10-K 1 c86519e10vk.htm FORM 10-K e10vk
Table of Contents

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, 2004

Commission File Number 000-14851

Investors Real Estate Trust

(Exact name of Registrant as specified in its charter)
     
North Dakota   45-0311232
(State or other jurisdiction of   (IRS Employer Identification No.)
incorporation or organization)    

12 South Main Street
Minot, North Dakota 58701

(Address of principal executive offices)

701.837.4738
(Registrant’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:
Common Shares of Beneficial Interest (no par value)
Series A Cumulative Redeemable Preferred Shares of Beneficial Interest (no par value)

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

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

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). þ Yes o No

The aggregate market value of the registrant’s outstanding common shares of beneficial interest held by non-affiliates was $365,193,386 based on the last reported sale price on the NASDAQ National Market on October 31, 2003.

The number of common shares of beneficial interest outstanding as of July 7, 2004, was 42,279,703.

References in this Annual Report on 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’s definitive Proxy Statement for its 2004 Annual Meeting of Shareholders are incorporated by reference into Part III (Items 10, 11, 12, 13 and 14) hereof.

 


INVESTORS REAL ESTATE TRUST

INDEX

         
    PAGE
       
    2  
    16  
    26  
    26  
       
    26  
    28  
    28  
    54  
    55  
    55  
    56   
       
    56  
    56  
    56  
    56  
    57   
       
    57  
Exhibit Index
    58  
    59  
  F-1 to F-49
 Agreement for Purchase and Sale of Property
 Subsidiaries of Investors Real Estate Trust
 Consent of Deloitte & Touche LLP
 Section 302 Certification of President and CEO
 Section 302 Certification of Senior VP and CFO
 Section 906 Certification of President and CEO
 Section 906 Certification of Senior VP and CFO

i


Table of Contents

Special Note Regarding Forward Looking Statements

Certain statements included in this Annual Report on Form 10-K and the documents incorporated into this document by reference are “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, as amended (the “Exchange Act”). Such forward-looking statements include statements about 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” 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:

    the economic health of the markets in which we own and operate multi-family and commercial properties, in particular the states of Minnesota and North Dakota, or other markets in which we may invest in the future;

    the economic health of our commercial tenants;

    market rental conditions, including occupancy levels and rental rates, for multi-family residential and commercial properties;

    our ability to identify and secure additional multi-family residential and commercial properties that meet our criteria for investment;

    the level and volatility of prevailing market interest rates and the pricing of our shares of beneficial interest;

    financing risks, such as our inability to obtain debt or equity financing on favorable terms, or at all;

    our ability to timely complete and lease properties under construction;

    compliance with applicable laws, including those concerning the environment and access by persons with disabilities; and

    the availability and cost of casualty insurance for losses caused by terrorist acts.

Readers should carefully review our financial statements and the notes thereto, as well as the section entitled “Risk Factors” in Item 1 of this Annual Report on Form 10-K and the other documents we file from time to time with the Securities and Exchange Commission.

In light of these uncertainties, the events anticipated by our forward-looking statements might not occur. We undertake no obligation to 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.

1


Table of Contents

PART I

Item 1. Business

Overview

Investors Real Estate Trust is a self-advised equity Real Estate Investment Trust (REIT) organized under the laws of North Dakota. Since our formation in 1970, our business has consisted 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 (“IRET Properties” or the “Operating Partnership”). Our investments consist of multi-family residential properties and commercial properties. These properties are located primarily in the upper Midwest states of Minnesota and North Dakota. For the twelve months ended April 30, 2004, our real estate investments in these two states accounted for 70.7% of our total gross revenue. Our principal executive offices are located in Minot, North Dakota. We also have an office in Minneapolis, Minnesota.

We seek to diversify our investments between multi-family residential and commercial properties with further diversification within our commercial property category. As of April 30, 2004, our real estate portfolio consisted of:

    69 multi-family residential properties, containing 8,955 apartment units and having a total investment (less accumulated depreciation) of $385 million; and

    142 commercial properties, containing 7.4 million square feet of leasable space and having a total investment (less accumulated depreciation) of $618 million.

Our multi-family residential properties include apartment buildings, complexes and communities. Our commercial properties include office buildings, retail stores and centers, industrial facilities and health care properties, such as clinics and assisted living centers.

Our residential leases are generally for a one-year term. Our commercial properties are typically leased to tenants under long-term lease arrangements. As of April 30, 2004, no single tenant accounted for more than 4.9% of our total annual commercial rental revenues.

Except for certain commercial properties managed by our Minneapolis office, we generally contract with locally-based third-party professional management companies to handle the day-to-day management of our properties. These management activities include the negotiation of potential leases, the preparation of proposed operating budgets, the collection and remittance of lease or rental payments and the supervision of routine maintenance and capital improvements that have been authorized by us. All decisions relating to the purchase or sale of property, insurance coverage, capital improvements, approval of commercial leases, annual operating budgets and major renovations are made exclusively by our employees and then implemented by the third-party management companies. Generally, all of our management contracts provide for compensation ranging from 2.5% to 5.0% of gross rent collections and, typically, we may terminate these contracts in 60 days or less, or upon the property manager’s failure to meet specified financial performance goals. We believe that 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.

Structure

We were organized as a REIT under the laws of the State of North Dakota on July 31, 1970.

2


Table of Contents

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 residential 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 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, 2004, IRET, Inc. owned a 78% interest in IRET Properties. The remaining ownership of IRET Properties is held by individual limited partners.

Investment Strategy and Policies

Our business 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, and adhering to targeted returns in acquiring properties. We have increased our cash distributions every year since our inception 34 years ago and every quarter since 1988.

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 65.0% to 75.0% of a property’s appraised value. In appropriate circumstances, we also may acquire one or more properties in exchange for our common shares of beneficial interest (“common shares”) or for limited partnership units of IRET Properties (“limited partnership units” or “UPREIT Units”), which are convertible, after the expiration of a minimum holding period of one year, into cash or, at our sole discretion, into our common shares on a one-to-one basis.

Our investment strategy is to invest in multi-family residential properties and office, industrial, retail and medical commercial 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 also have real estate investments in South Dakota, Montana, Nebraska, Colorado, Georgia, Idaho, Iowa, Kansas, Michigan, Washington, Texas and Wisconsin.

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

    Investments in the securities of, or interests in, entities 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.

    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 any time, 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 14 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. Under our Second Restated Trustees’ Regulations (Bylaws), however, we may not 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.

3


Table of Contents

    The operation of our real estate, as it pertains to the day-to-day management, is generally 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 and the issuance of limited partnership units.
 
    There is no limitation on the number or amount of mortgages that may be placed on any one property, unless we seek to borrow an amount in excess of 300% of our total net assets, in which case our Bylaws require 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 generally our policy that we will not exceed a 65.0% to 75.0% debt level on our real estate assets. As of April 30, 2004, our ratio of total real estate mortgages to total real estate assets was 63% while our ratio of total indebtedness as compared to our net assets was 178%. This policy may be changed at any time, 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 value of our 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 any time without notice to or a vote of our shareholders.
 
    Investments in real estate mortgages. While not our primary business focus, from time to time we 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 junior mortgages without notice to, or the approval of, our shareholders. As of April 30, 2004, we had one junior mortgage with a principal balance net of allowance of $194,000. We do not currently plan to invest in any other junior 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.

Policies With Respect to Certain of Our Activities

Our current policies as they pertain to certain of our activities are described as follows:

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 90.0% 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. We have increased our cash distributions every year since our inception 34 years ago and every quarter since 1988.

4


Table of Contents

Issuing senior securities. As of April 30, 2004, we have issued and outstanding $7,074,000 in investment certificates, which were issued for a definite term and annual interest rate, and which will be redeemed as they mature. In the event of our dissolution, the investment certificates would be paid in preference to our common shares. IRET has discontinued the sale of investment certificates and outstanding certificates will be redeemed as they mature. Additionally, on April 26, 2004, we issued 1,150,000 shares of 8.25% Series A Cumulative Redeemable Preferred Shares of Beneficial Interest (the “Series A preferred shares”). Depending on future interest rate and market conditions, we may issue additional preferred shares or other senior securities which would have dividend and liquidation preference over our common shares.

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 75.0% of the appraised value 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 Bylaws, which provides that unless approved by a majority of the independent members of our Board of Trustees and disclosed to our shareholders in our next quarterly report along with justification for such excess, we may not borrow in excess of 300% of our total net assets. Our Bylaws do not impose any limitation on the amount that we may borrow against any one particular property.

Offering securities in exchange for property. Our organizational structure allows us to issue shares and to offer limited partnership units of IRET Properties in exchange for real estate. The limited partnership units are convertible into cash, or, at our option, common 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 common shares. Limited partners are not entitled to vote on any matters affecting us until they convert their limited partnership units to common shares.

Our Articles of Amendment and Third Restated Declaration of Trust does not contain any restrictions on our ability to offer 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 ended April 30, we have issued the following limited partnership units of IRET Properties in exchange for properties:

                         
    (in thousands)
    2004
  2003
  2002
Limited partnership units issued
    2,006       894       2,270  
Dollar value
  $ 19,851     $ 8,860     $ 19,793  

Acquiring or repurchasing Shares. As a REIT, it is our intention to only invest in real estate assets. Our Articles of Amendment and Third Restated Declaration of Trust does not prohibit the acquisition or repurchase of our common or preferred 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 fiscal year 2004, we did not repurchase any of our outstanding common shares or limited partnership units, except for the redemption of a nominal amount of fractional common shares held by shareholders, upon request.

To make loans to other persons. Our organizational structure allows 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. Our mortgage loan receivables as of April 30, 2004, totaled $4.9 million, and $1.2 million as of April 30, 2003.

5


Table of Contents

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, investment in the securities of other issuers for the purpose of exercising control. Our Articles of Amendment and Third 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. 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 provide summary reports to our shareholders. We also have a policy of mailing summary quarterly reports to our shareholders in January, April, July, and October of each year. The quarterly reports do not contain financial statements audited by an independent registered public accounting firm. This policy of providing a summary quarterly report to our shareholders is not required by our organizational 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.

Information about Segments

We currently operate in two reportable segments: multi-family residential properties, and commercial properties. For further information on these segments and other related information, see Note 13 of our consolidated financial statements, and Management’s Discussion and Analysis in Item 7 of this Annual Report on Form 10-K.

Our Executive Officers

Set forth below are the names, ages, titles and biographies of each of our executive officers as of July 1, 2004.

             
Name
  Age
  Title
Thomas A. Wentz, Sr.
    68     President and Chief Executive Officer
Charles Wm. James
    56     Senior Vice President
Timothy P. Mihalick
    45     Senior Vice President and Chief Operating Officer
Thomas A. Wentz, Jr.
    38     Senior Vice President
Diane K. Bryantt
    40     Senior Vice President and Chief Financial Officer
Michael A. Bosh
    33     Secretary and General Counsel

Thomas A. Wentz, Sr. is a graduate of Harvard College and Harvard Law School, and has been associated with us since our formation on July 31, 1970. Mr. Wentz was a member of our Board of Trustees from 1970 to 1998, Secretary from 1970 to 1987, Vice President from 1987 to July 2000, and has been President and Chief Executive Officer since July 2000. Previously, from 1985 to 1991, Mr. Wentz was a Vice President of our former 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. James was 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 office of Vice 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.

6


Table of Contents

Timothy P. Mihalick joined 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. is a graduate of Harvard College and the University of North Dakota Law School, and 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 was a shareholder in the law firm of Pringle & Herigstad, P.C. from 1992 to 1999. Mr. Wentz is a member of the North Dakota Bar Association and a Director of SRT Communications, Inc. Mr. Wentz is the son of Thomas A. Wentz, Sr.

Diane K. Bryantt joined 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. Bosh joined us as Associate General Counsel and Secretary in September 2002, and was named General Counsel in September 2003. 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, 2004, we had 34 full time employees.

Environmental Matters and Government Regulation

Under various federal, state and local laws, ordinances and regulations relating to the protection of the environment, a current or previous owner or operator of real estate may be liable for the costs of removal or remediation of certain hazardous or toxic 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. These laws often impose liability without regard to whether the current owner was responsible for, or even knew of, the presence of such substances. It is our policy to obtain from independent environmental consultants a “Phase I” environmental audit (which involves visual inspection but not soil or groundwater analysis) on all properties that we seek to acquire. We do not believe that any of our 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.

In addition to laws and regulations relating to the protection of the environment, many other laws and governmental regulations are applicable to our properties, and changes in the laws and regulations, or in their interpretation by agencies and the courts, occur frequently. Under the Americans with Disabilities Act of 1990 (the “ADA”), all places of public accommodation are required to meet certain federal requirements related to access and use by disabled persons. In addition, the Fair Housing Amendments Act of 1988 (the “FHAA”) requires apartment communities first occupied after March 13, 1990, to be accessible to the handicapped. Non-compliance with the ADA or the FHAA could result in the imposition of fines or an award of damages to private litigants. We believe that those of our properties to which the ADA and/or FHAA apply are substantially in compliance with present ADA and FHAA requirements.

7


Table of Contents

Competition

Investing in and operating real estate is a very competitive business. We compete with other owners and developers of multi-family and commercial properties to attract tenants to our properties. Ownership of competing properties is diversified among other REITs, financial institutions, individuals and public and private companies who are actively engaged in this business. Our multi-family properties compete directly with other rental apartments, as well as with condominiums and single-family homes that are available for rent or purchase in the areas in which our properties are located. Our commercial properties compete with other commercial properties for tenants. Additionally, we compete with other real estate investors, including other REITs, pension and investment funds, partnerships and investment companies, to acquire properties. This competition affects our ability to acquire properties we want to add to our portfolio and the price we pay in acquisitions. During the past two years, we have 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 generated by properties we acquired in previous years. We expect that the levels of return to be achieved through our investment in existing and stabilized real estate will remain lower than in previous periods as long as interest rates remain at historically low levels. 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 that have in the past and will in the future allow us to operate our business successfully despite the competitive nature of our business.

Corporate Governance Initiatives

During fiscal year 2004, the Company’s Board of Trustees adopted several new policies and initiatives to further strengthen the Company’s corporate governance and increase the transparency of financial reporting. In response to the requirements of the Sarbanes-Oxley Act of 2002 and revised NASDAQ listing standards, the Board of Trustees took the following actions:

    adopted or revised Charters for the Board’s Audit, Compensation, Executive and Nominating Committees;

    adopted a Code of Conduct applicable to trustees, officers and employees, and a Code of Ethics for Senior Financial Officers;

    established processes for shareholder communications with the Board of Trustees; and

    established regular meetings of the independent trustees in executive sessions at which only the independent trustees are present.

Additionally, the Company’s Audit Committee established procedures for the receipt, retention and treatment of complaints regarding accounting, internal accounting controls or auditing matters, including procedures for the confidential, anonymous submission by Company employees of concerns regarding accounting or auditing matters. The Audit Committee also adopted a policy requiring Audit Committee approval of all audit and non-audit services provided to the Company by the Company’s independent registered public accounting firm.

The Company will disclose any amendment to its Code of Ethics for Senior Financial officers on its website. In addition, in the event the Company waives compliance by any of the senior financial officers subject to the Code of ethics, the Company will post on its website within five business days the nature of the waiver, in satisfaction of its disclosure requirement under Item 10 of Form 8-K.

8


Table of Contents

Website and Available Information

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. Current copies of our Code of Conduct, Code of Ethics for Senior Financial Officers, and Charters for the Audit, Compensation, Executive and Nominating Committee of our Board of Trustees are also available on our website under the heading “Corporate Governance” in the Investor Relations section of our website. Copies of these documents are also available to shareholders upon request addressed to the Secretary at Investors Real Estate Trust, P.O. Box 1988, Minot, North Dakota 58701. Information on our internet website does not constitute part of this Annual Report on Form 10-K.

RISK FACTORS

Risks Related to Our Properties and Business

Our increasing ownership of commercial properties subjects us to different risks than our traditional base of multi-family residential properties. Historically, the assets in our investment portfolio consisted predominantly of multi-family residential 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 24 months, approximately 86% of our property acquisitions, on a total asset value basis, have been commercial properties, due to the greater availability of these properties on terms that meet our financial and strategic objectives. Based on total asset value, commercial properties now comprise a majority of our real estate assets, with the majority of our commercial properties being located in the Minneapolis, Minnesota area. Based on current market conditions, we anticipate that the percentage of commercial properties that we may acquire will continue to significantly exceed the number of multi-family residential properties that we may acquire during the next twelve months.

Our historical experience in acquiring and operating multi-family residential properties may not be directly applicable to the acquisition and operation 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.

Our earnings may be negatively affected if we are not successful in our acquisition and operation of commercial properties.

Our geographic concentration in Minnesota and North Dakota may result in losses. For the fiscal year ended April 30, 2004, we received approximately 80% of our commercial gross revenue from commercial properties in Minnesota and approximately 9% of our commercial gross revenue from commercial properties in North Dakota. For that same period, we received approximately 20% of our multi-family residential gross revenue from multi-family residential properties in Minnesota and 29% of our multi-family gross revenue from multi-family properties in North Dakota. As of April 30, 2004, Minnesota accounted for approximately 79% of our commercial real estate portfolio and 22% of our multi-family residential real estate portfolio, as determined by total asset value, while North Dakota accounted for approximately 8% of our commercial real estate portfolio and 26% of our multi-family residential real estate portfolio.

9


Table of Contents

As a result of this concentration, we are subject to substantially greater risk than if our investments were more geographically dispersed. Specifically, we are more significantly exposed to the effects of economic and real estate conditions in those particular markets, such as building by competitors, local vacancy and rental rates and general levels of employment and economic activity.

The economic climate in Minnesota is highly dependent on the service, manufacturing and high technology industries. The North Dakota economy is dependent on the agricultural, government, business and personal services and wholesale and retail industries. Economic weakening, or lack of recovery from the recent weakness, in any of these industries may adversely affect the performance of our real estate portfolio by decreasing demand for rental space.

Approximately 68% of our assets in North Dakota, based on total asset value, are multi-family residential properties, which are dependent on a stable or growing population. During the past ten years, North Dakota’s population and total personal income have grown at slower rates than surrounding states and the nation as a whole. If this trend continues, we may experience difficulty in renting our properties at acceptable rates, which may result in a decrease in our net income and adversely affect our ability to make distributions to the holders of our shares of beneficial interest.

Increasing physical and economic vacancy rates and declining rental rates will negatively impact earnings. In the twelve months subsequent to April 30, 2004, leases covering approximately 10% of our annualized base rents will expire. At April 30, 2004, the economic occupancy of our commercial properties, on a stabilized property basis, was approximately 93%. “Economic Occupancy” is defined as total possible revenue less vacancy loss as a percentage of total possible revenue. Total possible revenue is determined by valuing occupied units or square footage at contract rates, and vacant units or square footage at market rates. “Stabilized properties” are those properties that we have owned for the entirety of the periods being compared, and include properties that were redeveloped or expanded during the periods being compared. Properties purchased or sold during the periods being compared are excluded from our stabilized property analysis. If we are unable to rent or sell those properties that are vacant or affected by expiring leases, properties producing approximately 11% of our total commercial annualized base rents will be vacant within the next 12 months. Even greater vacancies will be created to the extent that a number of tenants, or any one significant tenant, file for bankruptcy protection and reject our leases. At April 30, 2004, the economic occupancy of our multi-family residential properties, on a stabilized property basis, was approximately 91%. Multi-family residential vacancies could increase from current levels due to general economic conditions, local economic or competitive conditions, the trend toward home ownership facilitated by low interest rates, unsatisfactory property management, the physical condition of our properties or other factors. Increased vacancies in both our commercial and multi-family residential properties will negatively impact our earnings, will cause a decline in the value of our real estate portfolio and may adversely affect our ability to make distributions to the holders of our shares of beneficial interest.

Economic occupancy levels for our stabilized commercial and multi-family residential properties have decreased over the past twelve months. Multi-family property economic occupancy rates (on a stabilized property basis) decreased to 91% for the twelve months April 30, 2004, from 91% for the twelve months ended April 30, 2003. Commercial property economic occupancy rates (on a stabilized property basis) decreased to 93% for the twelve months ended April 30, 2004 from 96% for the twelve months ended April 30, 2003. The decrease in economic occupancy rates of our multi-family residential properties does not reflect the concessions, such as free rent, that have been granted to attract new tenants to our multi-family residential properties. Concessions, on a multi-family residential stabilized property basis, were $2.58 million and $1.37 million for the twelve months ended April 30, 2004 and 2003, respectively, an increase of 88%.

Inability to manage our rapid growth effectively may adversely affect our operating results. Our total assets have increased from $570.3 million at April 30, 2001, to $1.08 billion at April 30, 2004, principally through the acquisition of additional real estate properties. Subject to our continued ability to raise equity capital and issue LP units of IRET Properties and identify suitable investment properties, we intend to continue our acquisition of real estate properties. Effective management of this level of growth will present challenges, including:

10


Table of Contents

    the need to expand our management team and staff;
 
    the need to enhance internal operating systems and controls;
 
    increased reliance on outside advisors and property managers; and
 
    the ability to consistently achieve targeted returns.

If we are unable to effectively manage our growth, our operating results will be adversely affected.

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, this 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.

An inability to continue to make accretive property acquisitions may adversely affect our ability to increase our operating income. From our fiscal year ended April 30, 2002, to our fiscal year ended April 30, 2004, our operating income decreased from $13.0 million to $11.9 million. Our basic and diluted net income per common share was $.24 as of April 30, 2004, compared to $.38 and $.42, respectively, as of April 30, 2003 and 2002. 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 our overall portfolio may result in losses. As of April 30, 2004, our ratio of total indebtedness to total net assets was approximately 178%. As of April 30, 2003 and 2002, our percentage of total indebtedness to total net assets was approximately 186% and 211%, respectively. Under our Second Restated Trustees’ Regulations (Bylaws) we may increase our total indebtedness up to 300% of net assets, or by an additional approximately $475 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 the holders of our shares of beneficial interest in the next quarterly report, along with justification for any excess.

This amount of leverage may expose us to cash flow problems if rental income decreases. Under those circumstances, in order to pay our debt obligations we might be required to sell properties at a loss or be unable to make distributions to the holders of our shares of beneficial interest. A failure to pay amounts due may result in a default on our obligations and the loss of the property through foreclosure.

Our inability to renew, repay or refinance our debt may result in losses. 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;
 
    we will not be able to renew, refinance or repay our indebtedness when due; and
 
    the terms of any renewal or refinancing will be less favorable than the terms of our current indebtedness.

11


Table of Contents

If 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. These losses could have a material adverse effect on us, our ability to make distributions to the holders of our shares of beneficial interest 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 Internal Revenue Code.

The principal balance of our indebtedness in mortgage loans secured by individual commercial and residential properties totaled $633 million as of April 30, 2004. Of the outstanding mortgages, both fixed and variable, $15.1 million in principal amount came due during fiscal year 2004, $15.8 million in principal amount will come due during fiscal year 2005 and the remaining balance will come due in later fiscal years.

The cost of our indebtedness may increase. We have incurred, and we expect to continue to incur, indebtedness that bears interest at a variable rate. As of April 30, 2004, $42 million, or approximately 7%, of the principal amount of our total mortgage indebtedness was subject to variable interest rate agreements. The interest rates on our variable rate mortgages range from approximately 4% to approximately 8%. An increase of one percent in our variable interest rate would collectively increase our interest payments by $419,000 annually. In addition, portions of our fixed-rate indebtedness incurred for historical property acquisitions will come due on a periodic basis. For example, in each of our fiscal years ended April 30, 2005, 2006 and 2007, approximately $14.0 to $17.0 million of our fixed-rate debt will come due. 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 the holders of our shares of beneficial interest and our ability to pay amounts due on our debt.

Our current or future insurance may not protect us against possible losses. We carry comprehensive liability, fire, extended coverage and rental loss insurance with respect to our properties at levels that we believe to be adequate. However, the coverage limits of our current or future policies may be insufficient to cover the full cost of repair or replacement of all potential losses. Moreover, this level of coverage may not continue to be available in the future or, if available, may be available only at unacceptable cost or with unacceptable terms.

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. For example, we do not currently carry insurance against losses as a result of environmental contamination. 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 loss could have a material adverse effect on us, our ability to make distributions to the holders of our shares of beneficial interest and our ability to pay amounts due on our debt.

We have significant investments in medical properties and adverse trends in healthcare provider operations may negatively affect our lease revenues from these properties. We have acquired a significant number of specialty medical properties (including assisted living facilities) and may acquire more in the future. As of April 30, 2004, our real estate portfolio consisted of 28 medical properties, having a total asset value of $171 million, or approximately 16% of the total asset value of our entire real estate portfolio based on the dollar amount of our original investment plus capital improvements. The healthcare industry is currently experiencing changes in the demand for, and methods of delivery of, healthcare

12


Table of Contents

services; changes in third-party reimbursement policies; significant unused capacity in certain areas, which has created substantial competition for patients among healthcare providers in those areas; continuing pressure by private and governmental payors to reduce payments to providers of services; and increased scrutiny of billing, referral and other practices by federal and state authorities. Sources of revenue for our medical property tenants may include the federal Medicare program, state Medicaid programs, private insurance carriers and health maintenance organizations, among others. Efforts by such payors to reduce healthcare costs will likely continue, which may result in reductions or slower growth in reimbursement for certain services provided by some of our tenants. These factors may adversely affect the economic performance of some or all of our medical services tenants and, in turn, our lease revenues. In addition, if we or our tenants terminate the leases for these properties, or our tenants lose their regulatory authority to operate such properties, we may not be able to locate suitable replacement tenants to lease the properties for their specialized uses. Alternatively, we may be required to spend substantial amounts to adapt the properties to other uses. Any loss of revenues and/or additional capital expenditures occurring as a result could hinder our ability to make distributions to the holders of our shares of beneficial interest.

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 increase may adversely affect our cash available for distribution, our ability to make distributions to the holders of our shares of beneficial interest 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 the holders of our shares of beneficial interest 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. Federal, state and local laws and regulations designed to improve disabled person’s access to and use of buildings, including the Americans with Disabilities Act, may require modifications to, or restrict renovations of, existing buildings. Additionally, these laws and regulations may require that structural features be added to buildings under construction. 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 these 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 or reduce overall returns on our investments. This could have an adverse effect on us, our ability to make distributions to the holders of our shares of beneficial interest and our ability to pay amounts due on our debt.

We may be responsible for potential liabilities under 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, hazardous or toxic substances in, on, around or under that property. These laws often impose liability without regard to whether the owner or operator knew of, or was responsible for, the presence of the hazardous or toxic substances. The presence of these substances, or the failure to properly remediate any property containing these substances, may adversely affect the owner’s or operator’s ability to sell or rent the affected property or to borrow funds using the 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, these substances at that disposal or treatment facility, whether or not the facility is owned or operated by that person. In connection with our current or former ownership (direct or indirect), operation, management, development and/or control of real properties, we may be potentially liable for removal or remediation costs with respect to hazardous or toxic substances as those properties, as well as certain other costs, including governmental fines and claims for injuries to persons and property. A finding of liability for an environmental condition as to any one or more properties could have a material adverse effect on us, our ability to make distributions to the holders of our shares of beneficial interest and our ability to pay amounts due on our debt.

13


Table of Contents

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. However, Phase I and Phase II environmental studies, or any other environmental studies undertaken with respect to any of our current or future properties, may not reveal the full extent of potential environmental liabilities. We currently do not carry insurance for environmental liabilities.

We may be unable to retain or attract qualified management. We are dependent upon our senior officers for essentially all aspects of our business operations. Our senior officers have experience in the specialized business segments in which we operate and the loss of them would likely have a material adverse effect on our operations. We do not have employment contracts with any of our senior officers. As a result, any senior officer may terminate his or her relationship with us at any time, without providing advance notice. The location of our corporate headquarters in Minot, North Dakota, may make it more difficult and expensive to attract, relocate and retain current and future officers and employees.

Risks Related to Our Structure and Organization

We may incur tax liabilities as a consequence of failing to qualify as a REIT. Although our management believes that we are organized and have operated and are operating in such a manner to qualify as a “real estate investment trust,” as that term is defined under the Internal Revenue Code, we may not in fact have operated, or may not be able to continue to operate, in a manner to qualify or remain so qualified. Qualification as a REIT involves the application of highly technical and complex Internal Revenue Code provisions for which there are only limited judicial or administrative interpretations, and further involves the determination of factual matters and circumstances not entirely within our control. For example, in order to qualify as a REIT, at least 95% of our gross income in any year must be derived from qualifying sources, and we must make distributions to the holders of our shares of beneficial interest aggregating annually at least 90% of our REIT taxable income (excluding net capital gains). Thus, to the extent revenues from non-qualifying sources, such as income from third-party management, represents more than five percent of our gross income in any taxable year, we will not satisfy the 95% income test and may fail to qualify as a REIT, unless certain relief provisions contained in the Internal Revenue Code apply. Even if relief provisions apply, however, a tax would be imposed with respect to excess net income. Additionally, if IRET Properties, our operating partnership or one or more of our subsidiaries is determined to be taxable as a corporation, we may fail to qualify as a REIT. Either our failure to qualify as a REIT, for any reason, or the imposition of taxes on excess net income from non-qualifying sources, could have a material adverse effect on us, our ability to make distributions to the holders of our shares of beneficial interest and our ability to pay amounts due on our debt. Furthermore, new legislation, regulations, administrative interpretations or court decisions could change the tax laws with respect to our qualification as a REIT or the federal income tax consequences of our qualification.

If we failed to qualify as a REIT, we would be subject to federal income tax (including any applicable alternative minimum tax) on our taxable income at corporate rates, which would likely have a material adverse effect on us, our ability to make distributions to the holders of our shares of beneficial interest and our ability to pay amounts due on our debt. In addition, unless entitled to relief under applicable statutory provisions, we would also be disqualified from treatment as a REIT for the four taxable years following the year during which we lost our qualification. This treatment would reduce funds available for investment or distributions to the holders of our shares of beneficial interest because of the additional tax liability to us for the year or years involved. In addition, we would no longer be required to make distributions to holders of our common shares. To the extent that distributions to the holders of our shares of beneficial interest would have been made in anticipation of qualifying as a REIT, we might be required to borrow funds or to liquidate certain investments to pay the applicable tax.

14


Table of Contents

Certain provisions of our Third Restated Declaration of Trust may limit a change in control and deter a takeover. In order to maintain our qualification as a REIT, our Third Restated Declaration of Trust provides that any transaction, other than a transaction entered into through the NASDAQ National Market or other similar exchange, that would result in our disqualification as a REIT under Section 856 of the Internal Revenue Code, including any transaction that would result in (i) a person owning in excess of the ownership limit, which as of the date of this annual report is 9.8%, in number or value, of our outstanding shares of beneficial interest, (ii) less than 100 people owning our shares of beneficial interest, (iii) our being “closely held” within the meaning of Section 856(h) of the Internal Revenue Code, or (iv) 50% or more of the fair market value of our shares of beneficial interest being held by persons other than “United States persons,” as defined in Section 7701(a)(30) of the Internal Revenue Code, will be void ab initio. If the transaction is not void ab initio, then the shares of beneficial interest in excess of the ownership limit, that would cause us to be closely held, that would result in 50% or more of the fair market value of our shares of beneficial interest to be held by persons other than United States persons or that otherwise would result in our disqualification as a REIT, will automatically be exchanged for an equal number of excess shares, and these excess shares will be transferred to an excess share trustee for the exclusive benefit of the charitable beneficiaries named by our board of trustees. These limitations may have the effect of preventing a change in control or takeover of us by a third party, even if the change in control or takeover would be in the best interests of the holders of our shares of beneficial interest.

Our board of trustees may make changes to our major policies without approval of the holders of our shares of beneficial interest. Our major policies, including policies relating to development, acquisitions, financing, growth, debt capitalization and distributions, are determined by our board of trustees. Our board of trustees may amend or revoke those policies, and other policies, without advance notice to, or the approval of, the holders of our shares of beneficial interest.

15


Table of Contents

Item 2. Properties

IRET is a qualified REIT under Section 856-858 of the Code, and is in the business of owning, leasing, developing and acquiring real estate properties. Except for certain commercial properties managed by our Minneapolis office, these real estate investments are generally managed by third-party professional real estate management companies on our behalf.

Total Real Estate Rental Revenue

As of April 30, 2004, our real estate portfolio consisted of 69 multi-family residential properties and 142 commercial properties, comprising 40% and 60%, respectively, of our total real estate portfolio, based on the dollar amount of our original investment plus capital improvements through April 30, 2004. Gross annual rental revenue and percentages of total annual real estate rental revenue by property type for each of the three most recent fiscal years ended April 30, are as follows:

                                         
    Multi-Family                    
    Residential           Commercial        
(in thousands)
  Gross Revenue
  %
  Gross Revenue
  %
  Total Revenue
2004
  $ 62,964       45 %   $ 77,260       55 %   $ 140,224  
2003
  $ 59,653       50 %   $ 58,878       50 %   $ 118,531  
2002
  $ 58,347       65 %   $ 32,008       35 %   $ 90,355  

Economic Occupancy Rates

Economic occupancy rates are shown below for each property type in each of the three most recent fiscal years ended April 30. We define “economic occupancy” as total possible revenue less vacancy loss as a percentage of total possible revenue. Total possible revenue is determined by valuing occupied units or square footage at contract rates and vacant units or square footage at market rates. In the case of multi-family residential properties, lease arrangements with individual tenants vary from month-to-month to one-year leases. Leases on commercial properties vary from month-to-month to 20 years.

