ILM SENIOR LIVING INC /VA
PRER14A, 2000-02-01
REAL ESTATE INVESTMENT TRUSTS
Previous: MESIROW ASSET MANAGEMENT INC, 13F-HR, 2000-02-01
Next: ILM SENIOR LIVING INC /VA, SC 13E3/A, 2000-02-01



<PAGE>


                            REVISED PRELIMINARY COPY
                            SCHEDULE 14A INFORMATION
                PROXY STATEMENT PURSUANT TO SECTION 14(A) OF THE
                  SECURITIES EXCHANGE ACT OF 1934, AS AMENDED



Filed by Registrant:                          /x/
Filed by a Party other than the Registrant:   / /

Check the appropriate box:

     /x/  Preliminary Proxy Statement
     / /  Confidential, for Use of the Commission Only (as permitted by Rule
          14a-6(e)(2))
     / /  Definitive Proxy Statement
     / /  Definitive Additional Materials
     / /  Soliciting Materials Pursuant to ss. 240.14a-11(c) or ss. 240.14a-12

                            ILM SENIOR LIVING, INC.
                (NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                            ILM SENIOR LIVING, INC.
                   (NAME OF PERSON(S) FILING PROXY STATEMENT)

Payment of Filing Fee (Check the appropriate box):

     / /  No fee required.

     /x/  Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and
          0-11.

           1) Title of each class of securities to which transaction applies:
              common stock, $.01 par value, of ILM Senior Living, Inc. (ILM
              Common Stock).

           2) Aggregate number of securities to which transaction applies:
              7,520,100 shares of ILM Common Stock.

           3) Per unit price or other underlying value of transaction computed
              pursuant to Exchange Act Rule 0-11. The fee has been calculated as
              follows:


              Pursuant to Rule 0-11(c)(1) under the Exchange Act, a fee of
              $19,942.30 was paid to the Commission together with the filing of
              the Registrant's preliminary proxy materials on April 19, 1999.


          4)  Proposed maximum aggregate value of transaction: $97,018,000.

          5)  Total fee paid herewith: -0-.


     /x/  Fee previously paid.

     / /  Check box if any part of the fee is offset as provided by Exchange Act
          Rule 0-11(a)(2) and identify the filing for which the offsetting fee
          was paid previously. Identify the previous filing by registration
          statement number, or the Form or Schedule and the date of its filing.

        1) Amount Previously Paid:

        2) Form, Schedule or Registration Statement No.:

        3) Filing Party:

        4) Date Filed:

<PAGE>


                            REVISED PRELIMINARY COPY
                            ILM SENIOR LIVING, INC.
                        8180 GREENSBORO DRIVE, SUITE 850
                             MCLEAN, VIRGINIA 22102
                                 (888) 257-3550



                               February   , 2000


Dear ILM Shareholders:


     Your Board of Directors has unanimously approved the merger of ILM Senior
Living, Inc. with a 100% owned subsidiary of Capital Senior Living Corporation.
Capital is one of the nation's largest developers and operators of senior living
communities and has successfully managed ILM's properties since July 1996.



     In the merger you will receive $12.90 in cash for each share of ILM common
stock you own and your former shares of ILM common stock will be canceled.
Accordingly, after the merger you no longer will have any ownership interest in
ILM and you will not participate in the potential future earnings and growth of
the company.



     We have described the details of the merger in the accompanying proxy
statement and encourage you to read the proxy statement and the appendices to
that document carefully and in their entirety before deciding how to vote on the
merger.


     Before we can complete the merger, you must vote to approve the
transaction. A vote "FOR" the merger by the holders of at least 66-2/3% of the
outstanding ILM common stock is required for the merger to occur.


     We have studied with our attorneys and financial advisors the terms,
conditions, timing and effects of the merger, and we have reviewed and
considered alternatives to the merger. We have received written opinions from a
nationally recognized investment banking firm stating that the $12.90 to be paid
to you in cash in the merger for each share of ILM common stock you own is fair
to you, from a financial point of view. You can find the full text of the
written opinion dated the date of the attached proxy statement in Appendix B at
the back of the proxy statement. Please read the opinion carefully and in its
entirety.


     AFTER CAREFUL CONSIDERATION OF A NUMBER OF FACTORS AND CIRCUMSTANCES WHICH
ARE DESCRIBED IN THE ATTACHED PROXY STATEMENT, YOUR BOARD OF DIRECTORS HAS
DETERMINED THAT THE MERGER IS FAIR TO YOU AND IN YOUR BEST INTERESTS AND THAT
THE MERGER IS ADVISABLE. YOUR BOARD OF DIRECTORS HAS ADOPTED THE MERGER
AGREEMENT AND RECOMMENDS THAT YOU VOTE "FOR" APPROVAL OF THE MERGER AGREEMENT.


     TO PROPERLY VOTE YOUR SHARES you can use the enclosed proxy card or attend
the special meeting that will be held specifically for this very important vote.
The special meeting will be held at 10:00 a.m., local time, on April   , 2000 at
the Key Bridge Marriott Hotel, Arlington, Virginia       .


     If you use the enclosed proxy card, please complete, sign and date it and
return it to us in the enclosed envelope as soon as possible. The envelope
requires no postage if mailed in the United States.

     YOUR VOTE IS VERY IMPORTANT. To approve the merger, you must indicate a
"FOR" vote by following the instructions appearing on the enclosed proxy card.
IF YOU DO NOT VOTE, IT WILL COUNT AS A VOTE AGAINST THE MERGER.


                                                         Sincerely,


                                               /s/ J. WILLIAM SHARMAN, JR.
                                         ---------------------------------------
                                                   J. William Sharman, Jr.
                                             Chairman of the Board of Directors,
                                                President and Chief Executive
                                                         Officer


THE MERGER HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE
COMMISSION NOR HAS THE COMMISSION PASSED UPON THE FAIRNESS OR MERITS OF SUCH
TRANSACTION NOR UPON THE ACCURACY OR ADEQUACY OF THE INFORMATION CONTAINED IN
THIS DOCUMENT. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.


THE ATTACHED PROXY STATEMENT DATED FEBRUARY   , 2000 IS FIRST BEING MAILED TO
SHAREHOLDERS ON OR ABOUT FEBRUARY   , 2000.


<PAGE>


                            REVISED PRELIMINARY COPY
                            ILM SENIOR LIVING, INC.
                        8180 GREENSBORO DRIVE, SUITE 850
                             MCLEAN, VIRGINIA 22102
                                 (888) 257-3550


                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

Dear ILM Shareholders:


     We invite you to attend a special meeting of the shareholders of ILM Senior
Living, Inc. to be held at 10:00 a.m., local time, on April   , 2000 at the Key
Bridge Marriott Hotel, Arlington, Virginia       . The special meeting will be
held for the following very important purposes:


          1. To consider and vote upon a proposal to approve the Amended and
     Restated Agreement and Plan of Merger dated October 19, 1999, among ILM
     Senior Living, Inc., a Virginia finite-life corporation, Capital Senior
     Living Corporation, a Delaware corporation, and Capital Senior Living
     Acquisition, LLC, a Delaware limited liability company, whereby ILM will be
     merged with Capital Acquisition; and

          2. To transact such other business as may properly be presented at the
     special meeting or any adjournment or postponement of the special meeting.

     These items of business are described for you in detail in the attached
proxy statement and in the appendices to the attached document. We encourage you
to read these materials very carefully and in their entirety.


     Only holders of record of ILM common stock at the close of business on
February   , 2000 are entitled to notice of and to vote at the special meeting
or any adjournment or postponement of the special meeting. A list of holders
eligible to vote at the special meeting will be available for inspection at the
special meeting and for a period of 10 days prior to the special meeting during
regular business hours at ILM's address indicated above.


     AFTER CAREFUL CONSIDERATION OF A NUMBER OF FACTORS AND CIRCUMSTANCES WHICH
ARE DESCRIBED IN THE ATTACHED PROXY STATEMENT, YOUR BOARD OF DIRECTORS HAS
DETERMINED THAT THE MERGER IS FAIR TO YOU AND IN YOUR BEST INTERESTS AND THAT
THE MERGER IS ADVISABLE. YOUR BOARD OF DIRECTORS HAS ADOPTED THE MERGER
AGREEMENT AND RECOMMENDS THAT YOU VOTE "FOR" APPROVAL OF THE MERGER AGREEMENT.

     PLEASE DO NOT SEND US YOUR ILM STOCK CERTIFICATES AT THIS TIME.

                                               BY ORDER OF YOUR BOARD OF
                                                 DIRECTORS

                                             /s/ J. WILLIAM SHARMAN, JR.
                                         ---------------------------------------
                                                 J. William Sharman, Jr.
                                           Chairman of the Board of Directors,
                                          President and Chief Executive Officer


McLean, Virginia
February   , 2000


     IF YOU HAVE ANY QUESTIONS REGARDING THE SPECIAL MEETING OR THE ATTACHED
PROXY STATEMENT, PLEASE CALL OUR PROXY SOLICITOR, D.F. KING & CO. INC., AT
1-800-735-3591.

<PAGE>

                               TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                                                             PAGE
                                                                                                             ----
<S>                                                                                                          <C>
QUESTIONS AND ANSWERS ABOUT THE MERGER.....................................................................     1
SUMMARY....................................................................................................     3
   The Parties in the Merger...............................................................................     3
      Capital Senior Living Corporation....................................................................     3
      ILM Senior Living, Inc...............................................................................     3
   The Merger..............................................................................................     3
      The Payment You Will Receive for Your Shares of ILM Stock............................................     3
      The Merger Agreement.................................................................................     3
      There Are Conditions to Completing the Merger........................................................     3
      Termination of the Merger Agreement..................................................................     4
      Termination Fees.....................................................................................     4
   Our Recommendation to You...............................................................................     5
   Vote Required...........................................................................................     5
   Purposes and Reasons for the Merger.....................................................................     5
   Opinion of Our Financial Advisor........................................................................     6
   Payments Previously Made and to be Made to Our Financial Advisors.......................................     6
   Conduct of ILM's Business if the Merger is Not Completed................................................     7
   Plans and Proposals of ILM and Capital..................................................................     7
   You Have No Appraisal Rights............................................................................     7
   U.S. Federal Income Tax Consequences....................................................................     7
   Accounting Treatment....................................................................................     7
   Conflicts of Interest of ILM Management.................................................................     8
   Financing of the Merger.................................................................................     8
   Litigation Pertaining to the Merger.....................................................................     8
   Concurrent ILM II Merger................................................................................     8
   Merger Procedures.......................................................................................     8
ILM'S CORPORATE STRUCTURE..................................................................................     9
SELECTED HISTORICAL FINANCIAL DATA.........................................................................    10
There is No Established Market for ILM's Common Stock; Dividend History....................................    12
THE SPECIAL MEETING........................................................................................    13
      Purpose of Special Meeting...........................................................................    13
      Record Date for the Special Meeting..................................................................    13
      Vote Required for Approval of the Merger Agreement...................................................    13
      Proxies; Solicitation and Revocation.................................................................    13
      Beneficial Ownership by Directors....................................................................    15
      People with Disabilities.............................................................................    15
      Confidential Voting..................................................................................    15
      Solicitation of Proxies by Soliciting Agent..........................................................    15
      Annual Meeting.......................................................................................    15
WHERE YOU CAN FIND MORE INFORMATION........................................................................    16
      A Very Important Warning About Our Forward-Looking Statements........................................    16
SPECIAL FACTORS............................................................................................    18
   The Merger..............................................................................................    18
</TABLE>


                                      (i)

