  114,634   120,800   319,200   0   0 

F-39


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003


APARTMENTS
LAND
BUILDING &
IMPROVEMENTS
TOTAL
ACCUMULATED DEPRECIATION
DATE
ACQUIRED
LIFE ON WHICH LATEST INCOME 
STATEMENT IS COMPUTED
 
    
408 1ST STREET SE - MINOT, ND
$   10,000
$           36,907
$       46,907
$            29,578
2001
40 years
APPLEWOOD ON THE GREEN - OMAHA, NE
706,200
10,104,226
10,810,426
 113,881
2001
40 years
BEULAH CONDOS - BEULAH, ND
6,360
481,964
488,324
333,979
1983
15-40 years
BISON PROPERTIES - - CARRINGTON, ND
100,210
524,380
624,590
377,266
1972
25-40 years
CANDLELIGHT APTS - - FARGO, ND
80,040
951,819
1,031,859
211,793
1993
24-40 years
CASTLE ROCK - BILLINGS, MT
736,000
5,092,773
5,828,773
451,498
1999
40 years
CANYON LAKE APTS - - RAPID CITY, SD
304,500
3,975,620
4,280,120
63,109
2001
40 years
CENTURY APTS - DICKINSON, ND
100,000
2,348,472
2,448,472
846,896
1986
35-40 years
CENTURY APTS - WILLISTON, ND
200,000
4,030,209
4,230,209
1,616,146
1986
35-40 years
CHATEAU APTS - MINOT, ND
122,000
2,400,589
2,522,589
256,509
1997
12-40 years
CLEARWATER - BOISE, ID
585,000
3,288,512
3,873,512
306,772
1999
40 years
COLTON HEIGHTS - - MINOT, ND
80,000
891,797
971,797
442,446
1996
40 years
COTTONWOOD LAKE - - BISMARCK, ND
1,055,862
12,795,812
13,851,674
1,040,649
1999
40 years
COUNTRY MEADOWS PHS I - BILLINGS,MT
245,624
4,125,792
4,371,416
351,098
1984
33-40 years
COUNTRY MEADOWS PHS II - BILLINGS, MT
245,624
4,119,348
4,364,972
351,098
1997
40 years
CRESTVIEW APTS - - BISMARCK, ND
235,000
4,840,589
5,075,589
989,283
1994
24-40 years
CROWN COLONY - TOPEKA, KS
620,000
10,261,547
10,881,547
679,784
2000
40 years
DAKOTA ARMS - MINOT, ND
50,000
583,823
633,823
97,647
1996
24-40 years
DAKOTA HILL - IRVING, TX
3,650,000
34,164,473
37,814,473
1,909,459
2000
40 years
EASTGATE PROPERTIES - - MOORHEAD, MN
23,917
2,497,566
2,521,483
1,640,081
1970
33-40 years
EASTWOOD - DICKINSON, ND
40,000
499,559
539,559
132,095
1989
24-40 years
FOREST PARK ESTATES - - G. FORKS, ND
810,000
6,830,288
7,640,288
1,553,687
1993
24-40 years
HERITAGE MANOR - - ROCHESTER, MN
403,256
7,494,664
7,897,920
715,012
1999
40 years
IVY CLUB - VANCOUVER, WA
1,274,000
10,622,204
11,896,204
879,430
1999
40 years
JENNER PROPERTIES - - GRAND FORKS, ND
220,000
2,046,932
2,266,932
253,570
1996
40 years
KIRKWOOD APTS - BISMARCK, ND
449,290
3,341,202
3,790,492
417,532
1997
12-40 years
LANCASTER APTS - - ST. CLOUD, MN
289,000
2,971,739
3,260,739
163,637
2000
40 years
LEGACY APTS - GRAND FORKS, ND
1,361,855
9,733,919
11,095,774
1,306,492
1996
24-40 years
LEGACY IV - GRAND FORKS, ND
725,277
6,359,611
7,084,888
388,908
2000
40 years
LONETREE APTS - HARVEY, ND
13,584
223,995
237,579
56,512
1991
24-40 years
MAGIC CITY APTS - - MINOT, ND
462,000
4,578,460
5,040,460
561,412
1997
12-40 years
MEADOWS PHASE I & II - JAMESTOWN, ND
111,550
3,647,763
3,759,313
227,895
2000
40 years
MEADOWS PHASE III - - JAMESTOWN, ND
55,775
2,142,241
2,198,016
43,715
2002
40 years
MIRAMONT - FORT COLLINS, CO
1,470,000
12,988,518
14,458,518
1,806,144
1996
40 years
NEIGHBORHOOD APTS - - C. SPRINGS, CO
1,033,592
10,522,644
11,556,236
1,511,756
1996
40 years
NORTH POINTE  - - BISMARCK, ND
143,500
2,306,395
2,449,895
368,757
1995
24-40 years
OAK MANOR APTS - - DICKINSON, ND
25,000
379,129
404,129
99,068
1989
24-40 years
OAKMONT APTS - SIOUX FALLS, SD
422,915
4,834,553
5,257,468
5,036
2002
40 years

F-35


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002

Schedule XIIII
REAL ESTATE AND ACCUMULATED DEPRECIATION-(continued)

                      
               COST CAPITALIZATION
       INITIAL COST TO TRUST SUBSEQUENT TO ACQUISITION
       
 
           BUILDINGS &     CARRYING
COMMERCIAL - CONTINUED ENCUMBRANCES LAND IMPROVEMENTS IMPROVEMENTS COSTS

 
 
 
 
 
TOM THUMB - LONG PRAIRIE, MN $458,122  $38,900  $661,100  $0  $0 
TOM THUMB - MONTICELLO, MN  0   85,500   769,500   0   0 
TOM THUMB - MORA, MN  0   55,000   245,000   0   0 
TOM THUMB - OAKDALE, MN  187,635   351,000   379,000   1,155   0 
TOM THUMB - PAYNESVILLE, MN  0   30,800   334,200   0   0 
TOM THUMB - PINE CITY, MN  0   82,800   357,200   0   0 
TOM THUMB - SAUK RAPIDS, MN  0   25,000   225,000   0   0 
TOM THUMB - SHOREVIEW, MN  0   63,300   266,700   0   0 
TOM THUMB - WINSTED, MN  143,404   35,200   374,800   0   0 
U.H. MEDICAL - ST. PAUL, MN  4,849,584   0   7,407,752   0   0 
VIROMED - EDEN PRAIRIE, MN  2,575,827   666,000   4,197,634   0   0 
WEDGEWOOD - SWEETWATER, GA  1,326,222   334,346   3,637,532   0   0 
WEST LAKE CENTER - FOREST LAKE, MN  3,975,973   2,396,600   5,610,507   0   0 
WEST VILLAGE CENTER - CHANHASSEN, MN  12,047,805   5,035,000   15,815,000   18,446   0 
WILSON’S LEATHER - BROOKLYN PARK, MN  8,986,343   1,368,000   11,642,645   42,969   0 
   
   
   
   
   
 
 
TOTAL COMMERCIAL
 $153,650,796  $32,300,258  $241,671,273  $2,424,677  $410,901 
   
   
   
   
   
 
UNDEVELOPED LAND                    
ANDOVER, MN $0  $150,000  $0  $0  $0 
CENTERVILLE, MN  0   100,000   0   0   0 
INVER GROVE, MN  100,014   560,000   0   0   0 
KALISPELL, MT  0   1,400,000   0   0   0 
LIBBY, MT  0   150,000   0   0   0 
LONG PRAIRIE, MN  0   150,000   0   0   0 
PRIOR LAKE, MN  0   50,000   0   0   0 
RIVER FALLS, WI  0   200,000   0   0   0 
   
   
   
   
   
 
 
TOTAL UNDEVELOPED LAND
 $100,014  $2,760,000  $0  $0  $0 
   
   
   
   
   
 
 
TOTALS
 $539,397,202  $91,795,729  $812,136,852  $13,859,935  $1,988,286 
   
   
   
   
   
 

F-40

APARTMENTS - CONTINUED
LAND
BUILDING & 
IMPROVEMENTS
TOTAL
ACCUMULATED DEPRECIATION
DATE 
ACQUIRED
LIFE ON WHICH 
LATEST INCOME 
STATEMENT IS COMPUTED
 
    
OLYMPIC VILLAGE - - BILLINGS, MT
$ 1,164,000
$        10,819,207
$  11,983,207
      471,658
2001
40 years
OXBOW - SIOUX FALLS, SD
404,072
4,658,972
5,063,044
875,125
1994
24-40 years
PARK EAST APTS - - FARGO, ND
      83,000
         5,113,596
   5,196,596
         522,759
1997
12-40 years
PARK MEADOWS - WAITE PARK, MN
1,143,450
10,866,733
12,010,183
1,684,752
1997
40 years
PARKWAY APTS - BEULAH, ND
7,000
174,421
181,421
34,851
1988
5-40 years
PEBBLE SPRINGS - - BISMARCK, ND
7,200
789,599
796,799
51,938
2000
40 years
PINE CONE APTS - - FORT COLLINS, CO
904,545
12,417,920
13,322,465
2,189,659
1994
40 years
PINEHURST APTS - - BILLINGS, MT
71,500
679,810
751,310
3,541
2002
40 years
POINTE WEST APTS - - MINOT, ND
240,000
4,074,422
4,314,422
838,182
1994
24-40 years
PRAIRIE WINDS APTS - - SIOUX FALLS, SD
144,097
1,882,939
2,027,036
445,239
1993
24-40 years
PRAIRIEWOOD MEADOWS - - FARGO, ND
280,000
2,616,253
2,896,253
121,315
2001
40 years
RIDGE OAKS APTS - - SIOUX CITY, IA
178,100
4,417,527
4,595,627
222,845
2001
40 years
RIMROCK APTS - BILLINGS, MT
329,708
3,657,610
3,987,318
257,800
2000
40 years
ROCKY MEADOWS 96 - - BILLINGS, MT
655,985
6,116,526
6,772,511
860,379
1996
40 years
ROSEWOOD/OAKWOOD - - SIOUX FALLS, SD
542,800
5,251,577
5,794,377
1,044,188
1996
40 years
SHERWOOD APTS - TOPEKA, KS
1,150,000
15,118,055
16,268,055
994,218
2000
40 years
SOUTH POINTE - MINOT, ND
550,000
9,831,859
10,381,859
1,477,321
1995
24-40 years
SOUTHVIEW APTS - - MINOT, ND
185,000
548,498
733,498
111,848
1994
24-40 years
SOUTHWIND APTS - - GRAND FORKS,ND
400,000
5,688,737
6,088,737
914,243
1996
24-40 years
SUNSET TRAIL I - - ROCHESTER, MN
168,188
7,604,646
7,772,834
297,318
2001
40 years
SUNSET TRL II & III-ROCHESTER, MN
336,376
6,851,383
7,187,759
105,991
2002
40 years
SWEETWATER PROP-DEVILS LAKE,ND
90,767
1,614,417
1,705,184
963,270
1972
5-40 years
THOMASBROOK - LINCOLN, NE
600,000
9,555,696
10,155,696
716,299
2000
40 years
VALLEY PARK MANOR - - GRAND FORKS, ND
293,500
4,878,431
5,171,931
358,424
2000
40 years
VAN MALL WOODS - - VANCOUVER, WA
600,000
5,591,712
6,191,712
504,122
1999
40 years
WEST STONEHILL - - ST. CLOUD, MN
939,000
11,031,748
11,970,748
1,857,746
1995
40 years
WESTWOOD PARK - BISMARCK, ND
161,114
2,092,638
2,253,752
218,759
1999
40 years
WOODRIDGE APTS - - ROCHESTER, MN
     370,000
          6,479,155
     6,849,155
           915,623
1996
40 years
               TOTAL
$30,466,333
$      359,464,121
$389,930,454
$     41,659,040

F-36


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002

Schedule XIIII
REAL ESTATE AND ACCUMULATED DEPRECIATION(continued)

                         
                      LIFE ON WHICH
                      LATEST INCOME
      BUILDING &     ACCUMULATED DATE STATEMENT IS
APARTMENTS LAND IMPROVEMENTS TOTAL DEPRECIATION ACQUIRED COMPUTED

 
 
 
 
 
 
408 1ST STREET SE - MINOT, ND $10,000  $36,907  $46,907  $31,465   2001  40 years
APPLEWOOD ON THE GREEN - OMAHA, NE  706,200   11,123,030   11,829,230   362,511   2001  40 years
BEULAH CONDOS - BEULAH, ND  6,360   483,501   489,861   338,077   1983  15-40 years
BISON PROPERTIES - CARRINGTON, ND  100,210   559,385   659,595   390,487   1972  25-40 years
CANDLELIGHT APTS - FARGO, ND  80,040   1,002,464   1,082,504   244,007   1993  24-40 years
CANYON LAKE APTS - RAPID CITY, SD  304,500   3,991,910   4,296,410   163,846   2001  40 years
CASTLE ROCK - BILLINGS, MT  736,000   5,354,294   6,090,294   600,455   1999  40 years
CENTURY APTS - WILLISTON, ND  200,000   4,224,030   4,424,030   1,745,952   1986  35-40 years
CHATEAU APTS - MINOT, ND  122,000   2,518,773   2,640,773   328,693   1997  12-40 years
CLEARWATER - BOISE, ID  585,000   3,309,385   3,894,385   394,883   1999  40 years
COLTON HEIGHTS - MINOT, ND  80,000   901,775   981,775   469,256   1996  40 years
COTTONWOOD LAKE - BISMARCK, ND  1,055,862   12,829,192   13,885,054   1,384,242   1999  40 years
COUNTRY MEADOWS PHS I - BILLINGS, MT  245,624   4,132,039   4,377,663   452,798   1984  33-40 years
COUNTRY MEADOWS PHS II - BILLINGS, MT  245,624   4,124,383   4,370,007   452,798   1997  40 years
CRESTVIEW APTS - BISMARCK, ND  235,000   5,061,570   5,296,570   1,126,379   1994  24-40 years
CROWN COLONY - TOPEKA, KS  620,000   10,487,714   11,107,714   956,063   2000  40 years
DAKOTA ARMS - MINOT, ND  50,000   597,669   647,669   114,633   1996  24-40 years
DAKOTA HILL AT VALLEY RCH - IRVING, TX  3,650,000   34,447,248   38,097,248   2,796,712   2000  40 years
EAST PARK APTS - SIOUX FALLS, SD  115,200   2,486,404   2,601,604   50,426   2002  40 years
EASTGATE PROPERTIES - MOORHEAD, MN  23,917   2,582,611   2,606,528   1,743,936   1970  33-40 years
FOREST PARK ESTATES - G. FORKS, ND  810,000   7,062,524   7,872,524   1,768,291   1993  24-40 years
HERITAGE MANOR - ROCHESTER, MN  403,256   7,584,883   7,988,139   927,649   1999  40 years
IVY CLUB - VANCOUVER, WA  1,274,000   12,016,832   13,290,832   1,191,887   1999  40 years
JENNER PROPERTIES - GRAND FORKS, ND  201,000   1,792,372   1,993,372   270,995   1996  40 years
KIRKWOOD APTS - BISMARCK, ND  449,290   3,397,268   3,846,558   520,899   1997  12-40 years
LANCASTER APTS - ST CLOUD, MN  289,000   2,998,489   3,287,489   245,363   2000  40 years
LEGACY APTS - GRAND FORKS, ND  1,361,855   9,777,675   11,139,530   1,577,904   1996  24-40 years
LEGACY IV - GRAND FORKS, ND  725,277   6,391,769   7,117,046   549,681   2000  40 years
LONETREE APTS - HARVEY, ND  13,584   245,450   259,034   63,904   1991  24-40 years
MAGIC CITY APTS - MINOT, ND  462,000   4,708,162   5,170,162   701,329   1997  12-40 years
MEADOWS PHASE I & II - JAMESTOWN, ND  111,550   3,652,478   3,764,028   319,414   2000  40 years
MEADOWS PHASE III - JAMESTOWN, ND  55,775   2,142,921   2,198,696   86,970   2002  40 years
MIRAMONT - FORT COLLINS, CO  1,470,000   13,091,890   14,561,890   2,153,583   1996  40 years
NEIGHBORHOOD APTS - CO. SPRINGS, CO  1,033,592   10,665,246   11,698,838   1,813,819   1996  40 years
NORTH POINTE - BISMARCK, ND  143,500   2,315,272   2,458,772   427,488   1995  24-40 years
OAKMONT APTS - SIOUX FALLS, SD  422,915   5,018,154   5,441,069   130,021   2002  40 years
OLYMPIC VILLAGE - BILLINGS, MT  1,164,000   10,926,811   12,090,811   765,069   2001  40 years
OXBOW - SIOUX FALLS, SD  404,072   4,776,646   5,180,718   1,001,025   1994  24-40 years