                         
    2004
  2003
  2002
Multi-Family Residential Economic Occupancy
    90.1 %     91.2 %     94.4 %
Commercial Economic Occupancy
    92.9 %     95.4 %     97.9 %

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 asset entity.” Accordingly, we have organized eleven 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.

Management of Our Real Estate Assets

The day-to-day management of our real estate assets is handled by third-party professional real estate management companies. Day-to-day management activities 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 purchase, sale, insurance coverage, capital improvements, approval of commercial leases, annual operating budgets and major renovations are made exclusively by our employees and are then implemented by the third-party property management companies.

16


Table of Contents

As of April 30, 2004, we had property management contracts with the following companies:

A & L Properties, Inc., Duluth, MN
Bayport Properties, Minneapolis, MN
Builder’s Management & Investment Co., Fargo, ND
Colliers Turley Martin Tucker, Inc., Minneapolis, MN and Jamestown, ND
Coast Management, Boise, ID, and Everett, WA
Coldwell Banker First Realty, Fargo, ND
ConAm, Plano, TX and Aurora, CO
Dakota Commercial, Grand Forks, ND
Ferguson Commercial Real Estate Services, Des Moines, IA
Frauenshuh Companies, Inc., St. Paul, MN
Hoyt Properties, Inc., Minnetonka, MN
Inland Companies, Milwaukee, MN
Investors Management & Marketing, Inc., Minot, ND
Illies Nohave Heinen Property Management, St. Cloud, MN
Kahler Property Management, Rapid City, SD
Northco, Inc., Minneapolis, MN
Opus Northwest Management, L.L.C., Minnetonka, MN and Minneapolis, MN
R.A. Morton & Associates, St. Cloud, MN and Sauk Rapids, MN
Remada Companies, Minnetonka, MN
Sundance Company, Boise, ID
United Properties, Minneapolis, MN
Weis Management, Rochester, MN

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

In July 2004, a former principal of Bayport Properties joined us as a Vice President, Asset Management, with responsibility for the management of certain of our commercial properties, primarily located in the Minneapolis area.

Generally, all of our management contracts provide for compensation ranging from 2.5% to 5.0% of gross rent collections and, typically, we may terminate these contracts in 60 days or less or upon the property manager’s failure to meet certain specified financial performance goals.

With respect to multi-tenant commercial properties, we rely almost exclusively on third-party brokers to locate potential tenants. As compensation, brokers may receive a commission of up to 7.0% of the total rent to be paid over the term of the lease. This commission rate is the industry standard, which we believe is commercially reasonable.

Summary of Real Estate Investment Portfolio

                                 
As of April 30, (in thousands)
  2004
  %
  2003
  %
Real Estate Investments
                               
Real Estate Owned
  $ 1,103,428             $ 919,781          
Less Accumulated Depreciation
    (100,250 )             (75,639 )        
 
   
 
             
 
         
 
  $ 1,003,178       99.5 %   $ 844,142       99.9 %
Mortgage Loans Receivable
    4,893       .5 %     1,183       .1 %
 
   
 
     
 
     
 
     
 
 
Total Real Estate Investments
  $ 1,008,071       100 %   $ 845,325       100 %
 
   
 
     
 
     
 
     
 
 

17


Table of Contents

Summary of Individual Properties Owned as of April 30, 2004

The following table presents information regarding our 211 properties owned as of April 30, 2004. We own the following interests in real estate either through our wholly-owned subsidiaries or by ownership of a controlling interest in an entity owning the real estate. We account for these interests on a consolidated basis. Occupancy rates given are the average economic occupancy rates for the fiscal year ended April 30, 2004:

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

(* = Real estate not owned in fee; leased under a ground lease)

                         
                    Fiscal 2004
            (in thousands)   Economic
Property Name and Location
  Units
  Investment
  Occupancy
MULTI-FAMILY RESIDENTIAL
                       
408 1st Street SE — Minot, ND
    0     $ 47       100.0 %
Applewood on the Green — Omaha, NE
    234       12,024       76.9 %
Beulah Condos — Beulah, ND
    26       434       52.3 %
Bison Properties — Carrington, ND
    35       666       72.1 %
Brookfield Village — Topeka, KS
    160       7,434       N/A  
Candlelight Apartments — Fargo, ND
    66       1,670       99.1 %
Canyon Lake Apartments — Rapid City, SD
    109       4,304       88.7 %
Castle Rock — Billings, MT
    165       6,163       85.8 %
Century Apartments — Williston, ND
    192       4,536       94.0 %
Chateau Apartments — Minot, ND
    64       2,734       97.3 %
Clearwater — Boise, ID
    60       3,924       92.0 %
Colton Heights — Minot, ND
    18       992       97.1 %
Connelly Estates — Burnsville, MN
    240       14,200       N/A  
Cottonwood Lake I — Bismarck, ND
    67       4,572       86.3 %
Cottonwood Lake II — Bismarck, ND
    67       4,326       88.4 %
Cottonwood Lake III — Bismarck, ND
    67       4,787       90.7 %
Country Meadows Phase I — Billings, MT
    67       4,311       94.1 %
Country Meadows Phase II — Billings, MT
    67       4,465       93.2 %
Crestview Apts — Bismarck, ND
    152       5,251       89.1 %
Crown Colony — Topeka, KS
    220       11,190       92.5 %
Dakota Arms — Minot, ND
    18       658       98.2 %
Dakota Hill at Valley Ranch — Irving, TX
    504       38,435       93.9 %
East Park Apartments — Sioux Falls, SD
    84       2,659       89.3 %
Eastgate Properties — Moorhead, MN
    116       2,732       92.4 %
Forest Park Estates — Grand Forks, ND
    270       8,146       98.3 %
Heritage Manor — Rochester, MN
    182       8,061       80.3 %
Ivy Club — Vancouver, WA
    204       13,430       87.2 %
Jenner Properties — Grand Forks, ND
    90       2,015       97.8 %
Kirkwood Apartments — Bismarck, ND
    108       3,914       92.5 %
Lancaster Apartments — St. Cloud, MN
    84       3,407       73.4 %
Legacy Apartments I — Grand Forks, ND
    116       7,312       99.4 %
Legacy Apartments II & III — Grand Forks, ND
    67       3,894       99.5 %

18


Table of Contents

                         
                    Fiscal 2004
            (in thousands)   Economic
Property Name and Location
  Units
  Investment
  Occupancy
Legacy IV — Grand Forks, ND
    67       6,743       99.3 %
Legacy V — Grand Forks, ND
    **       351       N/A  
Legacy VI — Grand Forks, ND
    **       230       N/A  
Legacy VII — Grand Forks, ND
    **       230       N/A  
Lonetree Apartments — Harvey, ND
    12       260       64.1 %
Magic City Apartments — Minot, ND
    200       4,916       95.9 %
Meadows Phase I — Jamestown, ND
    27       1,841       99.7 %
Meadows Phase II — Jamestown, ND
    27       1,930       98.0 %
Meadows Phase III — Jamestown, ND
    27       2,201       99.6 %
Miramont — Fort Collins, CO
    210       14,881       94.2 %
Monticello Apartments — Monticello, MN
    60       4,265       N/A  
Neighborhood Apartments — Co. Springs, CO
    192       12,148       91.1 %
North Pointe — Bismarck, ND
    49       2,413       91.2 %
Oakmont Apartments — Sioux Falls, SD
    80       5,317       76.7 %
Olympic Village — Billings, MT
    274       12,314       97.9 %
Oxbow — Sioux Falls, SD
    120       5,215       89.8 %
Park East Apartments — Fargo, ND
    122       5,357       96.6 %
Park Meadows I — Waite Park, MN
    120       6,040       75.0 %
Park Meadows II & III — Waite Park, MN
    240       6,919       73.0 %
Parkway Apartments — Beulah, ND
    36       215       49.9 %
Pebble Springs — Bismarck, ND
    16       789       97.9 %
Pine Cone Apartments — Fort Collins, CO
    195       13,805       91.1 %
Pinehurst Apartments — Billings, MT
    21       775       99.2 %
Pointe West Apartments — Rapid City, SD
    90       4,616       96.3 %
Prairie Winds Apartments — Sioux Falls, SD
    48       2,099       86.7 %
Prairiewood Meadows — Fargo, ND
    85       3,068       89.1 %
Remada Court Apartments — Eagan, MN
    115       6,758       N/A  
Ridge Oaks Apartments — Sioux City, IA
    132       4,852       86.6 %
Rimrock Apartments — Billings, MT
    78       4,026       97.5 %
Rocky Meadows 96 - Billings, MT
    98       6,829       94.4 %
Rosewood/Oakwood — Sioux Falls, SD
    160       6,013       82.6 %
Sherwood Apartments — Topeka, KS
    300       16,597       90.2 %
South Pointe — Minot, ND
    195       10,486       96.0 %
Southview Apartments — Minot, ND
    24       771       97.4 %
Southwind Apartments — Grand Forks, ND
    164       6,340       98.2 %
Sunset Trail Phase I — Rochester, MN
    73       7,103       82.0 %
Sunset Trail Phase II — Rochester, MN
    73       7,593       78.5 %
Sweetwater Properties — Devils Lake, ND
    90       1,774       82.1 %
Sycamore Village Apartments — Sioux Falls, SD
    48       1,508       78.5 %
Thomasbrook — Lincoln, NE
    264       10,393       92.7 %
Valley Park Manor — Grand Forks, ND
    168       5,428       97.4 %
Van Mall Woods — Vancouver, WA
    100       6,336       95.5 %
West Stonehill — St. Cloud, MN
    313       13,218       90.3 %
Westwood Park — Bismarck, ND
    64       2,433       93.2 %
Winchester/Village Green — Rochester, MN
    151       9,067       N/A  
Woodridge Apartments — Rochester, MN
    108       7,016       93.4 %
 
   
 
     
 
         
TOTAL MULTI-FAMILY RESIDENTIAL
    8,955     $ 446,172          
 
   
 
     
 
         

** Property not placed in service at April 30, 2004. Additional costs are still to be incurred.

19


Table of Contents

                         
    Approximate   (in   Fiscal 2004
    Net Rentable   thousands)   Economic
Property Name and Location
  Square Footage
  Investment
  Occupancy
OFFICE BUILDINGS
                       
1st Avenue Building — Minot, ND
    15,357     $ 548       40.6 %
17 South Main — Minot, ND
    3,250       102       50.7 %
401 South Main — Minot, ND
    8,597       628       49.8 %
2030 Cliff Road — Eagan, MN
    13,374       983       100.0 %
Ameritrade — Omaha, NE
    73,742       8,349       100.0 %
Benton Business Park — Sauk Rapids, MN
    30,464       1,613       N/A  
Bloomington Business Plaza — Bloomington, MN
    121,064       7,589       97.6 %
Brenwood — Minnetonka, MN
    176,917       14,419       82.8 %
Brown Deer Road — Milwaukee, WI
    175,610       13,911       N/A  
Burnsville Bluffs — Burnsville, MN
    45,158       2,799       100.0 %
Central Bank Office — Eden Prairie, MN
    39,525       4,660       92.8 %
Chiropractor Office Building — Greenwood, MN
    1,600       334       100.0 %
Cold Spring Center — St. Cloud, MN
    77,533       8,610       97.8 %
Conseco Building — Rapid City, SD
    75,815       7,047       0.0 %
Dewey Hill Business Center — Edina, MN
    73,338       4,939       94.4 %
Flying Cloud Drive — Eden Prairie, MN
    62,585       5,773       93.5 %

20


Table of Contents

                         
    Approximate           Fiscal 2004
    Net Rentable   (in thousands)   Economic
Property Name and Location
  Square Footage
  Investment
  Occupancy
OFFICE BUILDINGS — continued
                       
Golden Hills Office Center — Golden Valley, MN
    190,758     $ 27,588       N/A  
Great Plains Software — Fargo, ND
    122,040       15,376       100.0 %
Interlachen Corp Center — Eagan, MN
    105,084       16,724       100.0 %
Mendota Center I — Mendota Heights, MN
    59,852       7,040       87.8 %
Mendota Center II — Mendota Heights, MN
    88,398       11,556       95.5 %
Mendota Center III — Mendota Heights, MN
    60,776       6,750       99.7 %
Mendota Center IV — Mendota Heights, MN
    72,231       8,705       100.0 %
Mendota Northland Ctr. — Mendota Hts., MN
    146,808       17,660       N/A  
Metris – Duluth, MN
    20,000       2,951       N/A  
Minnesota National Bank — Duluth, MN
    27,000       2,107       100.0 %
Hospitality Associates — Minnetonka, MN
    4,000       401       100.0 %
Nicollett VII — Burnsville, MN
    125,385       7,382       100.0 %
Northgate II — Maple Grove, MN
    25,999       2,365       100.0 %
Pillsbury Business Center — Edina, MN
    42,220       1,842       73.2 %
Plaza VII — Boise, ID
    27,297       3,400       83.5 %
Plymouth IV & V — Plymouth, MN
    126,809       14,888       100.0 %
Southeast Tech Center — Eagan, MN
    58,300       6,117       100.0 %
TCA Building — Eagan, MN
    106,207       12,552       N/A  
Three Paramount Plaza — Bloomington, MN
    75,526       7,869       83.6 %
Thresher Square East — Minneapolis, MN
    57,891       6,565       86.5 %
Thresher Square West — Minneapolis, MN
    54,945       4,562       58.7 %
UHC Office — International Falls, MN
    30,000       2,502       N/A  
Viromed — Eden Prairie, MN
    48,700       4,864       100.0 %
Wayroad — Minnetonka, MN
    62,383       5,503       100.0 %
West River Business Park — Waite Park, MN
    24,000       1,517       N/A  
Westgate — Boise, ID
    103,332       11,668       100.0 %
Wirth Corp Center — Golden Valley, MN
    75,216       8,644       100.0 %
 
   
 
     
 
         
TOTAL OFFICE BUILDINGS
    2,935,086     $ 301,402          
 
   
 
     
 
         
INDUSTRIAL
                       
API Building — Duluth, MN
    35,000     $ 2,002       N/A  
Dixon Avenue Industrial Park — Des Moines, IA
    604,711       12,904       85.2 %
Lexington Commerce Center — Eagan, MN
    89,840       5,831       85.8 %
Lighthouse — Duluth, MN
    59,600       2,117       N/A  
Lindberg/Bodycote — Eden Prairie, MN
    41,880       2,152       100.0 %
Metal Improvement Co. — New Brighton, MN
    49,620       2,449       100.0 %
Stone Container — Fargo, ND
    195,075       7,141       100.0 %
Stone Container — Roseville, MN
    229,072       8,250       100.0 %
Stone Container — Waconia, MN
    29,440       1,667       68.6 %
Wilson’s Leather — Brooklyn Park, MN
    353,049       13,053       100.0 %
Winsted/Sterner Lighting — Winsted, MN
    38,000       1,007       91.7 %
 
   
 
     
 
         
TOTAL INDUSTRIAL
    1,725,287     $ 58,573          
 
   
 
     
 
         

21


Table of Contents

                         
    Approximate           Fiscal 2004
    Net Rentable   (in thousands)   Economic
Property Name and Location
  Square Footage
  Investment
  Occupancy
RETAIL
                       
Anoka Strip Center — Anoka, MN
    10,625     $ 731       100.0 %
Arrowhead Shopping Center — Minot, ND
    76,424       3,097       95.5 %
Barnes & Noble — Fargo, ND
    30,000       3,275       100.0 %
Barnes & Noble — Omaha, NE
    27,500       3,699       100.0 %
Buffalo Mall — Jamestown, ND
    213,271       4,625       N/A  
Carmike Theatre — Grand Forks, ND
    28,528       2,546       100.0 %
Champion Auto — Forest Lake, MN
    6,836       498       100.0 %
Checkers Auto — Faribault, MN
    5,600       340       100.0 %
Checkers Auto — Rochester, MN
    6,225       440       100.0 %
Denfeld Retail Center — Duluth, MN
    36,542       5,184       N/A  
Dilly Lily — St. Louis Park, MN
    3,444       345       100.0 %
Eagan PDQ — Eagan, MN
    3,886       782       100.0 %
Eagan Retail Center I — Eagan, MN
    5,400       515       100.0 %
Eagan Retail Center II — Eagan, MN
    13,901       1,358       100.0 %
East Grand Station — East Grand Forks, MN
    16,103       1,392       100.0 %
Ernst Home Center — Kalispell, MT
    52,000       2,500       100.0 %
Evergreen Shopping Center — Pine City, MN
    63,225       2,937       95.6 %
Excelsior Retail Center — Excelsior, MN
    7,993       918       95.1 %
Express Shopping Center — Fargo, ND
    30,227       1,427       100.0 %
Interstate Bakery — Mounds View, MN
    4,560       290       100.0 %
Inver Grove Center — PDQ — I. Grove Hgts., MN
    8,400       947       100.0 %
Jamestown Mall — Jamestown, ND
    99,403       1,396       65.9 %
Lakeville Retail Center — Lakeville, MN
    9,500       1,964       49.8 %
Maplewood Square — Rochester, MN
    118,398       11,907       75.8 %
MedPark Mall — Grand Forks, ND
    59,177       5,663       96.8 %
Minot Plaza — Minot, ND
    11,020       522       100.0 %
Pamida — Ladysmith, WI
    41,000       1,500       100.0 %
Pamida — Livingston, MT
    41,200       1,800       100.0 %
PDQ Center — Mound, MN
    3,864       360       100.0 %
Petco Warehouse — Fargo, ND
    18,040       1,279       100.0 %
Plaza Shopping Center — Schofield, WI
    53,764       1,775       80.9 %
PDQ Center — Prior Lake, MN
    6,800       976       100.0 %
Prior Lake Peak — Prior Lake, MN
    4,200       482       100.0 %
Sam Goody/Musicland — Willmar, MN
    6,225       408       100.0 %
South Pond Retail Center — Champlin, MN
    25,400       3,725       N/A  
Strip Center I — Burnsville, MN
    8,526       996       89.2 %
Strip Center II — Burnsville, MN
    8,400       777       58.7 %
Thomasville — Kentwood, MI
    16,080       2,121       100.0 %
Former Tom Thumb — Andover, MN
    3,000       280       100.0 %
Former Tom Thumb — Bethel, MN
    4,800       510       100.0 %
Former Tom Thumb — Blaine, MN
    8,750       534       69.3 %
Former Tom Thumb — Buffalo, MN
    7,700       471       100.0 %
Former Tom Thumb — Centerville, MN
    3,000       330       100.0 %

22


Table of Contents

                         
    Approximate           Fiscal 2004
    Net Rentable   (in thousands)   Economic
Property Name and Location
  Square Footage
  Investment
  Occupancy
RETAIL – continued
                       
Former Tom Thumb — Glencoe, MN
    4,800     $ 530       91.7 %
Former Tom Thumb — Ham Lake, MN
    4,800       535       100.0 %
Former Tom Thumb — Howard Lake, MN
    3,571       380       100.0 %
Former Tom Thumb — Lakeland, MN
    3,650       443       100.0 %
Former Tom Thumb — Lindstrom, MN
    4,000       321       100.0 %
Former Tom Thumb — Lino Lakes, MN
    6,325       452       100.0 %
Former Tom Thumb — Long Prairie, MN
    5,216       700       100.0 %
Former Tom Thumb — Monticello, MN
    3,575       856       100.0 %
Former Tom Thumb — Mora, MN
    3,571       300       100.0 %
Former Tom Thumb — Oakdale, MN
    6,266       739       100.0 %
Former Tom Thumb — Paynesville, MN
    4,800       365       100.0 %
Former Tom Thumb — Pine City, MN
    4,800       440       100.0 %
Former Tom Thumb — Shoreview, MN
    3,000       330       100.0 %
Former Tom Thumb — Winsted, MN
    3,571       411       50.0 %
Tool Crib — Duluth, MN
    15,597       2,016       N/A  
West Lake Center — Forest Lake, MN
    100,656       8,097       100.0 %
West Village Center — Chanhassen, MN
    135,969       20,774       96.3 %
Westgate Shopping Center — St. Cloud, MN
    104,928       7,800       N/A  
 
   
 
     
 
         
TOTAL RETAIL
    1,628,032     $ 123,111          
 
   
 
     
 
         
MEDICAL
                       
Abbott Northwest — Sartell, MN
    60,095     $ 13,866       95.7 %
Airport Medical — Bloomington, MN*
    24,218       4,678       100.0 %
Denfeld Clinic — Duluth, MN
    20,512       3,337       N/A  
Edgewood Vista — Belgrade, MT
    5,100       453       100.0 %
Edgewood Vista — Columbus, NE
    5,100       455       100.0 %
Edgewood Vista — Phase III — Duluth, MN
    119,349       11,709       100.0 %
Edgewood Vista — East Grand Forks, MN
    16,392       1,430       100.0 %
Edgewood Vista — Fremont, NE
    6,042       552       100.0 %
Edgewood Vista — Grand Island, NE
    5,100       455       100.0 %
Edgewood Vista — Hastings, NE
    6,042       572       100.0 %
Edgewood Vista — Kalispell, MT
    5,895       588       100.0 %
Edgewood Vista — Minot, ND
    97,821       6,271       100.0 %
Edgewood Vista — Missoula, MT
    10,150       963       100.0 %
Edgewood Vista — Omaha, NE
    6,042       642       100.0 %
Edgewood Vista — Virginia, MN
    70,313       7,070       100.0 %
Edgewood Vista — Phase II — Virginia, MN
    76,870       5,111       N/A  
Fresenius — Duluth, MN
    9,052       1,803       N/A  
Gateway Clinic — Sandstone, MN*
    12,444       1,900       N/A  
Healtheast Med Ctr. — Woodbury & St. Johns, MN
    114,316       21,601       100.0 %
Mariner Clinic — Superior, WI*
    28,928       4,101       N/A  

23


Table of Contents

                         
    Approximate           Fiscal 2004
    Net Rentable   (in thousands)   Economic
Property Name and Location
  Square Footage
  Investment
  Occupancy
MEDICAL — continued
                       
Park Dental — Brooklyn, MN
    10,008       2,952       100.0 %
Pavilion II — Duluth, MN
    74,800       19,517       N/A  
Paul Larson Clinic — Edina, MN
    12,140       1,013       46.6 %
Southdale Expansion — Edina, MN*
    0       12,733       88.5 %
Southdale Medical Center — Edina, MN*
    195,983       32,924       83.0 %
UH Medical — St. Paul, MN
    43,046       7,605       100.0 %
Wedgwood Sweetwater – Lithia Springs, GA
    29,408       3,972       100.0 %
Wells Clinic — Hibbing, MN
    18,810       2,903       N/A  
 
   
 
     
 
         
TOTAL MEDICAL
    1,083,976     $ 171,176          
 
   
 
     
 
         
UNDEVELOPED LAND
                       
Andover, MN
  $ 0     $ 150          
Centerville, MN
    0       102          
Cottonwood Lake IV — Bismarck, ND
    0       264          
Inver Grove, MN
    0       563          
Kalispell, MT
    0       1,412          
Libby, MT
    0       151          
Long Prairie, MN
    0       150          
River Falls, WI
    0       202          
 
   
 
     
 
         
TOTAL UNDEVELOPED LAND
    0     $ 2,994          
TOTAL UNITS
    8,955                  
 
   
 
                 
TOTAL SQUARE FOOTAGE
    7,372,381                  
 
   
 
                 
TOTAL INVESTMENTS
          $ 1,103,428          
 
           
 
         

Mortgages Payable

As of April 30, 2004, individual first mortgage liens on the above properties totaled $633 million. Of the $633 million of mortgage indebtedness on April 30, 2004, $42 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. The balance of fixed rate mortgages totaled $591 million. Principal payments due on our mortgage indebtedness are as follows:

         
    Mortgage
Year Ended April 30, (in thousands)
  Principal
2005
  $ 15,789  
2006
    17,098  
2007
    19,194  
2008
    44,829  
2009
    42,744  
Later Years
    493,470  
 
   
 
 
Total
  $ 633,124  
 
   
 
 

24


Table of Contents

Future Minimum Lease Payments

The future minimum lease payments to be received under leases for commercial properties as of April 30, 2004, assuming that no options to renew or buy out the lease are exercised, are as follows:

         
Year Ended April 30, (in thousands)
  Lease Payments
2005
  $ 57,602  
2006
    52,402  
2007
    46,465  
2008
    39,273  
2009
    33,749  
Thereafter
    207,093  
 
   
 
 
 
  $ 436,584  
 
   
 
 

Capital Expenditures

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, 2004, we spent approximately $20.2 million on capital improvements.

Contracts or Options to Sell

As of April 30, 2004, we had signed an agreement for the sale of our Fargo, North Dakota, Petco and Barnes & Noble store locations, for a total sales price of approximately $6.75 million. This sale closed on July 2, 2004. We have, in addition, granted options to purchase certain of our properties to various third parties. In general, these options grant the right to purchase certain IRET assets at the greater of such asset’s appraised value or an annual compounded increase of 2.0% to 2.5% of the initial cost to us. In addition to options granted to third parties, we have also granted an option to Charles Wm. James to purchase our Excelsior Retail Center. Mr. James is currently an officer and member of our Board of Trustees. The option exercise price is equal to the price paid by us for the property, plus an annual consumer price index increase. Our properties subject to purchase options, the cost, plus improvements, of each such property and its gross rental revenue are as follows:

                                 
    (in thousands)   (in thousands)
Gross Rental Revenue

Property
  Property Cost
  2004
  2003
  2002
East Grand Station — EGF, MN
  $ 1,392     $ 152     $ 152     $ 152  
Edgewood Vista — Belgrade, MT
    453       49       49       49  
Edgewood Vista — Columbus, NE
    456       49       49       49  
Edgewood Vista — Duluth, MN
    11,709       1,278       1,246       770  
Edgewood Vista — EGF, MN
    1,430       181       155       155  
Edgewood Vista — Fremont, NE
    552       59       59       59  
Edgewood Vista — Grand Island, NE
    456       49       49       49  
Edgewood Vista — Hastings, NE
    572       61       61       60  
Edgewood Vista — Kalispell, MT
    588       62       62       62  
Edgewood Vista — Minot, ND
    6,271       783       762       681  
Edgewood Vista — Missoula, MT
    963       120       120       114  
Edgewood Vista — Omaha, NE
    641       67       67       67  
Edgewood Vista — Virginia, MN
    12,182       893       759       0  
Excelsior Retail Center - Excelsior, MN
    917       129       22       0  
Great Plains Software — Fargo, ND
    15,375       1,875       1,875       1,875  
Healtheast — Woodbury & Maplwd, MN
    21,601       1,948       1,917       1,917  
Wedgwd Sweetwater — L. Springs, GA
    3,972       502       475       436  
 
   
 
     
 
     
 
     
 
 
TOTAL
  $ 79,530     $ 8,257     $ 7,879     $ 6,495  
 
   
 
     
 
     
 
     
 
 

25


Table of Contents

Commercial and Multi-Family Residential Properties by State

The following table presents, as of April 30, 2004, an analysis by state of each of the two major categories of properties owned by us — multi-family residential and commercial:

Total Real Estate Investment By Type and Location

                                 
    (in thousands)
   
    Multi-Family            
State
  Residential
  Commercial
  Total
  % of Total
Minnesota
  $ 96,379     $ 517,904     $ 614,283       55.7 %
North Dakota
    113,991       53,896       167,887       15.2 %
Montana
    38,882       7,867       46,749       4.2 %
Colorado
    40,834             40,834       3.7 %
South Dakota
    31,731       7,047       38,778       3.5 %
Texas
    38,436             38,436       3.5 %
Nebraska
    22,418       14,724       37,142       3.4 %
Kansas
    35,222             35,222       3.2 %
All Other States
    28,542       55,555       84,097       7.6 %
 
   
 
     
 
     
 
     
 
 
Total
  $ 446,435     $ 656,993     $ 1,103,428       100.0 %
 
   
 
     
 
     
 
     
 
 

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, 2004.

PART II

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

Quarterly Share and Distribution Data

Since April 9, 2002, our common shares of beneficial interest (“Shares”) have traded on the NASDAQ National Market under the symbol IRETS. Prior to April 9, 2002, and from October of 1997, our Shares traded on the NASDAQ SmallCap Market. On July 7, 2004, the last reported sales price per share of our Shares on the NASDAQ National Market was $10.05. The following table sets forth the quarterly high and low closing sales prices per share of our Shares as reported on the NASDAQ National Market, and the distributions per share and limited partnership unit declared with respect to each period.

26


Table of Contents

                         
                    Distributions
                    Declared
                    (per share
Quarter Ended
  High
  Low
  and unit)
2004
                       
April 30, 2004
  $ 10.5     $ 9.36     $ 0.1600  
January 31, 2004
    10.7       9.88       0.1595  
October 31, 2003
    10.48       9.69       0.1590  
July 31, 2003
    10.805       9.28       0.1585  
                         
                    Distributions
                    Declared
                    (per share
Quarter Ended
  High
  Low
  and unit)
2003
                       
April 30, 2003
  $ 10.00     $ 8.98     $ 0.1580  
January 31, 2003
    11.00       9.66       0.1570  
October 31, 2002
    11.00       9.05       0.1560  
July 31, 2002
    11.90       8.55       0.1540  

It is IRET’s policy to pay quarterly distributions to our common shareholders, at the discretion of our Board of Trustees, based on our funds from operations, financial condition and capital requirements, annual distribution requirements under the REIT provisions of the Internal Revenue Code and such other factors as our Board of Trustees deems relevant. Since July 1, 1971, IRET has paid quarterly cash distributions in the months of January, April, July and October.

Shareholders

As of July 7, 2004, the Company had approximately 4,743 shareholders of record, and 42,279,703 common shares of beneficial interest (plus 12,251,159 limited partnership units convertible into 12,251,159 common shares) were outstanding.

Unregistered Sales of Shares

Sales of Unregistered Securities. During the fiscal year ended April 30, 2004, we issued an aggregate of 357,478 common shares to holders of LP Units of IRET Properties upon redemption and conversion of an aggregate of 357,478 LP Units of IRET Properties on a one-for-one basis. All such issuances of our common shares were exempt from registration as private placements under Section 4(2) of the Securities Act, including Regulation D promulgated thereunder. We have registered the re-sale of such common shares under the Securities Act.

Issuer Purchases of Equity Securities. The Company did not repurchase any of its equity securities during fiscal year 2004, except for repurchases of nominal amounts of fractional shares, at shareholder request.

27


Table of Contents

Item 6. Selected Financial Data for Fiscal Years Ended April 30

Set forth below is selected financial data on a historical basis for the Company. This information should be read in conjunction with the consolidated financial statements and notes appearing elsewhere in this Form 10-K.

                                         
    (in thousands, except per share data)
    2004
  2003
  2002
  2001
  2000
Consolidated Income Statement Data
                                       
Revenue
  $ 140,505     $ 118,765     $ 90,570     $ 75,767     $ 55,445  
Income before gain/loss on property and minority interest
  $ 12,253     $ 15,699     $ 14,108     $ 10,188     $ 8,549  
Gain on sale of land, properties and other investments
  $ 662     $ 1,595     $ 547     $ 602     $ 1,754  
Minority interest portion of operating partnership income
  $ (2,744 )   $ (3,640 )   $ (3,675 )   $ (2,095 )   $ (1,495 )
Net income
  $ 9,440     $ 12,248     $ 10,600     $ 8,694     $ 8,808  
Consolidated Balance Sheet Data
                                       
Total real estate investments
  $ 1,008,071     $ 845,325     $ 685,347     $ 548,580     $ 418,216  
Total assets
    1,076,317       885,681       730,209       570,322       432,978  
Mortgages payable
    633,124       539,397       459,569       368,957       265,057  
Shareholders’ equity
    278,629       214,761       145,578       118,945       109,921  
Consolidated Per Common Share Data (basic and diluted)
                                       
Net Income
  $ .24     $ .38     $ .42     $ .38     $ .42  
Distributions
  $ .64     $ .63     $ .59     $ .55     $ .51  
                                         
CALENDAR YEAR
  2003
  2002
  2001
  2000
  1999
     
Tax status of distribution
                                       
Capital gain
    3.88 %     0.00 %     0.00 %     .72 %     30.30 %
Ordinary income
    58.45 %     68.29 %     65.98 %     86.76 %     69.70 %
Return of capital
    37.67 %     31.71 %     34.02 %     12.52 %     0.00 %

Item 7. Management’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 Report on Form 10-K. We operate on a fiscal year ending on April 30. The following discussion and analysis is for the fiscal year ended April 30, 2004.