<PAGE>


<TABLE>
<CAPTION>
                                                                                                             PAGE
                                                                                                             ----
<S>                                                                                                          <C>
   History.................................................................................................    18
   Background of the Merger................................................................................    26
   Recommendation of the ILM Board.........................................................................    49
   Purposes, Alternatives, Timing and Reasons for the Merger...............................................    52
   Determination of Merger Consideration...................................................................    53
   Opinion of Cohen & Steers...............................................................................    54
   Plans and Proposals of ILM and Capital..................................................................    62
   Present Intentions and Recommendations of Certain Persons with Regard to the Merger.....................    63
   Conduct of ILM's Business if the Merger is not Completed................................................    63
   Interests of Certain Persons in the Merger..............................................................    63
   No Independent Committee................................................................................    64
   The Merger Agreement....................................................................................    64
      The Merger...........................................................................................    65
      Effective Time.......................................................................................    65
      Conversion of Shares.................................................................................    65
      Exchange of Certificates.............................................................................    65
      Representations and Warranties.......................................................................    66
      Conduct of ILM's Business Prior to the Merger........................................................    67
      Conduct of Capital's Business Prior to the Merger....................................................    68
      Conditions to Completing the Merger..................................................................    68
      No Solicitation of Alternative Transactions..........................................................    69
      Termination of the Merger Agreement..................................................................    70
      Termination Fees; Reimbursement of Expenses..........................................................    71
   Proxy Statement; The Special Meeting....................................................................    72
   Accounting Treatment....................................................................................    72
   Simultaneous ILM II Merger..............................................................................    72
MATERIAL FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER.....................................................    73
   Federal Income Tax Consequences of the Merger...........................................................    73
      Tax Characterization of the Merger to ILM............................................................    73
      Tax Consequences to ILM Shareholders.................................................................    73
      Back-up Withholding Requirements.....................................................................    73
      Alien Holders........................................................................................    74
COSTS AND FINANCING OF THE MERGER..........................................................................    75
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF ILM...............    76
   General.................................................................................................    76
   Liquidity and Capital Resources.........................................................................    76
   Growth Strategies.......................................................................................    78
   Year 2000...............................................................................................    79
   Results of Operations...................................................................................    79
      Three Months Ended November 30, 1999 Compared to Three Months Ended
      November 30, 1998....................................................................................    79
      1999 Compared to 1998................................................................................    80
      1998 Compared to 1997................................................................................    81
</TABLE>


                                      (ii)

<PAGE>

<TABLE>
<CAPTION>
                                                                                                             PAGE
                                                                                                             ----
<S>                                                                                                          <C>
CERTAIN INFORMATION WITH RESPECT TO ILM....................................................................    82
   General.................................................................................................    82
   Properties..............................................................................................    82
   Asset Management........................................................................................    84
   Legal Proceedings.......................................................................................    84
   Competition.............................................................................................    86
   Regulations.............................................................................................    86
   Employees...............................................................................................    87
   Insurance...............................................................................................    87
DIRECTORS AND EXECUTIVE OFFICERS...........................................................................    88
SHAREHOLDER PROPOSALS......................................................................................    92
OTHER MATTERS..............................................................................................    92
EXPERTS....................................................................................................    92
NO APPRAISAL RIGHTS........................................................................................    92
</TABLE>

                               LIST OF APPENDICES

<TABLE>
<S>                <C>
Appendix A         Previously Filed
Appendix B         Previously Filed
Appendix C         Form of Solicitation Agreement
Appendix D         Form of Proxy
</TABLE>

                                     (iii)
<PAGE>

                     QUESTIONS AND ANSWERS ABOUT THE MERGER

1. Q: WHO IS SOLICITING MY PROXY?

   A: ILM's Board of Directors.

2. Q: WHAT AM I BEING ASKED TO VOTE ON?

   A: You are being asked to vote to approve a merger agreement so that ILM will
be merged with a 100% owned subsidiary of Capital Senior Living Corporation.

3. Q: WHO IS CAPITAL?

   A: Capital is one of the largest developers and operators of senior living
communities in the United States, in terms of resident capacity. Capital has
been the manager of ILM's senior living communities since 1996.

4. Q: WHAT WILL I RECEIVE IN THE MERGER FOR EACH OF MY SHARES?

   A: You will receive $12.90 in cash for each share of your ILM common stock.
No interest will be paid on this amount.

5. Q: WHAT DO I NEED TO DO NOW?

   A: Please sign, date and complete your proxy card and return it in the
enclosed envelope so that your shares of ILM common stock can be represented at
the special meeting. The envelope requires no postage if mailed in the United
States.

6. Q: IF MY SHARES ARE HELD IN "STREET NAME" BY MY BROKER, WILL MY BROKER VOTE
MY SHARES FOR ME?

   A: Your broker will vote your shares ONLY if you instruct your broker how to
vote. Your broker should mail information to you that will explain how to give
instructions to your broker.

7. Q: CAN I CHANGE MY VOTE AFTER I HAVE MAILED IN MY SIGNED PROXY CARD?

   A: Yes. Just send by mail a written revocation or a later-dated, completed
and signed proxy card before the special meeting or simply attend the special
meeting and vote in person. You may not change your vote by facsimile or
telephone.

8. Q: WHAT IF I DON'T SEND BACK A PROXY CARD OR VOTE MY SHARES OF ILM STOCK IN
PERSON AT THE SPECIAL MEETING?

   A: If you don't return your proxy card or vote your shares of ILM stock at
the special meeting, each share of your stock will be treated as a vote AGAINST
the merger.

9. Q: SHOULD I SEND IN MY CERTIFICATES NOW?

     A: No. If the merger is completed, you will receive detailed written
instructions for delivering your ILM stock certificates.

10. Q: WHAT VOTE IS REQUIRED TO APPROVE THE MERGER AGREEMENT?

     A: A "FOR" vote by the holders of at least 66-2/3% of the outstanding ILM
common stock is required to approve the merger agreement.

                                       1

<PAGE>

11. Q: WHAT HAPPENS IF THE MERGER IS NOT COMPLETED BY SEPTEMBER 30, 2000?

     A: The merger agreement will terminate, unless the September 30, 2000
expiration date is waived by the parties. There is no requirement or present
intention to waive the September 30, 2000 expiration date.

12. Q: WILL I HAVE APPRAISAL RIGHTS IN THE MERGER?

     A: No. You will not have any right to dissent from the merger and receive a
value for your shares of ILM common stock determined by a court.

13. Q: WHEN WILL I RECEIVE THE MERGER CONSIDERATION?


     A: If the merger is completed you will receive $12.90 in cash for each
share of ILM common stock you own, promptly after we receive from you a properly
completed letter of transmittal together with your stock certificates or, if you
do not own any physical stock certificates, promptly after we receive your
properly completed letter of transmittal and electronic transfer of your ILM
common stock.


14. Q: HOW WILL I KNOW THE MERGER OCCURRED?

     A: ILM and Capital will make a public announcement and you will receive
notice of such fact by mail.

15. Q: ARE THERE ANY SIGNIFICANT RISKS IN THE MERGER THAT I SHOULD BE AWARE OF?


     A: Yes. There are significant risks involved with the merger. Before making
any decision on how to vote on the merger or whether to vote, we encourage you
to read carefully and in its entirety the "Special Factors--Interests of Certain
Persons in the Merger" section of this document beginning on page 63.


16. Q: WHAT HAPPENED TO THE PREVIOUSLY ANNOUNCED FEBRUARY 7, 1999 MERGER
AGREEMENT WHICH PROVIDED FOR CASH AND PREFERRED STOCK MERGER CONSIDERATION?

     A: That agreement has been terminated and replaced by the current merger
agreement described in this document which provides for merger consideration
payable exclusively in cash.


17. Q: WHAT HAPPENS TO MY ILM COMMON STOCK DIVIDENDS AFTER THE MERGER?


     A: You no longer will receive any dividends after the merger is completed
because you no longer will be an ILM shareholder and you will not become a
Capital shareholder.

                                       2

<PAGE>

                                    SUMMARY


      THE FOLLOWING SUMMARY HIGHLIGHTS VERY IMPORTANT INFORMATION CONTAINED
ELSEWHERE IN THIS PROXY STATEMENT BUT DOES NOT CONTAIN ALL OF THE INFORMATION IN
THIS PROXY STATEMENT THAT IS IMPORTANT TO YOUR VOTING DECISION.



      YOU SHOULD CAREFULLY READ THIS ENTIRE DOCUMENT AND ALL OF THE ATTACHED
DOCUMENTS. SEE "WHERE YOU CAN FIND MORE INFORMATION" ON PAGE 16.


THE PARTIES IN THE MERGER

   CAPITAL SENIOR LIVING CORPORATION
      14160 Dallas Parkway, Suite 300
      Dallas, Texas 75240
      (972) 770-5600

      Capital is one of the largest developers and operators of senior living
communities in the United States, in terms of resident capacity.


      Capital Senior Living Acquisition, LLC is a Delaware limited liability
company that is 100% owned by Capital and was formed primarily to effect the
merger.



      Capital Acquisition has the same address and phone number as Capital
referred to above.


   ILM SENIOR LIVING, INC.
      8180 Greensboro Drive, Suite 850
      McLean, Virginia 22102
      (888) 257-3550


      ILM and its subsidiaries own eight senior living communities in seven
states with a total capacity of approximately 1,335 residents. The ILM senior
living communities have been managed by Capital since 1996.


THE MERGER


      If ILM's shareholders approve the merger and all conditions to the merger
are met, ILM will be merged into Capital Acquisition and ILM's separate
corporate existence will terminate.



      After the merger you no longer will have any ownership interest in ILM and
you no longer will participate in the potential future earnings and growth of
ILM.



   THE PAYMENT YOU WILL RECEIVE IN THE MERGER FOR YOUR SHARES OF ILM COMMON
   STOCK (SEE PAGE 65)



      After the merger occurs you will receive $12.90 in cash for each share of
ILM common stock you own. No interest will be paid on that amount.



   THE MERGER AGREEMENT (SEE PAGE 64)


      The merger agreement is attached to this document as Appendix A. We
encourage you to read the merger agreement carefully and in its entirety because
it is the legal document that governs all of the terms and conditions of the
merger.


   THERE ARE CONDITIONS TO COMPLETING THE MERGER (SEE PAGE 68)


      Completion of the merger depends on satisfying a number of conditions.
These conditions include the:


      o approval of the merger agreement by the holders of at least 66-2/3% of
        the outstanding ILM common stock;



      o receipt of all authorizations, consents and approvals from government
        authorities which are important to the business and operations of the
        parties;


                                       3

<PAGE>


      o absence of any government or court order preventing or significantly
        delaying the merger;


      o accuracy of the representations and warranties made by the parties in
        the merger agreement;


      o performance by the parties of their respective obligations under the
        merger agreement;



      o receipt of all consents and approvals necessary for Capital to become
        the owner of ILM's business after the merger; and



      o receipt by Capital of all funds necessary to pay to you in the merger
        $12.90 in cash for each share of ILM common stock you own.



   TERMINATION OF THE MERGER AGREEMENT (SEE PAGE 70)


      The merger agreement can be terminated:


      o by ILM and Capital if we mutually agree to do so;


      o by ILM or Capital, if:


         -- any government or court order prevents the merger from occurring;


         -- ILM's shareholders do not approve the merger agreement by September
            29, 2000; or

         -- the merger is not completed by September 30, 2000.

      o by Capital, if:


         -- the ILM Board withdraws or changes its recommendation to you to
            approve the merger agreement with Capital;



         -- the ILM Board approves or recommends that you vote to approve a
            transaction involving the sale of ILM to a party other than Capital
            on terms financially superior to the merger with Capital;



         -- ILM signs an agreement for a transaction to merge ILM with or sell
            ILM to a party other than Capital;


         -- ILM violates the merger agreement or its representations and
            warranties in the merger agreement are inaccurate; or

         -- there has been or there is likely to be a significant negative
            change in ILM's business, operations or condition.

      o by ILM, if:


         -- ILM signs an agreement for a transaction involving the sale of ILM
            to a party other than Capital on terms financially superior to the
            merger with Capital;


         -- Capital violates the merger agreement or its representations and
            warranties in the merger agreement are inaccurate;


         -- Capital fails to complete the merger for any reason after all
            conditions to do so are met under the merger agreement; or



         -- significant negative change in Capital's business, operations or
            condition occurs or is likely to occur.