F-41


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

OFFICE BUILDINGS
LAND
BUILDING & 
IMPROVEMENTS
TOTAL
ACCUMULATED DEPRECIATION
DATE
ACQUIRED
LIFE ON WHICH 
LATEST INCOME 
STATEMENT IS 
COMPUTED
 
    
1ST AVENUE BUILDING - - MINOT, ND
$       30,000
$           507,189
$      537,189
$          409,196
1981
33-40 years
12 SOUTH MAIN - MINOT, ND
29,000
382,487
411,487
17,998
2001
40 years
17 SOUTH MAIN - MINOT, ND
15,000
75,000
90,000
3,359
2001
40 years
401 SOUTH MAIN - - MINOT, ND
70,600
546,682
617,282
181,908
1987
24-40 years
2030 CLIFF ROAD - - EAGAN, MN
145,900
836,863
982,763
21,789
1986
19-40 years
7901 FLYING CLOUD DR - EDEN PRAIRIE, MN
1,062,000
4,098,600
5,160,600
252,715
2000
40 years
BLOOMINGTON BUS PLAZA - BLMGTN, MN
1,300,000
6,145,108
7,445,108
83,131
2001
40 years
BURNSVILLE BLUFFS - - BURNSVILLE, MN
300,300
2,156,349
2,456,649
56,084
2001
40 years
COLD SPRING CENTER - - ST. CLOUD, MN
588,000
7,809,336
8,397,336
203,364
2001
40 years
CREEKSIDE OFF BLDG - - BILLINGS, MT
311,310
1,734,479
2,045,789
379,292
1992
40 years
INTERLACHEN CORP CTR - EDINA, MN
1,650,000
15,041,306
16,691,306
272,918
2001
40 years
LEXINGTON COMMERCE CTR - EAGAN, MN
453,400
5,036,323
5,489,723
297,976
2000
40 years
MENDOTA CTR I - MENDOTA HGTS, MN
1,570,253
8,626,190
10,196,443
8,986
2002
40 years
MENDOTA CTR II - - MENDOTA HGTS, MN
1,073,951
6,940,612
8,014,563
7,230
2002
40 years
MENDOTA CTR III - - MENDOTA HGTS, MN
1,500,986
5,352,832
6,853,818
5,576
2002
40 years
MENDOTA CTR IV - - MENDOTA HGTS, MN
1,385,330
7,219,207
8,604,537
7,520
2002
40 years
MENDOTA N. CTR - - MENDOTA HGTS, MN
1,331,383
16,279,516
17,610,899
16,958
2002
40 years
NICOLLET VII - BURNSVILLE, MN
429,400
6,931,270
7,360,670
180,502
2001
40 years
NORTHGATE II - MAPLE GROVE, MN
357,800
2,000,093
2,357,893
117,558
2000
40 years
PILLSBURY BUSINESS CENTER - EDINA, MN
284,400
1,558,570
1,842,970
40,574
2001
40 years
PLYMOUTH IV & V - PLYMOUTH, MN
640,500
13,707,290
14,347,790
335,881
2001
40 years
SOUTHDALE MEDICAL CENTER - EDINA, MN
3,500,000
29,088,538
32,588,538
933,910
2001
40 years
SOUTHEAST TECH CENTER - EAGAN, MN
559,500
5,556,354
6,115,854
331,121
2000
40 years
THRESHER SQUARE EAST - MPLS, MN
645,661
5,915,114
6,560,775
43,131
2002
40 years
THRESHER SQUARE WEST - MPLS, MN
448,680
4,110,503
4,559,183
29,972
2002
40 years
WAYROAD - MINNETONKA, MN
530,000
4,864,985
5,394,985
5,223
2002
40 years
WIRTH CORP CTR - - GLDN VALLEY, MN
      970,000
         7,659,281
8,629,281
               7,978
2002
40 years
               TOTAL
$21,183,354
$     170,180,077
$191,363,431
$       4,251,851
 
 
 
 
 
 
 
 
 
 
 
 
COMMERCIAL
 
 
 
 
AMERICA'S BEST WAREHOUSE - BOISE, ID
$     765,000
$         4,023,295
$   4,788,295
$       1,050,581
1994
40 years
AMERITRADE - OMAHA, NE
326,500
8,022,298
8,348,798
607,382
1999
40 years
ARROWHEAD SHOPPING CTR - MINOT, ND
100,359
2,905,060
3,005,419
2,255,939
1973
15 1/2-40 years
BARNES & NOBLE - - FARGO, ND
540,000
2,784,131
3,324,131
516,411
1994
40 years
BARNES & NOBLE - - OMAHA, NE
600,000
3,099,197
3,699,197
503,611
1995
40 years
CARMIKE THEATRE - - GRAND FORKS, ND
183,515
2,362,222
2,545,737
442,854
1994
40 years
COMPUSA - KENTWOOD, MI
225,000
1,896,474
2,121,474
259,885
1996
40 years
CONSECO BLDG - RAPID CITY, SD
285,000
6,759,870
7,044,870
302,737
2001
40 years

F-37


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002

Schedule XIIII
REAL ESTATE AND ACCUMULATED DEPRECIATION-(continued)

                          
                       LIFE ON WHICH
                       LATEST INCOME
       BUILDING &     ACCUMULATED DATE STATEMENT IS
APARTMENTS - CONTINUED LAND IMPROVEMENTS TOTAL DEPRECIATION ACQUIRED COMPUTED

 
 
 
 
 
 
PARK EAST APTS - FARGO, ND $83,000  $5,192,861  $5,275,861  $660,354   1997  12-40 years
PARK MEADOWS - WAITE PARK, MN  1,143,450   11,314,553   12,458,003   2,063,587   1997  40 years
PARKWAY APTS - BEULAH, ND  7,000   192,730   199,730   42,074   1988  5-40 years
PEBBLE SPRINGS - BISMARCK, ND  7,200   798,068   805,268   72,613   2000  40 years
PINE CONE APTS - FORT COLLINS, CO  904,545   12,592,794   13,497,339   2,520,279   1994  40 years
PINEHURST APTS - BILLINGS, MT  71,500   695,294   766,794   21,123   2002  40 years
POINTE WEST APTS - MINOT, ND  240,000   4,325,174   4,565,174   965,125   1994  24-40 years
PRAIRIE WINDS APTS - SIOUX FALLS, SD  144,097   1,910,443   2,054,540   496,987   1993  24-40 years
PRAIRIEWOOD MEADOWS - FARGO, ND  280,000   2,736,210   3,016,210   195,895   2001  40 years
RIDGE OAKS APTS - SIOUX CITY, IA  178,100   4,587,304   4,765,404   355,867   2001  40 years
RIMROCK APTS - BILLINGS, MT  329,708   3,673,962   4,003,670   354,098   2000  40 years
ROCKY MEADOWS 96 - BILLINGS, MT  655,985   6,127,610   6,783,595   1,023,304   1996  40 years
ROSEWOOD/OAKWOOD - SIOUX FALLS, SD  542,800   5,362,538   5,905,338   1,202,790   1996  40 years
SHERWOOD APTS - TOPEKA, KS  1,150,000   15,268,339   16,418,339   1,400,878   2000  40 years
SOUTH POINTE - MINOT, ND  550,000   9,868,770   10,418,770   1,733,096   1995  24-40 years
SOUTHVIEW APTS - MINOT, ND  185,000   566,895   751,895   129,218   1994  24-40 years
SOUTHWIND APTS - GRAND FORKS, ND  400,000   5,832,703   6,232,703   1,077,782   1996  24-40 years
SUNSET TRAIL PHS I - ROCHESTER, MN  168,188   7,620,264   7,788,452   489,616   2001  40 years
SUNSET TRAIL PHS II & III - ROCHESTER, MN  336,376   6,837,095   7,173,471   274,573   2002  40 years
SWEETWATER PROP - DEVILS LAKE, ND  90,767   1,656,513   1,747,280   1,018,723   1972  5-40 years
SYCAMORE VILLAGE APTS - SIOUX FALLS, SD  100,800   1,355,220   1,456,020   27,603   2002  40 years
THOMASBROOK - LINCOLN, NE  600,000   9,703,237   10,303,237   1,017,672   2000  40 years
VALLEY PARK MANOR - GRAND FORKS, ND  293,500   4,999,511   5,293,011   506,962   2000  40 years
VAN MALL WOODS - VANCOUVER, WA  600,000   5,673,684   6,273,684   654,354   1999  40 years
WEST STONEHILL - ST. CLOUD, MN  939,000   11,887,835   12,826,835   2,198,480   1995  40 years
WESTWOOD PARK - BISMARCK, ND  161,114   2,208,073   2,369,187   286,435   1999  40 years
WOODRIDGE APTS - ROCHESTER, MN  370,000   6,611,477   6,981,477   1,100,155   1996  40 years
   
   
   
   
         
 
TOTAL APARTMENTS
 $30,498,333  $368,418,283  $398,916,616  $50,552,553         
   
   
   
   
         

F-42


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003


COMMERCIAL - CONTINUED
LAND
BUILDING & 
IMPROVEMENTS
TOTAL
ACCUMULATED DEPRECIATION
DATE
ACQUIRED
LIFE ON WHICH 
LATEST INCOME 
STATEMENT IS 
COMPUTED
 
    
COTTAGE GROVE STRIP CTR - C. GROVE, MN
$    321,078
$            795,010
$   1,116,088
$            15,832
2001
40 years
DEWEY HILL BUSINESS CENTER - EDINA, MN
985,000
3,884,054
4,869,054
126,734
2001
40 years
EAST GRAND STATION - - EAST G. FORKS, MN
150,000
1,242,251
1,392,251
76,217
2000
40 years
EDGEWOOD VISTA - - BELGRADE, MT
14,300
439,194
453,494
30,327
2000
40 years
EDGEWOOD VISTA - - BILLINGS, MT
130,000
850,218
980,218
82,270
1999
40 years
EDGEWOOD VISTA - - COLUMBUS, NE
14,300
441,326
455,626
30,318
2000
40 years
EDGEWOOD VISTA - - DULUTH, MN
390,000
6,737,903
7,127,903
269,675
2000
40 years
EDGEWOOD VISTA - - EAST GRAND FORKS, MN
25,000
1,405,136
1,430,136
120,631
1997
40 years
EDGEWOOD VISTA - - FREMONT, NE
56,000
496,172
552,172
16,948
2001
40 years
EDGEWOOD VISTA - - GRAND ISLAND, NE
14,300
441,326
455,626
30,318
2000
40 years
EDGEWOOD VISTA - - HASTINGS, NE
13,971
557,568
571,539
18,687
2001
40 years
EDGEWOOD VISTA - - KALISPELL, MT
70,000
518,113
588,113
15,501
2001
40 years
EDGEWOOD VISTA - - MINOT, ND
260,000
6,010,707
6,270,707
678,710
1997
40 years
EDGEWOOD VISTA - - MISSOULA, MT
108,900
853,528
962,428
117,360
1997
40 years
EDGEWOOD VISTA - - OMAHA, NE
88,567
552,685
641,252
16,972
2001
40 years
EDGEWOOD VISTA - - SIOUX FALLS, SD
130,000
844,739
974,739
81,793
1999
40 years
EDGEWOOD VISTA - - VIRGINIA, MN
246,370
6,712,013
6,958,383
6,992
2002
40 years
HEALTHEAST MED CTR - WDBRY & ST JHNS, MN
3,238,275
18,362,724
21,600,999
898,916
2001
40 years
HOSPITALITY ASSOC - - MINNETONKA, MN
40,000
365,548
405,548
21,721
2001
40 years
GREAT PLAINS SOFTWARE - - FARGO, ND
125,501
15,249,653
15,375,154
1,032,383
2000
40 years
LINDBERG BLDG - EDEN PRAIRIE, MN
198,000
1,410,535
1,608,535
328,896
1992
40 years
MAPLEWOOD SQUARE - - ROCHESTER, MN
3,275,000
8,631,217
11,906,217
604,014
2000
40 years
MED PARK MALL - GRAND FORKS, ND
680,500
5,016,088
5,696,588
280,912
2000
40 years
MINOT PLAZA - MINOT, ND
50,000
469,615
519,615
110,117
1993
40 years
MORGAN CHEMICAL - - NEW BRIGHTON, MN
240,000
2,188,810
2,428,810
2,284
2002
40 years
PETCO WAREHOUSE - - FARGO, ND
324,148
954,786
1,278,934
178,288
1994
40 years
PIONEER SEED - MOORHEAD, MN
56,925
596,951
653,876
151,878
1992
40 years
STERNER LIGHTING - - WINSTED, MN
100,000
900,789
1,000,789
28,869
2001
40 years
STONE CONTAINER - - FARGO, ND
440,251
6,665,315
7,105,566
766,890
1995
40 years
STONE CONTAINER - - ROSEVILLE, MN
810,000
7,455,238
8,265,238
69,742
2001
40 years
STONE CONTAINER - - WACONIA, MN
165,000
1,501,518
1,666,518
64,127
2001
40 years
VIROMED - EDEN PRAIRIE, MN
666,000
4,197,634
4,863,634
336,610
1999
40 years
WEDGEWOOD - LITHIA SPRINGS, GA
     334,346
         3,637,532
    3,971,878
            464,296
1996
40 years
            TOTAL
$16,787,106
$     142,238,445
$159,025,551
$      13,014,626
 
 
 
 
 
 
 
 
 
TOTAL REAL ESTATE AND ACCUMULATED 
     DEPRECIATION
$68,436,793
   $    671,882,643
$740,319,436
$     58,925,517
 
 

F-38


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002

Schedule XIIII
REAL ESTATE AND ACCUMULATED DEPRECIATION-(continued)

                          
                       LIFE ON WHICH
                       LATEST INCOME
       BUILDING &     ACCUMULATED DATE STATEMENT IS
OFFICE BUILDINGS LAND IMPROVEMENTS TOTAL DEPRECIATION ACQUIRED COMPUTED

 
 
 
 