28


Table of Contents

Overview

We are a self-advised equity real estate investment trust engaged in owning and operating income-producing real properties. Our investments include multi-family residential properties and commercial properties located primarily in the upper Midwest states of Minnesota and North Dakota. Our properties are diversified in property type and location. As of April 30, 2004, our real estate portfolio consisted of 69 multi-family residential properties containing 8,955 apartment units and having a total carrying amount (net of accumulated depreciation) of $385 million, and 142 commercial properties containing approximately 7.4 million square feet of leasable space and having a total carrying amount (net of accumulated depreciation) of $618 million. Our primary source of income and cash is rents associated with multi-family residential and commercial leases.

During fiscal year 2004, IRET continued to operate in a difficult economic environment. Unemployment rates in our core markets, job growth at a pace slower than anticipated, continued low interest rates and an abundant supply of housing and commercial property alternatives all contributed to increased vacancy levels at our multi-family and commercial properties, lower rental income and increased costs for tenant concessions. In addition, identifying potential acquisition properties that met our investment criteria continued to be a challenge during fiscal year 2004. The slow economy, combined with a widespread demand for real estate from traditional and non-traditional investors, resulted in a significant reduction in the investment returns from all types of real estate. In response to these operating conditions, during fiscal year 2004 IRET was able to implement only modest rental rate increases at certain of our multi-family and commercial properties, and relied on a greater use of rent and other tenant concessions in order to improve occupancy rates.

During fiscal year 2004, vacancy levels in our stabilized multi-family residential and commercial properties continued to increase, to 9.5% compared to 8.8% at the end of fiscal year 2003 in the case of our multi-family portfolio, and to 6.7% from 3.6% at the end of fiscal year 2003 in the case of our commercial portfolio. Total revenues of IRET Properties, our operating partnership, increased by $21.7 million to $140.5 million, compared to $118.8 million in fiscal year 2003. This increase was primarily attributable to the addition of new real estate properties. Operating income declined in fiscal year 2004, to $11.9 million from $14.9 million in fiscal year 2003. Our cost for tenant concessions, such as free rent, offered to attract new tenants to our multi-family residential properties, increased to $2.9 million for the twelve months ended April 30, 2004, compared to $1.4 million for fiscal year 2003. Other expenses increased during fiscal year 2004 as well, with real estate taxes, maintenance, utility, administrative and operating expense and insurance costs all increasing from year-earlier levels. While some of this increase was due to the addition of new real estate to our portfolio, the majority was due to increased costs at our existing real estate assets.

During fiscal year 2004, the Company added five multi-family residential properties with a total of 748 apartment units, and 22 commercial properties with a total of approximately 1.3 million rentable square feet, to our investment portfolio, for an aggregate purchase price of $170.3 million. The Company disposed of seven properties, for sale prices totaling $3.8 million.

Additional information and more detailed discussions of our fiscal year 2004 operating results are found in the following sections of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Critical Accounting Policies

Set forth below is a summary of the accounting policies that management believes are critical to the preparation of the consolidated financial statements included in this Annual Report on Form 10-K.

Real Estate. Real estate is carried at cost, net of accumulated depreciation, less an adjustment, if any, for impairment. Depreciation requires an estimate by management of the useful life of each property as well as an allocation of the costs associated with a property to its various components. If the Company does not allocate these costs appropriately or incorrectly estimates the useful lives of its real estate, depreciation expense may be misstated. Depreciation is computed on a straight-line basis over the estimated useful lives of the assets. The Company uses a 20-40 year estimated life for buildings and improvements. Maintenance and repairs are charged to operations as incurred. 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.

29


Table of Contents

Upon acquisitions of real estate, the Company assesses the fair value of acquired tangible assets (including land, buildings and personal property), which is determined by valuing the property as if it were vacant, and considers whether there were significant intangible assets acquired (for example, above-and below-market leases, the value of acquired in-place leases, and tenant relationships, in accordance with Statement of Financial Accounting Standards (“SFAS”) No. 141) and acquired liabilities, and allocates the purchase price based on these assessments. The as-if-vacant value is allocated to land, buildings, and personal property based on management’s determination of the relative fair value of these assets. The estimated fair value of the property is the amount that would be recoverable upon the disposition of the property. Techniques used to estimate fair value include discounted cash flow analysis, independent appraisals, and reference to recent sales of comparable properties. Estimates of future cash flows are based on a number of factors including the historical operating results, known trends, and market/economic conditions that may affect the property. Land value is assigned based on the purchase price if land is acquired separately, or based on estimated market value if acquired in a merger or in a portfolio acquisition.

Above-market and below-market in-place lease values for acquired properties are recorded based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) management’s estimate of fair market lease rates for the corresponding in-place leases, measured over a period equal to the remaining non-cancelable term of the lease. The Company performs this analysis on a lease-by-lease basis. The capitalized above-market and below-market lease values are amortized and included in operating expenses as depreciation/ amortization related to real estate investments and amortized over the remaining non-cancelable terms of the respective leases.

Other intangible assets acquired include amounts for in-place lease values that are based upon the Company’s evaluation of the specific characteristics of the leases. Factors considered in these analyses include an estimate of carrying costs during hypothetical expected lease-up periods, considering current market conditions, and costs to execute similar leases. The Company also considers information about each property obtained during its pre-acquisition due diligence and marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired.

Property sales or dispositions are recorded when title transfers and sufficient consideration is received by the Company. The Company’s properties are reviewed for impairment if events or circumstances change indicating that the carrying amount of the assets may not be recoverable. If the Company incorrectly estimates the values at acquisition or the undiscounted cash flows, initial allocations of purchase price and future impairment charges may be different. The impact of the Company’s estimates in connection with acquisitions and future impairment analysis could be material to the Company’s financial statements.

Allowance for Doubtful Accounts. The Company periodically evaluates the collectibility of amounts due from tenants and maintains an allowance for doubtful accounts for estimated losses resulting from the inability of tenants to make required payments under their respective lease agreements. The Company also maintains an allowance for receivables arising from the straight-lining of rents. This receivable arises from earnings recognized in excess of amounts currently due under lease agreements. Management exercises judgment in establishing these allowances and considers payment history and current credit status in developing these estimates. If estimates differ from actual results this would impact reported results.

30


Table of Contents

Mortgage Loans Receivable. The Company evaluates the collectibility of both interest and principal of each of its mortgage loans receivable (which total $4.9 million as of April 30, 2004) if circumstances warrant to determine whether it is impaired. However, if the Company fails to identify that a borrower is unable to perform, the Company’s bad debt expense may be different than estimated.

Revenue Recognition — The Company has the following revenue sources and revenue recognitions policies:

  Base Rents — income arising from tenant leases. These rents are recognized over the non-cancelable term of the related leases on a straight-line basis, which includes the effects of rent steps and free rent abatements under the leases.
 
  Percentage Rents - income arising from retail tenant leases which are contingent upon the sales of the tenant exceeding a defined threshold. These rents are recognized in accordance with SEC Staff Accounting Bulletin 101, which states that this income is to be recognized only after the contingency has been removed (i.e., sales thresholds have been achieved).
 
  Expense Reimbursement Income - income arising from tenant leases, which provide for the recovery of all or a portion of the operating expenses and real estate taxes of the respective property. This income is accrued in the same periods as the expenses are incurred.

Income Taxes. The Company operates in a manner intended to enable it to continue to qualify as a Real Estate Investment Trust (“REIT”) under Sections 856-860 of the Internal Revenue Code of 1986, as amended. Under those sections, a REIT which distributes at least 90% of its REIT taxable income as a distribution to its shareholders each year and which meets certain other conditions will not be taxed on that portion of its taxable income which is distributed to its shareholders. The Company intends to distribute to its shareholders 100% of its taxable income. Therefore, no provision for Federal income taxes is required. If the Company fails to distribute the required amount of income to its shareholders, it would fail to qualify as a REIT and substantial adverse tax consequences may result.

Recent Accounting Pronouncements

There are no accounting standards or interpretations that have been issued, but which have not yet been adopted, that we believe will have a material impact on our financial statements.

31


Table of Contents

RESULTS OF OPERATIONS

Revenues

Total revenues for fiscal year 2004 were $140.5 million, compared to $118.8 million in fiscal year 2003 and $90.6 million in fiscal year 2002. Revenues during fiscal year 2004 were $21.7 million greater than revenues in fiscal year 2003 and revenues during fiscal year 2003 were $28.2 million greater than in fiscal year 2002.

For fiscal 2004, the increase in revenue of $21.7 million resulted from:

         
    (in thousands)
Rent from 64 properties acquired in fiscal year 2003 in excess of that received in 2003 from the same 64 properties
  $ 12,099  
Rent from 28 properties acquired in fiscal year 2004
    9,482  
Increase in rental income on existing properties, net of declining occupancy levels
    152  
An increase in straight-line rents
    72  
An increase in discount and fee revenue
    47  
A decrease in rent from properties sold
    (112 )
 
   
 
 
 
  $ 21,740  
 
   
 
 

For fiscal 2003, the increase in revenue of $28.2 million resulted from:

         
    (in thousands)
Rent from 14 properties acquired in fiscal year 2002 in excess of that received in 2002 from the same 14 properties
  $ 16,427  
Rent from 64 properties acquired in fiscal year 2003
    10,636  
Increase in rental income on existing properties, net of declining occupancy levels
    1,699  
An increase in straight-line rents
    87  
An increase in discount and fee revenue
    19  
A decrease in rent from properties sold
    (673 )
 
   
 
 
 
  $ 28,195  
 
   
 
 

As illustrated above, the substantial majority of the increase in our gross revenue for fiscal 2004 and 2003 resulted from the addition of new real estate properties to the IRET Properties’ portfolio, rather than from rental increases on existing properties. For the next 12 to 18 months, we expect acquisitions to continue to be the most significant factor in any increases in 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 real estate. This reduction in the rates of return has been offset to some extent by the dramatic drop in 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 majority of our debt is fixed and not prepayable without significant prepayment costs and fees.

Gain on Sale of Real Estate

The Company realized a gain on sale of real estate for fiscal 2004 of $.6 million. This compares to $1.6 million of gain on sale of real estate recognized in fiscal 2003 and $.5 million recognized in fiscal 2002. A list of the properties sold during fiscal year 2004, showing sales price, depreciated cost plus sales costs and net gain (loss) is included below under the caption “Property Dispositions.” We anticipate that we will continue to sell our older and smaller locations as opportunities arise.

32


Table of Contents

Segment Expenses and Operating Profit

The following tables show the changes in revenues, operating expenses, interest and depreciation by reportable operating segment for fiscal year 2004 compared to fiscal year 2003, and for fiscal year 2003 compared to fiscal year 2002:

Fiscal year ended April 30, 2004, compared to fiscal year ended April 30, 2003.

                                 
    (in thousands)
       
    2004
  2003
  Change
  %
COMMERCIAL
                               
Real Estate Revenue
  $ 77,260     $ 58,878     $ 18,382       31.2  
 
   
 
     
 
     
 
     
 
 
Expenses
                               
Mortgage Interest
    23,041       18,662       4,379       23.5  
Depreciation/amortization related to real estate investments
    13,835       9,224       4,611       50.0  
Utilities and Maintenance
    12,575       8,249       4,326       52.4  
Real Estate Taxes
    10,137       6,789       3,348       49.3  
Insurance
    848       616       232       37.7  
Property Management
    2,990       2,302       688       29.9  
 
   
 
     
 
     
 
     
 
 
Total Segment Expense
    63,426       45,842       17,584       38.4  
 
   
 
     
 
     
 
     
 
 
Segment Operating Profit
  $ 13,834     $ 13,036     $ 798       6.1  
 
   
 
     
 
     
 
     
 
 
                                 
    (in thousands)
       
    2004
  2003
  Change
  %
RESIDENTIAL
                               
Real Estate Revenue
  $ 62,964     $ 59,653     $ 3,311       5.6  
 
   
 
     
 
     
 
     
 
 
Expenses
                               
Mortgage Interest
    18,588       17,292       1,296       7.5  
Depreciation/amortization related to real estate investments.
    10,982       10,029       953       9.5  
Utilities and Maintenance
    13,236       11,541       1,695       14.7  
Real Estate Taxes
    7,022       6,761       261       3.9  
Insurance
    2,099       1,538       561       36.5  
Property Management
    6,745       6,013       732       12.2  
 
   
 
     
 
     
 
     
 
 
Total Segment Expense
    58,672       53,174       5,498       10.3  
 
   
 
     
 
     
 
     
 
 
Segment Operating Profit
  $ 4,292     $ 6,479     $ (2,187 )     (33.8 )
 
   
 
     
 
     
 
     
 
 

Fiscal year ended April 30, 2003, compared to fiscal year ended April 30, 2002.

                                 
    (in thousands)
       
    2003
  2002
  Change
  %
COMMERCIAL
                               
Real Estate Revenue
  $ 58,878     $ 32,008     $ 26,870       83.9  
 
   
 
     
 
     
 
     
 
 
Expenses
                               
Mortgage Interest
    18,662       12,000       6,662       55.5  
Depreciation/amortization related to real estate investments
    9,224       5,533       3,691       66.7  
Utilities and Maintenance
    8,249       1,933       6,316       326.7  
Real Estate Taxes
    6,789       2,589       4,200       162.2  
Insurance
    616       185       431       233.0  
Property Management
    2,302       909       1,393       153.2  
 
   
 
     
 
     
 
     
 
 
Total Segment Expense
    45,842       23,149       22,693       98.0  
 
   
 
     
 
     
 
     
 
 
Segment Operating Profit
  $ 13,036     $ 8,859     $ 4,177       47.1  
 
   
 
     
 
     
 
     
 
 

33


Table of Contents

                                 
    (in thousands)
       
    2003
  2002
  Change
  %
RESIDENTIAL
                               
Real Estate Revenue
  $ 59,653     $ 58,347     $ 1,306       2.2  
 
   
 
     
 
     
 
     
 
 
Expenses
                               
Mortgage Interest
    17,292       16,640       652       3.9  
Depreciation/amortization related to real estate investments
    10,029       9,562       467       4.9  
Utilities and Maintenance
    11,541       10,416       1,125       10.8  
Real Estate Taxes
    6,761       6,455       306       4.7  
Insurance
    1,538       1,106       432       39.1  
Property Management
    6,013       5,979       34       .6  
 
   
 
     
 
     
 
     
 
 
Total Segment Expense
    53,174       50,158       3,016       6.0  
 
   
 
     
 
     
 
     
 
 
Segment Operating Profit
  $ 6,479     $ 8,189     $ (1,710 )     (20.9 )
 
   
 
     
 
     
 
     
 
 

Changes in Expenses and Net Income

Operating income for fiscal 2004 decreased to $11.9 million from $14.9 million in fiscal year 2003, and was $13.0 million in fiscal 2002. Our net income for fiscal 2004 was $9.4 million, compared to $12.2 million in fiscal year 2003 and $10.6 million in fiscal 2002. On a per common share basis, net income was $.24 per common share in fiscal year 2004, compared to $.38 per common share in fiscal 2003 and $.42 in fiscal 2002.

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

Changes in net income for fiscal year 2004 resulted from:

         
    (in thousands)
An increase in net rental income
       
(rents, less utilities, maintenance, taxes, insurance and management)
  $ 9,850  
A decrease in non-operating income
    (457 )
An increase in discount and fee revenue
    47  
An increase in interest expense
    (6,125 )
An increase in depreciation/amortization expense related to real estate investments
    (5,635 )
A decrease in minority interest of operating partnership income
    896  
An increase in operating expenses, administrative, advisory & trustee services
    (759 )
A decrease in minority interest of other partnerships’ income
    177  
An increase in amortization expense
    (305 )
A decrease in gain on sale of investments
    (157 )
An increase in loss on impairment of real estate investments
    (62 )
A decrease in discontinued operations, net
    (278 )
 
   
 
 
Total decrease in fiscal 2004 net income
  $ (2,808 )
 
   
 
 

34


Table of Contents

Changes in net income for fiscal year 2003 resulted from:

         
    (in thousands)
An increase in net rental income
       
(rents, less utilities, maintenance, taxes, insurance and management)
  $ 13,939  
A decrease in non-operating income
    (232 )
An increase in discount and fee revenue
    19  
An increase in interest expense
    (7,010 )
An increase in depreciation/amortization expense related to real estate investments
    (4,174 )
A decrease in minority interest of operating partnership income
    35  
An increase in operating expenses, administrative, advisory & trustee services
    (800 )
An increase in minority interest of other partnerships’ income
    (736 )
An increase in amortization expense
    (151 )
A decrease in gain on sale of investments
    (232 )
An increase in discontinued operations, net
    990  
 
   
 
 
Total increase in fiscal 2003 net income
  $ 1,648  
 
   
 
 

Factors Impacting Net Income During Fiscal 2004 as Compared to 2003

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. A discussion of the factors having the greatest impact on our business compared to the prior two fiscal years is set forth below. In management’s opinion, most of these negative influences show only slight signs of lessening in the next twelve months.

  Increased economic vacancy. During fiscal 2004, vacancy levels at our stabilized multi-family residential properties continued to increase throughout our entire portfolio to 9.5% compared to 8.8% at the end of fiscal year 2003, for economic occupancy levels of approximately 90.5% in fiscal year 2004 compared to approximately 91% in fiscal year 2003. “Economic Occupancy” is defined as total possible revenue less vacancy loss as a percentage of total possible revenue. Total possible revenue is determined by valuing occupied units or square footage at contract rates, and vacant units or square footage at market rates. “Stabilized properties” are those properties that we have owned for the entirety of the periods being compared, and include properties that were redeveloped or expanded during the periods being compared. Likewise, vacancy levels at our stabilized commercial properties increased to 6.7%, from 3.6% at the end of fiscal year 2003, for economic occupancy levels of approximately 93% in fiscal year 2004 compared to approximately 96% in fiscal year 2003. A majority of the markets in which we operate continue to experience overall poor economic conditions, in respect to job creation. The poor economic climate has translated directly into increased vacancy at many of our properties.

35


Table of Contents

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 a significant 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 remainder of our current fiscal year.

  Increased real estate taxes. Taxes imposed on our real estate properties increased by $3.6 million, or 26.6% for the fiscal year ended April 30, 2004. Of the increased real estate taxes, $1.0 million or 27.8% is attributable to the addition of new real estate acquired in fiscal 2004, while $2.6 million or 72.2% is due to increased costs for real estate taxes on existing real estate assets. Most of our new property acquisitions during the past year 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. 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 selected 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 continue to face state budget shortfalls. Our experience is that such shortfalls translate into local governments raising property taxes.
 
  Increased maintenance expense. The maintenance expense category increased by $3.6 million or 30.5% for the fiscal year ended April 30, 2004, as compared to the corresponding period of fiscal 2003. Of the increased maintenance costs for the fiscal year ended April 30, 2004, $1.1 million or 30.5% is attributable to the addition of new real estate acquired in fiscal 2004 and 2003, while $2.5 million or 69.5% 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. 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 selected 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 $2.4 million or 30.4% for the fiscal year ended April 30, 2004, as compared to fiscal 2003. Of the increased utility costs, $.8 million or 33.3% is attributable to the addition of new real estate acquired in fiscal 2003 and 2004, while $1.6 million or 66.7% 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. 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 selected 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 has a large impact on our utility costs.

36


Table of Contents

  Increased administrative and operating expense. Administrative and operating expenses increased by $.8 million or 26.2% for the fiscal year ended April 30, 2004, as compared to fiscal 2003. Of this increase in administrative and operating expense for the fiscal year ended April 30, 2004, $.7 million or 87.5% was due to employee related costs. Over the past year, we have hired six new employees. The addition of these new employees, together with increases in the wages and benefits paid to existing employees, account for the increase in administrative and operating costs for the fiscal year ended April 30, 2004.
 
  Increased insurance premiums. Insurance expense increased by $.8 million or 36.8% for the fiscal year ended April 30, 2004, compared to the prior fiscal year. Of the increased insurance costs, $.2 million or 25% is attributable to the addition of new real estate during fiscal years 2003 and 2004, while $.6 million or 75% 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 selected 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 2005.
 
  Increase in interest expense. Our mortgage debt increased $94 million or 17.4% for the fiscal year ended April 30, 2004. Our mortgage interest expense increased by $5.7 million or 16% for the fiscal year ended April 30, 2004, as compared to fiscal year 2003, due to the fact that interest rates on new mortgages incurred during 2004 were lower than rates on mortgages in prior periods. Of the increased interest expense for the fiscal year ended April 30, 2004, $2.3 million or 41.1% is attributable to the addition of new real estate, while interest expenses on existing real estate assets increased by $3.3 million or 58.9%, due primarily to increased borrowing on existing mortgages.

Factors Impacting Net Income During Fiscal 2003 as Compared to 2002

  Increased economic vacancy. During fiscal 2003, vacancy levels at our stabilized multi-family residential properties increased 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 continued to experience overall poor economic conditions, particularly in respect of job creation. The poor economic climate translated directly into increased vacancy at many of our properties.
 
  Uninvested cash. The most significant reason for the decline in net income per common share during fiscal 2003, as compared to fiscal 2002, was our 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. It was not until the second quarter of fiscal 2003 that we were able fully to 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 net income for the fiscal year ended April 30, 2003 as compared to 2002.

37


Table of Contents

  Increased real estate taxes. Taxes imposed on our real estate properties increased by $4.5 million or 49.8% for the fiscal year ended April 30, 2003, as compared to the corresponding period of fiscal 2002. Of the increased real estate taxes, $3.4 million or 75.6% was attributable to the addition of new real estate acquired in fiscal 2002 and 2003, while $1.1 million or 24.4% was due to increased costs for real estate taxes on existing real estate assets. Most of our new property acquisitions during 2003 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, accounted for $0.9 million or 20.0% of the increase in real estate tax costs for the fiscal year ended 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. 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 implemented portfolio wide rent increases, economic conditions and increased vacancy levels prevented us from raising rents in the amount necessary to fully recover our increased real estate tax costs.
 
  Increased maintenance expense. The maintenance expense category increased by $4.7 million or 64.4% for the fiscal year ended April 30, 2003, as compared to the corresponding period of fiscal 2002. Of the increased maintenance costs for the fiscal year ended April 30, 2003, $3.5 million or 74.5% was attributable to the addition of new real estate acquired in fiscal 2002 and 2003, while $1.2 million or 25.5% 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 accounted for $0.8 million or 17.0% of the increase in maintenance costs for the fiscal year ended April 30, 2003. Due to increased vacancy at Southdale Medical Center during the fiscal year ended 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.
 
  Increased utility expense. The utility expense category increased by $2.8 million or 54.4% for the fiscal year ended April 30, 2003, as compared to the corresponding period of fiscal 2002. Of the increased utility costs, $1.8 million or 64.3% was attributable to the addition of new real estate acquired in fiscal 2002 and 2003, while $1.0 million or 35.7% was 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 accounted for $0.7 million or 25.0% of the increase in utility costs for the fiscal year ended April 30, 2003. Due to increased vacancy at Southdale Medical Center during the fiscal year ended 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. 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 ended April 30, 2003, as compared to the corresponding period of fiscal 2002. Of this increase in administrative and operating expense for the fiscal year ended April 30, 2003, $139,000 or 17.4% was due to professional fees and costs associated with our offering of common shares in the first quarter of fiscal 2003. In prior years, the work associated with offerings of common shares to the public was largely done by our employees. In addition, during fiscal year 2003 we hired ten new employees. The addition of these new employees, together with increases in the wages and benefits paid to existing employees, accounted for $428,044 or 53.5% of the increase in administrative and operating costs for the fiscal year ended April 30, 2003.

38


Table of Contents

  Increased insurance premiums. Insurance expense increased by $0.9 million or 66.8% for the fiscal year ended April 30, 2003, compared to the prior fiscal year. Of the increased insurance costs, $0.6 million or 55.6% was attributable to the addition of new real estate, while $0.3 million or 33.4% was 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.

  Increase of interest expense. Our mortgage debt increased $79.8 million or 17.4% for the fiscal year ended April 30, 2003. Our mortgage interest expense increased by $7.3 million or 25.4% for the fiscal year ended April 30, 2003, as compared to fiscal 2002. Of the increased interest expense for the fiscal year ended April 30, 2003, $8.0 million was attributable to the addition of new real estate, while interest expenses on existing real estate assets declined by $0.7 million due primarily to the decline in interest rates on our adjustable rate mortgages.

Comparison of Results from Commercial and Residential Properties

The following table presents an analysis of the relative investment in, and financial contribution of, our commercial and multi-family residential properties over the past three fiscal years:

                                                 
    (in           (in           (in    
    thousands)           thousands)           thousands)    
Fiscal Years Ended April 30
  2004
  %
  2003
  %
  2002
  %
Real Estate Investments – net of accumulated depreciation
                                               
Commercial
  $ 618,354       62 %   $ 495,778       59 %   $ 333,093       49 %
Residential
    384,824       38 %     348,364       41 %     348,301       51 %
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Total
  $ 1,003,178       100 %   $ 844,142       100 %   $ 681,394       100 %
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Gross Real Estate Rental Revenues
                                               
Commercial
  $ 77,260       55 %   $ 58,878       50 %   $ 32,008       35 %
Residential
    62,964       45 %     59,653       50 %     58,347       65 %
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Total
  $ 140,224       100 %   $ 118,531       100 %   $ 90,355       100 %
 
   
 
     
 
     
 
     
 
     
 
     
 
 

39


Table of Contents

Commercial Properties — Analysis of Lease Expirations and Credit Risk

The following table shows the annual lease expiration percentages for commercial properties owned by us as of April 30, 2004, for fiscal years 2005 through 2014 and the leases that will expire during fiscal year 2015 and beyond.

                                 
                    (in thousands)
   
                    Annualized Base    
    Square Footage   Percentage of   Rent of Expiring    
Year of Lease   of Expiring   Total Leased   Leases at   % of Total
Expiration   Leases   Square Footage   Expiration   Commercial Rent
2005
    1,602       21.72 %   $ 5,505       10.42 %
2006
    604       8.20 %     4,195       7.94 %
2007
    853       11.57 %     6,226       11.78 %
2008
    685       9.30 %     7,045       13.33 %
2009
    551       7.48 %     3,500       6.63 %
2010
    252       3.41 %     1,825       3.45 %
2011
    629       8.53 %     4,212       7.97 %
2012
    138       1.87 %     1,562       2.96 %
2013
    159       2.17 %     860       1.63 %
2014
    236       3.20 %     2,733       5.17 %
2015 and beyond
    1,663       22.55 %     15,168       28.72 %
 
   
 
     
 
     
 
     
 
 
Total
    7,372       100.0 %   $ 52,831       100.0 %
 
   
 
     
 
     
 
     
 
 

The following table lists our top ten commercial tenants on April 30, 2004, for all commercial properties owned by us as of April 30, 2004:

                 
    (in thousands)
            % of Total
            Commercial
Lessee
  Monthly Rent
  Revenue
Edgewood Living Communities, Inc.
  $ 307       4.89 %
St. Luke’s Hospital
    254       4.04 %
Healtheast — Woodbury & Maplewood
    161       2.57 %
Microsoft — Great Plain
    156       2.49 %
Northland Insurance Company
    147       2.34 %
Smurfit — Stone Container Corp.
    129       2.05 %
Allina Health
    125       1.99 %
Wilson’s The Leather Experts Inc.
    116       1.85 %
State of Idaho – Department of Health & Welfare
    114       1.82 %
Alliant Techsystems, Inc.
    101       1.61 %
All Others
    4,667       74.35 %
 
   
 
     
 
 
Total Monthly Rent as of April 30, 2004
  $ 6,277       100.0 %
 
   
 
     
 
 

Results on a “Stabilized Property” Basis

The following tables present results on a stabilized property basis for fiscal year 2004 compared to fiscal year 2003, and for fiscal year 2003 compared to fiscal year 2002. The fiscal year 2003 results presented

40


Table of Contents

in the first table below are not identical to the fiscal year 2003 results presented in the second table, because the properties comprising our stabilized property portfolio vary from year to year, due to our ongoing acquisition and disposition activity. The Company analyzes and compares results of operations on properties that we have owned for the entirety of the periods being compared (including properties that were redeveloped or expanded during the periods being compared, with properties purchased or sold during the periods being compared excluded from this analysis). This comparison allows the Company to evaluate the performance of existing properties and their contribution to net income.

Measuring performance on a stabilized property basis is useful to investors because it enables evaluation of how the Company’s properties are performing year over year. Management uses this measure to assess whether or not it has been successful in increasing net operating income, renewing the leases of existing tenants, controlling operating costs and appropriately handling capital improvements.

Fiscal year 2004 compared to fiscal year 2003:

                         
    (in thousands)
   
Fiscal Years Ended April 30
  2004
  2003
  % Change
Multi-Family Residential
                       
Real Estate Revenue
  $ 58,511     $ 59,100       (1.0 %)
Expenses
                       
Utilities & Maintenance
    12,299       11,380       8.1 %
Property Management
    6,208       5,951       4.3 %
Real Estate Taxes
    6,643       6,697       (0.8 %)
Insurance
    1,958       1,527       28.2 %
Mortgage Interest
    17,490       17,276       1.2 %
Loss on impairment of real estate
    62       0       0 %
 
   
 
     
 
     
 
 
Total Expenses
    44,660       42,831       4.1 %
 
   
 
     
 
     
 
 
Property Stabilized Segment Operating Profit
    13,851       16,269       (14.5 %)
 
   
 
     
 
     
 
 
Commercial
                       
Real Estate Revenue
    48,961       48,356       1.3 %
Expenses
                       
Utilities & Maintenance
    7,771       6,742       15.3 %
Property Management
    1,816       2,010       (9.7 %)
Real Estate Taxes
    5,730       5,594       2.4 %
Insurance
    506       463       9.3 %
Mortgage Interest
    15,522       15,875       (2.2 %)
 
   
 
     
 
     
 
 
Total Expenses
    31,467       30,684       2.2 %
 
   
 
     
 
     
 
 
Property Stabilized Segment Operating Profit
    17,616       17,672       (0.3 %)
 
   
 
     
 
     
 
 
Total Stabilized Segment Operating Profit
    31,529       33,941       (7.1 %)
Reconciliation to Segment Operating Profit
                       
Real Estate Revenue – Non-Stabilized
    32,752       11,075          
Expenses – Non-Stabilized
                       
Utilities & Maintenance
    (5,741 )     (1,668 )        
Property Management
    (1,711 )     (354 )        
Real Estate Taxes
    (4,786 )     (1,259 )        
Insurance
    (483 )     (164 )        
Depreciation and Amortization
    (24,817 )     (19,253 )        
Mortgage Interest
    (8,617 )     (2,803 )        
 
   
 
     
 
         
Total Segment Operating Profit
  $ 18,064     $ 19,515          
 
   
 
     
 
         

41


Table of Contents

Fiscal year 2003 compared to fiscal year 2002:

                         
    (in thousands)
   
Fiscal Years Ended April 30
  2003
  2002
  % Change
Multi-Family Residential
                       
Real Estate Revenue
  $ 56,627     $ 57,166       (0.9 )
Expenses
                       
Utilities & Maintenance
    10,731       10,125       6.0 %
Property Management
    5,961       6,783       (12.1 %)
Real Estate Taxes
    6,412       6,380       0.5 %
Insurance
    1,391       1,017       36.8 %
Mortgage Interest
    16,226       16,127       0.6 %
 
   
 
     
 
     
 
 
Total Expenses
    40,721       40,432       0.7 %
 
   
 
     
 
     
 
 
Property Stabilized Segment Operating Profit
    15,906       16,734       (5.0 %)
 
   
 
     
 
     
 
 
Commercial
                       
Real Estate Revenue
    29,706       28,207       5.3 %
Expenses
                       
Utilities & Maintenance
    2,948       1,322       123.0 %
Property Management
    1,182       802       47.4 %
Real Estate Taxes
    3,070       2,043       50.3 %
Insurance
    287       137       109.5 %
Mortgage Interest
    10,673       11,027       (3.2 %)
 
   
 
     
 
     
 
 
Total Expenses
    18,160       15,331       18.5 %
 
   
 
     
 
     
 
 
Property Stabilized Segment Operating Profit
    11,546       12,876       (10.3 %)
 
   
 
     
 
     
 
 
Total Stabilized Segment Operating Profit
    27,452       29,610       (7.3 %
Reconciliation to Segment Operating Profit
                       
Real Estate Revenue – Non-Stabilized
    32,568       5,355          
Expenses – Non-Stabilized
                       
Utilities & Maintenance
    (6,142 )     (927 )        
Property Management
    (1,177 )     692          
Real Estate Taxes
    (4,086 )     (633 )        
Insurance
    (481 )     (143 )        
Mortgage Interest
    (9,130 )     (1,493 )        
 
   
 
     
 
         
Total Segment Operating Profit
  $ 39,004     $ 32,461          
 
   
 
     
 
         

Property Acquisitions

IRET Properties added $170.3 million of real estate investments to its portfolio during fiscal 2004, compared to $177.2 million added in fiscal 2003 and $143.3 million added in fiscal 2002. The fiscal 2004 and 2003 additions are detailed below.