   TERMINATION FEES (SEE PAGE 71)


      ILM must pay Capital a fee of $3,835,600, plus reimburse Capital for up to
$2.0 million of its expenses, if:

                                       4

<PAGE>


      o the merger agreement is terminated by Capital because the ILM Board
        withdraws or changes its recommendation to you to approve the merger
        agreement;



      o the merger agreement is terminated by Capital because the ILM Board
        approves or recommends that you vote to approve a transaction involving
        the sale of ILM to a party other than Capital on terms financially
        superior to the merger with Capital;



      o the merger agreement is terminated by Capital because ILM signs an
        agreement for a transaction to merge ILM with or sell ILM to a party
        other than Capital;



      o the merger agreement is terminated by ILM because it signs an agreement
        for a transaction involving the sale of ILM to a party other than
        Capital on terms financially superior to the merger with Capital; or



      o the merger agreement is terminated by Capital because ILM violates its
        agreement not to initiate corporate transactions with parties other than
        Capital and a corporate transaction involving ILM and a party other than
        Capital is completed within 16 months after Capital terminates the
        merger agreement.



      Capital must pay ILM a fee of $850,000 if ILM terminates the merger
agreement because Capital fails for any reason to complete the merger after all
conditions for completion of the merger have been met.



      Neither Capital nor ILM is entitled to receive any termination fees or
reimbursement of expenses if they fail to meet their obligations under the
merger agreement or any of their representations or warranties in the merger
agreement are inaccurate.



OUR RECOMMENDATION TO YOU (SEE PAGE 49)


      After careful consideration of a number of factors and circumstances which
are described in this proxy statement, your Board of Directors has determined
that the merger is fair to you and in your best interests and that the merger is
advisable.


      Your Board of Directors has adopted the merger agreement and we recommend
that you vote "FOR" approval of the merger agreement.


VOTE REQUIRED (SEE PAGE 13)


      Approval of the merger agreement requires the affirmative vote of the
holders of not less than 66-2/3% of the outstanding ILM common stock.



PURPOSES AND REASONS FOR THE MERGER (SEE PAGE 49)



      Your Board of Directors considered a number of factors when it adopted the
merger agreement. Those factors included:



      o the strategic financial alternatives available to ILM to maximize the
        value of your shares of ILM common stock;



      o the overall consolidation trend in the assisted living industry;


      o ILM's financial condition, liquidity and profitability;


      o the likelihood of completing the merger with Capital;



      o the lack of any viable transactions with parties other than Capital
        having terms financially superior to the merger with Capital;


      o ILM's finite-life status;

                                       5

<PAGE>


      o The opinion of ILM's financial advisor, Cohen & Steers Capital Advisors
        LLC, that the $12.90 in cash to be paid to you in the merger for each
        share of ILM common stock you own is fair to you, from a financial point
        of view;



      o the requirement for approval of the merger agreement by the holders of
        at least 66-2/3% of the outstanding ILM common stock;



      o ILM's strengths and weaknesses as an independent public company;



      o general economic, industry and market conditions;



      o the matters described on page 61 of this proxy statement under
        "Interests of Certain Persons in the Merger;"


      o the fully taxable nature of the merger;


      o ILM's termination fee and expense reimbursement obligations to Capital;



      o Capital's commitment to obtain all funds necessary to pay to you in the
        merger $12.90 in cash for each share of ILM common stock you own;



      o ILM's historical relationships and commercial arrangements with Capital;



      o the lack of any burdensome regulatory requirements for completion of the
        merger;



      o the likelihood of the merger with Capital succeeding;



      o the termination of dividend payments on your shares of ILM common stock;


      o the simplicity of paying you cash in the merger;



      o the perceived going concern value of ILM; and



      o Capital's limited right of first and last offer covering ILM's
        properties.



      The purpose of the merger is to sell to Capital 100% of your ILM common
stock and for Capital to acquire 100% control of ILM.



OPINION OF OUR FINANCIAL ADVISOR (SEE PAGE 53)



      Cohen & Steers delivered to ILM's Board written opinions stating that the
$12.90 per share in cash to be received by you in the merger for each share of
ILM common stock you own was fair to you, from a financial point of view.



      The full text of Cohen & Steers' opinion dated the date of this proxy
statement, which states the assumptions made, the matters considered and the
limitations on Cohen & Steers' review, is attached as Appendix B to this proxy
statement and should be read by you carefully and in its entirety.



PAYMENTS PREVIOUSLY MADE AND TO BE MADE TO OUR FINANCIAL ADVISORS (SEE PAGE 62)



      ILM paid $125,000 to Cohen & Steers for its opinion that the $12.90 in
cash to be paid to you in the merger for each share of ILM common stock you own
was fair to you, from a financial point of view.



      In connection with the previous February 7, 1999 merger agreement between
ILM and Capital, ILM paid $180,000 to Schroder & Co. Inc., ILM's former
financial advisor, for various financial advisory services relating to the


                                       6

<PAGE>


transactions contemplated under that agreement.



      The February 7, 1999 merger transaction was terminated on October 19, 1999
- -- which was the date on which the current merger agreement was signed.



      Cohen & Steers will receive an additional $900,000 from ILM and ILM II
upon completion of the merger with Capital. ILM and Cohen & Steers will prorate
that amount if the ILM merger is consummated but the ILM II merger is not
consummated, or vice versa.



CONDUCT OF ILM'S BUSINESS IF THE MERGER IS NOT COMPLETED (SEE PAGE 63)



      If the Merger is not completed ILM intends to operate its business as
presently operated and, because ILM is a finite-life entity, the ILM Board will
continue to review ILM's strategic financial alternatives to maximize the value
of your common stock and re-evaluate ILM's finite-life status on a
month-to-month basis.



PLANS AND PROPOSALS OF ILM AND CAPITAL (SEE PAGE 62)



      After the merger ILM's corporate existence will end and all of its assets
and liabilities will be owned and become the obligations of Capital Acquisition.



      Capital has advised ILM that it does not have any specific plans,
proposals or agreements involving the liquidation or sale of ILM's properties or
involving any mergers or reorganizations of ILM or its assets after the merger
is completed.



      Capital also has informed ILM that it has no specific plans, proposals or
agreements to change the day-to-day management or operation of ILM's business
after the merger is completed.



YOU HAVE NO APPRAISAL RIGHTS (SEE PAGE 92)



      You will not have any right to object to the merger and receive a
judicially determined value for your shares of ILM common stock.



U.S. FEDERAL INCOME TAX CONSEQUENCES (SEE PAGE 73)



      For U.S. federal income tax purposes, the merger will be treated as a sale
of ILM's assets to Capital followed by the termination of ILM's existence. As an
ILM shareholder you will recognize gain or loss for tax purposes equal to the
difference between (i) $12.90 for each share of your ILM common stock and
(ii) the amount of your adjusted cost of each share of your ILM common stock as
determined under applicable tax laws.



      Any gain or loss will be treated as a long-term capital gain or loss if at
the time of the merger you have held your ILM common stock for more than
12 months. Under U.S. federal income tax law long-term capital gains are taxable
at a maximum rate of 20% for individuals and 35% for corporations. You also may
be subject to state and local taxes.



      DETERMINING THE TAX CONSEQUENCES OF THE MERGER TO YOU MAY DEPEND UPON YOUR
PERSONAL CIRCUMSTANCES. YOU ARE URGED TO CONSULT WITH YOUR TAX ADVISOR TO
UNDERSTAND HOW THE MERGER MAY AFFECT YOU FROM A TAX POINT OF VIEW.



ACCOUNTING TREATMENT (SEE PAGE 72)



      For accounting and financial reporting purposes the merger will be
accounted for in accordance with the "purchase method" of accounting.


                                       7

<PAGE>


CONFLICTS OF INTEREST OF ILM MANAGEMENT (SEE PAGE 63)



      In considering the recommendation of your Board of Directors to vote for
approval of the merger agreement you should know that certain directors of ILM
have relationships or interests in the merger that are different from or in
addition to your interests as a shareholder:



      o After the merger is completed the current directors of ILM will become
        members of a new advisory board of Capital and for seven years
        thereafter Capital will indemnify ILM's officers and directors against
        liabilities arising from claims made against them in their capacity as
        officers and directors of ILM.



      o Also, Capital will maintain at its expense liability insurance for the
        benefit of ILM's officers and directors for seven years following the
        merger.



      o Notwithstanding ILM's long-standing relationship with Capital and
        certain of its executive officers, directors and controlling
        shareholders, neither ILM nor your Board of Directors appointed or hired
        a special representative to negotiate the terms of the merger agreement
        directly on your behalf.



      These interests and financial arrangements described may create actual or
potential conflicts with your interests as an ILM shareholder.





FINANCING OF THE MERGER (SEE PAGE 75)



      Capital has obtained the written commitment of ____________ dated February
   , 2000 to provide Capital with all funds necessary to pay to you in the
merger $12.90 in cash for each share of ILM common stock you own.



LITIGATION PERTAINING TO THE MERGER (SEE PAGE 84)



      See the description of "Legal Proceedings" on page 84 for information
concerning the class action litigation commenced against ILM and its directors
regarding matters prior to and involving the merger, and the terms and
conditions of the October 15, 1999 settlement of that litigation.



CONCURRENT ILM II MERGER (SEE PAGE 72)



      ILM II Senior Living, Inc. is a finite-life corporation with
some shareholders in common with ILM. On October 19, 1999 ILM II signed a merger
agreement with Capital very similar to the merger agreement signed by ILM and
Capital. Completion of the merger described in this proxy statement and
completion of the ILM II merger are not conditioned upon one another.



                        MERGER PROCEDURES (SEE PAGE 65)



      Shortly after completion of the merger you will receive a letter of
transmittal and instructions on how to surrender your ILM common stock for
$12.90 in cash.



      Please sign, date and complete your proxy card and return it to us in the
enclosed envelope. The envelope requires no postage if mailed in the United
States.



      PLEASE DO NOT SEND US ANY OF YOUR ILM STOCK CERTIFICATES AT THIS TIME.


                                       8

<PAGE>




                           ILM'S CORPORATE STRUCTURE



                                  [GRAPHIC]



     The chart above depicts the current organizational structure of ILM, its
affiliated entities and their relationship with Capital. ILM II Senior Living,
Inc. has an identical structure to that of ILM, with ILM II Holding, Inc. owning
the senior living communities which are subject to the mortgages held by
ILM II, and ILM II Lease Corporation leasing the senior living communities from
Holding II.


                                       9

<PAGE>

                       SELECTED HISTORICAL FINANCIAL DATA


     The following selected historical consolidated financial data of ILM with
respect to each year in the five-year period ended August 31, 1999 is derived
from the consolidated financial statements of ILM. These consolidated financial
statements have been audited by Ernst & Young LLP, ILM's independent auditors.



     The financial data of ILM for the three months ended November 30, 1999 and
1998 has been derived from ILM's unaudited consolidated financial statements for
the periods ending November 30, 1999 and 1998. The operating results for the
three and nine months ended November 30, 1999 are not necessarily indicative of
results for the full fiscal year.


     The following data should be read together with "Management's Discussion
and Analysis of Financial Condition and Results of Operations" of ILM appearing
later in this proxy statement, and also should be read together with the
consolidated financial statements of ILM and the notes thereto included at the
end of this proxy statement.


     The unaudited historical financial statement data for ILM as of
November 30, 1999 and for the three months ended November 30, 1999 have been
prepared on the same basis as the historical information in the audited
financial statements and, in the opinion of the management of ILM, contain all
adjustments, consisting only of normal recurring accruals, necessary for the
fair presentation of the results of operations for such periods.