 
 
17 SOUTH MAIN - MINOT, ND $15,000  $75,717  $90,717  $5,274   2001  40 years
1ST AVENUE BUILDING - MINOT, ND  30,000   509,940   539,940   432,438   1981  33-40 years
2030 CLIFF ROAD - EAGAN, MN  145,900   836,863   982,763   42,711   1986  19-40 years
401 SOUTH MAIN - MINOT, ND  70,600   551,535   622,135   196,598   1987  24-40 years
7901 FLYING CLOUD DR - EDEN PRAIRIE, MN  1,062,000   4,688,837   5,750,837   381,060   2000  40 years
BLMNGTN BUS PLAZA - BLOOMINGTON, MN  1,300,000   6,287,358   7,587,358   243,351   2001  40 years
BRENWOOD - MINNETONKA, MN  1,762,100   12,444,323   14,206,423   177,474   2002  40 years
BURNSVILLE BLUFFS - BURNSVILLE, MN  300,300   2,153,611   2,453,911   109,924   2001  40 years
CENTRAL BANK OFFICE - EDEN PRAIRIE, MN  531,000   4,069,000   4,600,000   21,193   2003  40 years
CHIROPRACTOR OFF BLDG - GRNWD, MN  189,000   141,000   330,000   734   2003  40 years
COLD SPRING CENTER - ST. CLOUD, MN  588,000   7,906,269   8,494,269   403,208   2001  40 years
INTERLACHEN CORP CENTER - EAGAN, MN  1,650,000   15,041,307   16,691,307   658,555   2001  40 years
LEXINGTON COMMERCE CTR - EAGAN, MN  453,400   5,370,678   5,824,078   425,082   2000  40 years
MENDOTA CTR I - MENDOTA HEIGHTS, MN  1,570,253   5,433,880   7,004,133   167,176   2002  40 years
MENDOTA CTR II - MENDOTA HEIGHTS, MN  1,073,951   10,464,778   11,538,729   295,190   2002  40 years
MENDOTA CTR III - MENDOTA HEIGHTS, MN  1,500,986   5,202,970   6,703,956   153,307   2002  40 years
MENDOTA CTR IV - MENDOTA HEIGHTS, MN  1,385,330   7,319,807   8,705,137   204,220   2002  40 years
MENDOTA NORTHLAND CTR - M. HGHTS, MN  1,331,383   16,329,038   17,660,421   446,899   2002  40 years
NICOLLET VII - BURNSVILLE, MN  429,400   6,951,270   7,380,670   354,895   2001  40 years
NORTHGATE II - MAPLE GROVE, MN  357,800   2,000,093   2,357,893   167,092   2000  40 years
PAUL LARSON CLINIC - EDINA, MN  351,282   661,680   1,012,962   8,400   2002  40 years
PILLSBURY BUSINESS CENTER - EDINA, MN  284,400   1,558,201   1,842,601   79,529   2001  40 years
PLAZA VII - BOISE, ID  300,000   3,093,162   3,393,162   22,480   2003  40 years
PLYMOUTH IV & V - PLYMOUTH, MN  640,500   13,707,290   14,347,790   661,181   2001  40 years
SOUTHDALE EXPANSION - EDINA, MN  0   7,223,906   7,223,906   0   2003  40 years
SOUTHDALE MEDICAL CENTER - EDINA, MN  3,500,000   29,596,379   33,096,379   1,569,405   2001  40 years
SOUTHEAST TECH CENTER - EAGAN, MN  559,500   5,556,354   6,115,854   470,660   2000  40 years
THREE PARAMOUNT PLAZA - BLMNGTN, MN  1,260,712   6,618,815   7,879,527   158,790   2002  40 years
THRESHER SQUARE EAST - MPLS, MN  645,661   5,916,864   6,562,525   191,106   2002  40 years
THRESHER SQUARE WEST - MPLS, MN  448,680   4,112,253   4,560,933   132,832   2002  40 years
WAYROAD - MINNETONKA, MN  530,000   4,915,195   5,445,195   128,291   2002  40 years
WESTGATE - BOISE, ID  1,000,000   10,648,328   11,648,328   77,290   2003  40 years
WIRTH CORP CENTER - GOLDEN VALLEY, MN  970,000   7,673,238   8,643,238   202,200   2002  40 years
   
   
   
   
         
 
TOTAL OFFICE BUILDINGS
 $26,237,138  $215,059,939  $241,297,077  $8,588,545         
   
   
   
   
         

F-43


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
-(continued)

                         
                      LIFE ON WHICH
                      LATEST
                      INCOME
      BUILDING &     ACCUMULATED DATE STATEMENT IS
COMMERCIAL - CONTINUED LAND IMPROVEMENTS TOTAL DEPRECIATION ACQUIRED COMPUTED

 
 
 
 
 
 
ABBOTT NORTHWEST - SARTELL, MN $0  $13,636,966  $13,636,966  $210,396   2002  40 years
AIRPORT MEDICAL - BLOOMINGTON, MN  0   4,678,418   4,678,418   73,100   2002  40 years
AMERITRADE - OMAHA, NE  326,500   8,022,298   8,348,798   807,939   1999  40 years
ANOKA STRIP CENTER - ANOKA, MN  123,200   601,800   725,000   3,134   2003  40 years
ARROWHEAD SHOPPING CTR - MINOT, ND  100,359   2,953,602   3,053,961   2,293,192   1973  15 1/2-40 years
BARNES & NOBLE - FARGO, ND  540,000   2,734,996   3,274,996   585,589   1994  40 years
BARNES & NOBLE - OMAHA, NE  600,000   3,099,197   3,699,197   581,091   1995  40 years
CARMIKE THEATRE - GRAND FORKS, ND  183,515   2,362,222   2,545,737   501,909   1994  40 years
CHAMPION AUTO - FOREST LAKE, MN  49,600   446,400   496,000   2,320   2003  40 years
CHECKERS AUTO - FARIBAULT, MN  83,400   256,600   340,000   1,336   2003  40 years
CHECKERS AUTO - ROCHESTER, MN  76,200   363,800   440,000   1,895   2003  40 years
CONSECO BUILDING - RAPID CITY, SD  285,000   6,761,826   7,046,826   471,768   2001  40 years
DEWEY HILL BUSINESS CENTER - EDINA, MN  985,000   3,905,177   4,890,177   225,632   2001  40 years
DILLY LILY - ST. LOUIS PARK, MN  168,000   172,000   340,000   896   2003  40 years
DIXON AVE INDUST PARK - DES MOINES, IA  1,438,780   11,462,099   12,900,879   153,794   2002  40 years
EAGAN PDQ - EAGAN, MN  214,400   568,496   782,896   2,425   2003  40 years
EAGAN RETAIL CENTER I - EAGAN, MN  196,000   314,405   510,405   1,271   2003  40 years
EAGAN RETAIL CENTER II - EAGAN, MN  291,300   1,057,414   1,348,714   4,577   2003  40 years
EAST GRAND STATION - E GRND FORKS, ND  150,000   1,242,251   1,392,251   107,273   2000  40 years
EDGEWOOD VISTA - BILLINGS, MT  130,000   850,218   980,218   103,526   1999  40 years
EDGEWOOD VISTA - DULUTH, MN  390,000   6,691,519   7,081,519   454,395   2000  40 years
EDGEWOOD VISTA PHSE III - DULUTH, MN  0   4,623,938   4,623,938   0   2003  40 years
EDGEWOOD VISTA - SIOUX FALLS, SD  130,000   844,739   974,739   102,912   1999  40 years
EDGEWOOD VISTA - BELGRADE, MT  14,300   439,194   453,494   41,191   2000  40 years
EDGEWOOD VISTA - COLUMBUS, NE  14,300   441,326   455,626   41,180   2000  40 years
EDGEWOOD VISTA - E GRAND FORKS, MN  25,000   1,405,136   1,430,136   155,760   1997  40 years
EDGEWOOD VISTA - FREMONT, ND  56,000   496,172   552,172   29,352   2001  40 years
EDGEWOOD VISTA - GRAND ISLAND, NE  14,300   441,326   455,626   41,180   2000  40 years
EDGEWOOD VISTA - MISSOULA, MT  108,900   853,528   962,428   138,698   1997  40 years
EDGEWOOD VISTA - OMAHA, NE  88,567   552,685   641,252   30,186   2001  40 years
EDGEWOOD VISTA - HASTINGS, NE  13,971   557,568   571,539   31,751   2001  40 years
EDGEWOOD VISTA - KALISPELL, MT  70,000   518,113   588,113   28,454   2001  40 years
EDGEWOOD VISTA - MINOT, ND  260,000   6,010,707   6,270,707   828,978   1997  40 years
EDGEWOOD VISTA - VIRGINIA, MN  246,370   6,823,999   7,070,369   177,475   2002  40 years
ERNST HOME CENTER - KALISPELL, MT  250,000   2,250,000   2,500,000   11,719   2003  40 years
EVERGREEN SHOPPING CTR - PINE CITY, MN  154,200   2,648,029   2,802,229   13,787   2003  40 years
EXCELSIOR RETAIL CTR - EXCELSIOR, MN  274,500   625,500   900,000   3,258   2003  40 years
EXPRESS SHOPPING CENTER - FARGO, ND  305,000   1,120,000   1,425,000   5,833   2003  40 years
GREAT PLAINS SOFTWARE - FARGO, ND  125,501   15,249,653   15,375,154   1,413,624   2000  40 years

F-44


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
-(continued)

                         
                      LIFE ON WHICH
                      LATEST
                      INCOME
      BUILDING &     ACCUMULATED DATE STATEMENT IS
COMMERCIAL - CONTINUED LAND IMPROVEMENTS TOTAL DEPRECIATION ACQUIRED COMPUTED

 
 
 
 
 
 
HEALTHEAST MED CTR - WOODBURY & ST. JOHNS, MN $3,238,275  $18,362,724  $21,600,999  $1,357,963   2001  40 years
HOSPITALITY ASSOC - MINNETONKA, MN  40,000   360,898   400,898   41,770   2001  40 years
INTERSTATE BAKERY - MOUNDS VIEW, MN  47,100   242,900   290,000   1,265   2003  40 years
INTERSTATE BAKERY - ST. PAUL, MN  70,400   249,600   320,000   1,300   2003  40 years
INVER GROVE CTR - PDQ - INVER GROVE HEIGHTS, MN  220,700   719,300   940,000   3,746   2003  40 years
JAMESTOWN MALL - JAMESTOWN, ND  297,000   1,024,021   1,321,021   5,385   2003  40 years
LINDBERG BUILDING - EDEN PRAIRIE, MN  198,000   1,953,601   2,151,601   369,251   1992  40 years
MAPLEWOOD SQUARE - ROCHESTER, MN  3,275,000   8,631,217   11,906,217   820,744   2000  40 years
MED PARK MALL - GRAND FORKS, ND  680,500   4,968,099   5,648,599   406,063   2000  40 years
METAL IMPROVEMENT CO - N. BRIGHTON, MN  240,000   2,209,056   2,449,056   57,338   2002  40 years
MINOT PLAZA - MINOT, ND  50,000   471,350   521,350   122,574   1993  40 years
PAMIDA - LADYSMITH, WI  89,100   1,410,900   1,500,000   7,349   2003  40 years
PAMIDA - LIVINGSTON, MT  226,950   1,573,050   1,800,000   8,193   2003  40 years
PARK DENTAL - BROOKLYN, MN  185,000   2,767,052   2,952,052   43,235   2002  40 years
PDQ CENTER - MOUND, MN  100,000   260,000   360,000   1,354   2003  40 years
PDQ CENTER - PRIOR LAKE, MN  202,120   768,626   970,746   3,998   2003  40 years
PETCO WAREHOUSE - FARGO, ND  324,148   954,786   1,278,934   202,158   1994  40 years
PIONEER SEED - MOORHEAD, MN  56,925   596,951   653,876   166,802   1992  40 years
PLAZA SHOPPING CENTER - SCHOFIELD, WI  175,000   1,575,000   1,750,000   8,203   2003  40 years
PRIOR LAKE PEAK - PRIOR LAKE, MN  47,880   430,920   478,800   1,262   2003  40 years
SAM GOODY/MUSICLAND - WILLMAR, MN  170,400   229,600   400,000   1,196   2003  40 years
STERNER LIGHTING - WINSTED, MN  100,000   900,789   1,000,789   54,530   2001  40 years
STONE CONTAINER - ROSEVILLE, MN  810,000   7,440,115   8,250,115   255,745   2001  40 years
STONE CONTAINER - WACONIA, MN  165,000   1,501,518   1,666,518   101,665   2001  40 years
STONE CONTAINER - FARGO, ND  440,251   6,665,315   7,105,566   933,522   1995  40 years
STRIP CENTER I - BURNSVILLE, MN  207,500   775,924   983,424   4,169   2003  40 years
STRIP CENTER II - BURNSVILLE, MN  291,300   468,700   760,000   2,441   2003  40 years
THOMASVILLE - KENTWOOD, MI  225,000   1,896,474   2,121,474   307,297   1996  40 years
TOM THUMB - ANDOVER, MN  103,700   176,300   280,000   918   2003  40 years
TOM THUMB - BETHEL, MN  32,000   478,000   510,000   2,490   2003  40 years
TOM THUMB - BLAINE, MN  120,800   399,200   520,000   2,079   2003  40 years
TOM THUMB - BUFFALO, MN  130,700   329,300   460,000   1,715   2003  40 years
TOM THUMB - CENTERVILLE, MN  78,000   252,000   330,000   1,313   2003  40 years
TOM THUMB - GLENCOE, MN  52,300   477,700   530,000   2,488   2003  40 years
TOM THUMB - HAM LAKE, MN  143,400   391,600   535,000   2,040   2003  40 years
TOM THUMB - HOWARD LAKE, MN  22,000   358,000   380,000   1,865   2003  40 years
TOM THUMB - LAKELAND, MN  85,900   354,100   440,000   1,844   2003  40 years
TOM THUMB - LAKEVILLE, MN  121,000   1,240,008   1,361,008   7,184   2003  40 years

F-45


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
-(continued)

                          
                       LIFE ON WHICH
                       LATEST
                       INCOME
       BUILDING &     ACCUMULATED DATE STATEMENT IS
COMMERCIAL - CONTINUED LAND IMPROVEMENTS TOTAL DEPRECIATION ACQUIRED COMPUTED

 
 
 
 
 
 
TOM THUMB - LINDSTROM, MN $66,500  $253,500  $320,000  $1,320   2003  40 years
TOM THUMB - LINO LAKES, MN  120,800   319,200   440,000   1,663   2003  40 years
TOM THUMB - LONG PRAIRIE, MN  38,900   661,100   700,000   3,443   2003  40 years
TOM THUMB - MONTICELLO, MN  85,500   769,500   855,000   4,008   2003  40 years
TOM THUMB - MORA, MN  55,000   245,000   300,000   1,276   2003  40 years
TOM THUMB - OAKDALE, MN  351,000   380,155   731,155   1,978   2003  40 years
TOM THUMB - PAYNESVILLE, MN  30,800   334,200   365,000   1,741   2003  40 years
TOM THUMB - PINE CITY, MN  82,800   357,200   440,000   1,860   2003  40 years
TOM THUMB - SAUK RAPIDS, MN  25,000   225,000   250,000   1,172   2003  40 years
TOM THUMB - SHOREVIEW, MN  63,300   266,700   330,000   1,389   2003  40 years
TOM THUMB - WINSTED, MN  35,200   374,800   410,000   1,952   2003  40 years
UH MEDICAL - ST. PAUL, MN  0   7,407,752   7,407,752   115,746   2002  40 years
VIROMED - EDEN PRAIRIE, MN  666,000   4,197,634   4,863,634   441,551   1999  40 years
WEDGEWOOD - SWEETWATER, GA  334,346   3,637,532   3,971,878   563,262   1996  40 years
WEST LAKE CENTER - FOREST LAKE, MN  2,396,600   5,610,507   8,007,107   25,304   2003  40 years
WEST VILLAGE CENTER - CHANHASSEN, MN  5,035,000   15,833,446   20,868,446   77,405   2003  40 years
WILSON’S LEATHER - BROOKLYN PARK, MN  1,368,000   11,685,614   13,053,614   255,354   2002  40 years
   