42


Table of Contents

Fiscal 2004 (May 1, 2003 to April 30, 2004)

                 
            (in thousands)
            Purchase
    Units
  Price
MULTI-FAMILY RESIDENTIAL
               
Connelly Estates — Burnsville, MN
    240     $ 13,850  
Remada Court Apartments — Eagan, MN
    115       6,600  
Winchester/Village Green Townhouses — Rochester, MN
    151       8,900  
Brookfield Village — Topeka, KS
    160       7,250  
Monticello Village Apartments — Monticello, MN
    60       4,200  
Legacy V — Grand Forks, ND
    N/A       214  
Legacy VI — Grand Forks, ND
    N/A       93  
Legacy VII — Grand Forks, ND
    N/A       93  
 
   
 
     
 
 
TOTAL RESIDENTIAL
    726     $ 41,200  
 
   
 
     
 
 

N/A= Property not placed in service at April 30, 2004. Additional costs are still to be incurred.

                 
    Square        
    Footage
       
COMMERCIAL
               
Benton Business Park — Sauk Rapids, MN
    30,464     $ 1,600  
West River Business Park — Waite Park, MN
    24,000       1,500  
Buffalo Mall — Jamestown, ND
    213,271       4,275  
Golden Hills Office Center — Golden Valley, MN
    190,758       27,500  
Brown Deer Road — Milwaukee, WI
    175,610       13,500  
TCA Building — Eagan, MN
    106,207       13,000  
Edgewood Vista Phase II — Virginia, MN
    76,870       5,100  
Westgate Shopping Center — St Cloud, MN
    104,928       6,575  
API Building — Duluth, MN
    35,000       2,000  
Denfeld Retail Center — Duluth, MN
    36,542       5,164  
Fresenius — Duluth, MN
    9,052       1,800  
Lighthouse — Duluth, MN
    59,600       2,100  
Metris — Duluth, MN
    20,000       2,950  
Minnesota National Bank — Duluth, MN
    27,000       2,100  
South Pond Retail Center — Champlin, MN
    25,400       3,700  
Tool Crib — Duluth, MN
    15,597       2,000  
UHC Office — International Falls, MN
    30,000       2,500  
Mariner Clinic — Superior, WI
    28,928       4,100  
Denfeld Clinic — Duluth, MN
    20,512       3,336  
Wells Clinic — Hibbing, MN
    18,810       2,900  
Pavilion II — Duluth, MN
    74,800       19,500  
Gateway Clinic — Sandstone, MN
    12,444       1,900  
 
   
 
     
 
 
TOTAL COMMERCIAL
    1,335,793     $ 129,100  
 
   
 
     
 
 
TOTAL FISCAL 2004 PROPERTY ACQUISITIONS
          $ 170,300  
 
           
 
 

43


Table of Contents

                 
            (in thousands)
            Purchase
Fiscal 2003 (May 1, 2002 to April 30, 2003)   Units
  Price
MULTI—FAMILY RESIDENTIAL
     
East Park Apartments — Sioux Falls, SD
    84     $ 2,520  
Sycamore Village — Sioux Falls, SD
    48       1,418  
 
   
 
     
 
 
TOTAL RESIDENTIAL
    132     $ 3,938  
 
   
 
     
 
 
                 
    Square    
COMMERCIAL   Footage
   
Abbott Northwestern — Sartell, MN
    60,095     $ 12,994  
Airport Medical — Bloomington, MN
    24,218       4,678  
Anoka Strip Center — Anoka, MN
    10,625       725  
Brenwood Office Park — Minnetonka, MN
    176,917       14,014  
Burnsville Strip Center — Burnsville, MN
    8,400       760  
Central Bank — Eden Prairie, MN
    39,525       4,600  
Champion Auto Center — Forest Lake, MN
    6,836       496  
Chanhassen Retail Center — Chanhassen, MN
    135,969       20,850  
Checkers Auto — Rochester, MN
    6,225       440  
Checkers Auto — Faribault, MN
    5,600       340  
Chiropractic Office Bldg — Greenwood, MN
    1,600       330  
Dilly Lily — St. Louis Park, MN
    3,444       340  
Dixon Industrial Park — Des Moines, IA
    604,711       11,872  
Eagan Strip Center I — Eagan, MN
    5,400       510  
Eagan Strip Center II — Eagan, MN
    13,901       1,349  
Edgewood Vista — Hermantown, MN
    44,365       4,624  
Evergreen Center — Pine City, MN
    63,225       2,800  
Excelsior Strip Center — Excelsior, MN
    7,993       900  
Express Center — Fargo, ND
    30,227       1,425  
Forest Lake Retail Center — Forest Lake, MN
    100,656       8,007  
Gas Plus More — Paynesville, MN
    4,800       365  
Interstate Bakery — St. Paul, MN
    6,225       320  
Interstate Bakery — Mounds View, MN
    4,560       290  
Inver Grove Center PDQ — Inver Grove, MN
    8,400       940  
Jamestown Mall — Jamestown, ND
    99,403       1,320  
Pamida — Kalispell, MT
    52,000       2,500  
Pamida — Livingston, MT
    41,200       1,800  
Pamida — Ladysmith, WI
    41,000       1,500  
Park Dental — Brooklyn Center, MN
    10,008       2,952  
Paul Larson Clinic — Edina, MN
    12,140       1,013  
PDQ — Burnsville, MN
    8,526       980  
PDQ — Prior Lake, MN
    6,800       971  
PDQ — Eagan, MN
    3,886       783  
PDQ — Mound, MN
    3,864       360  
Plaza VII — Boise, ID
    27,297       3,358  
Prior Lake Peak — Prior Lake, MN
    4,200       479  
Sam Goody — Willmar, MN
    6,225       400  
Schofield Plaza — Schofield, MN
    53,764       1,750  

44


Table of Contents

                 
            (in thousands)
    Square   Purchase
COMMERCIAL   Footage
  Price
Southdale Expansion — Edina, MN
            7,056  
Three Paramount Plaza — Edina, MN
    75,526       7,367  
Tom Thumb — Lakeville, MN
    9,500       1,263  
Tom Thumb — Monticello, MN
    3,575       855  
Tom Thumb — Oakdale, MN
    6,266       730  
Tom Thumb — Long Prairie, MN
    5,216       700  
Tom Thumb — Ham Lake, MN
    4,800       535  
Tom Thumb — Glencoe, MN
    4,800       530  
Tom Thumb — Blaine, MN
    8,750       520  
Tom Thumb — Bethel, MN
    4,800       510  
Tom Thumb — Buffalo, MN
    7,700       460  
Tom Thumb — Lakeland, MN
    3,650       440  
Tom Thumb — Lino Lakes, MN
    6,325       440  
Tom Thumb — Pine City, MN
    4,800       440  
Tom Thumb — Winsted, MN
    3,571       410  
Tom Thumb — Howard Lake, MN
    3,571       380  
Tom Thumb — Centerville, MN
    3,000       330  
Tom Thumb — Shoreview, MN
    3,000       330  
Tom Thumb — Lindstrom, MN
    4,000       320  
Tom Thumb — Mora, MN
    3,571       300  
Tom Thumb — Andover, MN
    3,000       280  
Tom Thumb — Sauk Rapids, MN
    3,575       250  
UH Medical — St. Paul, MN
    43,046       7,408  
Westgate Office Center North — Boise, ID
    103,332       11,509  
Wilson’s Leather — Brooklyn Park, MN
    353,049       13,011  
 
   
 
     
 
 
TOTAL COMMERCIAL
    2,416,653     $ 170,509  
 
   
 
     
 
 
UNDEVELOPED LAND
               
Andover, MN
          $ 150  
Centerville, MN
            100  
Inver Grove, MN
            560  
Kalispell, MT
            1,400  
Libby, MT
            150  
Long Prairie, MN
            150  
Prior Lake, MN
            50  
River Falls, MN
            200  
 
           
 
 
TOTAL UNDEVELOPED LAND
          $ 2,760  
 
           
 
 
TOTAL FISCAL 2003 PROPERTY ACQUISITIONS
          $ 177,207  
 
           
 
 

45


Table of Contents

Property Dispositions

During fiscal year 2004, IRET Properties disposed of six properties and two undeveloped properties for an aggregate sale price of $3.8 million, compared to six properties and one undeveloped property sold for $11.2 million in total during fiscal year 2003. Real estate assets sold by IRET Properties during fiscal 2004 were as follows:

                         
    (in thousands)
            Book Value Plus    
Property Sold
  Sales Price
  Sales Costs
  Gain/Loss
MCA Royal Suites — Minot, ND
  $ 410     $ 364     $ 46  
Interstate Bakery — St. Paul, MN
    420       317       103  
Edgewood Vista — Billings, MT
    1,101       941       160  
Edgewood Vista — Sioux Falls, SD
    1,101       936       165  
Tom Thumb — Sauk Rapids, MN
    275       247       28  
Pioneer Seed — Moorhead, MN
    500       498       2  
Sunset Trail III — Rochester, MN (vacant land)
    400       364       36  
Prior Lake II — Prior Lake, MN (vacant land)
    160       52       108  
 
   
 
     
 
     
 
 
TOTAL FISCAL 2004 GAIN
  $ 4,367     $ 3,719     $ 648  
 
   
 
     
 
     
 
 

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

                         
    (in thousands)
            Book Value Plus    
Property Sold
  Sales Price
  Sales Costs
  Gain/Loss
Eastwood Apartments — Dickinson, ND
  $ 620     $ 438     $ 182  
Oak Manor Apartments — Dickinson, ND
    420       342       78  
Jenner Apartments — Dickinson, ND
    275       272       3  
Cottage Grove Strip Ctr. — C. Grove, MN
    1,275       1,222       53  
Creekside Office Building — Billings, MT
    1,950       1,796       154  
America’s Best — Boise, ID
    3,350       3,656       (306 )
Century Apartments — Dickinson, ND
    3,250       1,819       1,431  
Edgewood Vista — Land — Duluth, MN
    102       102       0  
 
   
 
     
 
     
 
 
TOTAL FISCAL 2003 GAIN
  $ 11,242     $ 9,647     $ 1,595  
 
   
 
     
 
     
 
 

Funds From Operations

IRET considers Funds from Operations (“FFO”) a useful measure of performance for an equity REIT. IRET uses the definition of FFO adopted by the National Association of Real Estate Investment Trusts, Inc. (“NAREIT”) in 1991, as clarified in 1995, 1999 and 2002. NAREIT defines FFO to mean “net income (computed in accordance with generally accepted accounting principles), excluding gains (or losses) from sales of property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis.”

While IRET uses the NAREIT definition of FFO, the components of that definition in many cases require interpretation, and IRET accordingly has made certain interpretations in applying the definition. In particular, in calculating FFO per share, IRET “adds back” to net income computed in accordance with GAAP the allocations made to limited partners, and divides this amount by the total number of IRET common shares of beneficial interest and UPREIT Units outstanding.

46


Table of Contents

Under the partnership agreement pursuant to which IRET’s UPREIT Units are issued, UPREIT Unitholders effectively have the same claim on the earnings and assets of IRET as do IRET’s shares of beneficial interest shareholders, and therefore IRET considers that the UPREIT Units also should be included with the shares of beneficial interest in calculating FFO per share. IRET believes that, while this particular adjustment made by IRET in calculating FFO is not specifically provided for in the NAREIT definition, it is consistent with the definition.

While FFO is widely used by REITs as a primary performance metric, not all real estate companies use the same definition of FFO or calculate FFO in the same way. Accordingly, FFO presented here is not necessarily comparable to FFO presented by other real estate companies.

FFO should not be considered as an alternative to net income as determined in accordance with GAAP as a measure of IRET’s performance, but rather should be considered as an additional, supplemental measure, and should be viewed in conjunction with net income as presented in the consolidated financial statements included in this report. Management believes that FFO is helpful to investors as a measure of our performance because it excludes various items included in net income that do not relate to or are not indicative of our performance, such as gains and losses on sales of real estate and real estate-related depreciation and amortization, which can make periodic analyses of operating performance more difficult to compare. FFO does not represent cash generated from operating activities in accordance with generally accepted accounting principles, and is not necessarily indicative of sufficient cash flow to fund all of IRET’s needs or its ability to service indebtedness or make distributions.

FFO applicable to common shares and Units for the fiscal year ended April 30, 2004, increased to $36.6 million, compared to $34.2 million and $33.8 million for the fiscal years ended April 30, 2003 and 2002, respectively.

Reconciliation of Net Income Available to Common Shareholders to Funds From Operations

For the years ended April 30, 2004, 2003 and 2002:

                                                                                                 
    (in thousands, except per share amounts)
Fiscal Years Ended                                                                                
April 30,
  2004
  2003
  2002
                                                    Weighted                           Weighted    
                    Weighted Avg   Per                   Avg   Per                   Avg    
              Shares   Share             Shares   Share             Shares   Per Share
    Amount
          and Units (2)
  and Unit (4)
  Amount
          and Units (2)
  and Unit (4)
  Amount
          and Units (2)
  and Unit (4)
Net income available to common shareholders
  $ 9,407               39,257     $ .24     $ 12,248               32,574     $ .38     $ 10,600               25,492     $ .42  
Adjustments:
                                                                                               
Minority interest in earnings of unitholders
    2,752               11,176               3,899               10,041               3,614               8,289          
Depreciation and Amortization(1)   $ 25,079                             $ 19,626                             $ 15,476                          
Gains on depreciable property sales
    (600 )                             (1,595 )                             (547 )                        



Funds from operations applicable to common shares and Units
    36,638 50,433 .73 34,178 42,615 .80 29,143 33,781 .86
 
   
 
             
 
     
 
     
 
             
 
     
 
     
 
             
 
     
 
 

47


Table of Contents

(1)   Depreciation on office equipment and other assets used by us is excluded. Amortization of leasing commissions and property-related intangible assets is included, however, the amortization of financing and other expenses is excluded.

(2)   UPREIT Units of the Operating Partnership are exchangeable for common shares of beneficial interest on a one-for-one basis.

(3)   Cash distributions are paid equally on common shares of beneficial interest and UPREIT Units.

(4)   Net income is calculated on a per share basis. Funds From Operations is calculated on a per share and unit basis.

48


Table of Contents

Cash Distributions

The following cash distributions were paid to our common shareholders and UPREIT unitholders during fiscal years 2004, 2003, and 2002:

                         
Date
  2004
  2003
  2002
July 1,
  $ .1585     $ .1540     $ .1450  
October 1,
    .1590       .1560       .1475  
January 15,
    .1595       .1570       .1500  
April 1,
    .1600       .1580       .1520  
 
   
 
     
 
     
 
 
 
  $ .6370     $ .6250     $ .5945  
 
   
 
     
 
     
 
 

The fiscal 2004 cash distributions increased 2% over the cash distributions paid during fiscal year 2003 and 7% over fiscal 2002 distributions.

Liquidity and Capital Resources

Overview

Management expects that the Company’s principal liquidity demands will continue to be distributions to holders of the Company’s preferred and common shares of beneficial interest and UPREIT Units, capital improvements and repairs and maintenance to the Company’s properties, acquisition of additional properties, redemption of outstanding investment certificates, property development, debt repayments and tenant improvements.

The Company expects to meet its short-term liquidity requirements through net cash flows provided by its operating activities, and through draws from time to time on its unsecured lines of credit. Management considers the Company’s ability to generate cash to be adequate to meet all operating requirements and to make distributions to its shareholders in accordance with the REIT provisions of the Internal Revenue Code. Budgeted expenditures for ongoing maintenance and capital improvements and renovations to our real estate portfolio are expected to be funded from cash flow generated from operations of current properties.

To the extent the Company does not satisfy its long-term liquidity requirements, which consist primarily of maturities under the Company’s long-term debt, maturing investment certificates, construction and development activities and potential acquisition opportunities, through net cash flows provided by operating activities and its credit facilities, the Company intends to satisfy such requirements through a combination of funding sources which the Company believes will be available to it, including the issuance of UPREIT Units, additional common or preferred equity, proceeds from the sale of properties, and additional long-term secured or unsecured indebtedness.

Sources And Uses Of Cash

As of April 30, 2004, the Company had three unsecured lines of credit in the amounts of $10 million, $10 million and $4.4 million, respectively, from (1) Bremer Bank, Minot, ND; (2) First Western Bank and Trust, Minot, ND; and (3) First International Bank and Trust, Watford City, ND. The Company had no outstanding borrowings on these lines as of April, 30, 2004. Borrowings under the lines of credit bear interest based on the following for each of the lines of credit described above: (1) Bremer Financial Corporation Reference Rate, (2) the highest New York Prime rate as published in the Wall Street Journal, and (3) the highest new York Prime rate as published in the Wall Street Journal. Increases in interest rates will increase the Company’s interest expense on any borrowings under its lines of credit and as a result will affect the Company’s results of operations and cash flows. The lines of credit expire on September 15, 2004, September 1, 2004 and December 12, 2004, respectively. The Company will seek to renew each of these three lines of credit prior to their expiration.

49


Table of Contents

In addition to the above-described three unsecured lines of credit, the Company’s operating partnership, IRET Properties, in April 2004 entered into a $25 million unsecured bridge loan in connection with the Company’s acquisition of 15 commercial and medical properties located primarily in Duluth, Minnesota and the surrounding area (“Duluth Portfolio”). The bridge loan from Wells Fargo Bank, National Association, as of July 1, 2004, bears interest at a rate of 3.375% per annum. The Company plans to repay the bridge loan by July 22, 2004, the date on which the interest rate applicable to the loan would otherwise increase. The bridge loan will be repaid with the proceeds of mortgage loans, which have already been obtained in July, 2004, placed against the properties in the Duluth Portfolio.

In September 2003, the Company completed the sale of 4,500,000 of its common shares of beneficial interest, at a price of $10.00 per share, resulting in net proceeds to the Company of approximately $35.4 million.

In February 2004 the Company filed a shelf registration statement on Form S-3 to offer for sale from time to time common shares and preferred shares. This registration statement was declared effective in April 2004. We may sell any combination of common shares and preferred shares up to aggregate initial offering price of $150 million during the period that the registration statement remains effective. During fiscal year 2004, the Company issued preferred shares with an aggregate initial offering price of $28,750,000 under this registration statement. In a public offering commenced in April 2004 and closed in May 2004, the Company issued common shares with an aggregate initial offering price of $5,480,270, under this registration statement. As of July 1, 2004, the Company has available securities under this registration statement in the aggregate amount of approximately $115.8 million.

On April 26, 2004, the Company issued 1.15 million shares of its 8.25% Series A Cumulative Redeemable Preferred Shares of Beneficial Interest (“Series A preferred shares”), with a $25.00 liquidation preference per share. This offering generated net proceeds to the Company of approximately $27.3 million to fund property acquisitions, development, and improvements. The Series A preferred shares are redeemable by the Company at any time on or after April 26, 2009 at a redemption price of $25.00 per share, plus any accumulated, accrued and unpaid distributions. Each Series A preferred share will receive an annual distribution equivalent to 8.25% of the liquidation preference per share (equivalent to a fixed annual amount of $2.06 per share).

In May 2004, the Company completed the sale of .5 million of its common shares of beneficial interest, at a price of $10.10 per share, resulting in net proceeds to the Company of approximately $5.2 million.

The issuance of UPREIT Units for property acquisitions continues to be a source of capital for the Company. Two million units were issued in connection with property acquisitions during fiscal year 2004, and .9 million units were issued in connection with property acquisitions during fiscal year 2003.

As a result of the sales of common and preferred shares described above, shareholder equity increased during fiscal 2004 by $63.9 million. Additionally, the equity capital of the Company was increased by $12.2 million as a result of contributions of real estate in exchange for limited partnership units, as summarized above, and the minority interest in other partnerships controlled by us increased by $2.2 million, resulting in a total increase in equity capital for the Company of $78.2 million.

The Company has a Distribution Reinvestment Plan (“DRIP”). The DRIP provides shareholders of the Company an opportunity to invest their cash distributions in common shares of the Company at a discount of 5% from the market price. During fiscal year 2004, 1.067 million common shares were issued under this plan, with an additional .971 million common shares issued during fiscal year 2003.

Cash and cash equivalents on April 30, 2004 totaled $31.7 million, compared to $18.0 million and $22.8 million on the same date in 2003 and 2002, respectively. Net cash provided from operating activities decreased to $28.7 million in fiscal year 2004 from $37.9 million in fiscal year 2003, due primarily to increased vacancies and higher expenses at our properties. Net cash provided from operating activities in fiscal year 2002 was $26.9 million.

50


Table of Contents

Net cash used in investing activities increased to $137.7 million in fiscal year 2004, from $66.7 million in fiscal year 2003 and $65.4 million in fiscal year 2002. This increase resulted because more cash was needed to acquire new investment properties. Net cash provided from financing activities also increased to $122.7 million during fiscal year 2004, from $24.0 million during fiscal year 2003, due to a significant increase in our activity in acquiring new properties using borrowed funds and the refinancing of mortgage payables. Net cash provided from financing activities was $54.9 million during fiscal year 2002.

Financial Condition

Mortgage Loan Indebtedness. Mortgage loan indebtedness increased to $633 million on April 30, 2004, due to the acquisition of new investment properties from $539 million on April 30, 2003. Ninety-three per cent of such mortgage debt is at fixed rates of interest, with staggered maturities. This limits the Company’s exposure to changes in interest rates, which minimizes the effect of interest rate fluctuations on the Company’s results of operations and cash flows. As of April 30, 2004, the weighted average rate of interest on the Company’s mortgage debt was 7.17%, compared to 7.4% on April 30, 2003.

Mortgage Loans Receivable. Mortgage loans receivable increased to $4.9 million at April 30, 2004, from $1.2 million at April 30, 2003.

Real Estate Owned. Real estate owned increased to $1,103 million at April 30, 2004, from $920 million at April 30, 2003. The increase resulted primarily from the acquisition of the additional investment properties net of dispositions as described in the “Property Acquisitions” and “Property Dispositions” subsections of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Investment Certificates. We discontinued the issuance of investment certificates in April 2002. As of April 30, 2004, $7.074 million of such certificates was outstanding.

Cash and Cash Equivalents. Cash and cash equivalents on April 30, 2004 was $31.7 million, compared to $18.0 million on April 30, 2003. The increase in cash on hand from April 30, 2004 as compared to April 30, 2003 was due primarily to the sale of preferred and common shares in April, 2004.

Marketable Securities. During fiscal year 2004, IRET increased its investment in marketable securities classified as available-for-sale to $2.3 million on April 30, 2004 from $0 on April 30, 2003. Marketable securities are held available for sale and, from time to time, the Company invests excess funds in such securities or uses the funds so invested for operational purposes.

Operating Partnership Units. Outstanding limited partnership units in the Operating Partnership increased to 11.8 million units on April 30, 2004, compared to 10.2 million units outstanding on April 30, 2003. The increase in units outstanding at April 30, 2004 as compared to April 30, 2003 resulted primarily from the issuance of additional limited partnership units to acquire interests in real estate, net of units converted to shares.

Common and Preferred Shares of Beneficial Interest. Common shares of beneficial interest outstanding on April 30, 2004 totaled 41.7 million compared to 36.2 million common shares outstanding on April 30, 2003. This increase in common shares outstanding from April 30, 2003 to April 30, 2004 was primarily due to the public offerings of common shares completed during fiscal year 2004, and to the issuance of common shares pursuant to our distribution reinvestment plan. Preferred shares of beneficial interest outstanding on April 30, 2004 totaled 1.15 million. The Company had no preferred shares outstanding on April 30, 2003.

51


Table of Contents

Contractual Obligations and other Commitments

The primary contractual obligations of the Company relate to its borrowings under its three lines of credit and mortgage notes payable. The Company’s lines of credit had no amounts outstanding at April 30, 2004. The Company had $25 million outstanding as of April 30, 2004 under a bridge loan that the Company expects to repay in July 2004. The approximately $633 million in mortgage notes payable have varying maturities ranging from .7 to 19 years. The principal payments on the mortgage notes payable for the years subsequent to April 30, 2004 are included in the table below as “long-term debt.” The other debt category consists of a mortgage note payable on our Minneapolis, Minnesota office.

The Company has sold investment certificates to the public, with interest rates varying from 6% to 8% per annum. The sales of these investment certificates has been discontinued and the outstanding certificates will be redeemed at they mature. Amounts due in respect of these investment certificates are reflected in the “Investment Certificates” category below.

As of April 30, 2004, the Company is a tenant under operating ground leases on four of its properties. The Company pays a total of approximately $82,000 per year in rent under these ground leases, which have terms ranging from 15 to 30 years, and expiration dates ranging from October 2005 to February 2031.

Purchase obligations of the Company represent those costs that the Company is contractually obligated to pay in the future. The Company’s significant contractual obligations as of April 30, 2004 are summarized in the following table. The significant components in this category are costs for construction and expansion projects and capital improvements at the Company’s properties. Contractual obligations that are contingent upon the achievement of certain milestones are not included in the table below, nor are service orders or contracts for the provision of routine maintenance services at our properties, such as landscaping and grounds maintenance, since these arrangements are generally based on current needs, are filled by our service providers within short time horizons, and may be cancelled without penalty. The expected timing of payment of the obligations discussed below is estimated based on current information.

                                         
    (in thousands)
            Less Than                   More than
    Total
  1 Year
  1-3 Years
  3-5 Years
  5 Years
Long-term debt
  $ 633,124     $ 15,789     $ 36,292     $ 87,573     $ 493,470  
Note Payable
    25,000       25,000                    
Other Debt
    586       24       53       509        
Investment Certificates
    7,074       2,231       4,701       142        
Operating Lease Obligations
    1,410       82       163       171       994  
Purchase Obligations
    11,000       2,000       8,000       1,000        

As of April 30, 2004, the Company had signed a purchase agreement to acquire a commercial property in the Minneapolis, Minnesota area for a purchase price of approximately $13.05 million. This pending acquisition is subject to certain closing conditions and contingencies, and, accordingly, this potential acquisition is not included in the above table of the Company’s contractual obligations. No assurance can be given that this transaction will be consummated.

Off-Balance-Sheet Arrangements

As of April 30, 2004, we did not have any significant off-balance-sheet arrangements, as defined in Item 303(a)(4)(ii) of SEC Regulation S-K.

52


Table of Contents

Recent Developments

Common and Preferred Share Distributions. On June 30, 2004, the Company paid a distribution of 37.24 cents per share on the Company’s newly-issued Series A Cumulative Redeemable Preferred Shares to preferred shareholders of record on June 15, 2004. The distribution was pro-rated from the date of initial issuance of the preferred shares (65 days versus 90 days in a regular quarter). On July 1, 2004, the Company paid a distribution of 16.05 cents per share on the Company’s common shares of beneficial interest, to common shareholders and UPREIT unitholders of record on June 18, 2004. This distribution represented an increase of .05 cents or .3% over the previous regular quarterly distribution of 16.00 cents per common share/unit paid April 1, 2004.

Duluth Acquisition. In the Company’s Quarterly Report on Form 10-Q for the third quarter of fiscal year 2004, the Company announced that it had signed a purchase agreement to acquire a portfolio of 15 commercial and medical properties located primarily in Duluth, Minnesota. The Company closed on the acquisition of 14 of these 15 properties in April 2004. The remaining property, a 61,094 square foot clinic property in Duluth, was acquired in May 2004. The Company paid approximately $66,950,000 for this portfolio of 15 properties.

Tom Thumb Bankruptcy. On March 9, 2004, Tom Thumb Food Markets, Inc. filed a Chapter 7 bankruptcy petition with the U.S. Bankruptcy Court in Minneapolis. At the time of the filing, the Company owned 18 properties in Minnesota that were operated as Tom Thumb convenience stores.

As of July 2, 2004, leases for nine of these 18 stores have been assigned by the bankruptcy trustee to new tenants. Monthly rents payable to the Company under the leases now in place in respect of these nine properties total $17,281, and the lease terms range from one to ten years. The Company is engaged in discussions with the bankruptcy trustee regarding cure amounts due to the Company in respect of delinquent rent and real estate taxes for these nine properties. The amount claimed due by the Company is $143,830. In early July, the trustee paid $107,953 of this amount and has requested additional documentation with respect to certain of the remaining amounts claimed.

The bankruptcy trustee, on behalf of the bankruptcy estate, rejected the leases on five of the remaining nine properties. Of these five properties, two are currently vacant, and three are being operated as convenience stores by subtenants under the original leases with Tom Thumb. The Company is receiving monthly rents from these three stores totaling $7,851. Cure amounts totaling $21,915 for delinquent rent and real estate taxes for these three stores have been asserted by the Company as due from the bankruptcy estate.

The remaining four properties of the 18 are currently vacant, and the Company is engaged in discussions with the trustee as to their assumption or rejection. The Company is in discussions with a potential tenant for one of these four vacant properties, and is actively pursuing tenants for all remaining vacant locations.

Related Party Transaction. On June 30, 2004, IRET Properties purchased four commercial properties from affiliates of Steven B. Hoyt, a member of IRET’s Board of Trustees. IRET Properties acquired three office buildings, each containing 26,186 square feet of rentable area, and one office building containing 79,287 square feet of rentable area, in this transaction, for a total purchase price for the four properties of $14 million. Three of the properties are located in Plymouth, Minnesota, and the fourth is located in Maple Grove, Minnesota.

53


Table of Contents

Additional Acquisitions and Dispositions.

In addition to the acquisitions described in the paragraphs above, the Company closed on the following acquisitions and dispositions subsequent to its fiscal year ended April 30, 2004:

Acquisitions

Nebraska Orthopaedic Hospital Expansion Project. The Company purchased a 99% interest in a limited liability company that owns expansion premises constructed at the Company’s Nebraska Orthopaedic Hospital facility in Omaha, Nebraska. The Company paid approximately $4.6 million for this interest. The acquisition closed May 1, 2004.

Sleep Inn. The Company paid approximately $3.6 million to purchase a “Sleep Inn” hotel in Brooklyn Park, MN, and a warehouse building located near the hotel. This acquisition closed in June 2004. The hotel tenant subsequently exercised an option to purchase the warehouse building for $450,000.

Dispositions

Barnes & Noble and Petco Stores. In July 2004 the Company sold its Barnes & Noble and Petco store locations in Fargo, ND for approximately $6.75 million.

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 our current and future fixed and variable rate debt obligations, and secondarily to our deposits with and investments in certain products issued by various financial institutions.

Variable interest rates. Even though our goal is to maintain a fairly low exposure to interest rate fluctuation risk, we are still vulnerable to significant fluctuations in interest rates on 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 nine 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 interest rate risk. As of April 30, 2004, we had the following amount of future principal payments due on mortgages secured by our real estate.

                                                         
    (in thousands)
Long Term Debt
  2005
  2006
  2007
  2008
  2009
  Thereafter
  Total
Fixed Rate
  $ 14,277     $ 15,412     $ 16,691     $ 43,045     $ 40,650     $ 461,101     $ 591,176  
Variable Rate
    1,512       1,686       2,503       1,784       2,094       32,369       41,948  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
                                                  $ 633,124  
 
                                                   
 
 
Average Interest Rate (%)
    (1 )     (1 )     (1 )     (1 )     (1 )     (1 )     (1 )

(1)   The weighted average interest rate on our debt as of April 30, 2004, was 7.17%. Any fluctuations in variable interest rates could increase or decrease our interest expenses. For example, an increase of one percent per annum on our $41.9 million of variable rate indebtedness would increase our annual interest expense by $419,000.

54


Table of Contents

Marketable Securities. IRET’s investments in securities are classified as “available-for-sale.” The securities classified as “available-for-sale” represent investments in debt and equity securities which the Company intends to hold for an indefinite period of time. As of April 30, 2004, IRET had approximately $2.3 million of marketable securities classified as “available-for-sale,” consisting of securities of various issuers, primarily U.S. Government, U.S. agency and corporate bonds and bank certificates of deposit, held in IRET Properties’ security deposit account with Merrill Lynch. IRET had no securities classified as “available-for-sale” as of April 30, 2003. The values of these securities will fluctuate with changes in market interest rates.

Investments with Certain Financial Institutions. IRET has entered into a cash management arrangement with First Western Bank with respect to deposit accounts with First Western Bank that exceed FDIC Insurance coverage. On a daily basis, account balances are invested in U.S. Government securities sold to IRET by First Western Bank. IRET can require First Western Bank to repurchase such securities at any time, at a purchase price equal to what IRET paid for the securities, plus interest. First Western Bank automatically 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 agreement are not insured by FDIC.

IRET has entered into a cash management arrangement with US Bank with respect to IRET depository accounts at multiple US Bank locations. Account balances are swept daily to an IRET master account. Amounts in the master account in excess of $4 million are invested overnight in short-term U.S. Government securities and repurchase agreements secured by U.S. Government securities. Amounts invested were $7.5 million as of April 30, 2004 and $3.5 million as of April 30, 2003.

Deposits exceeding FDIC insurance. The Company is potentially exposed to off-balance-sheet risk in respect of cash deposited with FDIC-insured financial institutions in accounts which, at times, may exceed federally insured limits. The Company has not experienced any losses in such accounts.