<TABLE>
<CAPTION>
                                                    THREE MONTHS
                                                        ENDED
                                                    NOVEMBER 30,                  YEAR ENDED AUGUST 31,
                                                  -----------------   -----------------------------------------------
                                                   1999      1998      1999      1998      1997      1996      1995
                                                  -------   -------   -------   -------   -------   -------   -------
                                                              ($ IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                                               <C>       <C>       <C>       <C>       <C>       <C>       <C>
Revenues:
  Rental and other income.......................  $ 1,884   $ 1,891   $ 7,525   $ 7,222   $ 6,643   $    --   $16,239
  Interest income earned on cash equivalents....       21        22        72        98       162       129       198
                                                  -------   -------   -------   -------   -------   -------   -------
                                                    1,905     1,913     7,597     7,320     6,805       129    16,437
Expenses:
  Depreciation and
    amortization................................      401       396     1,597     1,513     1,508        --     1,581
  Management fees...............................       --        --        --        --        70        88     1,092
  Property operating expenses...................       --        --        --        --        --        --     8,626
  General and administrative....................       66       127       559       294       866       343       382
  Professional fees.............................      435       220     2,393       674       445       315       633
  Director compensation.........................       21        20        87       116        82        24        24
                                                  -------   -------   -------   -------   -------   -------   -------
                                                      923       763     4,636     2,597     2,971       770    12,338
                                                  -------   -------   -------   -------   -------   -------   -------
Operating income (loss).........................      982     1,150               4,723     3,834      (641)    4,099
Equity in income of properties securing mortgage
  loans(1)......................................       --        --                  --        --     4,756        --
                                                  -------   -------   -------   -------   -------   -------   -------
Net income......................................  $   982   $ 1,150   $ 2,961   $ 4,723   $ 3,834   $ 4,115   $ 4,099
                                                  -------   -------   -------   -------   -------   -------   -------
                                                  -------   -------   -------   -------   -------   -------   -------
Earnings per share of common stock..............  $  0.13   $  0.15   $  0.39   $  0.63   $  0.51   $  0.55   $  0.54
                                                  -------   -------   -------   -------   -------   -------   -------
                                                  -------   -------   -------   -------   -------   -------   -------
Cash dividends paid per share of common stock...  $  0.21   $  0.21   $  0.85   $  0.79   $  0.74   $  0.70   $  0.71
                                                  -------   -------   -------   -------   -------   -------   -------
                                                  -------   -------   -------   -------   -------   -------   -------
</TABLE>


                                       10

<PAGE>



<TABLE>
<CAPTION>
                                                                                            AUGUST 31,
                                                       AT NOVEMBER 30,    -----------------------------------------------
                                                           1999            1999      1998      1997      1996      1995
                                                       ----------------   -------   -------   -------   -------   -------
<S>                                                    <C>                <C>       <C>       <C>       <C>       <C>
Balance Sheet Data:
  Cash and cash equivalents.........................       $  2,278       $ 2,615   $ 2,264   $ 3,136   $ 3,010   $ 5,006
  Total assets......................................         37,203        37,962    38,910    40,033    41,453    44,211
  Equity............................................         34,411        39,027    38,459    39,658    41,368    43,217
Book value per share of common stock................           4.95          5.05
</TABLE>



<TABLE>
<CAPTION>
                                                                                            AUGUST 31,
                                                       AT NOVEMBER 30,    -----------------------------------------------
                                                           1999            1999      1998      1997      1996      1995
                                                       ----------------   -------   -------   -------   -------   -------
<S>                                                    <C>                <C>       <C>       <C>       <C>       <C>
Other Data (at end of period):
  Wholly-owned facilities...........................              7             7         7         7         7         7
  Joint venture facilities(2).......................              1             1         1         1         1         1
</TABLE>


- ------------------

(1) Balance relates to ILM's ownership interest in ILM Holding. ILM acquired
    control of ILM Holding in fiscal 1997. As a result, ILM Holding has been
    included in ILM's consolidated financial statements beginning in 1997. The
    balance was presented using the equity method of accounting in 1996 because
    ILM did not control the majority of the voting common equity of ILM Holding
    during that year, although ILM participated in 99% of the operating results.


(2) ILM is a tenant-in-common with ILM II for the Villa Santa Barbara,
    California senior living community. ILM owns a 25% undivided ownership
    interest in that community.

                                       11

<PAGE>

    THERE IS NO ESTABLISHED MARKET FOR ILM'S COMMON STOCK; DIVIDEND HISTORY

     ILM's common stock is neither listed (or admitted to unlisted trading
privileges) on a national securities exchange nor included in a U.S.
inter-dealer automated quotation system of a registered national securities
association or any other established securities market. ILM's common stock
trades irregularly ("by appointment") among available buyers and sellers and,
therefore, trading volume and price information is limited, sporadic and not
always current.


     Dividends on ILM's common stock have been declared and paid quarterly since
inception. For the fiscal year ended August 31, 1998 aggregate per share
dividends were $.79, and for the fiscal year ended August 31, 1999 aggregate per
share dividends were $.85.



     Moreover, ILM is a real estate investment trust for U.S. federal income tax
purposes and is required to distribute annually, in the form of a cash dividend,
at least 95% of its taxable income to its shareholders.


                                       12

<PAGE>

                              THE SPECIAL MEETING


     The ILM Board is using this document to solicit proxies from the holders of
ILM's common stock at the special meeting. This document and the accompanying
form of proxy was first mailed to ILM's shareholders on or about February    ,
2000.


         Purpose of Special Meeting


     The special meeting of holders of ILM common stock will be held on
April   , 2000 at 10:00 a.m., local time, at the Key Bridge Marriott Hotel,
Arlington, Virginia so that ILM's shareholders may consider and vote upon a
proposal to approve the merger agreement.


     AFTER CAREFUL CONSIDERATION OF A NUMBER OF FACTORS AND CIRCUMSTANCES WHICH
ARE DESCRIBED IN THIS PROXY STATEMENT, YOUR BOARD OF DIRECTORS HAS DETERMINED
THAT THE MERGER IS FAIR TO YOU AND IN YOUR BEST INTERESTS AND THAT THE MERGER IS
ADVISABLE. YOUR BOARD HAS ADOPTED THE MERGER AGREEMENT AND RECOMMENDS THAT YOU
VOTE "FOR" APPROVAL OF THE MERGER AGREEMENT.

         Record Date for the Special Meeting


     The ILM Board has fixed February    , 2000 as the record date for the
determination of shareholders entitled to notice of and to vote at the special
meeting. Only shareholders of record at the close of business on the record date
will be entitled to vote at the special meeting. At the close of business on the
record date, there were outstanding 7,520,100 shares of ILM common stock, each
of which is entitled to one vote on each matter properly submitted to a vote at
the special meeting. On that date, there were 4,402 holders of record of ILM
common stock. ILM common stock is the only outstanding class or series of ILM's
voting securities.


         Vote Required for Approval of the Merger Agreement

     The presence at the special meeting, in person or by proxy, of the holders
of a majority of shares of ILM common stock will constitute a quorum. A quorum
is necessary for the special meeting to be valid. The affirmative vote by the
holders of at least 66-2/3% of the outstanding shares of ILM common stock
entitled to vote is required to approve the merger agreement. The failure to
vote, either by abstention or broker non-vote, will have the same effect as a
vote against approval of the merger agreement.

         Proxies; Solicitation and Revocation

     Your ILM common stock, represented by a properly executed and unrevoked
proxy, will be voted in accordance with the directions given by you in the
proxy. PLEASE DO NOT SEND ANY CERTIFICATES REPRESENTING YOUR COMMON STOCK WITH
YOUR PROXY CARDS. A TRANSMITTAL FORM WITH INSTRUCTIONS FOR THE SURRENDER OF YOUR
ILM STOCK CERTIFICATES WILL BE MAILED TO YOU SHORTLY AFTER THE MERGER IS
COMPLETED. If you return an executed and unrevoked proxy, but do not direct ILM
on your vote, your ILM common stock represented by that proxy will be voted
"FOR" the approval of the merger agreement.

                                       13

<PAGE>

     If signed and returned, the proxy will authorize the persons named as your
appointed proxies to vote on the matters referred to in the proxy.

     You may revoke your proxy at any time before its use at the special
meeting. A proxy may be revoked by either (a) submitting to the Secretary of ILM
a written revocation or a new signed proxy bearing a later date (any written
notice revoking a proxy for the special meeting should be sent to ILM Senior
Living, Inc. at 8180 Greensboro Drive, Suite 850, McLean, Virginia 22102,
Attention: Corporate Secretary, or you may hand deliver your proxy to the
Secretary at the special meeting at or before the taking of the vote); or
(b) attending the special meeting, and voting in person. If you hold your shares
in a brokerage account and have instructed your broker how to vote, you must
follow your broker's instructions regarding how to change your vote. However, if
you hold your shares in a brokerage account, you may not vote in person at the
special meeting.

     The ILM Board does not know of any matters other than those described in
the notice of the special meeting that will be mentioned at the special meeting.
If any other matters are properly presented at the special meeting, including,
among other things, a motion to adjourn or postpone the special meeting to
another time and/or place for the purpose of soliciting additional proxies with
respect to the merger or to permit the dissemination of information regarding
any material developments relating to the merger or otherwise pertinent to the
special meeting, one or more persons named in the ILM proxy will vote the shares
represented by the proxy on such matter as determined in their discretion, but
no proxy that is voted against the merger will be voted in favor of any
adjournment or postponement to solicit additional proxies. At any subsequent
time of the special meeting, all proxies will be voted in the same manner as
they would have been voted at the original time of the special meeting (except
for any proxies which previously have been properly revoked or withdrawn), even
though they may have been properly voted on the same or any other matter at a
previously held special meeting date.


     ILM and Capital will share the costs of soliciting proxies from ILM
shareholders. In addition to soliciting proxies by mail, directors, officers and
employees of ILM may solicit proxies by telephone, in person or otherwise,
without receiving any additional compensation. Arrangements also will be made
with brokerage firms and other custodians, nominees and fiduciaries to send
solicitation materials to the beneficial owners of shares of ILM common stock
held of record by such persons, and arrangements may be made for reimbursement
of reasonable out-of-pocket expenses incurred by these persons and entities in
connection with the solicitation.


     Shares of ILM common stock represented at the special meeting but not voted
for or against the merger, such as abstentions or "broker non-votes," will be
counted in determining a quorum. A "broker non-vote" means shares represented at
the special meeting in person or by proxy by a broker or nominee where the
broker or nominee fails to vote the shares because it (1) didn't receive voting
instructions on a particular matter from the beneficial owners or person
entitled to vote and (2) does not have discretionary voting power on the matter.
If your shares of ILM common stock are held in your name and you either fail to
return your proxy card or vote in person at the special meeting, the effect will
be a vote against the merger. Also, if your shares of ILM common stock are

                                       14

<PAGE>

held in a brokerage account and you fail to instruct your broker how to vote
your shares, the effect will be a vote against the merger.

         Beneficial Ownership by Directors

     On the record date, none of the officers or directors of ILM owned any
shares of ILM common stock or any shares of Capital common stock.

         People with Disabilities

     We can provide you with reasonable assistance to help you attend the
special meeting in person if you tell us about your disability.

     If you fall into this category and plan to attend the special meeting in
person, please call or write to the secretary of ILM at least two weeks before
the special meeting at the telephone number or address stated under "Where You
Can Find More Information" on page 16.

         Confidential Voting

     Independent inspectors will count votes at the special meeting. Your
individual vote will be kept confidential from ILM unless special circumstances
exist. For example, we will receive a copy of your proxy card if you write
comments on the card.

         Solicitation of Proxies by Soliciting Agent


     D.F. King & Co. Inc., as the soliciting agent, has signed a solicitation
agreement with ILM pursuant to which it will use its best efforts to solicit ILM
shareholder approval of the merger. A copy of the soliciting agent agreement is
attached hereto as Appendix C.  D.F. King & Co. Inc. will receive commissions
equal to $6,000 in connection with its services, as well as reimbursement of its
reasonable out-of-pocket expenses (including telephone, mailing and legal
expenses), all of which will be paid equally by ILM and Capital.


         Annual Meeting


     ILM will hold an annual meeting for the election of directors in calendar
year 2000 only if the merger has not already been completed. If such meeting is
held, the deadline for receipt of a proposal to be considered for inclusion in
ILM's proxy statement for the calendar year 2000 annual meeting will be May 31,
2000.


                                       15

<PAGE>

                      WHERE YOU CAN FIND MORE INFORMATION

     This document contains important business and financial information about
ILM and Capital derived from documents that are not being delivered to you.
However, this information is available to you without charge at your oral or
written request. You can obtain these documents (other than exhibits to those
documents) by requesting them in writing, by telephone or, in the case of
Capital, by e-mail, as follows:

<TABLE>
<S>                                           <C>
ILM Senior Living, Inc.                       Capital Senior Living Corporation
8180 Greenboro Drive, Suite 850               14160 Dallas Parkway, Suite 300
McLean, Virginia 22102                        Dallas, Texas 75240
(888) 257-3550                                (972) 770-5600
                                              www.capitalsenior.com
</TABLE>


     If you would like to request documents, please do so before February 29,
2000 so you can receive them before the special meeting.