   
   
   
         
 
TOTAL COMMERCIAL
 $32,300,258  $244,506,851  $276,807,109  $16,497,674         
   
   
   
   
         
UNDEVELOPED LAND                        
ANDOVER, MN $150,000  $0  $150,000  $0   2003  40 years
CENTERVILLE, MN  100,000   0   100,000   0   2003  40 years
INVER GROVE, MN  560,000   0   560,000   0   2003  40 years
KALISPELL, MT  1,400,000   0   1,400,000   0   2003  40 years
LIBBY, MT  150,000   0   150,000   0   2003  40 years
LONG PRAIRIE, MN  150,000   0   150,000   0   2003  40 years
PRIOR LAKE, MN  50,000   0   50,000   0   2003  40 years
RIVER FALLS, WI  200,000   0   200,000   0   2003  40 years
   
   
   
   
         
 
TOTAL UNDEVELOPED LAND
 $2,760,000  $0  $2,760,000  $0         
   
   
   
   
         
 
TOTALS
 $91,795,729  $827,985,073  $919,780,802  $75,638,772         
   
   
   
   
         

F-46


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
Reconciliations of total real estate carrying value for the three years ending April 30, 2003, 2002, 2001, and 20002001 are as follows:
 
2002
2001
2000
Balance at beginning of year
$  591,636,468
$   449,919,890
$   295,825,839
Additions during year
   
    acquisitions
143,280,342
141,040,413
155,284,745
    improvements and other
   8,708,331
       5,583,148
       7,041,248
 
$  743,625,141
$   596,543,451 
$   458,151,832
Deduction during year
   
    cost of real estate sold
-3,305,705
-4,906,983
-6,912,626
    impairment valuation
                   0
                     0
       - -1,319,316
Balance at close of year
$  740,319,436
$    591,636,468
$    449,919,890

              
   2003 2002 2001
   
 
 
Balance at beginning of year $740,319,436  $591,636,468  $449,919,890 
Additions during year            
 Commercial Real Estate  170,508,730   119,329,418   110,199,692 
 Residential Real Estate  3,938,053   23,950,924   32,842,600 
 Undeveloped Land  2,760,000   0   0 
 Improvements and Other  14,573,743   8,708,331   3,581,269 
   
   
   
 
  $932,099,962  $743,625,141  $596,543,451 
Deduction during year            
 Cost of Real Estate Sold  (11,907,657)  (3,305,705)  (4,906,983)
 Reclassification  (411,503)  0   0 
 Impairment Value  0   0   0 
   
   
   
 
Balance at close of year
 $919,780,802  $740,319,436  $591,636,468 
   
   
   
 

Reconciliations of accumulated depreciation for the three years ended April 30, 2003, 2002, 2001, and 2000,2001, are as follows:
 
         2002
         2001
         2000
Balance at beginning of year
$ 44,093,145
$ 33,232,952
$ 26,112,399
Additions during year
   
    provisions for depreciation
15,515,168
12,299,532
8,460,112
Deduction during year
   
    accumulated depreciation on real estate sold
     - -682,796
  -1,439,339
  -1,339,559
Balance at close of year
$ 58,925,517
$ 44,093,145
$ 33,232,952

             
  2003 2002 2001
  
 
 
Balance at beginning of year $58,925,517  $44,093,145  $33,232,952 
Additions during year provisions for depreciation  19,605,934   15,515,168   12,299,532 
Deduction during year accumulated depreciation on real estate sold  (2,892,679)  (682,796)  (1,439,339)
   
   
   
 
Balance at close of year
 $75,638,772  $58,925,517  $44,093,145 
   
   
   
 

F-47

F-39


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002

Schedule XIIIV
INVESTMENTS IN MORTGAGE LOANS ON REAL ESTATE

                              
                           Prin. Amt of
                   Face Carrying Amt. Loans Subject
   Interest Final Payment Prior Amt. of of to Delinquent
   Rate Maturity Date Terms Liens Mortgages Mortgages Prin. or Int.
   
 
 
 
 
 
 
K-MOX  8.00%  1/1/2004  Monthly/Balloon    $46,500  $35,515    
Abbott Northwestern  10.90%  5/1/2006  Monthly    $36,022  $27,754    
C. Grueber - Cottage Grove  7.50%  4/1/2001  Monthly/Balloon    $475,000  $198,101    
D. Peterson - Med Park Mall  6.50%    Quarterly    $130,000  $130,000    
Edgewood Vista - Virginia, MN  9.00%  8/1/2003  Balloon    $5,100,000  $816,570    
                   
   
     
                  $5,787,522  $1,207,940    
                   
   
     
Less:                            
 Unearned discounts                     $0     
 Deferred gain from property dispositions                     $0     
 Allowance for loan losses                     $(25,000)    
                       
     
                      $1,182,940     
                       
     
              
   2003 2002 2001
   
 
 
MORTGAGE LOANS RECEIVABLE, BEGINNING OF YEAR
 $3,952,762  $1,037,095  $1,650,284 
 New participations in and advances on mortgage loans  1,024,526   3,200,000   0 
   
   
   
 
  $4,977,288  $4,237,095  $1,650,284 
 Collections  (3,794,348)  (284,333)  (613,189)
   
   
   
 
MORTGAGE LOANS RECEIVABLE, END OF YEAR
 $1,182,940  $3,952,762  $1,037,095 
   
   
   
 

F-48


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

SELECTED FINANCIAL DATA
INCLUDING DISCONTINUED OPERATIONS

                      
   2003 2002 2001 2000 1999
   
 
 
 
 
Consolidated Income Statement Data                    
 Revenue $120,766,665  $93,016,069  $75,767,150  $55,445,193  $39,927,262 
 Income before gain/loss on property and minority interest  15,486,435   13,865,934   10,187,812   8,548,558   6,401,676 
 Gain on repossession/ Sale of properties  1,594,798   546,927   601,605   1,754,496   1,947,184 
 Minority interest portion of operating partnership income  (4,833,072)  (3,812,732)  (2,095,177)  (1,495,209)  (744,725)
 Net income  12,248,161   10,600,129   8,694,240   8,807,845   7,604,135 
Consolidated Balance Sheet Data                    
 Total real estate investments $845,324,970  $685,346,681  $548,580,418  $418,216,516  $280,311,442 
 Total assets  885,680,521   730,209,018   570,322,124   432,978,299   291,493,311 
 Shareholders’ equity  214,761,105   145,578,131   118,945,160   109,920,591   85,783,294 
Consolidated Per Share Data (basic and diluted)                    
 Net Income  .38   .42   .38   .42   .44 
 Distributions  .63   .59   .55   .51   .47 
                      
CALENDAR YEAR 2002 2001 2000 1999 1998
  
 
 
 
 
Tax status of distribution                    
 Capital gain  0.00%  0.00%  .72%  30.30%  6.30%
 Ordinary income  68.29%  65.98%  86.76%  69.70%  76.00%
 Return of capital  31.71%  34.02%  12.52%  0.00%  17.70%

F-49


INVESTORS REAL ESTATE TRUST AND AFFILIATED
PARTNERSHIPS
April 30, 2003, 2002 and 2001


 
Interest 
Rate
Final 
Maturity Date
Payment 
Terms
Prior Liens
Face 
Amt. of Mortgages
Carrying Amt. of Mortgages
Prin. Amt of 
Loans Subject to Delinquent Prin. or Interest
RESIDENTIAL
 
 
 
 
 
 
 
   Diamond T -Scottsbluff, NE
8.00%
11/01/02
Monthly
/Balloon
$    115,000
 $   105,837
$                 0
   KMOX - -Prior Lake, MN
8.00%
01/01/04
Monthly
/Balloon
46,500
39,550
0
   Duane Peterson
Variable
Quarterly
130,000
130,000
0
   Edgewood Norfolk, NE
11.00%
04/01/01
Balloon
       477,375
      477,375
                       0
COMMERCIAL
   
   Mankato Heights Plaza
10.00%
3/01/03
Balloon
    3,200,000
   3,200,000
                       0
 
$  3,968,875
$  3,952,762
$                 0
 
2002
2001
MORTGAGE LOANS RECEIVABLE, BEGINNING OF YEAR
$     1,037,095
$     1,650,284
New participations in and advances on mortgage loans 
    3,200,000
                   0
 
$     4,237,095
$     1,650,284
Collections
      - -284,333
      - -613,189
MORTGAGE LOANS RECEIVABLE, END OF YEAR
$     3,952,762
$     1,037,095

 F-40GAIN(LOSS) FROM PROPERTY DISPOSITIONS

                 
  Total            
  Original Realized Realized Realized
  Gain(Loss) 04/30/03 04/30/02 04/30/01
  
 
 
 
EVERGREEN SHOPPING CENTER - EVERGREEN, CO $1,690  $0  $0  $1,690 
CHALET APARTMENTS - MINOT, ND  23,434   0   0   23,434 
HILL PARK APTS - BISMARCK, ND  576,482   0   0   576,482 
SUNCHASE APTS - FARGO, ND  296,409   0   296,409   0 
LESTER CHIROPRACTIC BUILDING - BISMARCK, ND  85,279   0   85,279   0 
CARMEN COURT - MINOT, ND  3,346   0   3,346   0 
WALTERS - MINOT, ND  (35,062)  0   (35,062)  0 
CORNER EXPRESS - MINOT, ND  254,310   0   254,310   0 
EASTWOOD APTS - DICKINSON, ND  181,812   181,812   0   0 
OAK MANOR APTS - DICKINSON, ND  77,623   77,623   0   0 
JENNER APTS - DICKINSON, ND  3,133   3,133   0   0 
COTTAGE GROVE STRIP CTR - CTGE GROVE, MN  52,774   52,774   0   0 
CREEKSIDE OFFICE BUILDING - BILLINGS, MT  154,584   154,584   0   0 
AMERICA’S BEST - BOISE, ID  (305,757)  (305,757)  0   0 
CENTURY APTS - DICKINSON, ND  1,430,629   1,430,629   0   0 
EDGEWOOD VISTA - DULUTH, MN  0   0   0   0 
       
   
   
 
      $1,594,798  $604,282  $601,605 
       
   
   
 

F-50


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIESMORTGAGE LOANS PAYABLE

SELECTED FINANCIAL DATA


 
           2002
           2001
           2000
           1999
           1998
Consolidated Income Statement Data
     
     Revenue 
$  93,016,069
$  75,767,150
$   55,445,193
$   39,927,262
$   32,407,545
     Income before gain/loss on properties
                and minority interest
13,865,934
10,187,812
8,548,558
6,401,676
4,691,198
     Gain on repossession/ Sale of 
                properties
546,927
601,605
1,754,496
1,947,184
 465,499
     Minority interest portion of operating 
                partnership income 
-3,812,732
-2,095,177
-1,495,209
-744,725
 -141,788
 
     
      Net income
10,600,129
8,694,240
8,807,845
7,604,135
5,014,909
Consolidated Balance Sheet Data
     
     Total real estate investments
$ 685,346,681
$ 548,580,418
$ 418,216,516
$ 280,311,442
$213,211,369
     Total assets 
730,209,018
570,322,124
432,978,299
291,493,311
224,718,514
     Shareholders' equity 
145,578,131
118,945,160
109,920,591
85,783,294
68,152,626
Consolidated Per Share Data 
     (basic and diluted)
     
     Net Income 
.42
.38
.42
.44
.32
     Distributions 
.60
.55
.51
.47
.42
 
     
CALENDAR YEAR
           2002
           2001
           2000
            1999
           1998
Tax status of distribution
     
     Capital gain
0%
.72%
30.3%
6.3%
 2.9%
     Ordinary income 
65.98%
86.76%
69.7%
76.0%
97.1%
     Return of capital 
34.02%
12.52%
0%
17.7%
0.0%

F-41


INVESTORS REAL ESTATE TRUST AND AFFILIATED PARTNERSHIPS
April 30, 2002, 2001 and 2000

 
GAIN FROM PROPERTY DISPOSITIONS
Total
Original
Gain(Loss)
Realized
04/30/02
Realized
04/30/01
Realized
04/30/00
 
    
Brooklyn Addition - - Minot, ND
$        25,000
$                0
$               0
$        1,000
Superpumper - Grand Forks, ND
86,479
0
0
86,479
Superpumper - Crookston, ND
89,903
0
0
89,903
Superpumper - Langdon, ND
64,352
0
0
64,352
Superpumper - Sidney, MT
17,161
0
0
17,161
Mandan Apartments - - Mandan, ND
75,612
0
0
75,612
Sweetwater Apts - - Devils Lake, ND
335,303
0
0
335,303
Hutchinson Technology - - Hutchinson, MN
1,109,003
0
0
1,109,003
Jenner 18-Plex  - - Devils Lake, ND
14,009
0
0
14,009
Virginia Apartments - - Minot, ND
10,308
0
0
10,308
Evergreen Shopping Center - Evergreen, CO
1,690
0
1,690
0
Chalet Apartments - - Minot, ND
23,434
0
23,434
0
Hill Park Apts - - Bismarck, ND
576,482
                 0
       576,482
                 0
Sunchase Apts - Fargo, ND
296,409
296,409
0
0
Lester Chiropractic Bldg - Bismarck, ND
85,279
85,279
0
0
Carmen Court - Minot, ND
3,346
3,346
0
0
Walters - Minot, ND
-35,062
-35,062
0
0
Corner Express - - Minot, ND
254,310
       254,310
                   0
                  0
 
 
$      604,282
$      601,605
$   1,754,496

F-42


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002


MORTGAGE LOANS PAYABLE
Interest
Rate
Final
Maturity
Date
Periodic
Payment
Terms
Face Amount
of Mortgage
Carrying
Amount of
Mortgage
Delinquent
Principal or
Interest
 