Item 8. Financial Statements and Supplementary Data

Financial statements required by this item appear with an Index to Financial Statements and Schedules, starting on page F-1 of this report.

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

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 to serve as our independent public accountants for our fiscal year ended April 30, 2004. This termination was not related to the quality of services provided by Brady Martz. We have retained Brady Martz in fiscal 2004 for tax and other advising issues, and we expect that we will, in the future, continue to engage Brady Martz for tax and other professional advice. Other than this change in accountants, which was previously reported in a Form 8-K, filed with the SEC on July 26, 2003, there were no changes in or disagreements with accountants on accounting and financial disclosure during the fiscal year ended April 30, 2004.

55


Table of Contents

Item 9A. Controls and Procedures

As of April 30, 2004, the end of the period covered by this Annual Report on Form 10-K, 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 over financial reporting or identified in connection with the above-referenced evaluation that has materially affected, or is likely to materially affect, our internal controls over financial reporting.

PART III

Item 10. Trustees 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 our definitive Proxy Statement for our 2004 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 our definitive Proxy Statement for our 2004 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 our definitive Proxy Statement for our 2004 Annual Meeting of Shareholders and such information is incorporated herein by reference. We do not have any equity compensation plans and, as such, are not required to include 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 our definitive Proxy Statement for our 2004 Annual Meeting of Shareholders and such information is incorporated herein by reference.

56


Table of Contents

Item 14. Principal Accounting Fees and Services

The information required by this Item will be contained in our definitive Proxy Statement for our 2004 Annual Meeting of Shareholders and such information is incorporated herein by reference.

PART IV

Item 15. Exhibits, Financial Statement Schedules and Reports on Form 8-K

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

  1.   Financial Statements
 
      The response to this portion of Item 15 is submitted as a separate section of this report. See the table of contents to Financial Statements and Supplemental Data.
 
  2.   Financial Statement Schedules
 
      The response to this portion of Item 15 is submitted as a separate section of this report. The following financial statement schedules should be read in conjunction with the financial statements referenced in Part II, Item 8 of this Annual Report on Form 10-K:

III Real Estate Owned and Accumulated Depreciation

IV Investments in Mortgage Loans on Real Estate
 
  3.   Exhibits
 
      See the list of exhibits set forth in part (c) below.

(b)   Reports on Form 8-K: The following reports on Form 8-K were filed during the last quarter of the period covered by this report:

Amendment No. 1 to Current Report on Form 8-K filed March 8, 2004 to provide, under Item 7, the financial statements and pro forma financial information required in respect of our acquisition of property which in the aggregate constituted a significant amount of assets; this filing amended our previously-filed Current Report on Form 8-K filed on January 7, 2004.

Current Report on Form 8-K filed April 14, 2004 to report, under Item 5, the issuance of a press release announcing an underwritten public offering of Series A Cumulative Redeemable Preferred Shares of Beneficial Interest, and the offering of common shares of beneficial interest of the Company in a separate best efforts offering.

Current Report on Form 8-K filed April 22, 2004 to file, under Items 5 and 7, the Underwriting Agreement and a legal opinion in respect of our public offering of Series A Cumulative Redeemable Preferred Shares of Beneficial Interest, and to file a press release announcing the pricing of the shares.

(c)   The following is a list of Exhibits to this Annual Report on Form 10-K. We will furnish a copy of any exhibit listed below to any security holder 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.

57


Table of Contents

3.1   Articles of Amendment and Third Restated Declaration of Trust of Investors Real Estate Trust, dated September 23, 2003 and incorporated herein by reference to Exhibit A to the Company’s Definitive Proxy Statement on Schedule 14A for the 2003 Annual Meeting of Shareholders, filed with the SEC on August 13, 2003.
 
3.2   Second Restated Trustees’ Regulations (Bylaws), dated September 24, 2003 and incorporated herein by reference to the Company’s Quarterly Report on Form 10-Q for the quarterly period ended October 31, 2003, filed with the SEC on December 15, 2003.
 
3.3   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, effective March 14, 1997 (SEC File No. 333-21945) filed for the Registrant on February 18, 1997 (File No. 0-14851) and incorporated herein by reference.
 
3.4   Articles Supplementary classifying and designating 8.25% Series A Cumulative Redeemable Preferred Shares of Beneficial Interest, filed as Exhibit 3.2 to the Company’s Form 8-A filed on April 22, 2004 and incorporated herein by reference.
 
10.1   Member Control and Operating Agreement dated September 30, 2002 filed as Exhibit 10 to the Company’s Form 8-K filed October 15, 2003 and incorporated herein by reference.
 
10.2   Letter Agreement dated January 31, 2003 filed as Exhibit 10(i) to the Company’s Form 8-K filed February 27, 2003 and incorporated herein by reference.
 
10.3   Option Agreement dated January 31, 2003 filed as Exhibit 10(ii) to the Company’s Form 8-K filed February 27, 2003 and incorporated herein by reference.
 
10.4   Financial Statements of T.F. James Company filed as Exhibit 10 to the Company’s Form 8-K filed January 31, 2003 and incorporated herein by reference.
 
10.5   Agreement for Purchase and Sale of Property dated February 13, 2004, by and between IRET Properties and the Sellers specified therein, filed herewith.
 
21.1   Subsidiaries of Investors Real Estate Trust, filed herewith.
 
23   Consent of Deloitte & Touche LLP, filed herewith.
 
31.1   Section 302 Certification of President and Chief Executive Officer, filed herewith.
 
31.2   Section 302 Certification of Senior Vice President and Chief Financial Officer, filed herewith.
 
32.1   Section 906 Certification of the President and Chief Executive Officer, filed herewith.
 
32.2   Section 906 Certification of the Senior Vice President and Chief Financial Officer, filed herewith.

58


Table of Contents

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.
         
Date: July 13, 2004   Investors Real Estate Trust
 
 
  By:   /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
/s/ Jeffrey L. Miller

Jeffrey L. Miller
  Trustee & Chairman   July 13, 2004
/s/ Daniel L. Feist

Daniel L. Feist
  Trustee & Vice Chairman   July 13, 2004
/s/ Thomas A. Wentz. Sr.

Thomas A. Wentz, Sr.
  President & Chief Executive Officer
(Principal Executive Officer)
  July 13, 2004
/s/ Timothy P. Mihalick

Timothy P. Mihalick
  Trustee, Senior Vice President & Chief Operating
Officer
  July 13, 2004
/s/ Thomas A. Wentz, Jr.

Thomas A. Wentz, Jr.
  Trustee & Senior Vice President   July 13, 2004
/s/ Diane K. Bryantt

Diane K. Bryantt
  Senior Vice President & Chief Financial Officer
(Principal Financial and Accounting Officer)
  July 13, 2004
/s/ Charles Wm. James

Charles Wm. James
  Trustee & Senior Vice President   July 13, 2004
/s/ John F. Decker

John F. Decker
  Trustee   July 13, 2004
/s/ Steven B. Hoyt

Steven B. Hoyt
  Trustee   July 13, 2004
/s/ Patrick G. Jones

Patrick G. Jones
  Trustee   July 13, 2004
/s/ Stephen L. Stenehjem

Stephen L. Stenehjem
  Trustee   July 13, 2004

59


Table of Contents

(IRET LOGO)

INVESTORS REAL ESTATE TRUST
AND SUBSIDIARIES

CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED
April 30, 2004, 2003 and 2002

ADDITIONAL INFORMATION
FOR THE YEAR ENDED
April 30, 2004

and

REPORTS OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRMS

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

 


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES

TABLE OF CONTENTS

         
    PAGE
REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMS
    F-1 – F-2  
CONSOLIDATED FINANCIAL STATEMENTS
       
Consolidated Balance Sheets
    F-3 – F-4  
Consolidated Statements of Operations
    F-5  
Consolidated Statements of Shareholders’ Equity
    F-6  
Consolidated Statements of Cash Flows
    F-7 – F-8  
Notes to Consolidated Financial Statements
    F-9 – F-32  
ADDITIONAL INFORMATION
       
Reports of Independent Registered Public Accounting Firms on Additional Information
    F-33 – F-34  
Real Estate and Accumulated Depreciation
    F-35 – F-48  
Investments in Mortgage Loans on Real Estate
    F-49  

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 consolidated financial statements or notes thereon.

 


Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Trustees and Shareholders of
Investors Real Estate Trust
Minot, North Dakota

We have audited the accompanying consolidated balance sheet of Investors Real Estate Trust and subsidiaries (the “Company”) as of April 30, 2004, and the related consolidated statements of operations, shareholders’ equity, and cash flows for the year then ended. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.

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

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of the Company as of April 30, 2004, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.

/s/ Deloitte & Touche LLP

Minneapolis, Minnesota
July 16, 2004

F-1


Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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

We have audited the accompanying consolidated balance sheet of Investors Real Estate Trust and Subsidiaries as of April 30, 2003, and the related consolidated statements of operations, shareholders’ equity, and cash flows for the years ended April 30, 2003 and 2002. These consolidated financial statements are the responsibility of the Trust’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 for 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, 2003, and the consolidated results of its operations and cash flows for the years ended April 30, 2003, and 2002, in conformity with accounting principles generally accepted in the United States of America.

Our audit was conducted for the purpose of forming an opinion on the basic financial statements, taken as a whole. The additional information contained in Note 20, which is marked “unaudited”, has not been subjected to the auditing procedures applied in the audit of the basic financial statements and, accordingly, we express no opinion on it.

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

BRADY, MARTZ & ASSOCIATES, P.C.
Minot, North Dakota, USA
May 22, 2003

F-2


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
April 30, 2004 and 2003

                 
    (in thousands)
    2004
  2003
ASSETS
               
Real estate investments
               
Property owned
  $ 1,103,428     $ 919,781  
Less accumulated depreciation/amortization
    (100,250 )     (75,639 )
 
   
 
     
 
 
 
    1,003,178       844,142  
Mortgage loans receivable, net of allowance
    4,893       1,183  
 
   
 
     
 
 
Total real estate investments
    1,008,071       845,325  
Other Assets
               
Cash and cash equivalents
    31,704       17,964  
Marketable securities — available-for-sale
    2,336       0  
Receivable arising from straight-lining of rents, net of allowance
    5,976       4,604  
Accounts receivable
    2,155       789  
Real estate deposits
    1,567       354  
Prepaid and other assets
    3,044       298  
Tax, insurance, and other escrow
    11,301       8,112  
Property and equipment, net
    2,292       2,088  
Goodwill
    1,441       1,441  
Deferred charges and leasing costs
    6,430       4,706  
 
   
 
     
 
 
TOTAL ASSETS
  $ 1,076,317     $ 885,681  
 
   
 
     
 
 

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

F-3


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (continued)
April 30, 2004 and 2003

                 
    (in thousands)
    2004
  2003
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
LIABILITIES
               
Accounts payable, accrued expenses and other liabilities
  $ 22,896     $ 16,638  
Notes payable
    25,000       10,570  
Mortgages payable
    633,124       539,397  
Investment certificates issued
    7,074       9,035  
Other debt
    586       678  
 
   
 
     
 
 
TOTAL LIABILITIES
    688,680       576,318  
 
   
 
     
 
 
COMMITMENTS AND CONTINGENCIES (NOTE 17)
               
MINORITY INTEREST IN PARTNERSHIPS
    16,386       14,225  
 
   
 
     
 
 
MINORITY INTEREST OF UNIT HOLDERS IN OPERATING PARTNERSHIP
    92,622       80,377  
 
   
 
     
 
 
(11,819,350 units on April 30, 2004 and 10,206,036 units on April 30, 2003)
               
SHAREHOLDERS’ EQUITY
               
Preferred Shares of Beneficial Interest (Cumulative redeemable preferred shares, no par value, 1,150,000 shares issued and outstanding at April 30, 2004)
    27,343       0  
Common Shares of Beneficial Interest (Unlimited authorization, no par value, 41,693,256 shares at April 30, 2004, and 36,166,351 shares outstanding at April 30, 2003)
    292,400       240,645  
Accumulated distributions in excess of net income
    (41,083 )     (25,884 )
Accumulated other comprehensive loss
    (31 )     0  
 
   
 
     
 
 
Total shareholders’ equity
    278,629       214,761  
 
   
 
     
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
  $ 1,076,317     $ 885,681  
 
   
 
     
 
 

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

F-4


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
for the years ended April 30, 2004, 2003, and 2002

                         
    (in thousands, except per share data)
    2004
  2003
  2002
REVENUE
                       
Real estate rentals
  $ 118,695     $ 103,433     $ 85,687  
Tenant reimbursement
    21,529       15,098       4,668  
Discounts and fees
    281       234       215  
 
   
 
     
 
     
 
 
TOTAL REVENUE
  140,505     118,765     90,570  
 
   
 
     
 
     
 
 
OPERATING EXPENSE
                       
Interest
  43,117     36,992     29,982  
Depreciation/amortization related to real estate investments
    24,980       19,345       15,171  
Utilities
    10,239       7,855       5,088  
Maintenance
    15,572       11,935       7,261  
Real Estate taxes
    17,159       13,550       9,044  
Insurance
    2,947       2,154       1,291  
Property management expenses
    8,992       7,811       6,567  
Property management related party
    743       504       321  
Administrative expense
    2,747       2,051       1,570  
Advisory and trustee services
    104       113       113  
Other operating expenses
    957       885       566  
Amortization
    935       663       543  
Amortization of related party costs
    71       38       7  
Loss on impairment of real estate investment
    62       0       0  
 
   
 
     
 
     
 
 
TOTAL OPERATING EXPENSE
  128,625     103,896     77,524  
 
   
 
     
 
     
 
 
Operating income
    11,880       14,869       13,046  
Non-operating income
  373     830     1,062  
 
   
 
     
 
     
 
 
Income before gain/loss on properties and minority interest
  12,253     15,699     14,108  
Gain on sale of land and other investments
    158       315       547  
Minority interest portion of other partnerships’ income
    (757 )     (934 )     (198 )
Minority interest portion of operating partnership income
    (2,744 )     (3,640 )     (3,675 )
 
   
 
     
 
     
 
 
Income from continuing operations
  8,910     11,440     10,782  
Discontinued operations, net
    530       808       (182 )
 
   
 
     
 
     
 
 
NET INCOME
  9,440     12,248     10,600  
Dividends to preferred shareholders
    (33 )     (0 )     (0 )
 
   
 
     
 
     
 
 
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
  $ 9,407     $ 12,248     $ 10,600  
 
   
 
     
 
     
 
 
Earnings per common share from continuing operations
  $ .23     $ .35     $ .42  
Earnings per share common from discontinued operations
    .01       .03       .00  
 
   
 
     
 
     
 
 
NET INCOME PER COMMON SHARE – BASIC & DILUTED
  $ .24     $ .38     $ .42  
 
   
 
     
 
     
 
 

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

F-5


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
for the years ended April 30, 2004, 2003, and 2002

                                                         
    (in thousands)
                    NUMBER                   ACCUMULATED   TOTAL
    NUMBER OF           OF           DISTRIBUTIONS   OTHER COMPRE-   SHARE-
    PREFERRED   PREFERRED   COMMON   COMMON   IN EXCESS OF   HENSIVE   HOLDERS’
    SHARES
  SHARES
  SHARES
  SHARES
  NET INCOME
  INCOME (LOSS)
  EQUITY
BALANCE MAY 1, 2001
    0     $ 0       24,068     $ 132,148     $ (13,073 )   $ (130 )   $ 118,945  
Comprehensive Income
                                                       
Net income
                  0     0     10,600     0       10,600  
Unrealized gain on securities available-for-sale
                    0       0       0       130       130  
 
                                                   
 
 
Total comprehensive income
                                                  10,730  
Distributions
                    0       0       (15,325 )     0       (15,325 )
Distribution reinvestment plan
                    833       7,298       0       0       7,298  
Sale of shares
                    2,789       22,611       0       0       22,611  
Redemption of units for common shares
                    159       1,339                   1,339  
Fractional shares repurchased
                    (2 )     (19 )     0       0       (19 )
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
BALANCE APRIL 30, 2002
    0     0       27,847     163,377     (17,798 )   0     145,579  
Comprehensive Income
                                                       
Net income
                  0     0     12,248     0     12,248  
 
                                                   
 
 
Total comprehensive income
                                                  $ 12,248  
Distributions
                    0       0       (20,334 )     0       (20,334 )
Distribution reinvestment plan
                    971       9,463       0       0       9,463  
Sale of shares
                    7,027       65,245       0       0       65,245  
Redemption of units for common shares
                    324       2,589                   2,589  
Fractional shares repurchased
                    (3 )     (29 )     0       0       (29 )
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
BALANCE APRIL 30, 2003
    0     0       36,166     240,645     (25,884 )   0     214,761  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Comprehensive Income
                                                       
Net income
                  0     0     9,440     0     9,440  
Unrealized loss on securities available- for-sale
                    0       0       0       (31 )     (31 )
 
                                                   
 
 
Total comprehensive income
                                                  $ 9,409  
Distributions
                    0       0       (24,639 )     0       (24,639 )
Distribution reinvestment plan
                    1,067       10,157       0       0       10,157  
Sale of shares
    1,150       27,343       4,068       38,307       0       0       65,650  
Redemption of units for common shares
                    393       3,303                   3,303  
Fractional shares repurchased
                    (1 )     (12 )     0       0       (12 )
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
BALANCE APRIL 30, 2004
    1,150     $ 27,343       41,693     $ 292,400     $ (41,083 )   $ (31 )   $ 278,629  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

F-6


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
for the years ended April 30, 2004, 2003, and 2002

                         
    (in thousands)
    2004
  2003
  2002
CASH FLOWS FROM OPERATING ACTIVITIES
                       
Net Income
  $ 9,440     $ 12,248     $ 10,600  
Adjustments to reconcile net income to net cash provided by operating activities:
                       
Depreciation and amortization
    26,034       20,307       16,064  
Minority interest portion of income
    3,509       4,833       3,813  
Gain on sale of real estate, land and other investments
    (662 )     (1,595 )     (547 )
Interest reinvested in investment certificates
    303       375       486  
Loss on impairment of real estate investment
    62       0       0  
Bad debt expense
    360       215       30  
Changes in other assets and liabilities:
                       
(Increase)decrease in real estate deposits
    (2,604 )     85       1,063  
Receivable arising from straight-lining of rents
    (1,731 )     (1,560 )     (1,338 )
(Increase)decrease in accounts receivable
    (1,183 )     1,967       (2,319 )
(Increase)decrease in prepaid and other assets
    (2,746 )     (1,208 )     (532 )
Increase in tax, insurance and other escrow
    (3,098 )     (1,698 )     (1,887 )
Increase in deferred charges and leasing costs
    (2,334 )     (1,729 )     (847 )
Increase in related party capitalized leasing commissions
    (92 )     (180 )     (27 )
Increase in accounts payable, accrued expenses and other liabilities
    3,469       3,386       2,359  
 
   
 
     
 
     
 
 
Net cash provided by operating activities
  28,727     37,862     26,918  
 
   
 
     
 
     
 
 
CASH FLOWS FROM INVESTING ACTIVITIES
                       
Proceeds from sale of marketable securities - available-for-sale
  2,500     0     3,085  
Principal payments on mortgage loans receivable
    3,232       5,889       5,591  
Investment in mortgage loans receivable
    (6,625 )     (2,969 )     (8,507 )
Purchase of marketable securities - available-for-sale
    (4,867 )     0       0  
Proceeds from sale of property
    3,743       10,527       1,126  
Payments for acquisitions and improvement of properties
    (135,658 )     (82,664 )     (63,157 )
Proceeds from notes receivable
    0       3,500       0  
Investment in notes receivable
    0       0       (3,500 )
 
   
 
     
 
     
 
 
Net cash used by investing activities
  (137,675 )   (66,717 )   (65,362 )
 
   
 
     
 
     
 
 
CASH FLOWS FROM FINANCING ACTIVITIES
                       
Proceeds from sale of common shares, net of issue costs
    38,307       31,913       13,521  
Proceeds from sale of preferred shares, net of issue costs
    27,343       0       0  
Proceeds from investment certificates issued
    0       0       24,109  
Proceeds from mortgages payable
    130,191       43,925       43,093  
Proceeds from notes payable
    49,988       14,100       0  
Proceeds from sale of minority interest units
    0       0       346  
Repurchase of shares and minority interest units
    (12 )     (29 )     (30 )
Distributions paid to shareholders, net of reinvestment
    (15,206 )     (11,663 )     (8,363 )
Distributions paid to unitholders of operating partnership
    (6,330 )     (5,461 )     (4,477 )
Distributions paid to other minority partners
    (1,555 )     (1,015 )     (150 )
Redemption of investment certificates
    (2,264 )     (16,527 )     (2,195 )
Principal payments on mortgages payable
    (62,125 )     (25,354 )     (10,933 )
Principal payments on notes payable
    (35,649 )     (6,903 )     0  
 
   
 
     
 
     
 
 
Net cash provided by financing activities
  122,688     23,986     54,921  
 
   
 
     
 
     
 
 
NET INCREASE(DECREASE) IN CASH AND CASH EQUIVALENTS
  13,740     (4,869 )   16,477  
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
    17,964       22,833       6,356  
 
   
 
     
 
     
 
 
CASH AND CASH EQUIVALENTS AT END OF YEAR
  $ 31,704     $ 17,964     $ 22,833  
 
   
 
     
 
     
 
 

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

F-7


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
for the years ended April 30, 2004, 2003, and 2002

                         
    (in thousands)
    2004
  2003
  2002
SUPPLEMENTARY SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
                       
Distribution reinvestment plan
  $ 10,157     $ 9,463     $ 7,298  
Property acquired through issue of shares
    0       33,333       0  
Real estate investment acquired through assumption of mortgage loans payable and accrual of costs
    25,660       61,258       59,650  
Real estate investment acquired through assumption of notes payable
    0       4,051       0  
Mortgage loan receivable transferred to other assets
    158       0       0  
Mortgage loan receivable from sale of property
    475       0       0  
Mortgage loan receivable acquired through assumption of mortgage loans payable and accrual of costs
    0       175       0  
Assets acquired through the issuance of minority interest units in the operating partnership
    19,851       8,860       19,793  
Minority partner interest
    2,701       1,486       9,483  
Investment certificates transferred to shares
    0       0       9,090  
Operating partnership units converted to shares
    3,303       2,589       1,339  
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
                       
Cash paid during the year for:
                       
Interest on mortgages
  $ 41,197     $ 35,950     $ 27,319  
Interest on investment certificates
    376       989       664  
Interest on margin account and other
    991       104       1  
 
   
 
     
 
     
 
 
 
  $ 42,564     $ 37,043     $ 27,984  
 
   
 
     
 
     
 
 

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

F-8


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
April 30, 2004, 2003, and 2002

NOTE 1 • ORGANIZATION

Investors Real Estate Trust (“IRET”) is a self-advised real estate investment trust engaged in acquiring, owning and leasing multi-family and commercial real estate. IRET has elected to be taxed as a Real Estate Investment Trust (“REIT”) under Sections 856-860 of the Internal Revenue Code of 1986, as amended. REITs are subject to a number of organizational and operational requirements, including a requirement to distribute 90% of ordinary taxable income to shareholders, and, generally, are not subject to federal income tax on net income. IRET’s multi-family residential properties and commercial properties are 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, 2004, IRET owned 69 multi-family residential properties with 8,955 apartment units and 142 commercial properties totaling 7.4 million net rentable square feet. IRET conducts a majority of its business activities through its consolidated operating partnership, IRET Properties, a North Dakota Limited Partnership (the “Operating Partnership”), as well as through a number of other subsidiary entities.

All references to IRET or the Company refer to Investors Real Estate Trust and its consolidated subsidiaries.

NOTE 2 • BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

The accompanying consolidated financial statements include the accounts of IRET and all subsidiaries in which it maintains a controlling interest. All significant intercompany balances and transactions are eliminated in consolidation. The Company’s fiscal year ends April 30th.

The accompanying consolidated financial statements include the accounts of IRET and its general partnership interest in the Operating Partnership. The Company’s interest in the Operating Partnership was 78% as of April 30, 2004, which includes 100% of the general partnership interest. The limited partners have a redemption option that they may exercise. IRET has the option of redeeming the limited partners’ interests (“Units”) for IRET common shares of beneficial interest, on a one-for-one basis, or for cash payment to the unitholder. The redemption generally may be exercised by the limited partners at any time after the first anniversary of the date of the acquisition of the Units (provided, however, that not more than two redemptions by a limited partner may occur during each calendar year, and each limited partner may not exercise the redemption for less than 1,000 Units, or, if such limited partner holds less than 1,000 Units, for all of the Units held by such limited partner). Some limited partners have contractually agreed to a holding period of greater than one year.

The consolidated financial statements also reflect the ownership by the Operating Partnership of certain joint venture entities in which the Operating Partnership has a general partner or controlling interest. These entities are consolidated into IRET’s other operations with minority interests reflecting the minority partners’ share of ownership and income and expenses.

RECENT ACCOUNTING PRONOUNCEMENTS

In January 2003, the Financial Accounting Standards Board (“FASB”) issued FIN No. 46, “Consolidation of Variable Interest Entities, an Interpretation of Accounting Research Bulletin No. 51”. FIN No. 46 explains how to identify variable interest entities and how an enterprise assesses its interests in a variable interest entity to decide whether to consolidate that entity. This Interpretation requires existing unconsolidated variable interest entities to be consolidated by their primary beneficiaries if the entities do

F-9


Table of Contents

NOTE 2 continued

not effectively disperse risks among parties involved. FIN No. 46 was scheduled to be effective for variable interest entities created after January 31, 2003. On December 24, 2003, the FASB published a revision to FIN No. 46 (“FIN No. 46(R)”). FIN No. 46(R) clarifies certain provisions of FIN No. 46 and exempts certain entities from its requirements. For interests in variable interest entities acquired prior to January 31, 2003, the provisions of FIN No. 46(R) were applied in April 2004. The adoption of FIN No. 46 and FIN No. 46(R) did not have a significant impact on the Company’s consolidated financial statements.

Statement of Financial Accounting Standards (“SFAS”) No. 150, “Accounting for Certain Financial Instruments With Characteristics of Both Liabilities and Equity, establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. The Company adopted SFAS No. 150 on August 1, 2003, and the adoption did not have a significant impact on the Company’s consolidated financial statements.

USE OF ESTIMATES

The 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.

REAL ESTATE ASSETS AND DEPRECIATION OF INVESTMENT IN REAL ESTATE

Real estate is recorded at cost less accumulated depreciation less an adjustment, if any, for impairment. Asset acquisitions are recorded based upon preliminary allocations of the purchase price which are subject to adjustment as additional information is obtained, but in no case more than one year after the date of acquisition. The Company allocates the purchase price to the fair value of the tangible assets of an acquired property (which includes the land, building, and personal property) which are determined by valuing the property as if it were vacant and to fair value of the intangible assets (which include in-place leases.) The as-if-vacant value is allocated to land, buildings, and personal property based on management’s determination of the relative fair values of these assets. The estimated fair value of the property is the amount that would be recoverable upon the disposition of the property. Techniques used to estimate fair value include discounted cash flow analysis, independent appraisals, and reference to recent sales of comparables. A land value is assigned based on the purchase price if land is acquired separately or based on estimated market value if acquired in a merger or in a single or portfolio acquisition.

Above-market and below-market in-place lease values for acquired properties are recorded based on the present value (using an interest rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to the in-place leases and (ii) management’s estimate of fair market lease rates for the corresponding in-place leases, measured over a period equal to the remaining non-cancelable term of the lease. The capitalized above-market and below-market lease values are amoritized over the remaining non-cancelable terms of the respective leases as depreciation/amortization related to real estate investments.

Other intangible assets acquired include amounts for in-place lease values that are based upon the Company’s evaluation of the specific characteristics of the leases. Factors considered in these analyses include an estimate of carrying costs during hypothetical expected lease-up periods, considering current market conditions, and costs to execute similar leases. The Company also considers information about each property obtained during its pre-acquisition due diligence, marketing and leasing activities in estimating the fair value of the tangible and intangible assets acquired.

F-10


Table of Contents

NOTE 2 continued

Depreciation is computed on a straight-line basis over the estimated useful lives of the assets. The Company 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 ordinary maintenance and repairs are expensed to operations as incurred. 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 the Company. The Company periodically evaluates its long-lived assets, including its 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 the Company to conclude that impairment indicators exist and an impairment loss is warranted. If indicators exist, the Company compares 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 is recorded for the difference between the estimated fair value and the carrying amount of the asset.

REAL ESTATE HELD FOR SALE

Real estate held for sale is 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 to purchase its properties, either solicited or unsolicited. For those offers that are accepted, the prospective buyer will usually require 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 as “held-for-sale” until it is probable, 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 Company reports, in discontinued operations, the results of operations of a property that has either been disposed of or is classified as held for sale and the related gains or losses.

GOODWILL

Goodwill of $1,645,000 was recorded by the Company in July 2000 from the purchase of the Company’s former advisor, Odell-Wentz & Associates LLC. Prior to its adoption of SFAS No. 142, the Company elected to amortize the goodwill over a fifteen-year period. Following adoption of SFAS No. 142 on May 1, 2002, the Company ceased amortization and annually reviews the fair market value of the asset for impairment. The annual reviews for years ended April 30, 2004 and 2003 indicated no impairment.

PROPERTY AND EQUIPMENT

Property and equipment consists of the administrative office buildings and equipment contained at IRET’s headquarters in Minot, North Dakota and the office location in Minneapolis, Minnesota. The balance sheet reflects these assets at cost, net of accumulated depreciation. As of April 30, 2004 and 2003, the cost was $2.9 million and $2.5 million, respectively. Accumulated depreciation was $.6 million and $.4 million as of April 30, 2004 and 2003, respectively.

MORTGAGE LOANS RECEIVABLE

Mortgage loans receivable is stated at the outstanding principal balance. Interest income is accrued and reflected in the balance. Non-performing loans are recognized as impaired in conformity with SFAS No. 114, Accounting by Creditors for Impairment of a Loan. The Company evaluates the collectibility of both interest and principal of each of its loans, if circumstances warrant, to determine whether the loan is impaired. A loan is considered to be impaired when, based on current information and

F-11


Table of Contents

NOTE 2 continued

events, it is probable that the Company will be unable to collect all amounts due according to the existing contractual terms. An allowance is recorded to reduce impaired loans to their estimated fair value. Interest on impaired loans is recognized on a cash basis.

The average balance of impaired loans for fiscal years ended April 30, 2004, 2003, and 2002, was not significant. Additional interest income that would have been earned on loans if they had not been non-performing was not significant in fiscal 2004, 2003, or 2002. There was no interest income on non-performing loans recognized on a cash basis for fiscal 2004, 2003, and 2002.

CASH AND CASH EQUIVALENTS

Cash and cash equivalents include all cash and highly liquid investments purchased with maturities of three months or less. Cash and cash equivalents consist of the Company’s bank deposits and short-term investment certificates acquired subject to repurchase agreements, and the Company’s deposits in a money market mutual fund.

MARKETABLE SECURITIES

IRET’s investments in securities are classified as “available-for-sale.” The securities classified as “available-for-sale” represent investments in debt and equity securities which the Company intends to hold for an indefinite period of time. These securities are valued at current market value with the resulting unrealized gains and losses excluded from earnings and reported as a separate component of shareholders’ equity until realized. Gains or losses on these securities are computed based on the amortized cost of the specific securities when sold.

All securities with unrealized losses are subjected to the Company’s process for identifying other-than-temporary impairments. The Company writes down to fair value securities that it deems to be other-than-temporarily impaired in the period the securities are deemed to be other-than-temporarily impaired. The assessment of whether such impairment has occurred is based on management’s case-by-case evaluation of the underlying reasons for the decline in fair value. Management considers a wide range of factors in making this assessment. Those factors include, but are not limited to, the length and severity of the decline in value and changes in the credit quality of the issuer or underlying assets. The Company does not engage in trading activities.

ALLOWANCE FOR DOUBTFUL ACCOUNTS

Management evaluates the appropriate amount of the allowance for doubtful accounts by assessing the recoverability of individual real estate mortgage loans and rent receivables, through a comparison of their carrying amount with their estimated realizable value. Management considers tenant financial condition, credit history and current economic conditions in establishing these allowances. 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 fiscal years ended April 30, 2004 and 2003 is as follows:

                         
    (in thousands)
    2004
  2003
  2002
Balance at beginning of year
  $ 115     $ 141     $ 120  
Provision for straight-line rents
    360       215       30  
Provision for mortgage loan receivable
    0       25       0  
Write-offs
    0       (241 )     (9 )
 
   
 
     
 
     
 
 
Balance at close of year
  $ 475     $ 115     $ 141  
 
   
 
     
 
     
 
 

F-12


Table of Contents

NOTE 2 continued

TAX, INSURANCE, AND OTHER ESCROW

Tax, insurance, and other escrow includes funds deposited with a lender for payment of real estate tax and insurance, and reserves for 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 DEPOSITS

Real estate deposits include funds held by escrow agents to be applied toward the purchase of real estate or the payment of loan costs associated with loan placement or refinancing.