     We have not authorized anyone to give you any information or to make any
representation about ILM, Capital or the proposed merger that differs from or
adds to the information contained in this document or in the documents that ILM
and Capital have filed with the SEC. Therefore, if anyone gives you any
different or additional information, you should not rely on it.

     The information contained in this document speaks only as of the date
indicated on the cover page of this document unless the information specifically
indicates that another date applies.

     The information in this document regarding ILM is supplied by ILM and the
information in this document regarding Capital is supplied by Capital.

     ILM and Capital file annual, quarterly and special reports, proxy
statements and other information with the SEC. You can inspect and copy such
materials at the public reference facilities of the SEC located at Room 1024,
450 Fifth Street, N.W., Washington, D.C. 20549, as well as at the SEC's regional
offices at 500 West Madison Street, Suite 1400, Chicago, Illinois 60661 and 7
World Trade Center, Suite 1300, New York, New York 10048. You may also obtain
copies of such material from the SEC at existing published rates by writing to
the Public Reference Section of the SEC at, 450 Fifth Street, N.W., Washington
D.C. 20549. When requesting such materals and information from the SEC, in the
case of Capital, please reference Capital's SEC File Number "1-13445" and, in
the case of ILM, please reference ILM's SEC File number "0-18249".

     Please call the SEC at 1-800-SEC-0330 for more information on the operation
of its public reference rooms. You can also find SEC filings relating to ILM and
Capital at the SEC's website at "http://www.sec.gov."


A VERY IMPORTANT WARNING ABOUT OUR FORWARD-LOOKING STATEMENTS:


     ILM makes various forward-looking statements in this document. These
forward-looking statements are subject to many risks and uncertainties, and
there can be no certainty that such statements will prove to be correct.

                                       16

<PAGE>


     When words and expressions such as: "believes," "expects," "anticipates,"
"estimates," "plans," "intends," "objectives," "goals," "aims," "projects,"
"forecasts," "possible," "seeks," "may," "could," "should," "might," "likely,"
"enable" or similar words or expressions are used in this proxy statement, as
well as statements beginning or ending with phrases such as "in our view,"
"there can be no assurance," "although no assurance can be given" or "there is
no way to anticipate with certainty," forward-looking statements are being made
in all of these instances.



     These forward-looking statements speak as of the date of this proxy
statement.



     All subsequent written and oral forward-looking statements regarding the
merger attributable to ILM or Capital, or any person acting on their behalf, are
expressly qualified in their entirety by the cautionary statements contained or
referred to above. Neither ILM nor Capital intend to update or revise any
forward-looking statements to reflect any changes in general economic,
competitive or market conditions and developments beyond their control.


                                       17

<PAGE>

                                SPECIAL FACTORS


THE MERGER



     The merger agreement provides for the merger of ILM with Capital
Acquisition. Capital Acquisition, which is 100% owned by Capital, will be the
surviving entity in the merger and ILM's separate corporate existence will
terminate. The aggregate consideration to be paid by Capital in the merger to
the holders of ILM's outstanding common stock is $97,018,000 in cash. If the
merger is completed, each share of ILM common stock outstanding immediately
prior to the effective time of the merger automatically will be converted into
the right to receive $12.90 in cash (less applicable withholding taxes). No
interest will be paid on that amount.



     ILM and Capital intend to complete the merger as soon as possible after the
approval of the merger agreement by ILM's shareholders and after all of the
conditions contained in the merger agreement have been satisfied or, to the
extent permitted by applicable law, waived. If ILM's shareholders approve the
merger agreement it is expected that the merger will be completed during the
Spring of calendar year 2000.


HISTORY


     In 1989 PaineWebber Independent Living Mortgage Fund, Inc. was incorporated
and sponsored by PaineWebber Properties Incorporated as a finite-life
corporation for the purpose of making construction and participating mortgage
loans secured by rental housing communities for independent senior citizens. ILM
elected to qualify and be taxed as a Real Estate Investment Trust (a "REIT")
under the Internal Revenue Code of 1986, as amended. In June 1989 ILM completed
its initial public offering and invested the net proceeds therefrom in
participating mortgage loans secured by senior housing communities.



     The loans originally were made to Angeles Housing Concepts Inc. ("AHC"), a
company specializing in the development, acquisition and operation of senior
housing communities. The properties securing the ILM mortgage loans did not
generate cash flows from tenant rentals sufficient to service the mortgage
indebtedness and in February 1993 AHC announced that it was experiencing
liquidity problems that subsequently resulted in mortgage payment defaults.



     In May 1993 AHC's parent, Angeles Corporation, commenced a bankruptcy case
under title 11 of the United States Code. Pursuant to a settlement agreement
entered into and approved by the bankruptcy court in April 1994 ILM's
predecessor became the owner (indirectly through its subsidiaries) of the senior
housing communities presently comprising the ILM portfolio.



     The terms of ILM's articles of incorporation provide for the liquidation of
ILM not later than December 31, 1999, subject to extension to any date from and
after December 31, 1999 through and including December 31, 2014 if ILM's Board
determines that such liquidation would result in net sale proceeds not
reflective (or less than) the value of ILM's properties.



     The original December 31, 1999 liquidation date is now subject to extension
on a month-to-month basis by ILM's Board pursuant to action taken at a special
meeting of the Board convened on November 16, 1999 at which Messrs. J. William
Sharman, Jr., Jeffry A. Dwyer and Carl J. Schramm were present.


                                       18

<PAGE>


     From April 1994 to July 1996, AHC was the property manager for ILM and
ILM II. As described later in this proxy statement, AHC was terminated as
property manager in July 1996.



     In March 1995 ILM received an unsolicited expression of interest from
Columbia Pacific Management, Inc., on behalf of Holiday Retirement Corporation,
to acquire the ILM and ILM II properties for $114.0 million, subject to receipt
of financing, the completion of due diligence and other conditions. Shortly
thereafter, ILM held informal discussions with third parties regarding possible
transactions involving its properties. PaineWebber Properties Incorporated, the
sponsor of ILM's properties and ILM's advisor, approached approximately 10
candidates (which included Holiday Retirement Corporation, The Forum Group,
Inc., Kisco Retirement Communities, Capital Senior Living Corporation, American
Retirement Corporation, The Fountains Retirement Properties, Inc., Meditrust
Corp., Nationwide Health Properties Inc., and Health Retirement Properties
Trust) from whom expressions of interest were received setting forth their
desire to explore the potential purchase of the ILM and ILM II properties for
aggregate amounts which ranged from approximately $80.0 million to
$120.0 million in cash.



     In August 1995 the Board was informed by PaineWebber Properties about a
potential corporate level built-in-gains tax liability that would result from
the sale of the ILM and ILM II assets. Accordingly, the Board engaged Senior
Valuation Services, Inc., an independent appraiser specializing in the valuation
of senior living properties, to conduct an appraisal of ILM's properties. Senior
Valuation reported to the Board that as of October 30, 1995 the appraised value
of the combined ILM and ILM II properties was approximately $108.5 million, of
which $64.0 million was attributed to ILM and $44.5 million was attributed to
ILM II.



     During the appraisal process the Board suspended its review and
consideration of the foregoing expressions of interest and so informed each of
the candidates named above. PaineWebber Properties was then requested to make an
assessment of the expected returns on investment to shareholders through the
scheduled finite-life terms of ILM and ILM II (i.e., December 31, 1999 and
December 31, 2001, respectively).



     The Board noted both the preliminary and speculative nature of the 10
expressions of interest, the fact that no formal due diligence was conducted by
any of the transaction candidates, the uncertainty as to the values that might
result from any actual sale transaction at such time, and the fact that the
scheduled liquidation dates for the ILM and ILM II properties, which were set
forth in the articles of incorporation for those entities, were not until
December 31, 1999 and December 31, 2001, respectively. Accordingly, the Board
decided not to pursue any specific or formal discussions with any of the named
candidates, but instead, decided to continue to manage and operate the
properties and consider alternative means to maximize the value of the ILM
common stock. No specific course of action, plans or proposals were adopted by
the Board at this time to maximize such value.



     In January 1996 PaineWebber Properties met with AHC to review AHC's
performance and strategies for enhancing the value of the ILM and ILM II
properties. At this meeting AHC stated that it was unwilling to inform
PaineWebber Properties about AHC's strategies to enhance such value and that AHC
was interested in purchasing


                                       19

<PAGE>


properties in locations contiguous to the ILM properties. Accordingly, ILM
believed that AHC intended to compete directly with ILM.



     On February 26, 1996 Holiday Retirement Corporation increased the
consideration referred to in its March 1995 expression of interest to $127.0
million, subject to the same due diligence, financing and other conditions
communicated to ILM and ILM II in March 1995.



     At a Board meeting held on February 29, 1996 at which Messrs. J. William
Sharman Jr., Jeffry R. Dwyer and Lawrence A. Cohen were present, the Board
reviewed with PaineWebber and PaineWebber Properties various alternatives to
owning and operating the ILM properties until December 31, 1999, including a
sale and liquidation analysis, and certain corporate restructuring alternatives.
The Board determined that in view of the matters disclosed by AHC to PaineWebber
Properties and AHC's unsatisfactory performance as property manager to date, AHC
had a conflict of interest with respect to its continuing role as property
manager and that a replacement manager should promptly be identified and engaged
on commercially reasonable terms. Accordingly, the Board requested PaineWebber
to identify and contact potential candidates to serve as replacement property
manager for the ILM properties. Approximately 20 such candidates were contacted.



     To assist the Board in its overall strategic financial decisional process,
it invited National Westminster Bank, PLC, New York branch, a nationally
recognized financial advisor with significant expertise in the assisted living
industry, to discuss industry trends and conditions and to provide advice on
possible methods to maximize the value of ILM's common stock.



     At a special meeting of the Board convened on April 29, 1996 at which
Messrs. J. William Sharman, Jr., Jeffry R. Dwyer and Lawrence A. Cohen were
present, NatWest expressed its view that ILM should consider, among other means
to maximize shareholder value, expansion through the selective acquisition of
other senior living communities, the direct lease of the senior living
communities to a third party operator, listing ILM's common stock (as well as
the shares of ILM's affiliate leasing entity--Lease I) on a national securities
exchange or The Nasdaq Stock Market, combining (by means of merger or otherwise)
ILM with Lease I, or combining Lease I with Lease II (ILM II's affiliate leasing
entity). NatWest then noted that a liquidation or public auction of the ILM
properties at that time would be premature in view of ILM's December 31, 1999
scheduled liquidation date.



     In April 1996, of the 20 potential senior living property managers
PaineWebber Properties had contacted, the Board narrowed the field to five
candidates (including Sunrise Assisted Living, Inc., Marriot Corporation, Manor
Care Inc., ARV Assisted Living, Inc. and Capital). Each of these five candidates
was interviewed by PaineWebber Properties.



     Following due diligence reviews with respect to the qualifications and
performance history of the five candidates and a review of the proposals
received from each candidate (including fee quotations and termination provision
proposals), the ILM Board and the boards of directors of Lease I and Lease II,
respectively, met in mid-July 1996 to discuss the prospective engagement of
Capital Senior Management 2, Inc. (a wholly-owned subsidiary of Capital) as
property manager to replace AHC.


                                       20

<PAGE>


     At a Board meeting held on July 17, 1996 at which Messrs. Jeffry R. Dwyer,
J. William Sharman Jr. and Lawrence A. Cohen were present, Mr. Cohen, then the
President and a director of ILM, informed the Board that senior management of
Capital recently had asked him whether he was interested in joining Capital in
an executive capacity. Mr. Cohen indicated that he had no immediate plans to
pursue or accept such a position with Capital or any other entity engaged in the
senior living industry and, although he had no understanding or agreement with
Capital as to any such employment, he wanted to preserve his ability to pursue
such an opportunity in the future and, therefore, believed it was prudent to
disclose these facts to ILM's Board. Thereafter, Mr. Cohen was recused from all
ILM Board presentations, discussions and decisions regarding any commercial
relationships or transactions with Capital.



     The Board asked PaineWebber Properties about its impressions of Capital and
PaineWebber Properties observed that Capital had a good industry reputation, was
experienced in the management, ownership and operation of assisted living
communities, and appeared well-suited to assume the role of successor property
manager of the ILM properties.