    
 1112 32nd Ave SW - Minot, ND
4.75%
7/20/2010
Monthly
$             425,000
$          275,671
$0
 2030 Cliff Road - Eagan, MN
7.40%
4/1/2011
Monthly
650,000
635,246
0
 America's Best Furniture - Boise, ID
9.75%
3/29/2003
Monthly
3,750,000
3,215,954
0
 Ameritrade - - Omaha, NE
7.25%
05/1/2019
Monthly
6,150,000
5,690,814
0
 Applewood on the Green - Omaha, NE
6.55%
10/10/2008
Monthly
8,000,000
7,666,696
0
 Arrowhead Shopping CTR - Minot, ND
8.25%
1/1/2020
Monthly
1,325,000
1,260,551
0
 Barnes & Noble Stores - ND & NE
7.98%
12/1/2010
Monthly
4,900,000
3,479,579
0
 Bloomington Bus Plaza - Blgtn, MN
7.05%
12/1/2011
Monthly
5,000,000
4,975,289
0
 Burnsville Bluffs - Burnsville, MN
8.25%
1/1/2021
Monthly
1,644,551
1,607,250
0
 Candlelight Apts - Fargo, ND
7.50%
12/1/2004
Monthly
578,000
376,467
0
 Canyon Lake Apts - Rapid City, SD
6.82%
10/1/2011
Monthly
3,000,000
2,984,495
0
 Carmike - Grand Forks, ND
7.75%
2/1/2007
Monthly
2,000,000
1,789,250
0
 Castle Rock - - Billings, ND
6.66%
3/1/2009
Monthly
3,950,000
3,808,271
0
 Century Apts - - Dickinson, ND
7.11%
8/1/2011
Monthly
1,750,000
1,737,077
0
 Century Apts - - Williston, ND
4.01%
3/1/2006
Monthly
2,700,000
2,253,325
0
 Chateau AptS - - Minot, ND
7.11%
8/1/2011
Monthly
2,000,000
1,985,231
0
 Clearwater APTS - Boise, ID
6.47%
1/1/2009
Monthly
2,660,000
2,555,331
0
 Cold Springs Center - St. Cloud, MN
7.40%
4/1/2011
Monthly
5,250,000
5,151,199
0
 Colton Heights - - Minot, ND
8.35%
3/1/2007
Monthly
730,000
222,762
0
 CompUSA - Kentwood, MI
7.75%
2/1/2011
Monthly
1,565,361
1,314,397
0
 Conseco Bldg - - Rapid City, SD
8.07%
8/1/2015
Monthly
4,795,000
4,501,251
0
 Cottonwood Phase I - Bismarck, ND
6.59%
1/1/2009
Monthly
2,800,000
2,692,153
0
 Cottonwood Phase II - Bismarck, ND
7.55%
11/1/2009
Monthly
2,850,000
2,783,608
0
 Cottonwood Phase III - Bismarck, ND
6.66%
1/1/2009
Monthly
2,600,000
2,600,000
0
 Country Meadows PHS I - Billings, MT
7.51%
1/1/2008
Monthly
2,660,000
2,474,624
0
CTRY Meadows PHS II - Billings, MT
8.10%
1/1/2008
Monthly
2,600,000
2,506,975
0
 Creekside - - Billings, MT
7.38%
6/1/2013
Monthly
1,250,000
1,047,811
0
 Crestview Apts - Bismarck, ND
6.91%
7/1/2008
Monthly
3,400,000
3,182,021
0
 Crown Colony APTS - Topeka, KS
7.55%
8/1/2009
Monthly
7,350,000
7,178,779
0
 Dakota Hill - - Irving, TX
7.88%
1/1/2010
Monthly
25,550,000
25,053,761
0
 Dewey Hill Business CTR - Edina, MN
7.93%
12/1/2010
Monthly
3,125,000
3,072,774
0
 East Grand Station - East G. F., MN
6.85%
8/1/2015
Monthly
970,000
896,618
0
 Eastgate - - Moorhead, MN
7.19%
9/1/2009
Monthly
1,627,500
1,583,875
0
 Edgewood Vista - Billings, MT
7.13%
10/1/2013
Monthly
720,000
608,676
0
 Edgewood Vista - Columbus & G. I., NE
6.15%
7/1/2015
Monthly
624,000
582,369
0
 Edgewood Vista - Duluth, MN
7.24%
5/1/2011
Monthly
4,821,000
4,636,535
0
 Edgewood Vista - East GF, MN
6.85%
8/1/2011
Monthly
980,000
954,846
0
 Edgewood Vista - Fremont, NE
6.75%
9/5/2011
Monthly
365,645
357,092
0

F-43


 INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002


MORTGAGE LOANS PAYABLE (continued)
Interest
Rate
Final
Maturity
Date
Periodic
Payment
Terms
Face Amount
of Mortgage
Carrying
Amount of
Mortgage
Delinquent
Principal or
Interest
 
    
 Edgewood Vista - Hastings, NE
6.75%
9/5/2011
Monthly
$            368,611
$         368,611
$                0
 Edgewood Vista - Kalispell, MT
5.98%
10/1/2011
Monthly
383,000
375,117
0
 Edgewood Vista - Minot, ND
7.52%
8/1/2012
Monthly
4,510,000
3,574,461
0
 Edgewood Vista - Missoula &
 Belgrade, MT
6.17%
4/15/2012
Monthly
945,000
867,741
0
 Edgewood Vista - Omaha, NE
6.75%
9/1/2011
Monthly
436,415
426,206
0
 Edgewood Vista - Sioux Falls, SD
7.52%
7/1/2013
Monthly
720,000
614,742
0
 Edgewood Vista - Virginia, MN
6.95%
5/1/2012
Monthly
4,900,000
4,900,000
0
 Flying Cloud - - Eden Prairie, MN
8.61%
7/1/2009
Monthly
3,830,000
3,787,713
0
 Forest Park Estates - G Forks, ND
7.33%
8/1/2009
Monthly
7,560,000
7,263,862
0
 Great Plains Software - Fargo, ND
7.08%
10/1/2013
Monthly
9,500,000
8,412,862
0
 Health Investors Business Trust
7.94%
2/1/2019
Monthly
19,482,851
18,845,934
0
 Heritage Manor - Rochester, MN
6.80%
10/1/2018
Monthly
5,075,000
4,603,177
0
 Interlachen Corp Ctr - edina, mn
7.09%
10/11/2011
Monthly
11,550,000
11,464,408
0
 Ivy Club APTS  - Vancouver, WA
6.98%
9/1/2011
Monthly
8,050,000
8,004,379
0
 Jenner Properties - - G Forks, ND
5.00%
11/1/2004
Monthly
1,391,585
971,066
0
 Kirkwood Manor - Bismarck, ND
8.15%
5/1/2010
Monthly
2,293,900
2,235,518
0
 Lancaster APTS  - St. Cloud, MN
7.04%
8/1/2018
Monthly
1,769,568
1,664,127
0
 Legacy APTS PHS I - Grand Forks, ND
7.07%
1/1/2005
Monthly
4,000,000
3,632,380
0
 Legacy APTS PHS II - Grand Forks, ND
7.07%
5/29/2008
Monthly
2,575,000
2,409,455
0
 Legacy APTS PHS IV - G Forks, ND
8.10%
7/31/2020
Monthly
3,000,000
2,892,659
0
 Lexington Commerce CTR - Eagan, MN
8.09%
2/1/2010
Monthly
3,431,750
3,331,065
0
 Lindberg Bldg. - Eden Prairie, MN
7.63%
2/1/2007
Monthly
1,200,000
1,119,526
0
 Magic City APTS - Minot, ND
4.75%
10/10/2010
Monthly
2,794,299
1,548,360
0
 Maplewood Square - Rochester, MN
6.90%
8/1/2009
Monthly
7,670,000
6,815,104
0
 Meadows I & II - Jamestown, ND
8.16%
7/1/2010
Monthly
1,975,000
1,949,096
0
 Meadows Phase III - Jamestown, ND
7.19%
11/1/2011
Monthly
1,150,000
1,143,030
0
 MedPark Mall - - Grand Forks, ND
8.08%
2/1/2010
Monthly
3,425,000
3,333,723
0
 Mendota I, II, & Northland - Mendota Heights, MN
7.90%
11/1/2009
Monthly
18,000,000
17,397,810
0
 Mendota I, II, & Northland  - Mendota Heights, MN
5.50%
11/1/2009
Monthly
7,200,000
5,799,270
0
 Mendota III - - Mendota Heights, MN
3.74%
Construction Loan
Balloon
3,813,000
3,813,000
0
 Mendota IV - - Mendota Heights, MN
3.60%
Construction Loan
Balloon
5,487,000
5,487,000
0
 Miramont APTS - Ft. Collins, CO
8.25%
8/1/2036
Monthly
11,582,472
11,325,252
0
 Neighborhood APTS - C. Springs, CO
7.98%
1/1/2007
Monthly
7,525,000
6,906,344
0
 Nicollet VII - Burnsville, MN
8.05%
11/29/2010
Monthly
4,784,880
4,715,739
0
 NorthGate II - Maple Grove, MN
8.09%
2/1/2010
Monthly
1,576,750
1,530,489
0
 North Pointe - - Bismarck, ND
7.12%
2/1/2007
Monthly
1,700,000
1,619,231
0
 Oakmont Apts - - Sioux Falls, SD
7.00%
9/1/2011
Monthly
4,100,000
4,070,001
0
 Olympic Village - - Billings, MT
7.62%
11/1/2010
Monthly
8,400,000
8,309,021
0
 Oxbow - Sioux Falls, SD
6.67%
6/1/2011
Monthly
4,250,000
4,211,888
0

F-44


 INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002


MORTGAGE LOANS PAYABLE (continued)
Interest
Rate
Final
Maturity
Date
Periodic
Payment
Terms
Face Amount
of Mortgage
Carrying
Amount of
Mortgage
Delinquent
Principal or
Interest
 
    
 Park East Apts. - Fargo, ND
6.82%
5/1/2008
Monthly
$          3,500,000
$      3,340,379
$                   0
 Park Meadows PHS I - Waite Park, MN
7.19%
10/1/2013
Monthly
3,022,500
2,941,482
0
 Park Meadows PHS II - Waite Park, MN
7.90%
10/1/2005
Monthly
2,214,851
2,005,967
0
 Park Meadows PHS III - Waite Park, MN
4.00%
30 yr bond
Monthly
3,235,000
2,995,000
0
 Pebble Springs - - Bismarck, ND
8.10%
7/30/2020
Monthly
455,000
438,705
0
 PETCO Warehouse - - Fargo, ND
7.28%
9/1/2008
Monthly
1,100,000
814,033
0
 Pillsbury Business Ctr - BLMGTN, MN
7.40%
4/1/2011
Monthly
1,260,000
1,231,400
0
 Pinecone - - Fort Collins, CO
7.13%
12/1/33
Monthly
10,685,215
10,237,879
0
 Plymouth IV & V - Plymouth, MN
8.17%
1/1/2011
Monthly
9,280,912
9,150,597
0
 Pointe West Apts - Minot, ND
6.91%
7/1/2008
Monthly
2,400,000
2,246,132
0
 Prairie Winds Apts - Sioux Falls, SD
7.04%
7/1/2009
Monthly
1,325,000
1,285,892
0
 Prairiewood Meadows - Fargo, ND
7.70%
11/1/2020
Monthly
2,088,973
2,012,579
0
 Ridge Oaks Apts. - Sioux City, IA
7.05%
1/1/2031
Monthly
2,900,000
2,865,759
0
 Rimrock APTS - - Billing, MT
7.33%
8/1/2009
Monthly
2,660,000
2,555,803
0
 Rocky Meadows - - Billings, MT
7.33%
8/1/2009
Monthly
3,780,000
3,631,931
0
 RoseWood/Oakwood - - S. Falls, SD
6.67%
6/1/2011
Monthly
3,900,000
3,865,026
0
 Sherwood Apts - Topeka, KS
7.55%
8/1/2009
Monthly
11,025,000
10,768,169
0
 South Pointe - - Minot, ND
7.12%
2/1/2007
Monthly
6,500,000
6,191,178
0
 Southdale Medical Ctr - Edina, MN
7.80%
1/1/2011
Monthly
24,000,000
23,735,922
0
 SouthEast Tech Center - Eagan, MN
8.09%
2/1/2010
Monthly
4,266,500
4,141,324
0
 Southwind APTS - Grand Forks, ND
7.12%
2/1/2007
Monthly
4,100,000
3,905,205
0
 Sunset Trail Phase I - Rochester, MN
7.80%
3/1/2011
Monthly
4,350,000
4,308,910
0
 Stone Container - - Fargo, ND
8.25%
2/1/2011
Monthly
3,300,000
2,388,678
0
 Stone Container - - Roseville, MN
7.05%
2/1/2012
Monthly
5,300,000
5,279,715
0
 Stone Container - - Waconia, MN
8.79%
10/15/2006
Monthly
1,329,381
1,262,420
0
 Thomasbrook - - Lincoln, NE
7.22%
10/1/2009
Monthly
6,200,000
5,968,856
0
 Thresher Square East - MPLS, MN
6.75%
5/1/2015
Monthly
4,335,000
3,655,000
0
 Thresher Square West - MPLS, MN
7.60%
6/1/2010
Monthly
3,805,000
2,580,000
0
 Valley Park Manor - G. Forks, ND
8.38%
10/1/2001
Monthly
3,000,000
2,965,218
0
 Van Mall Woods - Vancouver, WA
6.86%
12/1/2003
Monthly
4,070,426
3,760,821
0
 Viromed  - - Eden Prairie, MN
6.98%
4/1/2014
Monthly
3,120,000
2,726,385
0
 Wayroad Corp - - Minnetonka, MN
6.99%
2/1/2012
Monthly
3,700,000
3,626,993
0
 Wedgewood Retire - l. Springs, GA
4.18%
5/1/2017
Monthly
1,566,720
1,375,218
0
 West Stonehill - - St. Cloud, MN
7.93%
6/1/2017
Monthly
8,232,569
7,401,005
0
 Westwood Park - Bismarck, ND
7.88%
12/1/2009
Monthly
1,200,000
1,163,738
0
 Wirth Corp Center - Gldn Valley, MN
6.90%
3/1/2012
Monthly
5,500,000
5,500,000
0
 Woodridge Apts - Rochester, MN
7.85%
1/1/2017
Monthly
         4,410,000
        3,807,589
_                  0
TOTAL
 
$     486,640,185
$   459,568,905
$                    0

F-45


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2002

PROPERTY ACQUISITIONS
Acquisitions for cash, assumptions of mortgages, and issuance of units in the operating partnership.

COMMERCIAL
     Mendota Heights Office Complex  - Mendota Heights, MN
$     51,280,260
     Interlachen - Edina, MN
16,691,306
     Thresher Square East & West - Minneapolis, MN
11,119,958
     Wirth Corporate Center - Golden Valley, MN
8,629,281
     Stone Container - Roseville, MN
8,265,238
     Bloomington Business Plaza - Bloomington, MN
7,445,108 
     Edgewood Vista - Virginia, MN
6,958,383
     Wayroad - Minnetonka, MN
5,394,985
     Morgan Chemical - New Brighton, MN
2,428,810
     Cottage Grove Center - Cottage Grove, MN
      1,116,089
$  119,329,418
RESIDENTIAL
     Applewood on the Green - Omaha, NE
$    10,810,426
     Oakmont Apartments - Sioux Falls, SD
    5,257,468
     Canyon Lake Apartments - Rapid City, SD
4,280,120
     Sunset Trail Phase II - Rochester, MN *
      2,851,600
     Pinehurst Apartments - Billings, MT
         751,310
$    21,099,324
TOTAL
143,280,342

*  Represents costs to complete a project started in year ending April 30, 2001.