DEFERRED LEASING AND LOAN ACQUISITION COSTS

Costs 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.

MINORITY INTERESTS

Interests in the Operating Partnership held by limited partners are represented by operating partnership Units. The Operating Partnership’s 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 Minnesota Medical Investors LLC, Mendota Properties LLC, IRET–BD LLC, IRET-Candlelight LLC, IRET-Golden Jack LLC, and IRET-1715 YDR LLC on the balance sheet for the portion of properties consolidated by IRET that are not wholly owned by IRET. The earnings or losses from these properties attributable to the minority interests are reflected as minority interest portion of other partnerships’ income in the consolidated statements of operations.

INCOME TAXES

IRET intends to continue to qualify as a REIT and, as a result, IRET generally 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 accompanying consolidated financial statements.

IRET conducts all of its business activity as an Umbrella Partnership Real Estate Investment Trust (“UPREIT”) through its Operating Partnership. UPREIT status allows IRET to accept the contribution of real estate in exchange for Operating Partnership 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.

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 receivable arising from straight-lining of rents, net of allowance for doubtful accounts.

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 of its multi-tenant commercial tenants throughout the year.

F-13


Table of Contents

NOTE 2 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.

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 above in the Mortgage Loans Receivable section of this Note 2.

NET INCOME PER SHARE

Basic net income per share is computed as net income available to common shareholders divided by the weighted average number of common shares outstanding for the period. The potential exchange of Units for common shares will have no effect on diluted net income per share as Unitholders and common shareholders effectively share equally in the net income of the Operating Partnership.

RECLASSIFICATIONS

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

NOTE 3 • CREDIT RISK

The Company is potentially exposed to credit risk in respect of cash deposited with FDIC-insured financial institutions in accounts which, at times, may exceed federally insured limits. The Company has not experienced any losses in such accounts.

IRET has entered into a cash management arrangement with First Western Bank with respect to deposit accounts that exceed FDIC Insurance coverage. On a daily basis account balances are invested in United States government securities sold to IRET by First Western Bank. IRET can require First Western Bank to repurchase such securities at any time, at a purchase price equal to what IRET paid for the securities plus interest. First Western Bank automatically repurchases securities 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 agreement are not insured by FDIC.

IRET has entered into a cash management arrangement with US Bank with respect to IRET depository accounts at multiple US Bank locations. Account balances are swept daily to an IRET master account. Amounts in the master account in excess of $4 million are invested overnight in short term U.S. Government securities and repurchase agreements secured by U.S. Government securities. Amounts invested were $7.5 million as of April 30, 2004 and $3.5 million as of April 30, 2003.

NOTE 4 • PROPERTY OWNED

Property, consisting principally of real estate, is stated at cost less accumulated depreciation and is summarized as follows:

                 
    April 30,
    (in thousands)
 
  2004
  2003
Multi-family residential(1)
  $ 446,435     $ 398,917  
Less accumulated depreciation
    (61,611 )     (50,553 )
 
   
 
     
 
 
 
  384,824     348,364  
 
   
 
     
 
 
Commercial(2)
  656,993     520,864  
Less accumulated depreciation
    (38,639 )     (25,086 )
 
   
 
     
 
 
 
  618,354     495,778  
 
   
 
     
 
 
Property owned, net
  $ 1,003,178     $ 844,142  
 
   
 
     
 
 

(1)   Includes underdeveloped land stated at cost in the amount of $264,000 classified as mutli-family residential.
 
(2)   Includes underdeveloped land stated at cost in the amount of $2,730,000 classified as commercial.

F-14


Table of Contents

In addition, as of April 30, 2004, the Company had signed a purchase agreement to acquire a commercial property in the Minneapolis, Minnesota area for a purchase price of approximately $13.05 million. This pending acquisition is subject to certain closing conditions and contingencies; therefore, no assurance can be given that this transaction will be consummated.

Construction period interest of $148,922, $90,939 and $99,668, has been capitalized for the years ended April 30, 2004, 2003, and 2002, respectively.

The future minimum lease payments to be received under leases for commercial properties as of April 30, 2004, assuming that no options to renew or buy out the lease are exercised, are as follows:

         
Year Ended April 30,
  (in thousands)
2005
  $ 57,602  
2006
    52,402  
2007
    46,465  
2008
    39,273  
2009
    33,749  
Thereafter
    207,093  
 
   
 
 
 
  $ 436,584  
 
   
 
 

During fiscal 2004, the Company incurred a loss of $62,000 due to impairment on one property. For the years ended April 30, 2003, and 2002, the Company did not record any losses due to impairment.

NOTE 5 • MORTGAGE LOANS RECEIVABLE — NET

Mortgage loans receivable consists of three separate loans that are collateralized by real estate. Contract terms vary in regard to payment of principal and interest. Interest rates range from 7% to 11%. Future principal payments due under these mortgage loans as of April 30, 2004, are as follows:

         
Year Ended April 30,
  (in thousands)
2005
  $ 4,274  
2006
    27  
2007
    28  
2008
    202  
2009
    25  
Later Years
    362  
 
   
 
 
 
    4,918  
Less allowance for doubtful accounts
    (25 )
 
   
 
 
 
  $ 4,893  
 
   
 
 

There were no non-performing mortgage loans receivable as of April 30, 2004, or 2003.

F-15


Table of Contents

NOTE 6 • MARKETABLE SECURITIES

The amortized cost and fair value (estimated market values) of marketable securities available-for-sale at April 30, 2004 are as follows. These marketable securities are securities of various issuers, primarily U.S. government, U.S. agency and corporate bonds, held in IRET Properties’ security deposit account with Merrill Lynch:

                                 
    (in thousands)
            Gross   Gross    
    Amortized   Unrealized   Unrealized   Fair
    Cost
  Gains
  Losses
  Value
2004
                               
US Government & Agency Debt Securities
    1,173             26       1,147  
Corporate Bonds
    292             5       287  
Bank Certificates of Deposit
    852                   852  
Other
  $ 50     $     $     $ 50  
 
   
 
     
 
     
 
     
 
 
 
  $ 2,367     $ 0     $ 31     $ 2,336  
 
   
 
     
 
     
 
     
 
 

The Company had no available-for-sale securities at April 30, 2003. There were no realized losses on sales of securities available-for-sale for the fiscal years ended April 30, 2004, 2003 and 2002. None of the securities with an unrealized loss at April 30, 2004 have been in such a position for more than one year, and are not considered to be other-than-temporarily impaired.

NOTE 7 • NOTES PAYABLE AND OTHER DEBT

IRET has lines of credit with three financial institutions, and one unsecured bridge loan outstanding with a fourth financial institution, as of April 30, 2004. Interest payments on outstanding borrowings are due monthly. These credit facilities and bridge loan are summarized in the following table:

                                                 
    (in thousands)
                   
                                            Weighted
                            Applicable           Average
            Amount   Amount   Interest           Int. Rate on
            Outstanding   Outstanding   Rate as of           Borrowings
    Amount   as of   as of   April 30,   Maturity   during fiscal
Financial Institution
  Available
  April 30, 2004
  April 30, 2003
  2004
  Date
  year 2004
Lines of Credit
                                               
First Western Bank & Trust
  $ 10,000     $ 0     $ 4,700       4.00 %     09/01/04       4.02 %
First Int’l Bank & Trust
    4,400       0       2,700       4.00 %     12/12/04       4.13 %
Bremer Bank
    10,000       0       3,170       4.00 %     09/15/04       4.05 %
Unsecured Bridge Loan
                                               
Wells Fargo Bank
    25,000       25,000       0       3.125 %     07/22/04       3.125 %
 
   
 
     
 
     
 
                         
Total
  $ 49,400     $ 25,000     $ 10,570                          
 
   
 
     
 
     
 
                         

The three lines of credit bear interest at a variable interest rate tied to the prime lending rate as published in the Wall Street Journal (in the case of the First Western Bank & Trust and First International Bank & Trust credit facilities) and the Bremer Financial Corporation Reference Rate (in respect of the Bremer Bank credit facility). The promissory note in respect of the Wells Fargo bridge loan bears interest based upon the thirty-day LIBOR rate plus two percent.

F-16


Table of Contents

NOTE 7 continued

The other debt balance of $586,000 at April 30, 2004, relates to a mortgage note with Main Street Bank collateralized by the IRET Minneapolis office. The interest rate is fixed at 6.450% and the maturity date is February 1, 2009. Future minimum payments are as follows:

         
Year Ended April 30,
  (in thousands)
2005
  $ 24  
2006
    26  
2007
    27  
2008
    29  
2009
    480  
 
   
 
 
Total payments
  $ 586  
 
   
 
 

NOTE 8 • MORTGAGES PAYABLE

The Company's mortgages payable are collateralized by substantially all of its properties owned. Interest rates on mortgages payable range from 3.45% to 8.61%, and the mortgages have varying maturity dates from December 1, 2004, through August 1, 2036.

Of the mortgages payable, the balances of fixed rate mortgages totaled $591,176,000 and $516,218,000, and the balances of variable rate mortgages totaled $41,948,000 and $23,180,000 as of April 30, 2004, and 2003, respectively. Most of the fixed rate mortgages have substantial pre-payment penalties. As of April 30, 2004, the weighted average rate of interest on the Company’s mortgage debt was 7.17%, compared to 7.4% on April 30, 2003. The aggregate amount of required future principal payments on mortgages payable as of April 30, 2004, is as follows:

         
Year Ended April 30,
  (in thousands)
2005
  $ 15,789  
2006
    17,098  
2007
    19,194  
2008
    44,829  
2009
    42,744  
Later Years
    493,470  
 
   
 
 
Total payments
  $ 633,124  
 
   
 
 

NOTE 9 • GOODWILL

As of May 1, 2002, the Company adopted Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets. Accordingly, goodwill is no longer amortized, but is tested on at least an annual basis for impairment. No impairment was present on April 30, 2004, or April 30, 2003. The following reflects net income and earnings per share for the fiscal year ended April 30, 2002 as if SFAS 142 had been applied to that period.

F-17


Table of Contents

NOTE 9 • continued

         
    (in thousands, except per share data)
    2002
Reported net income
  $ 10,600  
Add back goodwill amortization
    109  
 
   
 
Adjusted net income
  $ 10,709  
 
   
 
Reported earnings per share
  $ .42  
Add back goodwill amortization per share
    .00  
 
   
 
Adjusted earnings per share
  $ .42  
 
   
 

NOTE 10 • INVESTMENT CERTIFICATES ISSUED

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

         
Year Ended April 30,
  (in thousands)
2005
  $ 2,231  
2006
    2,174  
2007
    2,527  
2008
    142  
 
   
 
 
 
  $ 7,074  
 
   
 
 

NOTE 11 • TRANSACTIONS WITH RELATED PARTIES

PROPERTY MANAGEMENT SERVICES

Hoyt Properties, Inc., (“Hoyt Properties”), a provider of property management services to the Company, is owned by Steven B. Hoyt, currently a member of the Company’s Board of Trustees. During the fiscal year ended April 30, 2004, Hoyt Properties managed ten office properties or complexes for the Company pursuant to written management contracts.

F-18


Table of Contents

NOTE 11 • continued

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 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 a written contract between the Company and Hoyt Properties.

All of the Company’s management contracts with Hoyt Properties may be terminated by either party on 30 days written notice for any reason and without penalty. In Fiscal 2004, the Company paid management fees to Hoyt Properties in the amount of $743 ,000, a portion of which was reimbursed by the tenants. Additionally, during that same period, the Company paid leasing commissions to Hoyt Properties in the amount of $93,000.

In Fiscal 2003 and 2002, the Company paid management fees to Hoyt Properties in the amount of $503,976 and $321,348, respectively, a portion of which was reimbursed by tenants. Additionally, during that same period, the Company paid leasing commissions to Hoyt Properties in the amount of $179,553 and $27,324, respectively.

PROPERTY ACQUISITIONS

Brenwood Office Complex. During fiscal year 2003, the Company acquired four commercial buildings from affiliates of Steven B. Hoyt. On October 1, 2002, the Company acquired a 51% ownership interest in IRET-BD, LLC, a Minnesota limited liability company, for $13,107,000. The Brenwood Office project consists of the four office buildings contributed as well as three industrial/warehouse buildings purchased by IRET-BD, LLC on October 1, 2002, for $11,800,000.

Thresher Square East and West. On 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. The seller is an affiliate of Steven B. Hoyt.

Wirth Corporate Center. On April 1, 2002, IRET acquired Wirth Corporate Center, an 89,384 square foot, four-story office building from Mr. Hoyt. The purchase price was approximately $8.6 million.

Independent appraisals were obtained by the Company for each of the above three property acquisitions, and the purchase prices were based on the results of these appraisals.

SECURITY SALE SERVICES

D.A. Davidson & Co. is an investment banking firm that has participated in offerings of the Company’s shares of beneficial interest, and may in the future continue to participate in sales of the Company’s shares and provide investment banking services to the Company. John F. Decker, currently a member of the Company’s Board of Trustees, is an employee of D.A. Davidson. In the first of the Company’s two offerings of common shares of beneficial interest during fiscal year 2004, conducted in September 2003, D.A. Davidson participated, on a best-efforts basis, as a member of the selling syndicate, and sold 250,000 shares. In connection with this offering, the Company authorized and paid D.A. Davidson commissions in the amount of $150,000. D.A. Davidson did not participate in the Company’s second offering of common shares of beneficial interest in April 2004.

F-19


Table of Contents

NOTE 11 • continued

D.A. Davidson served as book-running manager and representative of the underwriters for the Company’s April 2004 offering of Series A cumulative redeemable preferred shares of beneficial interest. In connection with this offering, the Company paid D.A. Davidson a fee of $1,078,125 and reimbursed D.A. Davidson for legal and other expenses in the amount of $100,000.

In October 2003 and April 2004, the Company paid D.A. Davidson fees of $19,500 and $77,849, respectively, for the services of Mr. Decker’s son as a broker-dealer in representing certain clients who contributed real property in exchange for Units.

In connection with two offerings of the Company’s common shares in fiscal year 2002, the Company authorized and paid D. A. Davidson commissions in the amount of $490,000. The Company did not pay any commissions or expenses to D. A. Davidson during the fiscal year ended April 30, 2003.

PURCHASE OPTIONS

On February 1, 2003, the Company 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 Company as a result of the merger. Charles Wm. James, a member of the Company’s Board of Trustees, 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.

Under the terms of the Purchase Option 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 Company 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 Company will continue to operate the property and collect all rents from the tenants.

TRUSTEE AND OFFICER LOANS

In July 2000, the Company assumed a note receivable from Timothy Mihalick, currently a member of the Company’s Board of Trustees and the Company’s Chief Operating Officer, in the amount of $101,002. Proceeds of the note were used to purchase common shares of the Company. The note bore interest at New York Prime less 1% and was 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 authorized an UPREIT unit loan program that was available to persons holding $1.0 million or more of Units. Under such loan program, the Company could lend up to 50% of the value of the borrower’s Units, with such value to 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, collateralized by the borrower’s Units and at a variable interest rate of 1.5% over the interest rate charged to the Company by a participating lender. On January 30, 2002, a loan in the amount of $3.5 million was made to Steven B. Hoyt. On October 1, 2002, Mr. Hoyt repaid the loan in full in the amount of $3,500,000 plus accrued interest in the amount of $55,137.

UPREIT CONTRIBUTION

In April 2002, Edgeview Estates I, Ltd., (“Edgeview”), contributed the proceeds from the sale of real estate to IRET Properties. The total amount contributed to IRET Properties by Edgeview in exchange for Units was $386,168. A total of 38,909 Units were allocated to the partnership at a price of $9.925 per Unit. Edgeview was owned by several

F-20


Table of Contents

NOTE 11 • continued

officers and current and past trustees of IRET.

NOTE 12 • ACQUISITIONS AND DISPOSITIONS IN FISCAL YEARS 2004 AND 2003

PROPERTY ACQUISITIONS

IRET Properties added $170.3 million of real estate investments to its portfolio during fiscal 2004, compared to $177.2 million added in fiscal 2003. The fiscal 2004 and 2003 additions are detailed below.

Fiscal 2004 (May 1, 2003 to April 30, 2004)

                 
            (in thousands)
            Purchase
    Units
  Price
MULTI-FAMILY RESIDENTIAL
               
Connelly Estates — Burnsville, MN
    240     $ 13,850  
Remada Court Apartments — Eagan, MN
    115       6,600  
Winchester/Village Green Townhouses — Rochester, MN
    151       8,900  
Brookfield Village — Topeka, KS
    160       7,250  
Monticello Village Apartments — Monticello, MN
    60       4,200  
Legacy V — Grand Forks, ND
    **       214  
Legacy VI — Grand Forks, ND
    **       93  
Legacy VII — Grand Forks, ND
    **       93  
 
   
 
     
 
 
TOTAL RESIDENTIAL
    726       41,200  
 
   
 
     
 
 

** Property not placed in service at April 30, 2004. Additional costs are still to be incurred.

                 
    Square        
    Footage
       
COMMERCIAL
               
Benton Business Park — Sauk Rapids, MN
    30,464       1,600  
West River Business Park — Waite Park, MN
    24,000       1,500  
Buffalo Mall — Jamestown, ND
    213,271       4,275  
Golden Hills Office Center — Golden Valley, MN
    190,758       27,500  
Brown Deer Road — Milwaukee, WI
    175,610       13,500  
TCA Building — Eagan, MN
    106,207       13,000  
Edgewood Vista Phase II — Virginia, MN
    76,870       5,100  
Westgate Shopping Center — St Cloud, MN
    104,928       6,575  
API Building — Duluth, MN
    35,000       2,000  
Denfeld Retail Center — Duluth, MN
    36,542       5,164  
Fresenius — Duluth, MN
    9,052       1,800  
Lighthouse — Duluth, MN
    59,600       2,100  
Metris — Duluth, MN
    20,000       2,950  
Minnesota National Bank — Duluth, MN
    27,000       2,100  
South Pond Retail Center — Champlin, MN
    25,400       3,700  
Tool Crib — Duluth, MN
    15,597       2,000  
UHC Office — International Falls, MN
    30,000       2,500  
Mariner Clinic — Superior, WI
    28,928       4,100  
Denfeld Clinic — Duluth, MN
    20,512       3,336  

F-21


Table of Contents

NOTE 12 • continued

                 
            (in thousands)
    Square   Purchase
    Footage
  Price
COMMERCIAL — continued
               
Wells Clinic — Hibbing, MN
    18,810       2,900  
Pavilion II — Duluth, MN
    74,800       19,500  
Gateway Clinic — Sandstone, MN
    12,444       1,900  
 
   
 
     
 
 
TOTAL COMMERCIAL
    1,335,793       129,100  
 
   
 
     
 
 
TOTAL FISCAL 2004 PROPERTY ACQUISITIONS
          $ 170,300  
 
           
 
 

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

                 
            (in thousands)
            Purchase
    Units
  Price
MULTI-FAMILY RESIDENTIAL
               
East Park Apartments — Sioux Falls, SD
    84     $ 2,520  
Sycamore Village — Sioux Falls, SD
    48       1,418  
 
   
 
     
 
 
TOTAL RESIDENTIAL
    132       3,938  
 
   
 
     
 
 
COMMERCIAL
               
    Square  
    Footage
   
Abbott Northwestern — Sartell, MN
    60,095       12,994  
Airport Medical — Bloomington, MN
    24,218       4,678  
Anoka Strip Center — Anoka, MN
    10,625       725  
Brenwood Office Park — Minnetonka, MN
    176,917       14,014  
Burnsville Strip Center — Burnsville, MN
    8,400       760  
Central Bank — Eden Prairie, MN
    39,525       4,600  
Champion Auto Center — Forest Lake, MN
    6,836       496  
Chanhassen Retail Center — Chanhassen, MN
    135,969       20,850  
Checkers Auto — Rochester, MN
    6,225       440  
Checkers Auto — Faribault, MN
    5,600       340  
Chiropractic Office Building — Greenwood, MN
    1,600       330  
Dilly Lily — St. Louis Park, MN
    3,444       340  
Dixon Industrial Park — Des Moines, IA
    604,711       11,872  
Eagan Strip Center I — Eagan, MN
    5,400       510  
Eagan Strip Center II — Eagan, MN
    13,901       1,349  
Edgewood Vista — Hermantown, MN
    44,365       4,624  
Evergreen Center — Pine City, MN
    63,225       2,800  
Excelsior Strip Center — Excelsior, MN
    7,993       900  
Express Center — Fargo, ND
    30,227       1,425  
Forest Lake Retail Center — Forest Lake, MN
    100,656       8,007  
Gas Plus More — Paynesville, MN
    4,800       365  
Interstate Bakery — St. Paul, MN
    6,225       320  
Interstate Bakery — Mounds View, MN
    4,560       290  
Inver Grove Center PDQ — Inver Grove, MN
    8,400       940  
Jamestown Mall — Jamestown, ND
    99,403       1,320  

F-22


Table of Contents

NOTE 12 • continued

                 
      (in thousands)
    Square   Purchase
    Footage
  Price
COMMERCIAL — continued
               
Pamida — Kalispell, MT
    52,000       2,500  
Pamida — Livingston, MT
    41,200       1,800  
Pamida — Ladysmith, WI
    41,000       1,500  
Park Dental — Brooklyn Center, MN
    10,008       2,952  
Paul Larson Clinic — Edina, MN
    12,140       1,013  
PDQ — Burnsville, MN
    8,526       980  
PDQ — Prior Lake, MN
    6,800       971  
PDQ — Eagan, MN
    3,886       783  
PDQ — Mound, MN
    3,864       360  
Plaza VII — Boise, ID
    27,297       3,358  
Prior Lake Peak — Prior Lake, MN
    4,200       479  
Sam Goody — Willmar, MN
    6,225       400  
Schofield Plaza — Schofield, MN
    53,764       1,750  
Southdale Expansion — Edina, MN
            7,056  
Three Paramount Plaza — Edina, MN
    75,526       7,367  
Tom Thumb — Lakeville, MN
    9,500       1,263  
Tom Thumb — Monticello, MN
    3,575       855  
Tom Thumb — Oakdale, MN
    6,266       730  
Tom Thumb — Long Prairie, MN
    5,216       700  
Tom Thumb — Ham Lake, MN
    4,800       535  
Tom Thumb — Glencoe, MN
    4,800       530  
Tom Thumb — Blaine, MN
    8,750       520  
Tom Thumb — Bethel, MN
    4,800       510  
Tom Thumb — Buffalo, MN
    7,700       460  
Tom Thumb — Lakeland, MN
    3,650       440  
Tom Thumb — Lino Lakes, MN
    6,325       440  
Tom Thumb — Pine City, MN
    4,800       440  
Tom Thumb — Winsted, MN
    3,571       410  
Tom Thumb — Howard Lake, MN
    3,571       380  
Tom Thumb — Centerville, MN
    3,000       330  
Tom Thumb — Shoreview, MN
    3,000       330  
Tom Thumb — Lindstrom, MN
    4,000       320  
Tom Thumb — Mora, MN
    3,571       300  
Tom Thumb — Andover, MN
    3,000       280  
Tom Thumb — Sauk Rapids, MN
    3,575       250  
UH Medical — St. Paul, MN
    43,046       7,408  
Westgate Office Center North — Boise, ID
    103,332       11,509  
Wilson’s Leather — Brooklyn Park, MN
    353,049       13,011  
 
   
 
     
 
 
TOTAL COMMERCIAL
    2,416,653       170,509  
 
   
 
     
 
 

F-23


Table of Contents

NOTE 12 • continued

         
    (in thousands)
    Purchase
    Price
UNDEVELOPED LAND
       
Andover, MN
    150  
Centerville, MN
    100  
Inver Grove, MN
    560  
Kalispell, MT
    1,400  
Libby, MT
    150  
Long Prairie, MN
    150  
Prior Lake, MN
    50  
River Falls, MN
    200  
 
   
 
 
TOTAL UNDEVELOPED LAND
    2,760  
 
   
 
 
TOTAL FISCAL 2003 PROPERTY ACQUISITIONS
  $ 177,207  
 
   
 
 

PROPERTY DISPOSITIONS

During fiscal year 2004, the Company disposed of six properties and two undeveloped properties for an aggregate sale price of $4.4 million, compared to six properties and one undeveloped property sold for $11.2 million in total during fiscal year 2003. Real estate assets sold by the Company during fiscal 2004 and 2003 were as follows:

                         
    (in thousands)
            Book Value and    
Fiscal 2004 Property Sold
  Sales Price
  Sales Costs
  Gain/Loss
MCA Royal Suites — Minot, ND
  $ 410     $ 364     $ 46  
Interstate Bakery — St. Paul, MN
    420       317       103  
Edgewood Vista — Billings, MT
    1.101       941       160  
Edgewood Vista — Sioux Falls, SD
    1.101       936       165  
Tom Thumb — Sauk Rapids, MN
    275       247       28  
Pioneer Seed — Moorhead, MN
    500       498       2  
Sunset Trail III — Rochester, MN (vacant land)
    400       364       36  
Prior Lake II — Prior Lake, MN (vacant land)
    160       52       108  
 
   
 
     
 
     
 
 
TOTAL FISCAL 2004
  $ 4,367     $ 3,719     $ 648  
 
   
 
     
 
     
 
 
                         
    (in thousands)
            Book Value and    
Fiscal 2003 Property Sold
  Sales Price
  Sales Costs
  Gain/Loss
Eastwood Apartments — Dickinson, ND
  $ 620     $ 438     $ 182  
Oak Manor Apartments — Dickinson, ND
    420       342       78  
Jenner Apartments — Dickinson, ND
    275       272       3  
Cottage Grove Strip Ctr. — C. Grove, MN
    1,275       1,222       53  
Creekside Office Building — Billings, MT
    1,950       1,796       154  
America’s Best — Boise, ID
    3,350       3,656       (306 )
Century Apartments — Dickinson, ND
    3,250       1,819       1,431  
Edgewood Vista — Land — Duluth, MN
    102       102       0  
 
   
 
     
 
     
 
 
TOTAL FISCAL 2003
  $ 11,242     $ 9,647     $ 1,595  
 
   
 
     
 
     
 
 

F-24


Table of Contents

NOTE 13 • OPERATING SEGMENTS

Each of IRET’s multi-family residential and commercial properties is considered a separate operating segment. Each segment on a stand-alone basis is less than 10% of the revenues, profit or loss and assets of the combined reported operating segments, and meets the majority of the aggregation criteria under SFAS No. 131. IRET’s operating segments are aggregated and classified as multi-family residential and commercial properties for purposes of producing reportable segments. The revenues, profit (loss) and assets for these reportable segments are summarized as follows, along with reconciliations to the consolidated financial statements:

                         
    (in thousands)
Year Ended April 30, 2004
  Commercial
  Multi-Family Residential
  Total
Real Estate Revenue
  $ 77,260     $ 62,964     $ 140,224  
 
   
 
     
 
     
 
 
Expenses
                       
Mortgage Interest
    23,041       18,588       41,629  
Depreciation and Amortization
    13,835       10,982       24,817  
Utilities and Maintenance
    12,575       13,236       25,811  
Real Estate Taxes
    10,137       7,022       17,159  
Insurance
    848       2,099       2,947  
Property Management
    2,990       6,745       9,735  
Loss on impairment of real estate investment
    0       62       62  
 
   
 
     
 
     
 
 
Total Segment Expense
    63,426       58,734       122,160  
 
   
 
     
 
     
 
 
Segment Operating Profit
  $ 13,834     $ 4,230       18,064  
 
   
 
     
 
     
 
 
Reconciliation to Consolidated Operations:
                       
Discounts and Fee Revenue
                    281  
Other Interest Expense
                    (1,488 )
Depreciation — Furniture and Fixtures
                    (163 )
Administrative, Advisory and Trustee Fees
                    (2,851 )
Operating Expenses
                    (957 )
Amortization
                    (1,006 )
 
                   
 
 
Operating Income
                  $ 11,880  
 
                   
 
 
                         
    (in thousands)
            Multi-Family    
    Commercial
  Residential
  Total
Segment Assets
                       
Property Owned
  $ 656,993     $ 446,435     $ 1,103,428  
Less Accumulated Depreciation
    (38,639 )     (61,611 )     (100,250 )
 
   
 
     
 
     
 
 
Net Property Owned
  $ 618,354     $ 384,824     $ 1,003,178  
 
   
 
     
 
     
 
 

F-25


Table of Contents

NOTE 13 continued

                         
    (in thousands)
Year Ended April 30, 2003
  Commercial
  Multi-Family Residential
  Total
Real Estate Revenue
  $ 58,878     $ 59,653     $ 118,531  
 
   
 
     
 
     
 
 
Expenses
                       
Mortgage Interest
    18,662       17,292       35,954  
Depreciation and Amortization
    9,224       10,029       19,253  
Utilities and Maintenance
    8,249       11,541       19,790  
Real Estate Taxes
    6,789       6,761       13,550  
Insurance
    616       1,538       2,154  
Property Management
    2,302       6,013       8,315  
 
   
 
     
 
     
 
 
Total Segment Expense
    45,842       53,174       99,016  
 
   
 
     
 
     
 
 
Segment Operating Profit
  $ 13,036     $ 6,479       19,515  
 
   
 
     
 
     
 
 
Reconciliation to Consolidated Operations:
                       
Discounts and Fee Revenue
                    234  
Other Interest Expense
                    (1,038 )
Depreciation — Furniture and Fixtures
                    (92 )
Administrative, Advisory and Trustee Fees
                    (2,164 )
Operating Expenses
                    (885 )
Amortization
                    (701 )
 
                   
 
 
Operating Income
                  $ 14,869  
 
                   
 
 
                         
    (in thousands)
            Multi-Family    
    Commercial
  Residential
  Total
Segment Assets
                       
Property Owned
  $ 520,864     $ 398,917     $ 919,781  
Less Accumulated Depreciation
    (25,086 )     (50,553 )     (75,639 )
 
   
 
     
 
     
 
 
Net Property Owned
  $ 495,778     $ 348,364     $ 844,142  
 
   
 
     
 
     
 
 
                         
    (in thousands)
Year Ended April 30, 2002
  Commercial
  Multi-Family
Residential

  Total
Real Estate Revenue
  $ 32,008     $ 58,347     $ 90,355  
 
   
 
     
 
     
 
 
Expenses
                       
Mortgage Interest
    12,000       16,640       28,640  
Depreciation and Amortization
    5,533       9,562       15,095  
Utilities and Maintenance
    1,933       10,416       12,349  
Real Estate Taxes
    2,589       6,455       9,044  
Insurance
    185       1,106       1,291  
Property Management
    909       5,979       6,888  
 
   
 
     
 
     
 
 
Total Segment Expense
    23,149       50,158       73,307  
 
   
 
     
 
     
 
 
Segment Operating Profit
  $ 8,859     $ 8,189       17,048  
 
   
 
     
 
     
 
 
Reconciliation to Consolidated Operations:
                       
Discounts and Fee Revenue
                  $ 215  
Other Interest Expense
                    (1,342 )
Depreciation — Furniture and Fixtures
                    (76 )
Administrative, Advisory and Trustee Fees
                    (1,683 )
Operating Expenses
                    (566 )
Amortization
                    (550 )
 
                   
 
 
Operating Income
                  $ 13,046  
 
                   
 
 

F-26


Table of Contents

NOTE 14 • DISCONTINUED OPERATIONS

SFAS No. 144, “Accounting for the Impairment or Disposal of Long Lived Assets,” requires the Company 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. It also requires that any gains or losses from the sale of a property be reported in discontinued operations. There were no properties held for sale as of April 30, 2004 or 2003. The following information shows 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 fiscal years ended April 30, 2004, 2003 and 2002.