     Considerable discussion then ensued among the directors of ILM as to the
qualifications of Capital relative to the other four candidates. The proposals
made by each of the five candidates were reviewed and it was noted that
Capital's proposed fees were the lowest of all proposals. The Board noted that
all proposals included customary termination (or "break-up") fees and that in
view of the scheduled liquidation of ILM in approximately three and one-half
years, it would not be commercially prudent to enter into an agreement providing
for the payment of such fees.



     Accordingly, the Board determined that an alternative to such fees should
be proposed and in view of Capital's overall lower cost proposal, determined
that Capital was the most attractive replacement property manager. ILM
communicated to Capital's representatives that it would not agree to any
termination fees, but instead, would grant to Capital a limited right of first
and last offer pertaining to the sale of ILM's assets to an unaffiliated third
party. ILM also informed Capital that any such right would have to permit ILM to
terminate any pending asset sale transaction in its sole discretion so that ILM
could retain the right not to sell its facilities to Capital or any other
party--irrespective of whether a transaction was solicited by ILM or was
unsolicited.



     Thereafter, the management agreement with AHC was terminated for cause and
the ILM Lease I Board resolved to enter into a management agreement with Capital
substantially in accordance with a draft term sheet previously reviewed by such
board and ILM's Board, with the exception that a limited right of first and last
offer would be provided for in lieu of Capital's requested termination fee. The
Board instructed PaineWebber to report directly to Mr. Dwyer for further
negotiating instructions regarding the management agreement with Capital.
Negotiations continued and a management agreement was entered into with Capital
Senior Management 2, Inc. in July 1996.



     The management agreement provides that in consideration for services
provided, Lease I pays Capital Senior Management 2, Inc. a base management fee
of 4% of the monthly gross operating revenues of the ILM properties, plus an
incentive management fee of 25% of the amount by which certain net cash flows of
the properties exceed certain base amounts. The management agreement is
guaranteed by Capital.


                                       21

<PAGE>


     At a special meeting of the Board held on May 13, 1996 at which Messrs.
Jeffry R. Dwyer, J. William Sharman Jr. and Lawrence A. Cohen were present,
representatives of PaineWebber addressed ILM's directors concerning possible
financial transactions relating to ILM's properties. The Board reviewed a
marketing analysis of the assisted living industry which indicated that property
values in the industry were at a near-peak.



     PaineWebber again recommended that the Board pursue a current sale of ILM's
properties. PaineWebber's reasons included that (i) the nature of the investment
of ILM's shareholders had changed substantially since 1989 because ILM initially
had been organized as a mortgage REIT (i.e., an investment directly in a pool of
mortgage loans secured by underlying properties) and subsequently was
reorganized as an equity REIT (i.e., an investment directly in senior living
properties with the consequent ability to participate in the appreciation in
value, if any, of those properties), and (ii) ILM's common stock was neither
listed on a national securities exchange or The Nasdaq Stock Market, nor traded
in any established securities market--thus there was virtually no liquidity for
the ILM common stock.



     The Board did not authorize or pursue a sale of its senior living
properties at this time noting, among other reasons, that (i) an asset sale most
likely would not be reflective of the going-concern value of ILM, (ii) the
transition period associated with the retention of a new manager for the
properties would be disruptive and costly, (iii) it was necessary first to
stabilize occupancy rates and improve ILM's net operating income, and (iv) the
Board intended to study means to simplify ILM's corporate ownership structure.



     The Board believed that if ILM remained an independent corporation and
viable strategic plans were adopted by the Board and implemented by management,
that the objectives stated above could be realized prior to December 31, 1999
(ILM's scheduled liquidation date) and the value of ILM's common stock could be
maximized. This was deemed a more reasonable and well-considered course of
action compared with pursuing an immediate liquidation at a time when industry
property values reportedly were below peak.



     No definitive plans were adopted by the Board at this time and it resolved
to continue to study and receive advice on strategic financial alternatives to
maximize shareholder value. The Board noted the overall growth and emergence of
publicly traded assisted living companies and the fact that the mean and median
per share sale prices for ILM's common stock were approximately $5.74 and $5.82
respectively. For the calendar quarter ended June 30, 1996 such values were
higher than the book value of ILM's common stock which, at May 31, 1996 was
$5.49 per share. Although the Board did not undertake a
liquidation or "break-up" analysis at this time, it believed the purchase
price that could be obtained pursuant to a sale of ILM as a going-concern
would be greater than the purchase price that might be realized for
shareholders upon a partial or complete liquidation of the properties.



     Shortly after the May 13th Board meeting PaineWebber indicated that the ILM
Board should conduct an immediate auction of the ILM and ILM II properties. Due
to PaineWebber's sponsorship of the property portfolio and its previous common
stock underwriting role for ILM and ILM II, the Board believed that PaineWebber
had an actual or apparent conflict of interest with respect to its strategic
financial advice to the ILM Board. In this connection the Board noted that:
(i) PaineWebber Properties had been the sponsor of ILM's corporate predecessor,
(ii) PaineWebber Incorporated was exclusive underwriter for the initial public
offering of ILM's predecessor (and that the initial


                                       22

<PAGE>


investors in the IPO included a significant number of PaineWebber customers),
and (iii) PaineWebber had until 1996 a nominee on the ILM Board.



     PaineWebber was informed of the Board's view and NatWest subsequently was
requested to provide strategic financial advice based primarily on its
reputation and its expertise in the representation and valuation of private and
publicly-held corporations, REITs and other participants in the healthcare and
assisted living industry. The Board noted the fact that NatWest had no prior
relationship to ILM or ILM II (or any of their directors) and did not own any
securities of ILM or ILM II. The Board believed it should seek to maximize
shareholder value and that an independent expert such as NatWest should advise
the Board so that it could be fully informed as to any commercially viable
strategic alternatives that might be available toward that end.



     The Board believed that absent a compelling financial reason (whether of a
general economic, market, industry or corporate nature), liquidating ILM in
accordance with PaineWebber's recommendation approximately three and a one-half
years earlier than ILM's December 31, 1999 scheduled finite-life liquidation
date would be both imprudent and premature.



     At a meeting of the Board held on January 10, 1997 at which J. William
Sharman, Jr., Julien G. Redele, Lawrence A. Cohen, Carl J. Schramm and Jeffry R.
Dwyer were present, PaineWebber indicated that because Capital had been engaged
by ILM as the new property manager and had been performing with greater success
than AHC, and because of seemingly improved trends in the real estate and
capital markets, it was an appropriate time for ILM to sell its properties to
realize for shareholders the appreciation of ILM's senior living portfolio.



     PaineWebber stated that ILM was not an appropriate vehicle for long-term
investment due to the illiquid nature of ILM's common stock, ILM's limited
access to capital and lack of critical mass, and in its view, the absence at ILM
of experienced, proactive and entrepreneurial management. PaineWebber repeated
its recommendation for an immediate sale of the ILM properties by means of
auction.



     PaineWebber further stated that if the Boards of ILM and ILM II agreed
within 30 days to sell the combined ILM and ILM II property portfolios in such
an auction, PaineWebber would participate in the auction as the opening or
"floor" bidder at a guaranteed minimum purchase price of $127.0 million (i.e.,
before deductions for the payment of corporate level built-in gains taxes
generated on the sale of the properties and other fees and out-of-pocket
expenses, including professional advisory fees, relating to the transaction).



     The Board noted that after deducting up to approximately $5.2 million of
built-in gains taxes payable in connection with a property liquidation and after
paying related transaction expenses, PaineWebber's $127.0 million guaranteed
opening bid, if the successful bid, would result in aggregate net consideration
to ILM and ILM II shareholders of approximately only $120.0 million
(representing approximately three to five million dollars more than the
aggregate investment basis of the ILM and ILM II shareholders). The Board did
not believe this was an attractive return to shareholders on their investment.



     At the January 10 Board meeting PaineWebber stated that it believed the
market for assisted living properties had peaked and that recently completed
initial public offerings of


                                       23

<PAGE>


companies in the industry had not been well-priced. PaineWebber stated that if
the Board decided not to pursue the property liquidation, it would resign as
ILM's advisor.



     After further review and consideration of PaineWebber's recommendation, it
was the view of the Board that because PaineWebber Properties repeatedly failed
to recommend any alternatives to a liquidation of ILM's properties (well in
advance of ILM's December 31, 1999 scheduled finite-life termination date),
PaineWebber probably was not in a position to analyze impartially all strategic
financial alternatives available to ILM to maximize shareholder value.
Accordingly, the Board sought to engage a nationally recognized investment
banking firm with considerable expertise in the industry regarding the strategic
financial alternatives available to ILM.



     At the request of the Board Jeffry R. Dwyer was instructed to obtain
proposals from nationally recognized independent financial advisors. Mr. Dwyer
initially contacted Donaldson, Lufkin and Jenrette Securities Corporation, BT
Alex. Brown Incorporated, Morgan Stanley & Co. Incorporated and NatWest. After
consideration of the proposals received from these financial advisory
candidates, ILM retained NatWest as its exclusive financial advisor because of
NatWest's ability to devote significant attention to ILM, NatWest's industry
experience and overall reputation, and its performance on recent assignments.



     In February 1997 the Board requested PaineWebber to extend its 30-day
minimum bid guarantee for an additional 30 days to provide ILM with additional
time for NatWest to complete its investigatory analyses. PaineWebber agreed and
the Board held discussions with NatWest during this time to explore a potential
corporate reorganization that would enhance shareholder value and requested
NatWest to report its findings to the full Board at the next scheduled Board
meeting.



     Having completed its analyses, at a Board meeting held in March 1997 at
which J. William Sharman, Jr., Julien G. Redele, Lawrence A. Cohen, Carl J.
Schramm and Jeffry R. Dwyer were present, NatWest advised ILM that the sale of
the ILM properties at that time was not the optimum means to maximize
shareholder value. NatWest expressed its view that the senior living market was
likely to continue to appreciate and that the ILM property portfolio would
probably increase in value over the next several years.



     Moreover, based upon equity valuations in the assisted living and
healthcare REIT industries at that time, NatWest believed that ILM should
explore a restructuring which would separate ILM into a real estate holding
company, as lessor, and an operating company, as lessee. NatWest stated that
such a restructuring could maximize shareholder value by obtaining a
going-concern premium in relation to the lower values to be obtained upon a
direct sale of ILM's properties. In addition, NatWest believed that such a
transaction was likely to provide ILM and ILM II with the flexibility to expand
or divest either their operating companies or their real estate entities.



     After the meeting the Board informed PaineWebber that based, in part, on
the advice of NatWest, it decided not to liquidate its properties at that time,
that other potential strategic financial alternatives were available and in the
best longer-term interests of ILM's shareholders, and that the Board was
prepared to accept the resignation of PaineWebber Properties as its advisor.
PaineWebber Properties thereupon resigned.



     At a Board meeting held on August 20, 1997 at which J. William Sharman,
Jr., Julien G. Redele, Lawrence A. Cohen (who was recused from the Schroders
presentation


                                       24

<PAGE>


portion of the meeting), Carl J. Schramm and Jeffry R. Dwyer were present, the
Board received a presentation from Schroders & Co., Inc. which recently was
retained by the Board to replace NatWest as ILM's financial advisors when the
individual NatWest investment bankers who worked for NatWest on the ILM account
resigned from NatWest and joined Schroders. Schroders outlined alternatives for
restructuring the combined companies and noted that market conditions had
changed since earlier in 1997 when NatWest had suggested a corporate
reorganization of ILM into a real estate holding company and an operating
company.



     Due to the increase in public market valuations since earlier in the year
for assisted living companies relative to the slight contraction in the public
market valuation for healthcare REITs during that same period of time, Schroders
believed that restructuring ILM into an independent publicly traded corporation
to own and operate senior living communities while, at the same time, seeking a
strategic merger or business combination partner with expertise in managing and
operating senior living communities would be an appropriate strategy to maximize
shareholder value.



     To passively test the market, the Board asked Schroders to identify
prospective strategic financial and business combination partners. However,
Schroders was not authorized to contact or initiate any discussions with these
companies. Schroders did identify for the ILM Board approximately 10 senior
living companies (including American Retirement Corporation, Brookdale Living
Communities Inc., Capital, Sunrise Assisted Living, Inc., Alterra Healthcare
Corporation, Assisted Living Concepts, Inc., CareMatrix Corporation, Balanced
Care Corporation, Integrated Living Communities, Inc., and Emeritus
Corporation). ILM did not seek at this time to formulate the terms or ascertain
the value of any prospective transaction with any of the foregoing companies.