                         
      Final Periodic     Carrying Delinquent
  Interest Maturity Payment Face Amount Amount of Principal or
  Rate Date Terms of Mortgage Mortgage Interest
  
 
 
 
 
 
1112 32ND AVE SW - MINOT, ND  4.25%  07/01/10  Monthly $425,000  $235,721  $0 
2030 CLIFF ROAD - EAGAN, MN  7.40%  04/01/11  Monthly  650,000   619,363   0 
ABBOTT NORTHWESTERN - SARTELL, MN  7.64%  10/01/17  Monthly  9,100,000   8,644,277   0 
AIRPORT MEDICAL - BLOOMINGTON, MN  7.90%  10/01/17  Monthly  3,233,317   3,166,159   0 
AMERITRADE - OMAHA, NE  7.25%  05/01/19  Monthly  6,150,000   5,514,329   0 
ANOKA STRIP CENTER - ANOKA, MN  4.375%  07/02/03  Monthly  255,063   252,518   0 
APPLEWOOD ON THE GREEN - OMAHA, NE  6.55%  10/10/08  Monthly  7,713,349   7,558,068   0 
ARROWHEAD SHOPPING CNTR - MINOT, ND  8.25%  01/01/20  Monthly  1,325,000   1,227,849   0 
BARNES & NOBLE - FARGO, ND/OMAHA, NE  7.98%  12/01/10  Monthly  4,900,000   3,185,400   0 
BLOOMINGTON BUS PLAZA - BLMNGTN, MN  7.05%  12/01/11  Monthly  5,000,000   4,897,585   0 
BRENWOOD - MINNETONKA, MN  8.10%  10/01/10  Monthly  8,758,307   8,691,536   0 
BURNSVILLE BLUFFS - BURNSVILLE, MN  8.25%  12/01/20  Monthly  1,644,551   1,569,742   0 
CANDLELIGHT APTS - FARGO, ND  7.50%  12/05/04  Monthly  578,000   338,683   0 
CANYON LAKE APTS - RAPID CITY, SD  6.82%  10/01/11  Monthly  3,000,000   2,951,857   0 
CARMIKE - GRAND FORKS, ND  7.75%  02/01/07  Monthly  2,000,000   1,728,771   0 
CASTLE ROCK - BILLINGS, MT  6.66%  03/01/09  Monthly  3,950,000   3,755,711   0 
CENTRAL BANK OFFICE - EDEN PRAIRIE, MN  5.010%  05/01/14  Monthly  2,575,000   2,545,000   0 
CENTURY APTS - WILLISTON, ND  3.39%  04/01/06  Monthly  2,700,000   2,129,563   0 
CHAMPION AUTO - FOREST LAKE, MN  9.250%  10/17/03  Monthly  65,036   56,354   0 
CHATEAU APTS - MINOT, ND  7.11%  07/01/11  Monthly  2,000,000   1,964,256   0 
CHECKERS AUTO - FARIBAULT, MN  4.375%  07/02/03  Monthly  121,459   120,246   0 
CHECKERS AUTO - ROCHESTER, MN  4.375%  07/02/03  Monthly  157,896   156,323   0 
CHIROPRACTOR OFFICE BLDG - GRNWD, MN  8.750%  09/02/09  Monthly  229,645   230,533   0 
CLEARWATER APTS - BOISE, ID  6.47%  01/01/09  Monthly  2,660,000   2,518,454   0 
COLD SPRINGS CENTER - ST. CLOUD, MN  7.40%  04/01/11  Monthly  5,250,000   5,044,833   0 
COLTON HEIGHTS - MINOT, ND  8.35%  06/01/07  Monthly  730,000   186,248   0 
CONSECO - RAPID CITY, SD  8.07%  08/01/15  Monthly  4,795,000   4,305,143   0 
COTTONWOOD -PHASE I - BISMARCK, ND  6.59%  01/01/09  Monthly  2,800,000   2,654,062   0 
COTTONWOOD -PHASE II - BISMARCK, ND  7.55%  11/01/09  Monthly  2,850,000   2,752,402   0 
COTTONWOOD -PHASE III - BISMARCK, ND  6.66%  01/01/09  Monthly  2,600,000   2,574,231   0 
COUNTRY MEADOWS I - BILLINGS, MT  7.51%  12/01/07  Monthly  2,660,000   2,422,608   0 
COUNTRY MEADOWS II - BILLINGS, MT  8.10%  07/31/20  Monthly  2,600,000   2,444,847   0 
CRESTVIEW APTS - BISMARCK, ND  6.91%  07/01/08  Monthly  3,400,000   3,113,735   0 
DAKOTA HILL - IRVING TX  7.88%  01/01/10  Monthly  25,550,000   24,794,645   0 
DEWEY HILL - EDINA , MN  7.93%  12/01/10  Monthly  3,125,000   3,027,115   0 
DILLY LILY - ST. LOUIS PARK, MN  4.375%  07/02/03  Monthly  121,459   120,246   0 

F-51


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

F-46


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
QUARTERLY RESULTS OF CONSOLIDATED OPERATIONS(unaudited)


                                                                                                           QUARTER ENDED
 
07-31-01
10-31-01
01-31-02
04-30-02
Revenues
$21,780,094
$23,175,041
$23,605,772
$24,455,162
Income before gain on properties and minority interest
3,250,866
3,743,415
3,642,689
3,228,964
Net gain on sale of properties
307,934
16,398
3,346
219,241
Minority interest portion of operating partnership income 
-783,073
-813,898
-1,405,783
-809,976
Net Income
2,775,727
2,945,915
2,240,252
2,638,235
Per share
    
   Net Income
.11
.12
.09
.10
                                                                                                           QUARTER ENDED
 
07-31-00
10-31-00
01-31-01
04-30-01
Revenues
$17,431,644
$18,404,260 
$19,004,737
$20,926,509
Income before gain(loss) on properties and minority    interest
2,565,131
2,707,811
2,719,679
2,195,191
Net gain(loss) on sale of properties
0
0
25,124
576,481
Minority interest portion of operating partnership income 
-425,667
-538,618
-426,316
-704,576
Net Income
2,139,464
2,169,193
2,318,487
2,067,096
Per share
    
   Net Income
.09
.10
.10
.09
                                                                                            QUARTER ENDED
 
07-31-99
10-31-99
01-31-00
04-30-00
Revenues
$ 11,201,913
$12,900,697
$14,054,660
$17,287,923
Income before gain on properties and minority interest
1,801,322
2,478,912
2,390,868
1,877,456
Net gain on sale of properties
257,895
1,519,918
0
-23,317
Minority interest portion of operating partnership income 
-235,935
-579,625
-369,028
-310,621
Net Income
1,823,282
3,419,205
2,021,840
1,543,518
Per share
    
   Net Income
.09
.16
.11
.06

The above financial information is unaudited. In the opinion of management, all adjustments (which are of a normal recurring nature) have been included for a fair presentation.

F-47


Exhibit 3(ii)

GOVERNING PROVISIONS

 (BYLAWS)

 OF

IRET, INC.
(As Adopted on January 15, 1997)

ARTICLE I.    STATUTORY PROVISIONS

Section AMORTGAGE LOANS PAYABLE. The provisions of the North Dakota Business Corporations Act (NDCC Sections 10-19. 1 - I0 and 26) govern this corporation as If set forth in full herein.(continued)

                         
      Final Periodic     Carrying Delinquent
  Interest Maturity Payment Face Amount Amount of Principal or
  Rate Date Terms of Mortgage Mortgage Interest
  
 
 
 
 
 
DIXON AVE INDUST PARK - DES MOINES, IA  5.75%  01/01/13  Monthly $9,000,000  $8,959,322  $0 
EAGAN PDQ - EAGAN, MN  8.870%  09/01/15  Monthly  553,048   563,379   0 
EAGAN RETAIL CENTER I - EAGAN, MN  8.870%  09/01/15  Monthly  368,699   379,097   0 
EAGAN RETAIL CENTER II - EAGAN, MN  8.870%  09/01/15  Monthly  952,472   971,904   0 
EAST GRND STATION - E GRND FORKS, MN  4.28%  08/01/15  Monthly  970,000   823,935   0 
EAST PARK APTS - SIOUX FALLS, SD  5.86%  12/01/12  Monthly  1,744,000   1,737,103   0 
EASTGATE - MOORHEAD, MN  7.19%  09/01/09  Monthly  1,627,500   1,564,697   0 
EDGEWOOD VISTA - BILLINGS, MT  5.80%  10/01/13  Monthly  720,000   564,576   0 
EDGEWOOD VISTA - COLUMBUS/G. ISLAND, NE  4.710%  07/01/15  Monthly  624,000   548,242   0 
EDGEWOOD VISTA - DULUTH, MN  7.24%  05/01/15  Monthly  4,821,000   4,366,614   0 
EDGEWOOD VISTA - EAST GRAND FORKS, MN  6.850%  08/01/11  Monthly  980,000   914,215   0 
EDGEWOOD VISTA - FREEMONT, NE  6.750%  09/05/11  Monthly  365,645   341,908   0 
EDGEWOOD VISTA - HASTINGS, MT  6.750%  09/05/11  Monthly  377,440   352,937   0 
EDGEWOOD VISTA - KALISPELL, MT  5.98%  10/01/11  Monthly  383,000   358,342   0 
EDGEWOOD VISTA - MINOT, ND  6.342%  08/01/12  Monthly  4,510,000   3,317,040   0 
EDGEWOOD VISTA - MISSOULA/BELGRADE, MT  4.550%  07/18/15  Monthly  945,000   798,191   0 
EDGEWOOD VISTA - OMAHA, NE  6.75%  09/05/11  Monthly  436,415   408,083   0 
EDGEWOOD VISTA - SIOUX FALLS, SD  6.02%  10/01/13  Monthly  720,000   575,028   0 
EDGEWOOD VISTA - VIRGINIA, MN  6.94%  05/01/12  Monthly  4,900,000   4,723,662   0 
ERNST HOME CENTER - KALISPELL, MT  4.75%  06/30/03  Monthly  1,119,460   1,091,815   0 
EVERGREEN SHOPPING CNTR - PINE CITY, MN  8.130%  01/01/10  Monthly  1,665,841   1,639,522   0 
EXPRESS SHOPPING CENTER - FARGO, ND  7.500%  09/01/14  Monthly  1,122,169   1,106,959   0 
FLYING CLOUD - EDEN PRAIRIE, MN  8.61%  07/01/09  Monthly  3,830,000   3,760,343   0 
FOREST PARK ESTATES - GRAND FORKS, ND  7.33%  08/01/09  Monthly  7,560,000   7,141,333   0 
GREAT PLAINS SOFTWARE - FARGO, ND  7.08%  10/01/13  Monthly  9,500,000   7,921,363   0 
HEALTH INVESTORS TRUST - WOODBURY & ST. JOHN’S, MN  7.94%  02/01/19  Monthly  19,482,851   18,488,202   0 
HERITAGE MANOR - ROCHESTER, MN  6.80%  10/01/18  Monthly  5,075,000   4,446,490   0 
INTERLACHEN CORP CENTER - EDINA, MN  7.09%  10/11/11  Monthly  11,550,000   11,283,875   0 
INTERSTATE BAKERY - MOUNDS VIEW, MN  6.50%  08/15/05  Monthly  131,720   108,162   0 
INTERSTATE BAKERY - ST. PAUL, MN  8.750%  01/14/04  Monthly  54,593   53,310   0 
INVER GROVE CNTR - PDQ - INVER GROVE HEIGHTS, MN  8.750%  02/10/09  Monthly  215,978   207,839   0 
INVER GROVE UNDEVELOPED LAND - INVER GROVE HEIGHTS, MN  5.25%  06/01/06  Monthly  110,368   100,014   0 
IVY CLUB APTS - VANCOUVER, WA  6.980%  09/01/11  Monthly  8,050,000   7,928,730   0 
JAMESTOWN MALL - JAMESTOWN, ND  8.000%  04/05/08  Monthly  807,725   774,174   0 
JENNER PROPERTIES - GRAND FORKS, ND  4.25%  11/01/04  Monthly  1,391,585   888,541   0 

F-52


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

Section B.MORTGAGE LOANS PAYABLE The power to adopt, amend, or repeal governing provisions (bylaws) is vested in the board as provided herein.-(continued)

                         
      Final Periodic     Carrying Delinquent
  Interest Maturity Payment Face Amount Amount of Principal or
  Rate Date Terms of Mortgage Mortgage Interest
  
 
 
 
 
 
KIRKWOOD MANOR - BISMARCK, ND  8.15%  05/01/10  Monthly $2,293,900  $2,201,253  $0 
LANCASTER APTS - ST. CLOUD, MN  7.04%  08/01/18  Monthly  1,769,568   1,607,769   0 
LEGACY APTS PHSE I - GRAND FORKS, ND  7.07%  01/01/05  Monthly  4,000,000   3,544,644   0 
LEGACY APTS PHSE II - GRAND FORKS, ND  7.07%  05/29/08  Monthly  2,575,000   2,358,393   0 
LEGACY IV - GRAND FORKS, ND  8.10%  07/31/20  Monthly  3,000,000   2,820,969   0 
LEXINGTON COMMERCE CENTER - EAGAN, MN  8.09%  02/01/10  Monthly  3,431,750   3,278,320   0 
LINDBERG BUILDING - EDEN PRAIRIE, MN  7.625%  02/01/07  Monthly  1,200,000   1,096,504   0 
MAGIC CITY APARTMENTS - MINOT, ND  4.25%  10/10/10  Monthly  2,794,299   1,307,689   0 
MAPLEWOOD SQUARE - ROCHESTER, MN  6.90%  08/01/09  Monthly  7,670,000   6,451,857   0 
MEADOW I & II - JAMESTOWN, ND  8.155%  07/01/10  Monthly  1,975,000   1,933,833   0 
MEADOWS PHASE III - JAMESTOWN, ND  7.190%  11/01/11  Monthly  1,150,000   1,125,426   0 
MEDPARK MALL - GRAND FORKS, ND  8.075%  02/01/10  Monthly  3,425,000   3,286,735   0 
MENDOTA I, II, & NORTHLAND - M. HEIGHTS, MN  7.900%  11/01/09  Monthly  18,000,000   17,097,640   0 
MENDOTA I, II, & NORTHLAND - M. HEIGHTS, MN  5.370%  11/01/09  Monthly  5,746,096   5,699,785   0 
MENDOTA III & IV - MENDOTA HEIGHTS, MN  7.120%  11/01/09  Monthly  9,300,000   9,219,734   0 
METAL IMPROVEMENT CO - N. BRIGHTON, MN  7.01%  10/01/09  Monthly  1,500,000   1,482,490   0 
MIRAMONT APTS - FT. COLLINS, CO  8.25%  08/01/36  Monthly  11,582,472   11,263,923   0 
NEIGHBORHOOD APTS - FT. COLLINS, CO  7.98%  01/01/07  Monthly  7,525,000   6,756,308   0 
NICOLLET VII - BURNSVILLE, MN  8.05%  11/29/10  Monthly  4,784,880   4,646,355   0 
NORTH POINTE - BISMARCK, ND  7.12%  01/01/08  Monthly  1,700,000   1,596,416   0 
NORTHGATE II - MAPLE GROVE, MN  8.09%  02/01/10  Monthly  1,576,750   1,506,255   0 
OAKMONT APTS - SIOUX FALLS, SD  7.00%  09/01/11  Monthly  4,070,001   4,038,533   0 
OAKWOOD ESTATES - SIOUX FALLS, SD  6.67%  06/01/11  Monthly  3,900,000   3,820,417   0 
OLYMPIC VILLAGE - BILLINGS, MT  7.62%  11/01/10  Monthly  8,400,000   8,235,347   0 
OXBOW - SIOUX FALLS, SD  6.67%  06/01/11  Monthly  4,250,000   4,163,275   0 
PAMIDA - LADYSMITH, WI  8.750%  10/01/11  Monthly  684,357   664,894   0 
PAMIDA - LIVINGSTON, MT  7.500%  12/10/08  Monthly  613,368   594,242   0 
PARK DENTAL - BROOKLYN, MN  7.90%  10/01/17  Monthly  1,950,000   1,815,885   0 
PARK EAST - FARGO, ND  6.82%  05/01/08  Monthly  3,500,000   3,292,341   0 
PARK MEADOWS II AND III - WAITE PARK, MN  5.00%  09/01/09  Monthly  7,800,000   7,771,767   0 
PARK MEADOWS I - WAITE PARK, MN  7.19%  09/01/09  Monthly  3,022,500   2,905,866   0 
PDQ CENTER - PRIOR LAKE, MN  8.870%  09/01/15  Monthly  1,013,922   966,400   0 
PEBBLE SPRINGS - BISMARCK, ND  8.10%  07/31/20  Monthly  455,000   427,822   0 
PETCO WAREHOUSE - FARGO, ND  7.28%  09/01/08  Monthly  1,100,000   720,031   0 
PILLSBURY BUS CENTER - BLOOMINGTON, MN  7.40%  04/01/11  Monthly  1,260,000   1,200,610   0 