                         
    (in thousands)
    2004
  2003
  2002
REVENUE
                       
Real Estate Rentals
  $ 183     $ 1,167     $ 1,383  
Tenant Reimbursements
    0       5       0  
Discounts and Fees
    0       0       0  
 
   
 
     
 
     
 
 
Total Revenue
    183       1,172       1,383  
OPERATING EXPENSE
                       
Interest
    47       584       623  
Depreciation/Amortization
    48       261       344  
Utilities and Maintenance
    28       293       360  
Real Estate Taxes
    20       143       140  
Insurance
    3       32       62  
Property Management Expenses
    3       71       97  
 
   
 
     
 
     
 
 
Total Operating Expenses
    149       1,384       1,626  
 
   
 
     
 
     
 
 
Operating Income (loss)
    34       (212 )     (243 )
Minority Interest
    (8 )     (259 )     61  
 
   
 
     
 
     
 
 
Income(Loss) from Discontinued Operations
    26       (471 )     (182 )
Gain(Loss) on Sale of Discontinued Operations
    504       1,279       0  
 
   
 
     
 
     
 
 
Discontinued Operations, Net
  $ 530     $ 808     $ (182 )
 
   
 
     
 
     
 
 
Segment Data
                       
Residential
  $ 55     $ 1,154     $ 135  
Commercial
    475       (346 )     (317 )
 
   
 
     
 
     
 
 
Total
  $ 530     $ 808     $ (182 )
 
   
 
     
 
     
 
 
Property Sale Data
                       
Sales Price
  $ 3,807     $ 8,550     $ N/A  
Net Cost of Property Sold
    3,303       7,271       N/A  
 
   
 
     
 
     
 
 
Gain(loss)
  $ 504     $ 1,279     $ N/A  
 
   
 
     
 
     
 
 

NOTE 15 • EARNINGS PER SHARE

Basic earnings per share is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding during the period. The Company has no outstanding warrants, convertible stock or other contractual obligations requiring issuance of additional common shares that would result in a dilution of earnings. While Units can be exchanged for shares on a one-for-one basis after a minimum holding period of one year, the exchange of Units for common shares has no effect on diluted earnings per share, as Unitholders and common shareholders effectively share equally in the net income of the Operating Partnership. The following table presents a reconciliation of the numerator and denominator used to

F-27


Table of Contents

NOTE 15 continued

calculate basic and diluted earnings per share reported in the consolidated financial statements for the fiscal years ended April 30, 2004, 2003, and 2002:

                         
    For Years Ended April 30,
    (in thousands, except per share data)
    2004
  2003
  2002
NUMERATOR
                       
Income from continuing operations
  $ 8,910     $ 11,440     $ 10,782  
Discontinued operations
    530       808       (182 )
 
   
 
     
 
     
 
 
Net income
    9,440       12,248       10,600  
Dividends to preferred shareholders
    (33 )     0       0  
 
   
 
     
 
     
 
 
Numerator for basic earnings per share – net income available to common shareholders
    9,407       12,248       10,600  
Minority interest portion of operating partnership income
    2,752       3,899       3,614  
 
   
 
     
 
     
 
 
Numerator for diluted earnings per share
  $ 12,159     $ 16,147     $ 14,214  
 
   
 
     
 
     
 
 
DENOMINATOR
                       
Denominator for basic earnings per share weighted average shares
    39,257       32,574       25,492  
Effect of dilutive securities Convertible operating partnership units
    11,176       10,041       8,289  
 
   
 
     
 
     
 
 
Denominator for diluted earnings per share
    50,433       42,615       33,781  
 
   
 
     
 
     
 
 
Earnings per common share from continuing operations – basic and diluted
  $ .23     $ .35     $ .42  
Earnings per common share from discontinued operations – basic and diluted
    .01       .03       .00  
 
   
 
     
 
     
 
 
NET INCOME PER COMMON SHARE – BASIC & DILUTED
  $ .24     $ .38     $ .42  
 
   
 
     
 
     
 
 

NOTE 16 • RETIREMENT PLANS

IRET sponsors a defined contribution profit sharing retirement plan and a defined contribution 401K plan. IRET’s defined contribution profit sharing retirement plan is available to employees over the age of 21 who have completed one year of service. Contributions to the profit sharing plan are at the discretion of the Company's management. All employees over the age of 21 are immediately eligible to participate in IRET’s defined contribution 401K plan and may contribute up to maximum levels established by the I.R.S. IRET matches up to 3% of participating employees’ wages. Plan expenses to IRET for the years ended April 30, 2004, 2003, and 2002, were $133,800, $46,875, and $90,455, respectively.

NOTE 17 • COMMITMENTS AND CONTINGENCIES

Ground Leases. As of April 30, 2004, the Company was a tenant under operating ground leases on four of its properties. The Company pays a total of approximately $81,585 per year in rent under these ground leases, which have terms ranging from 15 to 30 years, and expiration dates ranging from October 2005 to February 2031. The Company has renewal options for three of the four ground leases.

Legal Proceedings. IRET is involved in various lawsuits arising in the normal course of business. Management believes that such matters will not have a material effect on the Company’s financial statements.

F-28


Table of Contents

NOTE 17 continued

Purchase Options. The Company has granted options to purchase certain IRET properties to various parties. In general, the options grant the parties the right to purchase these properties at the greater of their appraised value or an annual compounded increase of 2% to 2.5% of the initial cost of the property to IRET. In addition to options granted to third parties, we have also granted an option to Charles Wm. James to purchase our Excelsior Retail Center. Mr. James is an officer and member of our Board of Trustees. The option exercise price is equal to the price paid by us for the property, plus an annual consumer price index increase. The property cost and gross rental revenue of these properties are as follows:

                                 
    (in thousands)   (in thousands)
Gross Rental Revenue

Property
  Property Cost
  2004
  2003
  2002
East Grand Station — EGF, MN
  $ 1,392     $ 152     $ 152     $ 152  
Edgewood Vista — Belgrade, MT
    453       49       49       49  
Edgewood Vista — Columbus, NE
    456       49       49       49  
Edgewood Vista — Duluth, MN
    11,709       1,278       1,246       770  
Edgewood Vista — EGF, MN
    1,430       181       155       155  
Edgewood Vista — Fremont, NE
    552       59       59       59  
Edgewood Vista — Grand Island, NE
    456       49       49       49  
Edgewood Vista — Hastings, NE
    572       61       61       60  
Edgewood Vista — Kalispell, MT
    588       62       62       62  
Edgewood Vista — Minot, ND
    6,271       783       762       681  
Edgewood Vista — Missoula, MT
    963       120       120       114  
Edgewood Vista — Omaha, NE
    641       67       67       67  
Edgewood Vista — Virginia, MN
    12,182       893       759       0  
Excelsior Retail Center — Excelsior, MN
    917       129       22       0  
Great Plains Software — Fargo, ND
    15,375       1,875       1,875       1,875  
Healtheast — Woodbury & Maplwd, MN
    21,601       1,948       1,917       1,917  
Wedgwd Sweetwater – L. Springs, GA
    3,972       502       475       436  
 
   
 
     
 
     
 
     
 
 
TOTAL
  $ 79,530     $ 8,257     $ 7,879     $ 6,495  
 
   
 
     
 
     
 
     
 
 

Real Estate Expansion and Development. The Company has certain funding commitments under contracts for property development and expansion projects. As of April 30, 2004, the Company had the following contractual obligations:

    Grand Forks Apartment Construction — The Company is obligated under a construction contract and an excavating contract in respect of the construction of a multi-family residential property in Grand Forks, ND. The Company is obligated to pay approximately $7.5 million, subject to additions and deductions as provided in the contract, under the construction contract, and approximately $300,000 under the excavating contract, for this development project.

    Lithia Springs, Georgia Expansion Project — The Company is obligated to pay up to $500,000 to construct expansion premises at its Lithia Springs, Georgia assisted living facility.

Pending Acquisition. As of April 30, 2004, the Company had signed a purchase agreement to acquire a commercial property in the Minneapolis, Minnesota area for a purchase price of approximately $13.05 million. This pending acquisition is subject to certain closing conditions and contingencies, and no assurances can be given that this transaction will be consummated.

F-29


Table of Contents

NOTE 18 • FAIR VALUE OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used to estimate the fair value of each class of financial instruments.

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. Terms are short term in nature and carrying value approximates the estimated market value.

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

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.

Other Debt. The fair value of other debt is estimated based on the discounted cash flows of the loan using current market rates.

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 at financial institutions with similar remaining maturities.

The estimated fair values of the Company’s financial instruments as of April 30, 2004 and 2003 are as follows:

                                 
    (in thousands)
    2004
  2003
    Carrying   Fair   Carrying   Fair
    Amount
  Value
  Amount
  Value
FINANCIAL ASSETS
                               
Mortgage loans receivable
  $ 4,893     $ 4,893     $ 1,183     $ 1,183  
Cash and cash equivalents
    31,704       31,704       17,964       17,964  
Marketable securities - available-for-sale
    2,336       2,336       0       0  
FINANCIAL LIABILITIES
                               
Notes payable
  $ 25,000     $ 25,000     $ 10,570     $ 10,570  
Other debt
    586       604       0       0  
Mortgages payable
    633,124       643,673       539,397       567,146  
Investment certificates issued
    7,074       7,021       9,035       9,035  

NOTE 19 • COMMON AND PREFERRED SHARES OF BENEFICIAL INTEREST AND SHAREHOLDERS’ EQUITY

During fiscal year 2004, IRET issued 1.1 million common shares pursuant to its distribution reinvestment plan, at a total value at issuance of $10.2 million. In addition, .4 million Units were converted to common shares during fiscal year 2004, with a total value of $3.3 million included in shareholders’ equity. IRET’s distribution reinvestment plan is available to common 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 distributions used to purchase additional IRET common shares.

F-30


Table of Contents

NOTE 19 continued

Series A Cumulative Redeemable Preferred Shares of Beneficial Interest. On April 26, 2004, the Company issued 1,150,000 shares of 8.25% Series A Cumulative Redeemable Preferred Shares of Beneficial Interest for total proceeds of $27.3 million, net of selling costs. Holders of the Company’s Series A Cumulative Redeemable Preferred Shares of Beneficial Interest are entitled to receive dividends at an annual rate of 8.25% of the liquidation preference of $25 per share, or $2.0625 per share per annum. These dividends are cumulative and payable quarterly in arrears. The shares are not convertible into or exchangeable for any other property or any other securities of the Company at the election of the holders. However, on or after April 26, 2009 (or sooner, under limited circumstances), the Company, at its option may redeem the shares at a redemption price of $25.00 per share, plus any accrued and unpaid distributions through the date of redemption. The shares have no maturity date and will remain outstanding indefinitely unless redeemed by the Company.

NOTE 20 • QUARTERLY RESULTS OF CONSOLIDATED OPERATIONS (unaudited)

                                 
    (in thousands, except per share data)
    July 31,   October 31,   January 31,   April 30,
QUARTER ENDED
  2003
  2003
  2004
  2004
Revenues
  $ 32,992     $ 33,983     $ 35,600     $ 37,930  
Net Income available to common shareholders
  $ 2,920     $ 2,615     $ 2,489     $ 1,383  
Net Income per common share — basic & diluted
  $ .08     $ .07     $ .06     $ .03  
                                 
    July 31,   October 31,   January 31,   April 30,
QUARTER ENDED
  2002
  2002
  2003
  2003
Revenues
  $ 27,599     $ 29,279     $ 30,026     $ 31,861  
Net Income available to common shareholders
  $ 2,928     $ 3,068     $ 2,451     $ 3,801  
Net Income per common share — basic & diluted
  $ .10     $ .10     $ .08   $ .10  
                                 
    July 31,   October 31,   January 31,   April 30,
QUARTER ENDED
  2001
  2001
  2002
  2002
Revenues
  $ 21,780     $ 23,175     $ 23,606     $ 22,009  
Net Income available to common shareholders
  $ 2,776     $ 2,946     $ 2,240     $ 2,638  
Net Income per common share — basic & diluted
  $ .11     $ .12     $ .09     $ .10  

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-31


Table of Contents

NOTE 21 • SUBSEQUENT EVENTS

Common Share Offering. In May 2004 the Company completed the sale of .5 million of its common shares of beneficial interest, at a price of $10.10 per share, resulting in net proceeds to the Company of approximately $5.2 million.

Common and Preferred Share Distributions. On June 30, 2004, the Company paid a distribution of 37.24 cents per share on the Company’s newly-issued Series A Cumulative Redeemable Preferred Shares to preferred shareholders of record on June 15, 2004. The distribution was pro-rated from the date of initial issuance of the preferred shares (65 days versus 90 days in a regular quarter). On July 1, 2004, the Company paid a distribution of 16.05 cents per share on the Company’s common shares, to common shareholders and Unitholders of record on June 18, 2004. This distribution represented an increase of .05 cents or .3% over the previous regular quarterly distribution of 16.00 cents per common share/unit paid April 1, 2004.

Duluth Acquisition. In the Company’s Quarterly Report on Form 10-Q for the third quarter of fiscal year 2004, the Company announced that it had signed a purchase agreement to acquire a portfolio of 15 commercial properties located primarily in Duluth, Minnesota. The Company closed on the acquisition of 14 of these 15 properties in April 2004. The remaining property, a 60,194 square foot clinic property in Duluth, was acquired in May 2004. The Company paid approximately $67 million for this portfolio of 15 properties.

Related Party Transaction. On June 30, 2004, IRET Properties purchased four commercial properties from affiliates of Steven B. Hoyt. IRET Properties acquired three office buildings, each containing 26,186 square feet of rentable area, and one office building containing 79,287 square feet of rentable area, in this transaction, for a total purchase price of $14 million. Three of the properties are located in Plymouth, Minnesota, and the fourth is located in Maple Grove, Minnesota.

Additional Acquisitions and Dispositions. In addition to the acquisitions described in the paragraphs above, the Company closed on the following acquisitions and dispositions subsequent to its fiscal year ended April 30, 2004:

Acquisitions

Nebraska Orthopaedic Hospital Expansion Project. The Company purchased a 99% interest in a limited liability company that owns expansion premises constructed at the Company’s Nebraska Orthopaedic Hospital facility in Omaha, Nebraska. The Company paid approximately $4.6 million for this interest. The acquisition closed May 1, 2004.

Sleep Inn. The Company paid approximately $3.6 million to purchase a “Sleep Inn” hotel in Brooklyn Park, MN, and a warehouse building located near the hotel. This acquisition closed in June 2004. The hotel tenant subsequently exercised an option to purchase the warehouse building for $450,000.

Dispositions

Barnes & Noble and Petco Stores. In July 2004, the Company sold its Barnes & Noble and Petco store locations in Fargo, ND for approximately $6.75 million. The carrying amount of these properties was approximately $3.67 million.

F-32


Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM ON FINANCIAL STATEMENT SCHEDULES

To the Board of Trustees and Shareholders of
Investors Real Estate Trust
Minot, North Dakota

We have audited the consolidated financial statements of Investors Real Estate Trust and subsidiaries as of April 30, 2004 and for the year then ended and have issued our report thereon dated July 16, 2004; such report is included elsewhere in this Form 10-K. Our audit also included the information included in the consolidated financial statement schedules as of and for the year ended April 30, 2004 listed in the table of contents to the consolidated financial statements. These financial statement schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion based on our audit. In our opinion, the information included in such financial statement schedules as of and for the year ended April 30, 2004, when considered in relation to the basic 2004 consolidated financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

/s/ DELOITTE & TOUCHE LLP

Minneapolis, Minnesota
July 16, 2004

F-33


Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC
ACCOUNTING FIRM ON ADDITIONAL INFORMATION

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

Our report on our audit of the consolidated balance sheet of Investors Real Estate Trust and Subsidiaries as of April 30, 2003, and the related consolidated statements of operations, shareholders equity, and cash flows for the years ended April 30, 2003 and 2002, appears on page F-2. Those audits were made for the purpose of forming an opinion on such consolidated financial statements taken as a whole. The information as listed in the table of contents related to the consolidated balance sheets of Investors Real Estate Trust and Subsidiaries as of April 30, 2003, and the related consolidated statements of operations, shareholders’ equity, and cash flows for the years ended April 30, 2003 and 2002 is presented for purposes of additional analysis and is not a required part of the basic consolidated financial statements. Such information 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 sheet of Investors Real Estate Trust and Subsidiaries as of April 30, 2003, and the related consolidated statements of operations, shareholders’ equity, and cash flows for the years ended April 30, 2003 and 2002, taken as a whole.

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

BRADY, MARTZ & ASSOCIATES, P.C.
Minot, North Dakota, USA
May 22, 2003

F-34


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                         
                            COST CAPITALIZATION
            INITIAL COST TO COMPANY
  SUBSEQUENT TO ACQUISITION
                    BUILDINGS &           CARRYING
MULTI-FAMILY RESIDENTIAL

  ENCUMBRANCES
  LAND
  IMPROVEMENTS
  IMPROVEMENTS
  COSTS
408 1st Street SE — Minot, ND
  $ 0     $ 10     $ 37     $ 0     $ 0  
Applewood On The Green — Omaha, NE
    7,442       706       11,028       195       95  
Beulah Condos — Beulah, ND
    0       6       484       (56 )     0  
Bison Properties — Carrington, ND
    219       100       559       7       0  
Brookfield Village — Topeka, KS
    5,286       624       6,680       130       0  
Candlelight Apartments — Fargo, ND
    1,548       80       1,002       588       0  
Canyon Lake Apartments — Rapid City, SD
    2,917       305       3,919       7       73  
Castle Rock — Billings, MT
    3,700       736       5,354       73       0  
Century Apartments — Williston, ND
    3,227       200       4,224       112       0  
Chateau Apartments — Minot, ND
    1,942       122       2,519       93       0  
Clearwater — Boise, ID
    2,479       585       3,309       30       0  
Colton Heights — Minot, ND
    639       80       902       10       0  
Connelly Estates — Burnsville, MN
    9,810       2,401       11,515       284       0  
Cottonwood Lake I — Bismarck, ND
    2,613       264       4,233       37       38  
Cottonwood Lake II — Bismarck, ND
    2,719       264       4,012       13       37  
Cottonwood Lake III — Bismarck, ND
    2,544       264       4,470       13       40  
Country Meadows Phase I — Billings, MT
    2,367       246       4,011       15       39  
Country Meadows Phase II — Billings, MT
    2,377       246       4,124       14       81  
Crestview Apartments — Bismarck, ND
    3,539       235       5,062       (46 )     0  
Crown Colony — Topeka, KS
    7,012       620       10,488       82       0  
Dakota Arms — Minot, ND
    459       50       598       10       0  
Dakota Hill At Valley Ranch — Irving, TX
    24,514       3,650       34,447       338       0  
East Park Apartments — Sioux Falls, SD
    1,716       115       2,486       58       0  
Eastgate Properties — Moorhead, MN
    1,544       24       2,583       125       0  
Forest Park Estates — Grand Forks, ND
    7,015       810       7,063       273       0  
Heritage Manor — Rochester, MN
    4,279       403       7,585       73       0  
I vy Club — Vancouver, WA
    7,847       1,274       12,017       139       0  
Jenner Properties — Grand Forks, ND
    1,793       201       1,792       22       0  
Kirkwood Apartments — Bismarck, ND
    2,164       449       3,397       68       0  
Lancaster Apartments — St. Cloud, MN
    1,547       289       2,998       120       0  
Legacy Apartments I — Grand Forks, ND
    3,451       908       6,235       57       112  
Legacy Apts II & III — Grand Forks, ND
    2,304       454       3,318       10       112  
Legacy IV — Grand Forks, ND
    2,743       252       6,392       99       0  
Legacy V — Grand Forks, ND
    0       137       214       0       0  
Legacy VI — Grand Forks, ND
    0       137       93       0       0  
Legacy VII — Grand Forks, ND
    0       137       93       0       0  
Lonetree Apartments — Harvey, ND
    111       14       245       1       0  
Magic City Apartments — Minot, ND
    3,156       412       4,383       121       0  
Meadows Phase I — Jamestown, ND
    960       57       1,781       3       0  

F-35


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                         
                            COST CAPITALIZATION
            INITIAL COST TO COMPANY
  SUBSEQUENT TO ACQUISITION
                    BUILDINGS &           CARRYING
MULTI-FAMILY RESIDENTIAL — continued

  ENCUMBRANCES
  LAND
  IMPROVEMENTS
  IMPROVEMENTS
  COSTS
Meadows Phase II — Jamestown, ND
  $ 960     $ 55     $ 3     $ 1,872     $ 0  
Meadows Phase III — Jamestown, ND
    1,109       56       2,143       2       0  
Miramont — Fort Collins, CO
    11,197       1,470       13,092       319       0  
Monticello Apartments — Monticello, MN
    3,397       490       3,755       20       0  
Neighborhood Apts. — Co. Springs, CO
    6,594       1,034       10,665       449       0  
North Pointe — Bismarck, ND
    1,572       144       2,192       (47 )     124  
Oakmont Apartments — Sioux Falls, SD
    3,997       423       4,991       (124 )     27  
Olympic Village — Billings, MT
    8,158       1,164       10,927       223       0  
Oxbow — Sioux Falls, SD
    4,111       404       4,777       34       0  
Park East Apartments — Fargo, ND
    3,938       83       5,193       81       0  
Park Meadows I — Waite Park, MN
    2,868       572       5,286       182       0  
Park Meadows II & III — Waite Park, MN
    7,655       572       6,028       319       0  
Parkway Apartments — Beulah, ND
    0       7       193       15       0  
Pebble Springs — Bismarck, ND
    416       7       798       (16 )     0  
Pine Cone Apartments — Fort Collins, CO
    10,064       905       12,593       307       0  
Pinehurst Apartments — Billings, MT
    466       72       690       7       6  
Pointe West Apartments — Rapid City, SD
    2,146       240       4,325       51       0  
Prairie Winds Apartments — Sioux Falls, SD
    1,252       144       1,910       45       0  
Prairiewood Meadows — Fargo, ND
    1,907       280       2,736       52       0  
Remada Court Apartments — Eagan, MN
    4,905       1,067       5,571       120       0  
Ridge Oaks Apartments — Sioux City, IA
    2,809       178       4,587       87       0  
Rimrock Apartments — Billings, MT
    2,468       330       3,674       22       0  
Rocky Meadows 96 - Billings, MT
    3,508       656       6,024       46       103  
Rosewood/Oakwood — Sioux Falls, SD
    3,773       543       5,363       107       0  
Sherwood Apartments — Topeka, KS
    10,517       1,150       15,268       179       0  
South Pointe — Minot, ND
    7,006       550       9,466       67       403  
Southview Apartments — Minot, ND
    0       185       567       19       0  
Southwind Apartments — Grand Forks, ND
    3,791       400       5,833       107       0  
Sunset Trail Phase I — Rochester, MN
    4,223       168       6,930       5       0  
Sunset Trail Phase II — Rochester, MN
    4,154       168       7,357       68       0  
Sweetwater Properties — Carrington & Cooperstown, ND
    851       90       1,657       27       0  
Sycamore Village Apts. — Sioux Falls, SD
    965       100       1,355       53       0  
Thomasbrook — Lincoln, NE
    5,764       600       9,703       90       0  
Valley Park Manor — Grand Forks, ND
    3,807       293       5,000       135       0  
Van Mall Woods — Vancouver, WA
    3,542       600       5,674       62       0  
West Stonehill — St. Cloud, MN
    7,078       938       11,888       392       0  
Westwood Park — Bismarck, ND
    1,128       161       2,208       64       0  
Winchester/Village Green — Rochester, MN
    6,475       982       7,918       167       0  
Woodridge Apartments — Rochester, MN
    3,508       370       6,611       35       0  
 
   
 
     
 
     
 
     
 
         
TOTAL MULTI-FAMILY RESIDENTIAL
  $ 280,062     $ 35,518     $ 400,603     $ 8,761     $ 1,290  
 
   
 
     
 
     
 
     
 
     
 
 

F-36


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                         
                            COST CAPITALIZATION
            INITIAL COST TO COMPANY
  SUBSEQUENT TO ACQUISITION
                    BUILDINGS &           CARRYING
OFFICE BUILDINGS
  ENCUMBRANCES
  LAND
  IMPROVEMENTS
  IMPROVEMENTS
  COSTS
1st Avenue Building — Minot, ND
  $ 0     $ 30     $ 510     $ 8     $ 0  
17 South Main — Minot, ND
    0       15       76       11       0  
401 South Main — Minot, ND
    0       71       552       5       0  
2030 Cliff Road — Eagan, MN
    602       146       837       0       0  
Ameritrade — Omaha, NE
    5,325       327       8,022       0       0  
Benton Business Park — Sauk Rapids, MN
    0       188       1,421       4       0  
Bloomington Bus. Plaza — Bloomington, MN
    4,814       1,300       6,248       2       39  
Brenwood — Minnetonka, MN
    8,550       1,762       12,444       213       0  
Brown Deer Road — Milwaukee, WI
    6,304       1,455       11,942       514       0  
Burnsville Bluffs — Burnsville, MN
    1,529       300       2,154       345       0  
Central Bank Office — Eden Prairie, MN
    2,408       531       4,069       60       0  
Chiropractor Office Bldg. — Greenwood, MN
    230       189       141       4       0  
Cold Spring Center — St. Cloud, MN
    4,930       588       7,906       116       0  
Conseco Bldg. — Rapid City, SD
    4,093       285       6,762       0       0  
Dewey Hill Business Center — Edina, MN
    2,978       985       3,905       49       0  
Flying Cloud Dr — Eden Prairie, MN
    3,731       1,062       4,689       22       0  
Golden Hills Off. Ctr. — Golden Valley, MN
    15,000       3,018       24,534       36       0  
Great Plains Software — Fargo, ND
    9,500       126       15,250       0       0  
Interlachen Corp Center — Eagan, MN
    11,090       1,650       14,850       33       191  
Mendota Center I — Mendota Heights, MN
    4,361       1,570       5,434       36       0  
Mendota Center II — Mendota Heights, MN
    6,983       1,074       10,465       17       0  
Mendota Center III — Mendota Heights, MN
    3,948       1,501       5,203       46       0  
Mendota Center IV — Mendota Heights, MN
    5,126       1,385       7,320       0       0  
Mendota Northland Ctr.- Mendota Hts., MN
    10,997       1,331       16,329       0       0  
Metris — Duluth, MN
    0       336       2,614       1       0  
Minnesota National Bank — Duluth, MN
    0       287       1,819       1       0  
Hospitality Associates — Minnetonka, MN
    0       40       361       0       0  
Nicollett VII — Burnsville, MN
    4,571       429       6,951       2       0  
Northgate II — Maple Grove, MN
    1,480       358       2,000       7       0  
Pillsbury Business Center — Edina, MN
    1,167       284       1,558       0       0  
Plaza VII — Boise, ID
    0       300       3,093       7       0  
Plymouth IV & V — Plymouth, MN
    8,877       641       13,707       540       0  
Southeast Tech Center — Eagan, MN
    4,005       560       5,556       1       0  
TCA Building — Eagan, MN
    10,400       627       11,589       336       0  
Three Paramount Plaza — Bloomington, MN
    4,943       1,261       6,619       (11 )     0  
Thresher Square East — Minneapolis, MN
    3,316       646       5,913       1       5  
Thresher Square West — Minneapolis, MN
    2,136       449       4,108       1       4  
UHC Office — International Falls, MN
    0       119       2,382       1       0  
Viromed — Eden Prairie, MN
    2,414       666       4,198       0       0  
Wayroad — Minnetonka, MN
    3,433       530       4,895       58       20  

F-37


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                         
                            COST CAPITALIZATION
            INITIAL COST TO COMPANY
  SUBSEQUENT TO ACQUISITION
                    BUILDINGS &           CARRYING
OFFICE BUILDINGS — continued
  ENCUMBRANCES
  LAND
  IMPROVEMENTS
  IMPROVEMENTS
  COSTS
West River Business Pk. — Waite Park, MN
  $ 0     $ 234     $ 1,279     $ 4     $ 0  
Westgate — Boise, ID
    7,888       1,000       10,648       20       0  
Wirth Corp Center — Golden Valley, MN
    5,230       970       7,644       1       29  
 
   
 
     
 
     
 
     
 
     
 
 
TOTAL OFFICE BUILDINGS
  $ 172,359     $ 30,626     $ 267,997     $ 2,491     $ 288  
 
   
 
     
 
     
 
     
 
     
 
 
INDUSTRIAL
                                       
API Building — Duluth, MN
  $ 0     $ 115     $ 1,886     $ 1     $ 0  
Dixon Ave. Industrial Park — Des Moines, IA
    8,791       1,439       11,462       3       0  
Lexington Commerce Center — Eagan, MN
    3,221       453       5,371       7       0  
Lighthouse — Duluth, MN
    0       90       2,026       1       0  
Lindberg/Bodycote — Eden Prairie, MN
    1,574       198       1,954       0       0  
Metal Improvement Co. — N. Brighton, MN
    1,446       240       2,205       0       4  
Stone Container — Fargo, ND
    4,683       440       6,576       36       89  
Stone Container — Roseville, MN
    5,017       810       7,275       0       165  
Stone Container — Waconia, MN
    0       165       1,502       0       0  
Wilson’s Leather — Brooklyn Park, MN
    8,748       1,368       11,685       0       0  
Winsted/Sterner Lighting — Winsted, MN
    0       100       901       6       0  
 
   
 
     
 
     
 
     
 
     
 
 
TOTAL INDUSTRIAL
  $ 33,480     $ 5,418     $ 52,843     $ 54     $ 258  
 
   
 
     
 
     
 
     
 
     
 
 
RETAIL
                                       
Anoka Strip Center — Anoka, MN
  $ 492     $ 123     $ 602     $ 6     $ 0  
Arrowhead Shopping Center — Minot, ND
    1,192       100       2,954       43       0  
Barnes & Noble — Fargo, ND
    1,376       540       2,735       0       0  
Barnes & Noble — Omaha, NE
    1,491       600       3,099       0       0  
Buffalo Mall — Jamestown, ND
    0       575       3,886       164       0  
Carmike Theatre — Grand Forks, ND
    1,663       184       2,295       0       67  
Champion Auto — Forest Lake, MN
    0       50       446       2       0  
Checkers Auto — Faribault, MN
    224       83       257       0       0  
Checkers Auto — Rochester, MN
    290       76       364       0       0  
Denfeld Retail Center — Duluth, MN
    0       276       4,908       0       0  
Dilly Lily — St. Louis Park, MN
    231       168       172       5       0  
Eagan PDQ — Eagan, MN
    0       214       568       0       0  
Eagan Retail Center I — Eagan, MN
    1,711       196       314       5       0  
Eagan Retail Center II — Eagan, MN
    0       291       1,057       10       0  
East Grand Station — E. Grand Forks, MN
    733       150       1,242       0       0  
Ernst Home Center — Kalispell, MT
    0       250       2,250       0       0  
Evergreen Shopping Ctr. — Pine City, MN
    2,313       154       2,648       135       0  
Excelsior Retail Center — Excelsior, MN
    0       275       626       17       0  
Express Shopping Center — Fargo, ND
    1,043       305       1,120       2       0  
Interstate Bakery — Mounds View, MN
    0       47       243       0       0  
Inver Grove Ctr. — PDQ — I. Grove Hts., MN
    653       221       719       7       0  

F-38


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                         
                            COST CAPITALIZATION
            INITIAL COST TO COMPANY
  SUBSEQUENT TO ACQUISITION
                    BUILDINGS &           CARRYING
RETAIL — continued
  ENCUMBRANCES
  LAND
  IMPROVEMENTS
  IMPROVEMENTS
  COSTS
Jamestown Mall — Jamestown, ND
  $ 920     $ 297     $ 1,024     $ 75     $ 0  
Lakeville Retail Center — Lakeview, MN
    0       121       1,240       603       0  
Maplewood Square — Rochester, MN
    6,063       3,275       8,631       1       0  
MedPark Mall — Grand Forks, ND
    3,239       681       4,968       14       0  
Minot Plaza — Minot, ND
    0       50       471       1       0  
Pamida — Ladysmith, WI
    1,231       89       1,411       0       0  
Pamida — Livingston, MT
    1,462       227       1,573       0       0  
PDQ Center — Mound, MN
    0       100       260       0       0  
Petco Warehouse — Fargo, ND
    619       324       928       0       27  
Plaza Shopping Center — Schofield, WI
    0       175       1,575       25       0  
PDQ Center — Prior Lake, MN
    925       202       769       5       0  
Prior Lake Peak — Prior Lake, MN
    0       48       431       3       0  
Sam Goody/Musicland — Willmar, MN
    0       170       230       8       0  
South Pond Retail Center — Champlin, MN
    0       842       2,883       0       0  
Strip Center I — Burnsville, MN
    665       208       776       12       0  
Strip Center II — Burnsville, MN
    529       291       469       17       0  
Thomasville — Kentwood, MI
    1,154       225       1,896       0       0  
Former Tom Thumb — Andover, MN
    199       104       176       0       0  
Former Tom Thumb — Bethel, MN
    363       32       478       0       0  
Former Tom Thumb — Blaine, MN
    382       121       399       14       0  
Former Tom Thumb — Buffalo, MN
    315       131       329       11       0  
Former Tom Thumb — Centerville, MN
    228       78       252       0       0  
Former Tom Thumb — Glencoe, MN
    0       52       478       0       0  
Former Tom Thumb — Ham Lake, MN
    0       143       392       0       0  
Former Tom Thumb — Howard Lake, MN
    250       22       358       0       0  
Former Tom Thumb — Lakeland, MN
    307       86       354       3       0  
Former Tom Thumb — Lindstrom, MN
    222       67       254       0       0  
Former Tom Thumb — Lino Lakes, MN
    297       121       319       12       0  
Former Tom Thumb — Long Prairie, MN
    0       39       661       0       0  
Former Tom Thumb — Monticello, MN
    0       86       770       0       0  
Former Tom Thumb — Mora, MN
    0       55       245       0       0  
Former Tom Thumb — Oakdale, MN
    498       351       380       8       0  
Former Tom Thumb — Paynesville, MN
    0       31       334       0       0  
Former Tom Thumb — Pine City, MN
    377       83       357       0       0  
Former Tom Thumb — Shoreview, MN
    0       63       267       0       0  
Former Tom Thumb — Winsted, MN
    271       35       375       1       0  
Tool Crib — Duluth, MN
    0       130       1,886       0       0  
West Lake Center — Forest Lake, MN
    5,472       2,397       5,611       89       0  
West Village Center — Chanhassen, MN
    15,575       5,035       15,833       (94 )     0  
Westgate Shopping Center — St. Cloud, MN
    4,318       1,232       6,490       78       0  
 