     At no time during the foregoing time period did the ILM Board authorize or
resolve to recapitalize or reorganize ILM or sell control of ILM or any of its
properties, nor did the Board solicit offers for a merger or other business
combination transaction or instruct Schroders to do so on its behalf. At all
times during the foregoing time period, the ILM Board continued to receive
advice as to the availability of strategic financial alternatives to maximize
the value of ILM's common stock.



     Although no Board determination was made to proceed with any particular
transaction or to propose, structure or negotiate the potential terms thereof,
the Board believed that of the approximately 10 candidates identified to ILM by
Schroders, Capital's successful performance as manager of the ILM properties
and, thus, its familiarity with ILM's business and operations, made Capital a
viable potential merger or business combination partner if the Board later
resolved to pursue and negotiate the terms of such a transaction.



     The Board also believed that Capital's performance as property manager was
strong and that a second change in property manager (soon after the termination
of AHC) would be disruptive to ILM's management and the administration and
operation of ILM's senior living communities, potentially adversely affect ILM's
operating results and the level of services provided to its residents, and have
a potentially negative impact on the overall value of ILM.


                                       25

<PAGE>

BACKGROUND OF THE MERGER


     THE TIMING, STRUCTURE, TERMS AND CONDITIONS OF THE MERGER AND THE MERGER
AGREEMENT ARE THE RESULT OF EXTENSIVE NEGOTIATIONS BETWEEN REPRESENTATIVES OF
ILM AND REPRESENTATIVES OF CAPITAL.



     SET FORTH BELOW IS A SUMMARY OF THE MATERIAL ASPECTS OF THE BACKGROUND OF
THE PROCESS AND NEGOTIATIONS WHICH RESULTED IN THE EXECUTION OF THE ORIGINAL
MERGER AGREEMENT BETWEEN ILM AND CAPITAL ON FEBRUARY 7, 1999 (WHICH WAS
TERMINATED ON OCTOBER 19, 1999), AND CULMINATED WITH THE EXECUTION AND DELIVERY
OF THE AMENDED AND RESTATED MERGER AGREEMENT BETWEEN ILM AND CAPITAL ON
OCTOBER 19, 1999. SEE APPENDIX A TO THIS PROXY STATEMENT.



     At a meeting of ILM's Board convened on August 20, 1997 at which
J. William Sharman, Jr., Julien G. Redele, Lawrence A. Cohen, Jeffry R. Dwyer
and Carl J. Schramm were present, the Board determined to explore a potential
strategic financial transaction with Capital and established a special committee
comprised of Messrs. Jeffry R. Dwyer and J. William Sharman, Jr. Messrs. Dwyer
and Sharman were at that time the Board's two most senior members with extensive
familiarity with ILM and its property portfolio.



     Neither Mr. Dwyer nor Mr. Sharman (i) had any material economic or
pecuniary interest in ILM, ILM II, Capital or any of their affiliated companies,
(ii) was a participant in any director, executive or employee compensation plan
or arrangement of either ILM, ILM II or Capital, or (iii) was party to any
employment, change-in-control or similar contract, arrangement or understanding
with ILM, ILM II or Capital. Accordingly, it was determined that Messrs. Dwyer
and Sharman were disinterested directors and the best qualified candidates to
serve on the special committee.



     Messrs. Dwyer and Sharman were authorized at the August 20, 1997 meeting to
approach Capital and ILM's financial advisors to discuss the feasibility of a
merger or business combination transaction with Capital. The special committee's
mandate was to determine whether a transaction which would maximize the value of
ILM's common stock was feasible.



     The Board decided at its August 20th meeting that prospectively, with
respect to all matters concerning Schroders or any potential extraordinary
corporate transactions involving ILM, ILM II or their assets, Mr. Cohen would be
required to recuse himself entirely from all Board discussions, communications,
deliberations and presentations.



     Mr. Cohen was, in fact, so recused for the remainder of his tenure (through
July 1998) at ILM and ILM II. In addition, the minutes of all Board meetings
were redacted so that Mr. Cohen would not receive complete copies of the minutes
of the Board or the special committee with respect to discussions,
communications and deliberations with Capital, ILM's financial advisors or any
potential alternative transactions or financial strategies.



     At an August 25, 1997 meeting of the Board at which J. William Sharman,
Jr., Julien G. Redele, Carl J. Schramm and Jeffry R. Dwyer were present, Mr.
Dwyer indicated that he had contacted James A. Stroud, then the Co-Chairman of
Capital, and informed him that in addition to other potential strategic
financial alternatives, ILM was exploring the possibility of a merger with a
senior living operating company and was interested in discussing the possibility
of such a transaction with Capital.


                                       26

<PAGE>


     Mr. Dwyer informed Capital that because Capital was a closely-held company,
ILM would need to obtain all relevant financial and operating data for Schroders
to perform an analysis as to whether such a merger was feasible and whether a
transaction could be structured in a manner which was commercially advantageous
to ILM. Capital indicated its willingness to pursue exploratory discussions
relating to such a transaction and, shortly thereafter, a reciprocal
confidentiality and standstill agreement was entered into with Capital and each
of ILM and ILM II to begin a preliminary investigatory process, including the
commencement of initial due diligence investigations by each party.



     At approximately this time a representative of Capital requested an initial
meeting with the ILM Board to begin discussions and Mr. Dwyer informed such
representative that such a meeting would be premature until Schroders had
completed its preliminary financial review of Capital and reported its results
to the ILM Board.



     On September 17, 1997 Mr. Dwyer reported to the Board, at a meeting thereof
at which J. William Sharman, Jr., Jeffry R. Dwyer, Julien G. Redele and Carl J.
Schramm were present, that Capital had provided Schroders with a copy of its
pending Registration Statement on Form S-1 that recently had been filed publicly
with the SEC in connection with Capital's planned initial public offering.
However, as a result of the pending SEC registration process, Capital did not
pursue any transaction discussions with ILM at that time. Capital subsequently
consummated its initial public offering on November 5, 1997.



     At a meeting of the ILM Board convened on December 8, 1997 at which J.
William Sharman, Jr., Julien G. Redele, Carl J. Schramm and Jeffry R. Dwyer were
present, the Board discussed with Schroders a hyopothetical merger between ILM
and Capital. The Board believed that the combined ILM and ILM II properties
could be valued in the approximate range of $160.0 million to $170.0 million, to
be allocated approximately 60% to ILM and approximately 40% to ILM II.



     Schroders stated that it was not certain whether Capital or another bona
fide prospective purchaser would be willing to assign such a value to the
combined ILM and ILM II properties. Mr. Redele asked whether it would be
appropriate at this time for ILM to actively solicit interest from multiple
prospective buyers or potential business combination partners even though there
had been no Board decision to sell ILM or seek a business combination. The Board
determined that because ILM was not scheduled to liquidate until December 31,
1999, it was not in the best interest of ILM's shareholders at the time to
conduct an auction for the sale of the properties or stock of ILM and that ILM
should remain an independent public company.



     The Board further believed that in lieu of soliciting proposals from
multiple prospective bidders or initiating a public auction process at that
time, there were three primary reasons for continuing to privately explore a
potential merger or business combination transaction with Capital: (i) the
limited right of first and last offer provided by Lease I to Capital in lieu of
a management agreement termination fee limited ILM's ability to engage in
transactions involving the sale of its property portfolio even though such right
of first and last offer did not apply to merger transactions; (ii) in view of
Capital's extensive familiarity with ILM's business and properties, a merger or
other business combination transaction with Capital was likely to involve a
significantly less extensive due diligence process, potentially lower
transaction costs and more simple transaction documentation and a deal with
Capital providing maximum value for ILM's common stock


                                       27

<PAGE>


was likely to be well received by ILM's shareholder constituency; and (iii) the
process of dealing with multiple prospective bidders could create a
"free-for-all" or "fire sale" atmosphere and result in considerable management
and administrative distraction at a time when ILM's properties were being well
managed by Capital and ILM had just recently recovered from the operational
disruption and transition of replacing AHC with Capital.



     The Board also believed that although it had not considered or proposed any
specific forms of merger consideration at the time, if a deal could be
structured in which ILM's shareholders could receive equity securities in a
surviving merger entity or newly combined company, the Board would need to
consider carefully the probability and magnitude of any potential negative
impact on revenues from any operational and administrative disruptions during
the post-closing transition from one property manager to another.



     Although the ILM Board acknowledged that if it approached other potential
purchasers they hypothetically could value ILM's portfolio higher than the
valuation which ultimately might be ascribed to ILM pursuant to negotiations
with Capital, the Board did not seek to engage in speculation and continued to
believe that privately pursuing a singular transaction with Capital was the best
course of action for ILM and its shareholders at the time.



     The Board further believed that a transaction with Capital would be less
likely to adversely affect occupancy rates and, therefore, earnings of a
successor or newly combined company because Capital already was successfully
managing the ILM properties and a prospective transaction with Capital, pursuant
to which ILM's shareholders could receive publicly traded equity securities,
would provide enhanced liquidity to ILM's shareholders because Capital's common
stock was listed on the NYSE and ILM's common stock was not listed or actively
traded.



     The Board realized that ILM was under a contractual obligation to honor
Capital's limited right of first and last offer relating to the purchase of
ILM's properties, but the terms of such right permitted ILM to terminate, in its
discretion, any pending sale of the properties and not to proceed with a sale to
Capital or any other party. The Board believed that if it was unable to
structure a transaction with Capital which, in the opinion of ILM's independent
financial advisors was fair from a financial point of view and otherwise in the
best interests of ILM's shareholders, ILM would always have the ability to
pursue other strategic alternatives to maximize the value of ILM's common stock
and would not enter into any contractual obligations to preclude or restrict its
ability to do so.



     At the December 8, 1997 meeting the ILM directors discussed these matters
with Schroders and the Board contacted Capital to ascertain whether Capital
would be interested in pursuing a merger with ILM and ILM II at an aggregate
price of approximately $170.0 million.



     The Board continued to believe that a widespread solicitation of potential
purchasers or an auction of ILM's properties (of the nature previously
recommended by PaineWebber Properties), as opposed to focusing on a specific
transaction with a single potential buyer with whom ILM had extensive
familiarity and an on-going successful commercial relationship, would be
materially disruptive to the management and administration of ILM's day-to-day
operations. The Board further believed that dealing with multiple parties could
result in the receipt of artificially lower (or "low ball") bids from industry


                                       28

<PAGE>


competitors for the purpose of initiating a protracted auction process which
would not be in the best interests of ILM shareholders.



     At a Board meeting held in January 1998 at which J. William Sharman, Jr.,
Julien G. Redele, Carl J. Schramm and Jeffry R. Dwyer were present, Schroders
reviewed and discussed the historical stock price performance of Capital and
reviewed preliminary merger and business combination scenarios involving
Capital--using publicly available financial information. The Board requested
Schroders to examine the likelihood of a transaction with Capital and to
consider the consequences and potential risks if ILM were to continue as an
independent public company.



     Although the Board sought advice as to other strategic financial
alternatives, it did not request Schroders to solicit and Schroders did not
solicit offers from other potential merger candidates because ILM was not held
out for sale and the Board believed that Capital was the best potential
transaction candidate at the time. Accordingly, other than Capital, neither the
ILM Board nor Schroders sought to evaluate specific alternative transaction
candidates at this time and Schroders was not instructed to identify or contact
alternative merger or business combination partners.



     The Board held a meeting on February 10, 1998 at which J. William Sharman,
Jr., Julien G. Redele, Carl J. Schramm, Jeffry R. Dwyer, Schroders, Capital and
Lehman Brothers (Capital's financial advisor) were present, to begin focused
discussions regarding a potential merger or other form of business combination
between ILM and Capital. At that meeting representatives of ILM, Schroders,
Capital and Lehman Brothers discussed the structure and timing for a possible
transaction and how to expedite their respective due diligence investigations in
view of the commercial relationship between them, and thus the familiarity of,
the parties. Mr. Dwyer stated to Capital and Lehman Brothers that any
transaction consideration would need to have a minimum or floor value of
approximately $170.0 million. Intermittent discussions ensued between the
parties during the next three months.