F-53


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

Section C.MORTGAGE LOANS PAYABLE The affirmative vote of a majority of directors present is required for an action of the board.-(continued)

                         
      Final Periodic     Carrying Delinquent
  Interest Maturity Payment Face Amount Amount of Principal or
  Rate Date Terms of Mortgage Mortgage Interest
  
 
 
 
 
 
PINECONE - FT. COLLINS, CO  7.125%  12/01/33  Monthly $10,685,215  $10,154,157  $0 
PINEHURST APTS - BILLINGS, MT  7.500%  05/24/17  Monthly  500,000   485,343   0 
PLYMOUTH IV & V - PLYMOUTH, MN  8.17%  01/01/11  Monthly  9,280,912   9,020,272   0 
POINTE WEST APTS - MINOT, ND  6.91%  07/01/08  Monthly  2,400,000   2,197,931   0 
PRAIRIE WINDS APTS - SIOUX FALLS, SD  7.04%  07/01/09  Monthly  1,325,000   1,269,692   0 
PRAIRIEWOOD MEADOWS - FARGO, ND  7.70%  11/01/20  Monthly  2,088,973   1,961,826   0 
RIDGE OAKS APTS - SIOUX FALLS, SD  7.05%  01/01/11  Monthly  2,900,000   2,837,112   0 
RIMROCK APTS - BILLINGS, MT  7.33%  08/01/09  Monthly  2,660,000   2,512,691   0 
ROCKY MEADOWS - BILLINGS, MT  7.33%  08/01/09  Monthly  3,780,000   3,570,667   0 
SOUTH POINTE - MINOT, ND  7.12%  01/01/08  Monthly  6,500,000   6,103,943   0 
SOUTHDALE MEDICAL CENTER - EDINA, MN  7.80%  01/01/11  Monthly  24,000,000   23,577,208   0 
SOUTHEAST TECH CENTER - EAGAN, MN  8.09%  02/01/10  Monthly  4,266,500   4,075,750   0 
SOUTHWIND APTS - GRAND FORKS, ND  7.12%  01/01/08  Monthly  4,100,000   3,850,179   0 
STONE CONTAINER - FARGO, ND  8.25%  02/01/11  Monthly  3,300,000   2,194,329   0 
STONE CONTAINER - ROSEVILLE, MN  7.05%  02/01/12  Monthly  5,300,000   5,152,889   0 
STRIP CENTER I - BURNSVILLE, MN  8.79%  07/02/03  Monthly  380,664   372,084   0 
STRIP CENTER II - BURNSVILLE, MN  4.375%  07/02/03  Monthly  267,209   261,372   0 
SUNSET TRAIL I - ROCHESTER, MN  7.80%  03/01/11  Monthly  4,350,000   4,267,783   0 
SYCAMORE VILLAGE APT - SIOUX FALLS, SD  5.86%  12/01/12  Monthly  981,000   977,120   0 
THOMASBROOK - LINCOLN, NE  7.215%  10/01/09  Monthly  6,200,000   5,867,741   0 
THOMASVILLE - KENTWOOD, MI  7.75%  02/01/11  Monthly  1,565,361   1,232,635   0 
THREE PARAMOUNT PLAZA - BLMNGTON, MN  6.95%  08/01/09  Monthly  5,200,000   5,100,907   0 
THRESHER SQUARE EAST - MINNEAPOLIS, MN  6.750%  05/01/15  Monthly  4,335,000   3,490,000   0 
THRESHER SQUARE WEST - MINNEAPOLIS, MN  7.600%  06/01/10  Monthly  3,805,000   2,365,000   0 
TOM THUMB - BUFFALO, MN  9.870%  09/10/05  Monthly  134,556   127,842   0 
TOM THUMB - CENTERVILLE, MN  5.25%  10/10/03  Monthly  191,466   191,466   0 
TOM THUMB - HOWARD LAKE, MN  4.375%  07/02/03  Monthly  145,750   144,296   0 
TOM THUMB - LAKELAND, MN  5.25%  10/10/03  Monthly  264,406   264,406   0 
TOM THUMB - LAKEVILLE, MN  7.490%  11/01/06  Monthly  108,782   102,339   0 
TOM THUMB - LINO LAKES, MN  8.250%  07/02/03  Monthly  119,516   114,634   0 
TOM THUMB - LONG PRAIRIE, MN  7.500%  09/01/07  Monthly  463,054   458,122   0 
TOM THUMB - OAKDALE, MN  8.000%  08/01/11  Monthly  186,403   187,635   0 
TOM THUMB - WINSTED, MN  4.375%  07/02/03  Monthly  145,750   143,404   0 
SHERWOOD/CROWN COLONY - TOPEKA, KS  7.55%  11/01/09  Monthly  18,375,000   17,745,751   0 
U.H. MEDICAL - ST. PAUL, MN  8.10%  08/01/15  Monthly  4,962,009   4,849,584   0 

F-54


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

Section D. A written action by the board taken without a meeting must be signed by all directors.

Section E. The affirmative vote of the holders of a majority of the voting power of the shares present and entitled to vote at a duly held meeting Is required for an action of the shareholders, except where the affirmative vote of a majority of the voting power of all shares entitled to vote Is required by law, the articles of Incorporation, or these governing provisions.

Section F. A director may call a board meeting, and the notice of the meeting shall state the purpose of the meeting.

Section H. Regular meetings of shareholders need not be held, unless demanded by a shareholder under certain conditions as provided in Article IV D.2.

Section G.  A majority of the board is a quorum for a board meeting.

Section I.  The number of shares required for a quorum at a shareholders' meeting is a majority of the voting power of the shares entitled to vote at the meeting.

Section J. The corporation may, but need not, have a corporate seal. The use or nonuse of a corporate seal does not affect the validity of a document or act.

Ex 3(ii)-1


If the corporation has a corporate seal, the use of the seal by the corporation on a document is not necessary.

ARTICLE II. BOARD OF DIRECTORS

Section A. The Board.

1.         The business and affairs of the corporation must be managed by or under the direction of the board, subject to subsection 2. The members of the first board may be elected by the Incorporators or by the shareholders.

2.         The holders of the shares entitled to vote for directors of the corporation may, by unanimous affirmative vote, take any action that law, the articles of incorporation or other governing provisions require or permit the board to take or the shareholders to take after action or approval of the board. As to an action taken by the shareholders in that manner:

 a.         The directors have no duties, liabilities, or responsibilities as directors with respect to or arising from the action.

b.         The shareholders collectively and individually have all of the duties, liabilities, and responsibilities of directors with respect to and arising from the action.

c.         If the action relates to a matter required or permitted to be approved or adopted by the board, either with or without approval or adoption by the shareholders, the action is deemed to have been approved or adopted by the board.

Section B. Number. The board must consist of I0 directors. The number of directors may be increased or, subject to Section H, decreased at any time by amendment in the manner provided in Article VIII.

Section C. Qualifications.  Directors must be individuals.

Section D. Terms.  A director serves for an indefinite term that expires at the next regular meeting of the shareholders. A fixed term of a director may not exceed five years. A director holds office until a successor is elected and has qualified, or until the earlier death, resignation, removal, or disqualification of the director.

Section E.  CompensationThe board may fix the compensation of the directors.

Section  F.  MORTGAGE LOANS PAYABLE(Intentionally Omitted)-(continued)

Section G.  Resignation. A director may resign at any time by giving written notice to the corporation. The resignation is effective without acceptance when the notice is given to the corporation, unless a later effective time is specified in the notice.

Ex 3(ii)-2


                          
       Final Periodic     Carrying Delinquent
   Interest Maturity Payment Face Amount Amount of Principal or
   Rate Date Terms of Mortgage Mortgage Interest
   
 
 
 
 
 
VALLEY PARK MANOR - GRAND FORKS, ND  8.190%  11/01/10  Monthly $3,000,000  $2,938,128  $0 
VAN MALL WOODS - VANCOUVER, WA  6.56%  12/01/04  Monthly  4,070,426   3,654,490   0 
VIRO-MED - EDEN PRAIRIE, MN  6.98%  04/01/14  Monthly  3,120,000   2,575,827   0 
WAYROAD CORP CENTER - MINNETONKA, MN  6.99%  05/01/11  Monthly  3,626,993   3,533,599   0 
WEDGEWD RETIREMENT - SWEETWATER, GA  3.6575%  04/23/17  Monthly  1,566,720   1,326,222   0 
WEST LAKE CENTER I - FOREST LAKE, MN  10.500%  05/01/09  Monthly  2,546,597   3,154,385   0 
WEST LAKE CENTER II - FOREST LAKE, MN  8.500%  05/01/09  Monthly  712,611   821,588   0 
WEST STONEHILL - ST. CLOUD, MN  7.93%  06/01/07  Monthly  8,232,569   7,245,849   0 
WEST VILLAGE CENTER I - CHANHASSEN, MN  8.750%  09/01/05  Monthly  7,972,382   9,074,490   0 
WEST VILLAGE CENTER II - CHANHASSEN, MN  7.000%  01/27/06  Monthly  3,000,907   2,973,315   0 
WESTGATE - BOISE, ID  5.85%  04/01/08  Monthly  8,100,000   8,100,000   0 
WESTWOOD PARK - BISMARCK, ND  7.88%  12/01/09  Monthly  1,200,000   1,144,680   0 
WILSON’S LEATHER - BROOKLYN PARK, MN  6.44%  08/31/22  Monthly  9,100,000   8,986,343   0 
WIRTH CORP CNTR - GOLDEN VALLEY, MN  6.90%  02/01/12  Monthly  5,500,000   5,369,308   0 
WOODRIDGE APTS - ROCHESTER, MN  7.875%  12/01/16  Monthly  4,410,000   3,663,780   0 
               
   
   
 
 
TOTAL
             $572,784,184  $539,397,202  $0 
               
   
   
 

Section H.  Removal of directors.

 1.         A director may be removed at any time, with or without cause, if:

             a.         The director was named by the board to fill a vacancy;

             b.         The shareholders have not elected directors in the interval between the time of the appointment to fill a vacancy and the time of the removal; and

          c.         A majority of the remaining directors present affirmatively vote to remove the director.

2.         Any one or all of the directors may be removed at any time, with or without cause, by the affirmative vote  of the holders of the proportion or number of the voting power of the shares of the classes or series the director represents sufficient to elect them. If less than the entire board is to be removed, no one of the directors may be removed if the votes of a sufficient number of shares are cast against the director's             removal which, if then cumulatively voted at an election of the entire board of directors, would be sufficient to elect the director.

3.         New directors may be elected at a meeting at which directors are removed.

Section 1.  Vacancies.

1.         Vacancies on the board resulting from the death, resignation, removal, or disqualification of a director may be filled by the affirmative vote of a majority of the remaining directors, even though the remaining directors constitute less than a quorum; and

2.         Vacancies on the board resulting from newly created directorships may be filled by the affirmative vote of a majority of the directors serving at the time of the increase.

3.         Each director elected under this section to fill a vacancy holds office until a qualified successor is elected by the shareholders at the next regular or special meeting of the shareholders.

Section J.  Board Meetings.

1.         Meetings of the board may be held from time to time as provided by board resolution at any place within or without the state that the board may select or by any means described in subsection 2. If the board fails to select a place for a meeting, the meeting must be held at the principal executive office.

Ex 3(ii)-3


2.         A board meeting may be conducted by:

            a.         A conference among directors using any means of communication through which the directors may simultaneously hear each other during the conference constitutes a board meeting, if the same notice is given of the conference as would be required by subsection 3 for a meeting, and if  the number of directors participating in the conference would be sufficient to constitute a quorum at a meeting. Participation in a meeting by that means constitutes presence in person at the meeting; or

            b.         Any means of communication through which the director, other directors so participating, and all directors physically present at the meeting may simultaneously hear each other during the meeting. Participation in a meeting by that means constitutes presence in person at the meeting.

3.         A director may call a board meeting by giving ten days' notice to all directors of the date, time, and place of the meeting. The notice shall state the purpose of the meeting unless the director calling the meeting is chairman of the board or president of the corporation.

4.         If the day or date, time, and place of a board meeting have been announced at a previous meeting of the board, no notice is required. Notice of an adjourned meeting need not be given other than by announcement at the meeting at which adjournment is taken.

5.         A director may waive notice of a meeting of the board. A waiver of notice by a director entitled to notice is effective whether given before, at, or after a meeting, and whether given in writing or by attendance.  Attendance by a director at a meeting is a waiver of notice of that meeting, except where the director objects at the beginning of the meeting to the transaction of business because the meeting is not lawfully called or convened and does not participate thereafter in the meeting.

Section K. Absent Directors. A director may give advance written consent or opposition to a proposal to be acted on at a board meeting. If the director is not present at the meeting, consent or opposition to a proposal does not constitute presence for purposes of determining the existence of a quorum, but consent or opposition must be counted as a vote in favor of or against the proposal and must be entered in the minutes or other record of action at the meeting, if the proposal acted on at the meeting is substantially the same or has substantially the same effect as the proposal to which the director has consented or objected.

Ex 3(ii)-4


            Section L. Act of the Board. The board shall take action by the affirmative vote of a majority of the directors present at a duly held meeting, except where law or the articles of Incorporation require the affirmative vote of a larger proportion or number. If the articles of incorporation require a larger proportion or number than is required by law for a particular action, the articles control.

Section M.  Action without meeting.

            1.         An action required or permitted to be taken at a board meeting may be taken by written action signed by all of the directors.

            2.         The written action is effective when signed by the required number of directors, unless a different effective time is provided in the written action.

ARTICLE Ill. OFFICERS

            Section A. Officers. The officers of the corporation must consist of a president and a secretary, each of which must be elected by the board at such time and in such manner as may be provided in the bylaws. Any other officers, assistant officers, and agents, as necessary, may be elected or appointed by the board or chosen in such other manner as may be prescribed by the board.

Section B. Duties of Officers and Agents. All officers and agents of the corporation, as between themselves and the corporation, have such authority and must perform such duties in the management of the corporation as may be provided in the bylaws, or as may be determined by resolution of the board not inconsistent with the bylaws.