   
 
     
 
     
 
     
 
     
 
 
TOTAL RETAIL
  $ 59,293     $ 22,697     $ 99,038     $ 1,282     $ 94  
 
   
 
     
 
     
 
     
 
     
 
 

F-39


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
- (in thousands)

                                         
                            COST CAPITALIZATION
            INITIAL COST TO COMPANY
  SUBSEQUENT TO ACQUISITION
                    BUILDINGS &           CARRYING
MEDICAL
  ENCUMBRANCES
  LAND
  IMPROVEMENTS
  IMPROVEMENTS
  COSTS
Abbott Northwest — Sartell, MN
  $ 8,271     $ 0     $ 13,637     $ 229     $ 0  
Airport Medical — Bloomington, MN
    3,024       0       4,678       0       0  
Denfeld Clinic — Duluth, MN
    0       541       2,796       0       0  
Edgewood Vista — Belgrade, MT
    226       14       439       0       0  
Edgewood Vista — Columbus, NE
    249       14       441       0       0  
Edgewood Vista — Duluth, MN
    4,130       390       11,315       4       0  
Edgewood Vista — East Grand Forks, MN
    867       25       1,405       0       0  
Edgewood Vista — Fremont, NE
    324       56       496       0       0  
Edgewood Vista — Grand Island, NE
    249       14       441       0       0  
Edgewood Vista — Hastings, NE
    335       14       558       0       0  
Edgewood Vista — Kalispell, MT
    339       70       518       0       0  
Edgewood Vista — Minot, ND
    3,018       260       6,011       0       0  
Edgewood Vista — Missoula, MT
    481       109       854       0       0  
Edgewood Vista — Omaha, NE
    387       89       553       0       0  
Edgewood Vista — Virginia, MN
    4,836       246       6,766       0       58  
Edgewood Vista — Phase II — Virginia, MN
    3,502       0       5,111       0       0  
Fresenius — Duluth, MN
    0       50       1,753       0       0  
Gateway Clinic — Sandstone, MN
    0       71       1,829       0       0  
Healtheast Medical Center — Woodbury & St. Johns, MN
    18,066       3,238       18,363       0       0  
Mariner Clinic — Superior, WI
    0       397       3,704       0       0  
Park Dental — Brooklyn, MN
    1,734       185       2,767       0       0  
Pavilion II — Duluth, MN
    0       2,735       14,941       1,841       0  
Paul Larson Clinic — Edina, MN
    0       351       662       0       0  
Southdale Expansion — Edina, MN
    8,577       0       7,224       5,509       0  
Southdale Medical Center — Edina, MN
    23,366       3,500       29,596       (172 )     0  
UH Medical — St. Paul, MN
    4,611       0       7,407       198       0  
Wedgwood — Sweetwater, GA
    1,273       334       3,638       0       0  
Wells Clinic — Hibbing, MN
    0       177       2,726       0       0  
 
   
 
     
 
     
 
     
 
     
 
 
TOTAL MEDICAL
  $ 87,865     $ 12,880     $ 150,629     $ 7,609     $ 58  
 
   
 
     
 
     
 
     
 
     
 
 
UNDEVELOPED LAND
                                       
Andover, MN
  $ 0     $ 150     $ 0     $ 0     $ 0  
Centerville, MN
    0       100       0       2       0  
Cottonwood Lake IV — Bismarck, ND
    0       264       0       0       0  
Inver Grove, MN
    65       560       0       3       0  
Kalispell, MT
    0       1,400       0       12       0  
Libby, MT
    0       150       0       1       0  
Long Prairie, MN
    0       150       0       0       0  
River Falls, WI
    0       200       0       2       0  
 
   
 
     
 
     
 
     
 
     
 
 
TOTAL UNDEVELOPED LAND
  $ 65     $ 2,974     $ 0     $ 20     $ 0  
 
   
 
     
 
     
 
     
 
     
 
 
TOTAL
  $ 633,124     $ 110,113     $ 971,110     $ 20,217     $ 1,988  
 
   
 
     
 
     
 
     
 
     
 
 

F-40


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                                 
                                            LIFE ON
                                            WHICH
                                            LATEST
                                            INCOME
            BUILDING &           ACCUMULATED   DATE   STATEMENT
MULTI-FAMILY RESIDENTIAL
  LAND
  IMPROVEMENTS
  TOTAL
  DEPRECIATION
  ACQUIRED
  IS COMPUTED
408 1st Street SE — Minot, ND
  $ 10     $ 37     $ 47     $ 33       2001     40 years
Applewood On The Green — Omaha, NE
    706       11,318       12,024       690       2001     40 years
Beulah Condos — Beulah, ND
    6       428       434       342       1983     15-40 years
Bison Properties — Carrington, ND
    100       566       666       404       1972     25-40 years
Brookfield Village — Topeka, KS
    624       6,810       7,434       93       2003     40 years
Candlelight Apartments — Fargo, ND
    80       1,590       1,670       412       1993     24-40 years
Canyon Lake Apartments — Rapid City, SD
    305       3,999       4,304       266       2001     40 years
Castle Rock — Billings, MT
    736       5,427       6,163       756       1999     40 years
Century Apartments — Williston, ND
    200       4,336       4,536       1,883       1986     35-40 years
Chateau Apartments — Minot, ND
    122       2,612       2,734       405       1997     12-40 years
Clearwater — Boise, ID
    585       3,339       3,924       484       1999     40 years
Colton Heights — Minot, ND
    80       912       992       496       1996     40 years
Connelly Estates — Burnsville, MN
    2,401       11,799       14,200       231       2003     40 years
Cottonwood Lake I — Bismarck, ND
    264       4,308       4,572       669       1999     40 years
Cottonwood Lake II — Bismarck, ND
    264       4,062       4,326       626       1999     40 years
Cottonwood Lake III — Bismarck, ND
    264       4,523       4,787       432       1999     40 years
Country Meadows Phase I — Billings, MT
    246       4,065       4,311       648       1984     33-40 years
Country Meadows Phase II — Billings, MT
    246       4,219       4,465       463       1997     40 years
Crestview Apartments — Bismarck, ND
    235       5,016       5,251       1,267       1994     24-40 years
Crown Colony — Topeka, KS
    620       10,570       11,190       1,239       2000     40 years
Dakota Arms — Minot, ND
    50       608       658       132       1996     24-40 years
Dakota Hill At Valley Ranch — Irving, TX
    3,650       34,785       38,435       3,698       2000     40 years
East Park Apartments — Sioux Falls, SD
    115       2,544       2,659       118       2002     40 years
Eastgate Properties — Moorhead, MN
    24       2,708       2,732       1,811       1970     33-40 years
Forest Park Estates — Grand Forks, ND
    810       7,336       8,146       1,993       1993     24-40 years
Heritage Manor — Rochester, MN
    403       7,658       8,061       1,145       1999     40 years
Ivy Club — Vancouver, WA
    1,274       12,156       13,430       1,530       1999     40 years
Jenner Properties — Grand Forks, ND
    201       1,814       2,015       323       1996     40 years
Kirkwood Apartments — Bismarck, ND
    449       3,465       3,914       628       1997     12-40 years
Lancaster Apartments — St. Cloud, MN
    289       3,118       3,407       333       2000     40 years
Legacy Apartments I — Grand Forks, ND
    908       6,404       7,312       1,293       1996     24-40 years
Legacy Apts II & III — Grand Forks, ND
    454       3,440       3,894       557       1996     24-40 years
Legacy IV — Grand Forks, ND
    252       6,491       6,743       711       2000     40 years
Legacy V — Grand Forks, ND
    137       214       351       0       2000     40 years
Legacy VI — Grand Forks, ND
    137       93       230       0       2000     40 years
Legacy VII — Grand Forks, ND
    137       93       230       0       2000     40 years
Lonetree Apartments — Harvey, ND
    14       246       260       72       1991     24-40 years
Magic City Apartments — Minot, ND
    412       4,504       4,916       785       1997     12-40 years
Meadows Phase I — Jamestown, ND
    57       1,784       1,841       211       2000     40 years

F-41


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                                 
                                            LIFE ON
                                            WHICH
                                            LATEST
                                            INCOME
            BUILDING &           ACCUMULATED   DATE   STATEMENT
MULTI-FAMILY RESIDENTIAL
  LAND
  IMPROVEMENTS
  TOTAL
  DEPRECIATION
  ACQUIRED
  IS COMPUTED
Meadows Phase II — Jamestown, ND
  $ 55     $ 1,875     $ 1,930     $ 200       2000     40 years
Meadows Phase III — Jamestown, ND
    56       2,145       2,201       130       2002     40 years
Miramont — Fort Collins, CO
    1,470       13,411       14,881       2,512       1996     40 years
Monticello Apartments — Monticello, MN
    490       3,975       4,265       20       2004     40 years
Neighborhood Apts. — Co. Springs, CO
    1,034       11,114       12,148       2,128       1996     40 years
North Pointe — Bismarck, ND
    144       2,269       2,413       486       1995     24-40 years
Oakmont Apartments — Sioux Falls, SD
    423       4,894       5,317       256       2002     40 years
Olympic Village — Billings, MT
    1,164       11,150       12,314       1,065       2001     40 years
Oxbow — Sioux Falls, SD
    404       4,811       5,215       1,130       1994     24-40 years
Park East Apartments — Fargo, ND
    83       5,274       5,357       803       1997     12-40 years
Park Meadows I — Waite Park, MN
    572       5,468       6,040       1,148       1997     40 years
Park Meadows II & III — Waite Park, MN
    572       6,347       6,919       1,320       1997     40 years
Parkway Apartments — Beulah, ND
    7       208       215       50       1988     5-40 years
Pebble Springs — Bismarck, ND
    7       782       789       93       2000     40 years
Pine Cone Apartments — Fort Collins, CO
    905       12,900       13,805       2,860       1994     40 years
Pinehurst Apartments — Billings, MT
    72       703       775       39       2002     40 years
Pointe West Apartments — Rapid City, SD
    240       4,376       4,616       1,095       1994     24-40 years
Prairie Winds Apartments — Sioux Falls, SD
    144       1,955       2,099       552       1993     24-40 years
Prairiewood Meadows — Fargo, ND
    280       2,788       3,068       275       2001     40 years
Remada Court Apartments — Eagan, MN
    1,067       5,691       6,758       111       2003     40 years
Ridge Oaks Apartments — Sioux City, IA
    178       4,674       4,852       497       2001     40 years
Rimrock Apartments — Billings, MT
    330       3,696       4,026       452       2000     40 years
Rocky Meadows 96 — Billings, MT
    656       6,173       6,829       1,188       1996     40 years
Rosewood/Oakwood — Sioux Falls, SD
    543       5,470       6,013       1,369       1996     40 years
Sherwood Apartments — Topeka, KS
    1,150       15,447       16,597       1,814       2000     40 years
South Pointe — Minot, ND
    550       9,936       10,486       1,992       1995     24-40 years
Southview Apartments — Minot, ND
    185       586       771       147       1994     24-40 years
Southwind Apartments — Grand Forks, ND
    400       5,940       6,340       1,247       1996     24-40 years
Sunset Trail Phase I — Rochester, MN
    168       6,935       7,103       627       2001     40 years
Sunset Trail Phase II — Rochester, MN
    168       7,425       7,593       501       2002     40 years
Sweetwater Properties — Carrington & Cooperstown, ND
    90       1,684       1,774       1,076       1972     5-40 years
Sycamore Village Apts. — Sioux Falls, SD
    100       1,408       1,508       65       2002     40 years
Thomasbrook — Lincoln, NE
    600       9,793       10,393       1,325       2000     40 years
Valley Park Manor — Grand Forks, ND
    293       5,135       5,428       666       2000     40 years
Van Mall Woods — Vancouver, WA
    600       5,736       6,336       809       1999     40 years
West Stonehill — St. Cloud, MN
    938       12,280       13,218       2,570       1995     40 years
Westwood Park — Bismarck, ND
    161       2,272       2,433       359       1999     40 years
Winchester/Village Green — Rochester, MN
    982       8,085       9,067       159       2003     40 years
Woodridge Apartments — Rochester, MN
    370       6,646       7,016       1,295       1996     40 years
 
   
 
     
 
     
 
     
 
                 
TOTAL MULTI-FAMILY RESIDENTIAL
  $ 35,518     $ 410,654     $ 446,172     $ 61,610                  
 
   
 
     
 
     
 
     
 
                 

F-42


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                                 
                                            LIFE ON
                                            WHICH
                                            LATEST
                                            INCOME
            BUILDING &           ACCUMULATED   DATE   STATEMENT
OFFICE BUILDINGS
  LAND
  IMPROVEMENTS
  TOTAL
  DEPRECIATION
  ACQUIRED
  IS COMPUTED
1st Avenue Building - Minot, ND
  $ 30     $ 518     $ 548     $ 456       1981     33-40 years
17 South Main - Minot, ND
    15       87       102       7       2001     40 years
401 South Main - Minot, ND
    71       557       628       212       1987     24-40 years
2030 Cliff Road - Eagan, MN
    146       837       983       64       1986     19-40 years
Ameritrade - Omaha, NE
    327       8,022       8,349       1,008       1999     40 years
Benton Business Park - Sauk Rapids, MN
    188       1,425       1,613       50       2003     40 years
Bloomington Bus. Plaza - Bloomington, MN
    1,300       6,289       7,589       409       2001     40 years
Brenwood - Minnetonka, MN
    1,762       12,657       14,419       526       2002     40 years
Brown Deer Road - Milwaukee, WI
    1,455       12,456       13,911       432       2003     40 years
Burnsville Bluffs - Burnsville, MN
    300       2,499       2,799       172       2001     40 years
Central Bank Office - Eden Prairie, MN
    531       4,129       4,660       124       2003     40 years
Chiropractor Office Bldg. - Greenwood, MN
    189       145       334       4       2003     40 years
Cold Spring Center - St. Cloud, MN
    588       8,022       8,610       617       2001     40 years
Conseco Bldg - Rapid City, SD
    285       6,762       7,047       641       2001     40 years
Dewey Hill Business Center - Edina, MN
    985       3,954       4,939       331       2001     40 years
Flying Cloud Drive - Eden Prairie, MN
    1,062       4,711       5,773       527       2000     40 years
Golden Hills Office Ctr. - Golden Valley, MN
    3,018       24,570       27,588       993       2003     40 years
Great Plains Software - Fargo, ND
    126       15,250       15,376       1,795       2000     40 years
Interlachen Corp Center - Eagan, MN
    1,650       15,074       16,724       1,036       2001     40 years
Mendota Center I - Mendota Heights, MN
    1,570       5,470       7,040       326       2002     40 years
Mendota Center II - Mendota Heights, MN
    1,074       10,482       11,556       621       2002     40 years
Mendota Center III - Mendota Heights, MN
    1,501       5,249       6,750       297       2002     40 years
Mendota Center IV - Mendota Heights, MN
    1,385       7,320       8,705       392       2002     40 years
Mendota Northland Ctr. - Mendota Hts., MN
    1,331       16,329       17,660       860       2002     40 years
Metris - Duluth, MN
    336       2,615       2,951       9       2004     40 years
Minnesota National Bank - Duluth, MN
    287       1,820       2,107       4       2004     40 years
Hospitality Associates - Minnetonka, MN
    40       361       401       62       2001     40 years
Nicollett VII - Burnsville, MN
    429       6,953       7,382       530       2001     40 years
Northgate II - Maple Grove, MN
    358       2,007       2,365       217       2000     40 years
Pillsbury Business Center - Edina, MN
    284       1,558       1,842       118       2001     40 years
Plaza VII - Boise, ID
    300       3,100       3,400       101       2003     40 years
Plymouth IV & V - Plymouth, MN
    641       14,247       14,888       1,024       2001     40 years
Southeast Tech Center - Eagan, MN
    560       5,557       6,117       610       2000     40 years
TCA Building - Eagan, MN
    627       11,925       12,552       181       2003     40 years
Three Paramount Plaza - Bloomington, MN
    1,261       6,608       7,869       339       2002     40 years
Thresher Square East - Minneapolis, MN
    646       5,919       6,565       339       2002     40 years
Thresher Square West - Minneapolis, MN
    449       4,113       4,562       236       2002     40 years
UHC Office - International Falls, MN
    119       2,383       2,502       4       2004     40 years
Viromed - Eden Prairie, MN
    666       4,198       4,864       546       1999     40 years
Wayroad - Minnetonka, MN
    530       4,973       5,503       258       2002     40 years

F-43


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                                 
                                            LIFE ON
                                            WHICH
                                            LATEST
                                            INCOME
            BUILDING &           ACCUMULATED   DATE   STATEMENT
OFFICE BUILDINGS - continued
  LAND
  IMPROVEMENTS
  TOTAL
  DEPRECIATION
  ACQUIRED
  IS COMPUTED
West River Business Pk. - Waite Park, MN
  $ 234     $ 1,283     $ 1,517     $ 53       2003     40 years
Westgate - Boise, ID
    1,000       10,668       11,668       367       2003     40 years
Wirth Corp Center - Golden Valley, MN
    970       7,674       8,644       406       2002     40 years
 
   
 
     
 
     
 
     
 
                 
TOTAL OFFICE BUILDINGS
  $ 30,626     $ 270,776     $ 301,402     $ 17,304       1981     33-40 years
 
   
 
     
 
     
 
     
 
                 
INDUSTRIAL
                                               
API Building - Duluth, MN
  $ 115     $ 1,887     $ 2,002     $ 4       2004     40 years
Dixon Ave. Industrial Park - Des Moines, IA
    1,439       11,465       12,904       449       2002     40 years
Lexington Commerce Center - Eagan, MN
    453       5,378       5,831       560       2000     40 years
Lighthouse - Duluth, MN
    90       2,027       2,117       8       2004     40 years
Lindberg/Bodycote - Eden Prairie, MN
    198       1,954       2,152       418       1992     40 years
Metal Improvement Co. - N. Brighton, MN
    240       2,209       2,449       113       2002     40 years
Stone Container - Fargo, ND
    440       6,701       7,141       1,100       1995     40 years
Stone Container - Roseville, MN
    810       7,440       8,250       442       2001     40 years
Stone Container - Waconia, MN
    165       1,502       1,667       139       2001     40 years
Wilson’s Leather - Brooklyn Park, MN
    1,368       11,685       13,053       547       2002     40 years
Winsted/Sterner Lighting - Winsted, MN
    100       907       1,007       81       2001     40 years
 
   
 
     
 
     
 
     
 
                 
TOTAL INDUSTRIAL
  $ 5,418     $ 53,155     $ 58,573     $ 3,861       2004     40 years
 
   
 
     
 
     
 
     
 
                 
RETAIL
                                               
Anoka Strip Center - Anoka, MN
  $ 123     $ 608     $ 731     $ 18       2003     40 years
Arrowhead Shopping Center - Minot, ND
    100       2,997       3,097       2,331       1973     15 1/2-40 years
Barnes & Noble - Fargo, ND
    540       2,735       3,275       655       1994     40 years
Barnes & Noble - Omaha, NE
    600       3,099       3,699       659       1995     40 years
Buffalo Mall - Jamestown, ND
    575       4,050       4,625       139       2003     40 years
Carmike Theatre - Grand Forks, ND
    184       2,362       2,546       561       1994     40 years
Champion Auto - Forest Lake, MN
    50       448       498       11       2003     40 years
Checkers Auto - Faribault, MN
    83       257       340       8       2003     40 years
Checkers Auto - Rochester, MN
    76       364       440       11       2003     40 years
Denfeld Retail Center - Duluth, MN
    276       4,908       5,184       9       2004     40 years
Dilly Lily - St. Louis Park, MN
    168       177       345       5       2003     40 years
Eagan PDQ - Eagan, MN
    214       568       782       17       2003     40 years
Eagan Retail Center I - Eagan, MN
    196       319       515       9       2003     40 years
Eagan Retail Center II - Eagan, MN
    291       1,067       1,358       31       2003     40 years
East Grand Station - E. Grand Forks, MN
    150       1,242       1,392       138       2000     40 years
Ernst Home Center - Kalispell, MT
    250       2,250       2,500       68       2003     40 years
Evergreen Shopping Ctr. - Pine City, MN
    154       2,783       2,937       82       2003     40 years
Excelsior Retail Center - Excelsior, MN
    275       643       918       19       2003     40 years
Express Shopping Center - Fargo, ND
    305       1,122       1,427       34       2003     40 years

F-44


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                                 
                                            LIFE ON
                                            WHICH
                                            LATEST
                                            INCOME
            BUILDING &           ACCUMULATED   DATE   STATEMENT
RETAIL - continued
  LAND
  IMPROVEMENTS
  TOTAL
  DEPRECIATION
  ACQUIRED
  IS COMPUTED
Interstate Bakery - Mounds View, MN
  $ 47     $ 243     $ 290     $ 7       2003     40 years
Inver Grove Ctr. - PDQ - I. Grove Hts., MN
    221       726       947       22       2003     40 years
Jamestown Mall - Jamestown, ND
    297       1,099       1,396       32       2003     40 years
Lakeville Retail Center - Lakeview, MN
    121       1,843       1,964       50       2003     40 years
Maplewood Square - Rochester, MN
    3,275       8,632       11,907       1,038       2000     40 years
MedPark Mall - Grand Forks, ND
    681       4,982       5,663       535       2000     40 years
Minot Plaza - Minot, ND
    50       472       522       135       1993     40 years
Pamida - Ladysmith, WI
    89       1,411       1,500       43       2003     40 years
Pamida - Livingston, MT
    227       1,573       1,800       48       2003     40 years
PDQ Center - Mound, MN
    100       260       360       8       2003     40 years
Petco Warehouse - Fargo, ND
    324       955       1,279       226       1994     40 years
Plaza Shopping Center - Schofield, WI
    175       1,600       1,775       48       2003     40 years
PDQ Center - Prior Lake, MN
    202       774       976       24       2003     40 years
Prior Lake Peak - Prior Lake, MN
    48       434       482       10       2003     40 years
Sam Goody/Musicland - Willmar, MN
    170       238       408       7       2003     40 years
South Pond Retail Center - Champlin, MN
    842       2,883       3,725       6       2004     40 years
Strip Center I - Burnsville, MN
    208       788       996       24       2003     40 years
Strip Center II - Burnsville, MN
    291       486       777       14       2003     40 years
Thomasville - Kentwood, MI
    225       1,896       2,121       355       1996     40 years
Former Tom Thumb - Andover, MN
    104       176       280       5       2003     40 years
Former Tom Thumb - Bethel, MN
    32       478       510       14       2003     40 years
Former Tom Thumb - Blaine, MN
    121       413       534       13       2003     40 years
Former Tom Thumb - Buffalo, MN
    131       340       471       10       2003     40 years
Former Tom Thumb - Centerville, MN
    78       252       330       8       2003     40 years
Former Tom Thumb - Glencoe, MN
    52       478       530       14       2003     40 years
Former Tom Thumb - Ham Lake, MN
    143       392       535       12       2003     40 years
Former Tom Thumb - Howard Lake, MN
    22       358       380       11       2003     40 years
Former Tom Thumb - Lakeland, MN
    86       357       443       11       2003     40 years
Former Tom Thumb - Lindstrom, MN
    67       254       321       8       2003     40 years
Former Tom Thumb - Lino Lakes, MN
    121       331       452       10       2003     40 years
Former Tom Thumb - Long Prairie, MN
    39       661       700       20       2003     40 years
Former Tom Thumb - Monticello, MN
    86       770       856       23       2003     40 years
Former Tom Thumb - Mora, MN
    55       245       300       7       2003     40 years
Former Tom Thumb - Oakdale, MN
    351       388       739       12       2003     40 years
Former Tom Thumb - Paynesville, MN
    31       334       365       10       2003     40 years
Former Tom Thumb - Pine City, MN
    83       357       440       11       2003     40 years
Former Tom Thumb - Shoreview, MN
    63       267       330       8       2003     40 years
Former Tom Thumb - Winsted, MN
    35       376       411       11       2003     40 years
Tool Crib - Duluth, MN
    130       1,886       2,016       4       2004     40 years

F-45


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                                 
                                            LIFE ON
                                            WHICH
                                            LATEST
                                            INCOME
            BUILDING &           ACCUMULATED   DATE   STATEMENT
RETAIL - continued
  LAND
  IMPROVEMENTS
  TOTAL
  DEPRECIATION
  ACQUIRED
  IS COMPUTED
West Lake Center - Forest Lake, MN
  $ 2,397     $ 5,700     $ 8,097     $ 168       2003     40 years
West Village Center - Chanhassen, MN
    5,035       15,739       20,774       475       2003     40 years
Westgate Shopping Center - St. Cloud, MN
    1,232       6,568       7,800       41       2004     40 years
 
   
 
     
 
     
 
     
 
                 
TOTAL RETAIL
  $ 22,697     $ 100,414     $ 123,111     $ 8,343       2003     40 years
 
   
 
     
 
     
 
     
 
                 
MEDICAL
                                               
Abbott Northwest - Sartell, MN
  $ 0     $ 13,866     $ 13,866     $ 552       2002     40 years
Airport Medical - Bloomington, MN
    0       4,678       4,678       190       2002     40 years
Denfeld Clinic - Duluth, MN
    541       2,796       3,337       5       2004     40 years
Edgewood Vista - Belgrade, MT
    14       439       453       52       2000     40 years
Edgewood Vista - Columbus, NE
    14       441       455       52       2000     40 years
Edgewood Vista - Duluth, MN
    390       11,319       11,709       740       2000     40 years
Edgewood Vista - East Grand Forks, MN
    25       1,405       1,430       191       1997     40 years
Edgewood Vista - Fremont, NE
    56       496       552       42       2001     40 years
Edgewood Vista - Grand Island, NE
    14       441       455       52       2000     40 years
Edgewood Vista - Hastings, NE
    14       558       572       45       2001     40 years
Edgewood Vista - Kalispell, MT
    70       518       588       41       2001     40 years
Edgewood Vista - Minot, ND
    260       6,011       6,271       979       1997     40 years
Edgewood Vista - Missoula, MT
    109       854       963       160       1997     40 years
Edgewood Vista - Omaha, NE
    89       553       642       43       2001     40 years
Edgewood Vista - Virginia, MN
    246       6,824       7,070       348       2002     40 years
Edgewood Vista - Phase II - Virginia, MN
    0       5,111       5,111       27       2004     40 years
Fresenius - Duluth, MN
    50       1,753       1,803       2       2004     40 years
Gateway Clinic - Sandstone, MN
    71       1,829       1,900       2       2004     40 years
Healtheast Med. Center - Woodbury & St. Johns, MN
    3,238       18,363       21,601       1,817       2001     40 years
Mariner Clinic - Superior, WI
    397       3,704       4,101       5       2004     40 years
Park Dental - Brooklyn, MN
    185       2,767       2,952       112       2002     40 years
Pavilion II - Duluth, MN
    2,735       16,782       19,517       22       2004     40 years
Paul Larson Clinic - Edina, MN
    351       662       1,013       26       2002     40 years
Southdale Expansion - Edina, MN
    0       12,733       12,733       200       2003     40 years
Southdale Medical Center - Edina, MN
    3,500       29,424       32,924       2,456       2001     40 years
UH Medical - St. Paul, MN
    0       7,605       7,605       314       2002     40 years
Wedgwood - Sweetwater, GA
    334       3,638       3,972       654       1996     40 years
Wells Clinic - Hibbing, MN
    177       2,726       2,903       3       2004     40 years
 
   
 
     
 
     
 
     
 
                 
TOTAL MEDICAL
  $ 12,880     $ 158,296     $ 171,176     $ 9,132                  
 
   
 
     
 
     
 
     
 
                 

F-46


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION
(in thousands)

                                                 
                                            LIFE ON
                                            WHICH
                                            LATEST
                                            INCOME
            BUILDING &           ACCUMULATED   DATE   STATEMENT
UNDEVELOPED LAND
  LAND
  IMPROVEMENTS
  TOTAL
  DEPRECIATION
  ACQUIRED
  IS COMPUTED
Andover, MN
  $ 150     $ 0     $ 150     $ 0       2003     40 years
Centerville, MN
    100       2       102       0       1999     40 years
Cottonwood Lake IV - Bismarck, ND
    264       0       264       0       2003     40 years
Inver Grove, MN
    560       3       563       0       2003     40 years
Kalispell, MT
    1,400       12       1,412       0       2003     40 years
Libby, MT
    150       1       151       0       2003     40 years
Long Prairie, MN
    150       0       150       0                  
River Falls, WI
    200       2       202       0       2003     40 years
 
   
 
     
 
     
 
     
 
                 
TOTAL UNDEVELOPED LAND
  $ 2,974     $ 20     $ 2,994     $ 0                  
 
   
 
     
 
     
 
     
 
                 
TOTAL
  $ 110,113     $ 993,315     $ 1,103,428 (1)   $ 100,250                  
 
   
 
     
 
     
 
     
 
                 

(1)     The aggregate cost of land, building and improvements for federal income tax purposes is approximately $925 million.

F-47


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule III
REAL ESTATE AND ACCUMULATED DEPRECIATION

Reconciliations of total real estate carrying value for the three years ended April 30, 2004, 2003, and 2002 are as follows:

                         
    (in thousands)
    2004
  2003
  2002
Balance at beginning of year
  $ 919,781     $ 740,319     $ 591,637  
Additions during year
                       
Commercial Real Estate
    129,100       170,509       119,329  
Residential Real Estate
    41,200       3,938       23,951  
Undeveloped Land
    0       2,760       0  
Improvements and Other
    17,384       14,574       8,708  
 
   
 
     
 
     
 
 
 
  $ 1,107,465     $ 932,100     $ 743,625  
Deductions during year
                       
Cost of Real Estate Sold
    (3,975 )     (11,908 )     (3,306 )
Reclassification
    0       (411 )     0  
Impairment charge
    (62 )     0       0  
 
   
 
     
 
     
 
 
Balance at close of year
  $ 1,103,428     $ 919,781     $ 740,319  
 
   
 
     
 
     
 
 

Reconciliations of accumulated depreciation/amortization for the three years ended April 30, 2004, 2003, and 2002, are as follows:

                         
    (in thousands)
    2004
  2003
  2002
Balance at beginning of year
  $ 75,639     $ 58,926     $ 44,093  
Additions during year
                       
Provisions for depreciation
    25,088       19,606       15,515  
Deductions during year
                       
Accumulated depreciation/amortization on real estate sold
    (477 )     (2,893 )     (682 )
 
   
 
     
 
     
 
 
Balance at close of year
  $ 100,250     $ 75,639     $ 58,926  
 
   
 
     
 
     
 
 

F-48


Table of Contents

INVESTORS REAL ESTATE TRUST AND SUBSIDIARIES
April 30, 2004

Schedule IV
INVESTMENTS IN MORTGAGE LOANS ON REAL ESTATE

                                                     
                        (in thousands)
                                                Prin. Amt
                                                of Loans
            Final               Face   Carrying   Subject
    Interest   Maturity   Payment   Prior   Amt. of   Amt. of   to Delinquent
    Rate
  Date
  Terms
  Liens
  Mortgages
  Mortgages
  Prin. or Int.
First Mortgage
                                                   
Martin Property – Pioneer Seed
                  Monthly/                                
 
    6.00 %     05/01/09     Balloon         $ 475     $ 475        
 
                  Monthly/                                
Nebraska Orthopaedic
    4.75 %     09/30/04     Balloon           4,249       4,249        
 
                               
 
     
 
         
 
                              $ 4,724     $ 4,724          
Junior Mortgage
                                                   
 
                  Monthly/                                
C. Grueber - Cottage Grove
    7.50 %     10/04/07     Balloon         $ 200     $ 194        
 
                               
 
     
 
         
 
                              $ 4,924     $ 4,918          
 
                               
 
     
 
         
Less:
                                                   
Unearned Discounts
                                      $ 0          
Deferred Gain from Property Dispositions
                                        0          
Allowance for Loan Losses
                                        (25 )        
 
                                       
 
         
 
                                      $ 4,893          
 
                                       
 
         
                         
    (in thousands)
    2004
  2003
  2002
MORTGAGE LOANS RECEIVABLE, BEGINNING OF YEAR
  $ 1,183     $ 3,953     $ 1,037  
New participations in and advances on mortgage loans
    7,100       1,024       3,200  
 
   
 
     
 
     
 
 
 
  $ 8,283     $ 4,977     $ 4,237  
Collections
    (3,232 )     (3,794 )     (284 )
Transferred to other assets
    (158 )     0       0  
 
   
 
     
 
     
 
 
MORTGAGE LOANS RECEIVABLE, END OF YEAR
  $ 4,893     $ 1,183     $ 3,953  
 
   
 
     
 
     
 
 

F-49