            Section C.  Multiple offices.  Any number of offices or functions of those offices may be held or exercised by the same person. If a document must be signed by persons holding different offices or functions and a person holds or exercises more than one of those offices or functions, that person may sign the document in more than one capacity, but only if the document indicates each capacity in which the person signs.

Section D.  Contract rightsThe election or appointment of a person as an officer or agent does not, of itself, create contract rights. However, a corporation may enter into a contract with an officer or agent. The resignation or removal of an officer or agent is without prejudice to any contractual rights or obligations.

Section E.  Resignation, Removal, and Vacancies.

1.         An officer may resign at any time by giving written notice to the corporation. The resignation is effective without acceptance when the notice is given to the corporation, unless a later effective date is specified in the notice.

Ex 3(ii)-5


2.         An officer may be removed at any time, with or without cause, by a resolution approved by the affirmative vote of a majority of the entire board of directors, subject to the provisions of a shareholder control agreement.

3.         A vacancy in an office because of death, resignation, removal, disqualification, or other cause may be filled for the unexpired portion of the term in the manner determined by the board.

            Section F.  Delegation.  Unless prohibited by a resolution approved by the affirmative vote of a majority of the entire board of directors, an officer elected or appointed by the board may, without the approval of the board, delegate some or all of the duties and powers of an office to other persons. An officer who delegates the duties or powers of an office remains subject to the standard of conduct for an officer with respect to the discharge of all duties and powers so delegated.

ARTICLE IV.  SHARES AND SHAREHOLDERS

Section A.  Share certificates.  The shares of the corporation must be represented by certificates signed by the president or by a vice president, and by the secretary or by an assistant secretary of the corporation. A certificate signed as provided herein is prima facie evidence of the ownership of the shares referred to in the certificate.

            A new share certificate may be issued pursuant to NDCC section 41-08-41 in place of one that is alleged to have been lost, stolen or destroyed.

Section B.  Regular meetings of shareholders.  A regular meeting of shareholders will be held on the third Wednesday in August of each year beginning in 1997.

Section C. Election of directors. At each regular meeting of shareholders there must be an election of qualified successors for directors who serve for an indefinite term or whose terms have expired or are due to expire within six months after the date of the meeting.  No other particular business is required to be transacted at a regular meeting.  Any business appropriate for action by the shareholders may be transacted at a regular meeting.

Section D.  Notice.

1.         Notice of all meetings of shareholders must be given to every holder of shares entitled to vote, except where the meeting is an adjourned meeting and the date, time, and place of the meeting were announced at the time of adjournment.

2.         The notice must be given at least ten days before the date of the meeting, and not more than fifty days before the date of the meeting.

Ex 3(ii)-6


3.         The notice must contain the date, time, and place of the meeting, and any other Information required by law. In the case of a special meeting, the notice must contain a statement of the purposes of the meeting. The notice may also contain any other Information required by the bylaws or deemed necessary or desirable by the board or by any other person or persons calling the meeting.

4.         A shareholder may waive notice of a meeting of shareholders. A waiver of notice by a shareholder entitled to notice is effective whether given before, at, or after the meeting, and whether given in writing,  or by attendance. Attendance by a shareholder at a meeting is a waiver of notice of that meeting, except where the shareholder objects at the beginning of the meeting to the transaction of business because the             meeting is not lawfully called or convened, or objects before a vote on an item of business because the item may not lawfully be considered at that meeting and does not participate in the consideration of the item at that meeting.

Section E. Act of the shareholders. The shareholders shall take action by the affirmative vote of the holders of a majority of the voting power of the shares present and entitled to vote, except where law or the articles of incorporation require a larger proportion or number. If the articles of incorporation require a larger proportion or number than is required by law for a particular action, the articles control.

            Section F. Action without a meeting.  An action required or permitted to be taken at a meeting of the shareholders may be taken without a meeting by written action signed by all of the shareholders entitled to vote on that action.  The written action is effective when it has been signed by all of those shareholders, unless a different effective time is provided in the written action.

ARTICLE V. OFFICE

            The corporation's principal office shall be in the City of Minot, North Dakota.

ARTICLE VI.  AMENDMENTS

            The power to amend or repeal any of the foregoing governing provisions or to adopt additional governing provisions is vested in the board, provided that any board action to amend, repeal or adopt governing provisions shall be reported to the Shareholders and may be countermanded by the vote of the holders of a majority of the voting power of the shares entitled to vote, and provided that provisions affecting quorum requirements for shareholder meetings and shareholder voting rights may be amended only by the vote of the holders of a majority of the voting power of the shares entitled to vote.

            These Bylaws were duly adopted by the Board of Directors of IRET, INC., at its organizational meeting held on January 15, 1997.

/S/ Timothy P. Mihalick
                                                                        Timothy P. Mihalick, Secretary

ATTEST:

/S/ Thomas A. Wentz, Sr.
Thomas A. Wentz, Sr., Director

 Ex 3(ii)-7


IRET, INC.

First Amendment to Bylaws
 (Adopted on July 15, 1998)

            Pursuant to Article VI of the Bylaws of IRET, Inc., a North Dakota corporation, which Bylaws were adopted on January 15, 1997, the following Amendment is adopted by the Board of Directors at its regular meeting, a quorum being present, by majority of Directors present:

            Article II, Section C, is hereby amended to read:

            "Section C.  Qualifications.  Effective with the 1999 annual shareholder meeting, Directors must be individuals at least 18 years of age and less than 72 years of age upon the date of the annual shareholder meeting at which such individual is elected as a director."

            Dated this 15th day of July, 1998.

                                                                                    IRET, INC.

                                                                                    By   /S/ Roger R. Odell
                                                                                          Roger R. Odell, President

ATTEST:

/S/ Diane K. Bryantt
Diane K. Bryantt, Secretary

 Ex 3(ii)-8


IRET, INC.

Second Amendment to Bylaws
Adopted on June 20, 2001

             Pursuant to Article VI of the Bylaws of IRET, Inc., a North Dakota corporation, which Bylaws were adopted on January 15, 1997, the following Amendment is adopted by the Board of Directors at its regular meeting, a quorum being present, by majority of Directors present:

             Article II , Section C, is hereby amended to read:

            "Section C.  Qualifications. Effective with the September 2001 annual shareholder meeting, Directors must be individuals at least 18 years of age and less than 74 years of age upon the date of the annual shareholder meeting at which such individual is elected as a director."

            Dated this 20th day of June, 2001

                                                                                     IRET, INC.

                                                                                     By  /S/ Thomas A. Wentz, Sr.
                                                                                         Thomas A. Wentz, Sr., President

ATTEST:

/S/ Diane K. Bryantt
Diane K. Bryantt, Secretary

Ex 3(ii)-9


Exhibit 21
Subsidiaries of Investors Real Estate Trust

F-55


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

PROPERTY ACQUISITIONS

Acquisitions for cash, assumptions of mortgages, and issuance of units in the operating partnership.
        
     PURCHASE PRICE
     
RESIDENTIAL
    
 East Park Apts - Sioux Falls, SD $2,520,354 
 Sycamore Village - Sioux Falls, SD  1,417,699 
   
 
 
TOTAL RESIDENTIAL
 $3,938,053 
   
 
COMMERCIAL
    
 Chanhassen Retail Center - Chanhassen, MN $20,850,000 
 Brenwood Office Park - Minnetonka, MN  14,014,085 
 Wilson’s Leather - Brooklyn Park, MN  13,010,645 
 Abbott Northwestern - Sartell, MN  12,993,496 
 Dixon Industrial Park - Des Moines, IA  11,872,351 
 Westgate Office Center North - Boise, ID  11,509,091 
 Forest Lake Retail Center - Forest Lake, MN  8,007,107 
 U.H. Medical - St. Paul, MN  7,407,752 
 Three Paramount Plaza - Edina, MN  7,367,227 
 Southdale Expansion - Edina, MN  7,056,438 
 Airport Medical - Bloomington, MN  4,678,418 
 Edgewood Vista - Hermantown, MN  4,623,938 
 Central Bank - Eden Prairie, MN  4,600,000 
 Plaza VII - Boise, ID  3,357,662 
 Park Dental - Brooklyn Center, MN  2,952,052 
 Evergreen Center - Pine City, MN  2,800,000 
 Pamida - Kalispell, MT  2,500,000 
 Pamida - Livingston, MT  1,800,000 
 Schofield Plaza - Schofield, MN  1,750,000 
 Pamida - Ladysmith, WI  1,500,000 
 Express Center - Fargo, ND  1,425,000 
 Eagan Strip Center II - Eagan, MN  1,348,714 
 Jamestown Mall - Jamestown, ND  1,320,000 
 Tom Thumb - Lakeville, MN  1,262,945 
 Paul Larson Clinic - Edina, MN  1,012,962 
 PDQ - Burnsville, MN  980,000 
 PDQ - Prior Lake, MN  970,746 
 Inver Grove Center PDQ - Inver Grove, MN  940,000 
 Excelsior Strip Center - Excelsior, MN  900,000 
 Tom Thumb - Monticello, MN  855,000 
 PDQ - Eagan, MN  782,896 
 Burnsville Strip Center - Burnsville, MN  760,000 
 Tom Thumb - Oakdale, MN  730,000 
 Anoka Strip Center - Anoka, MN  725,000 
 Tom Thumb - Long Prairie, MN  700,000 
 Tom Thumb - Ham Lake, MN  535,000 

F-56


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2003

PROPERTY ACQUISITIONS-(continued)

       
  PURCHASE PRICE
  
COMMERCIAL - -(continued)  
 Tom Thumb - Glencoe, MN $530,000 
 Tom Thumb - Blaine, MN  520,000 
 Eagan Strip Center I - Eagan, MN  510,405 
 Tom Thumb - Bethel, MN  510,000 
 Champion Auto Center - Forest Lake, MN  496,000 
 Prior Lake Peak - Prior Lake, MN  478,800 
 Tom Thumb - Buffalo, MN  460,000 
 Tom Thumb - Lakeland, MN  440,000 
 Tom Thumb - Lino Lakes, MN  440,000 
 Tom Thumb - Pine City, MN  440,000 
 Checkers Auto - Rochester, MN  440,000 
 Tom Thumb - Winsted, MN  410,000 
 Sam Goody - Willmar, MN  400,000 
 Tom Thumb - Howard Lake, MN  380,000 
 Gas Plus More - Paynesville, MN  365,000 
 PDQ - Mound, MN  360,000 
 Checkers Auto - Faribault, MN  340,000 
 Dily Lily - St. Louis Park, MN  340,000 
 Tom Thumb - Centerville, MN  330,000 
 Chiropractic Office Building - Greenwood, MN  330,000 
 Tom Thumb - Shoreview, MN  330,000 
 Tom Thumb - Lindstrom, MN  320,000 
 Interstate Bakery - St. Paul, MN  320,000 
 Tom Thumb - Mora, MN  300,000 
 Interstate Bakery - Mounds View, MN  290,000 
 Tom Thumb - Andover, MN  280,000 
 Tom Thumb - Sauk Rapids, MN  250,000 
   
 
 
TOTAL COMMERCIAL
 $170,508,730 
   
 
UNDEVELOPED LAND
    
 Kalispell, MT $1,400,000 
 Inver Grove, MN  560,000 
 River Falls, MN  200,000 
 Andover, MN  150,000 
 Libby, MT  150,000 
 Long Prairie, MN  150,000 
 Centerville, MN  100,000 
 Prior Lake, MN  50,000 
   
 
 
TOTAL UNDEVELOPED LAND
 $2,760,000 
   
 
 
TOTAL
 $177,206,783 
   
 

F-57


INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
QUARTERLY RESULTS OF CONSOLIDATED OPERATIONS
INCLUDING DISCONTINUED OPERATIONS
(unaudited)

                  
   QUARTER ENDED
   07-31-02 10-31-02 01-31-03 04-30-03
   
 
 
 
Revenues $27,539,641  $30,432,693  $30,447,373  $32,346,958 
Income before gain on properties and minority interest  3,947,600   4,187,296   3,604,658   3,746,881 
Net gain on sale of properties  262,568   52,774   (151,173)  1,430,629 
Minority interest portion of operating partnership income  (1,282,167)  (1,171,848)  (1,002,162)  (1,376,895)
Net Income  2,928,000   3,068,222   2,451,323   3,800,616 
Per share                
 Net Income  .10   .10   .08   .10 
Subsidiary
State of Organization
Pinecone IRET, Inc.
North Dakota
Miramont IRET, Inc.
Colorado
IRET, Inc.
North Dakota
Forest Park - IRET, Inc.
North Dakota
Thomasbrook - IRET, Inc.
Nebraska
Dakota - IRET, Inc.
Texas
MedPark - IRET, Inc.
North Dakota
Flying Cloud - IRET, Inc.
Minnesota
Meadow 2 - IRET, Inc.
North Dakota
IRET - Ridge Oaks, LLC
Iowa
Applewood - IRET, Inc.
Nebraska
IRET Properties, a North Dakota Limited Partnership
North Dakota
Forest Park Properties, a North Dakota Limited Partnership
North Dakota
Thomasbrook Properties, a Nebraska Limited Partnership
Nebraska
Dakota Hill Properties, a Texas Limited Partnership
Texas
Medpark Properties Limited Partnership, a North Dakota Limited Partnership
North Dakota
7901 Properties, LP, a Minnesota Limited Partnership
Minnesota
Health Investors Business Trust
Delaware
Meadow 2 Properties, LP, a North Dakota Limited Partnership
North Dakota
Ridge Oaks, LP, an Iowa Limited Partnership
Iowa
Minnesota Medical Investors LLC
Minnesota
SMB Operating Company LLC
Minnesota
SMB MM LLC
Minnesota
Applewood - - IRET Properties, a Nebraska Limited Partnership
Nebraska
IRET - - Oakmont, LLC
South Dakota
Mendota Properties, LLC, a Minnesota Limited Liability Company
Minnesota
Mendota Office Holdings LLC
Minnesota
Mendota Office Three & Four LLC
Minnesota

Ex 21-1

                  
   QUARTER ENDED
   07-31-01 10-31-01 01-31-02 04-30-02
   
 
 
 
Revenues $21,780,094  $23,175,041  $23,605,772  $24,455,162 
Income before gain on properties and minority interest  3,250,866   3,743,415   3,642,689   3,228,964 
Net gain on sale of properties  307,934   16,398   3,346   219,241 
Minority interest portion of operating partnership income  (783,073)  (813,898)  (1,405,783)  (809,976)
Net Income  2,775,727   2,945,915   2,240,252   2,638,235 
Per share                
 Net Income  .11   .12   .09   .10 
                  
   QUARTER ENDED
   07-31-00 10-31-00 01-31-01 04-30-01
   
 
 
 
Revenues $17,431,644  $18,404,260  $19,004,737  $20,926,509 
Income before gain(loss) on properties and minority interest  2,565,131   2,707,811   2,719,679   2,195,191 
Net gain(loss) on sale of properties  0   0   25,124   576,481 
Minority interest portion of operating partnership income  (425,667)  (538,618)  (426,316)  (704,576)
Net Income  2,139,464   2,169,193   2,318,487   2,067,096 
Per share                
 Net Income  .09   .10   .10   .09 

The above financial information is unaudited. In the opinion of management, all adjustments (which are of a normal recurring nature) have been included for a fair presentation.

F-58