     In May of 1998 Andrew A. Feldman and Jeri Feldman, as trustees for the
Andrew A. and Jeri Feldman Revocable Trust, commenced a putative class action
lawsuit on behalf of that trust and all similarly situated shareholders of ILM
(see "Certain Information with Respect to ILM--Legal Proceedings") alleging
violations by the ILM directors' of their fiduciary duty to ILM's shareholders.
The plaintiffs hired E.M. Capital, Inc. as their financial advisor and
authorized E.M. Capital to contact various companies in the assisted living
industry to elicit expressions of interest to acquire ILM and ILM II.



     On June 4, 1998 Redwood Investors LLC commenced an unsolicited tender offer
to purchase up to 9.3% of the outstanding ILM common stock at $8.00 per share,
net in cash. Schroders advised the ILM Board that Redwood's offer was inadequate
and not fair to ILM's shareholders, from a financial point of view. Schroders'
determination was based primarily on the fact that Redwood's tender offer price
was not reflective of the going-concern value of ILM that might be obtained in a
negotiated merger or business combination transaction. Schroders' conclusions
were derived from financial analyses which included median and mean equity
values of ILM's common stock in comparison to comparable publicly traded
assisted living companies and discounted cash flow analyses of projected free
cash flows of ILM on a C-corporation basis. Based, in part, on Schroders'
determination, the Board recommended to ILM's shareholders in its Schedule 14D-9
that


                                       29

<PAGE>


they reject the Redwood tender offer because the consideration being offered was
inadequate. The Redwood tender offer subsequently expired without any shares
being tendered, accepted for payment or paid for.



     The Board believed that the Redwood offer could spur the commencement of
additional unsolicited offers to buy non-control or "toe-hold" positions in ILM
at inadequate prices or at prices not reflecting the control premium which might
be paid in a transaction involving the purchase of a substantial majority or all
of ILM's outstanding common stock. Commencing in 1997 and continuing
periodically in 1998 and in 1999, unsolicited tender offers were commenced by
prospective purchasers for ILM's outstanding common stock at prices ranging from
$7.00 to $8.90 net per share in cash. The Board believed that these offers
(which involved "mini tender offers" to purchase less than 5% of the outstanding
ILM common stock and, therefore, were not subject to comprehensive SEC
disclosure and filing regulations pursuant to Regulation 14D under the Exchange
Act) did not represent the fair value of ILM's common stock at that time nor the
value of the underlying assets of ILM and did not offer any control premium to
shareholders for their investment in ILM. To the Boards knowledge, none of these
mini-tenders resulted in the purchase or sale of any ILM common stock.



     In early June 1998, ILM received letters of inquiry from Brookdale Living
Communities, Inc., American Retirement Corporation and Sunrise Assisted Living
Inc. Because the Board believed that the pending AHC contract litigation and
Feldman litigation had to be resolved prior to pursuing any transaction to
maximize the value of ILM's common stock, the Board's attention was focused on
expeditiously resolving such litigation and attending to the day-to-day
operations of ILM.



     ILM responded to these letters of inquiry noting that in view of the
uncertainty created by the pending litigation matters and the attendant
disruption and distraction to ILM's management and business, ILM was not
inclined to pursue any discussions of the type referred to in the letters of
inquiry until after a satisfactory settlement or resolution of the pending
litigation. The Board then ceased all discussions regarding a potential
strategic transaction with Capital.



     Brookdale's June 1998 indication of interest referred to the payment of
$165.0 million in cash, subject to the execution of definitive purchase
agreements, commencement and completion of due diligence, receipt of requisite
approvals, and the termination of the management agreements with Capital and the
leases with Lease I and Lease II. Brookdale acknowledged Capital's right of
first and last offer with respect to the sale of ILM's assets and indicated that
if Capital did not exercise such right Brookdale would expect to enter into a
30-day exclusive negotiation period to draft and negotiate definitive purchase
agreements and commence a full due diligence review which it anticipated could
be completed within approximately 60 days. Brookdale expressed its intention to
finance 75% of the $165.0 million purchase price and that its letter of inquiry
would expire on June 30, 1998.



     The Board regarded Brookdale's June 1998 correspondence as preliminary and
noted that it failed to set forth a specific transaction structure and lacked
details on its possible methods of financing. Brookdale did not request any
further information or materials from ILM and did not submit to ILM any due
diligence request lists or confidentiality agreements related to a potential due
diligence review of ILM.


                                       30

<PAGE>


     During the Summer of 1998 the Board continued to focus on the existing
litigation involving AHC. Several of the directors prepared for depositions and
ILM also became increasingly focused on the pending tortious interference suit
filed by AHC against Capital because such litigation involved alleged damages
which, if resolved adversely, could have subjected ILM to material liability
under the management agreements with Capital. At this point the Board decided to
hold in abeyance any further exploration of a strategic financial transaction or
the possibility of a merger or other form of business combination until these
matters successfully were resolved. Brookdale was orally informed of this
decision.



     At a July 7, 1998 meeting of the Board at which J. William Sharman, Jr.,
Julien G. Redele, Carl J. Schramm and Jeffry R. Dwyer were present, Schroders
addressed the performance of the overall capital markets, publicly traded senior
health care and senior living companies, and publicly traded healthcare REITs.
The Board requested from Schroders a more detailed discussion concerning the
senior living industry and strategic courses of action to be presented to ILM
and ILM II at the next Board meeting scheduled for September 1998.



     On July 28, 1998 at the annual meeting of ILM's shareholders, Lawrence A.
Cohen and Julien Redele did not stand for reelection to the Board because the
composition and membership of the Board was being changed largely for
administrative cost savings reasons, and, in the case of Mr. Redele, Mr. Redele
and the ILM Board believed that because he was appointed as an officer of Lease
I and elected as a member of Lease I's Board he should focus his time and
efforts on the management of Lease I and function as the sole outside director
of Lease I. The remaining directors which comprised the Board were Messrs. J.
William Sharman, Jr., Jeffry R. Dwyer and Carl J. Schramm.





     In August 1998 the AHC contract litigation was settled. On September 23,
1998 the ILM special committee met with Schroders and told them that in view of
the recent settlement of the litigation Schroders should resume seeking to
design a transaction with Capital providing the ILM shareholders with liquidity
and maximum value. The Board informed Schroders at this time that it did not
intend to conduct an auction of ILM or initiate discussions with multiple
parties, and that the Board was not interested in pursuing an asset sale
transaction or property liquidation.



     For purposes of constructing a "peer group" for various comparable company
analyses, Schroders reviewed the current stock price performance of Capital and
other publicly-traded senior health care and assisted living companies, as well
as publicly-traded healthcare REIT companies deemed by Schroders to be generally
comparable to ILM. Schroders noted that based on publicly available Wall Street
analyst consensus earnings estimates published by First Call (a research company
that monitors Wall Street analysts' estimates of corporate earnings) and other
publicly available financial information, certain of these comparable companies
had a higher share price to earnings multiple than Capital. The Board noted that
these companies hypothetically might be able to pay more for ILM than Capital in
a transaction involving a significant stock component.


                                       31

<PAGE>


     Because the Board never put ILM up for sale or held ILM out as such, and
did not consider ILM to be under any obligation to pursue a merger or business
combination with any party, the Board did not contact any of the foregoing peer
group entities, including Sunrise Assisted Living, Inc., American Retirement
Corporation or Brookdale Living Communities, Inc., to ascertain whether they
remained interested in pursuing a transaction with ILM. Instead, in view of past
discussions with Capital about a potential merger or business combination
transaction and the successful property management relationship with Capital,
ILM remained focused on resuming discussions with Capital to see if a deal could
be struck. The Board understood that the limited right of first and last offer
in favor of Capital was not applicable to a merger or business combination
transaction involving ILM's common stock and did not seek to explore means to
effect an asset sale transaction which could avoid triggering the rights of
first and last offer.



     The Board instructed Schroders to contact Capital and its financial
advisors to impart the details and structure of a proposed transaction in which
ILM's shareholders could receive a combination of cash and exchange listed
dividend-paying or interest-paying securities at the election of ILM's
shareholders.



     A meeting of the special committee of ILM's Board consisting of Messrs.
Dwyer and Sharman was convened on October 29, 1998 with Schroders and
representatives of Capital and Lehman Brothers. At the meeting Lawrence A.
Cohen, James A. Stroud and Jeffrey L. Beck, respectively, of Capital provided an
overview of Capital's performance noting that in relation to its competitors it
had less leverage and approximately $34.0 million in cash. Capital reminded ILM
that it had a very successful history of operating the ILM properties and noted
that to its knowledge no operating company in the senior living industry
currently paid dividends on its common stock.



     Based on its continued discussions with Capital the Board believed that
pursuing a cash and stock transaction with Capital was in the best interests of
ILM's shareholders because they would have the opportunity to elect to liquidate
all or a portion of their investment for cash while, at the same time, have an
opportunity to continue a portion of their investment in a successor entity and
participate in the potential future growth and earnings potential of such
successor. ILM also was of the view that a hybrid cash/stock transaction could
be more beneficial than a straight cash transaction because ILM proposed merger
consideration consisting in part of a fixed coupon security of Capital--the
dividend or interest component of which would approximate the 8 1/2% annual
dividend historically paid by ILM on its common stock.



     In this connection the Board observed that the 8 1/2% annual cash dividend
ILM currently was paying on its common stock exceeded then prevailing annual
interest rates on certificates of deposit. Since its incorporation in 1989 as a
mortgage REIT through and including its corporate reorganization as an equity
REIT, ILM had sought for its shareholders annualized rates of return on
investment at least equal to prevailing certificate of deposit interest rates.
Because Capital's common stock did not pay any dividends, the Board asked
Schroders to contact Lehman and determine whether a transaction could be
structured to include convertible securities so that ILM's shareholders could
elect to receive a dividend-paying or interest-paying security. ILM also
informed Schroders that to enhance liquidity for ILM's shareholders, any such
security would have to be listed on a national securities exchange.


                                       32

<PAGE>


     During approximately the next two and a half weeks discussions ensued
between representatives of ILM and Capital regarding the appropriate structure
for a merger or business combination transaction involving cash and securities
(including dividend-paying or interest-paying securities convertible into or
exchangeable for shares of Capital's common stock). During this time ILM's
special committee met with representatives of Schroders to review merger
scenarios provided by Schroders and Lehman Brothers, and Schroders informed
Lehman Brothers that ILM needed additional due diligence information and
financial data from Capital regarding its analyst's consensus estimates.



     In approximately late November 1998 Schroders reported to the special
committee that it recently received a phone call from senior management of
Sunrise Assisted Living, Inc. Sunrise was generally familiar with the ILM
properties because it was one of the five final candidates that bid for the ILM
and ILM II property management assignment after ILM terminated its relationship
with AHC in July 1996 and had expressed an interest in pursuing discussions with
ILM in June 1998. Sunrise communicated that because of its relative low cost of
borrowing it believed it was well-positioned to buy the ILM assets. Sunrise did
not submit a specific proposal or term sheet. ILM continued its discussions with
Capital and did not pursue communications or discussions with Sunrise. Sunrise
did not request any ILM information or further seek to initiate a dialogue or to
commence a due diligence process.



     On November 17, 1998 Capital provided ILM with a draft term sheet for a
proposed transaction between subsidiaries of Capital and each of ILM and ILM II
for a combined value of $160.0 million. The proposed transaction was structured
as a taxable forward triangular merger of ILM with and into a Capital
acquisition subsidiary which would be the surviving entity in the merger. The
transaction provided that merger consideration would be payable to ILM's
shareholders in the form of cash, Capital common stock and convertible debt
securities. ILM would have the right to designate individuals for nomination to
Capital's board of directors, the transaction would include "no-shop" or no-
solicitation provisions and "break-up" fees, and Capital would not have any due
diligence "walkaway" rights. The draft term sheet also provided for cross-option
or "leg up" agreements in favor of Capital and ILM--providing each party with
the right to acquire up to 19.9% of the other party's outstanding shares of
common stock at prescribed prices, and provided that the transaction structure
would permit Capital to elect to treat the transaction as an acquisition of
assets for U.S. federal income tax purposes and to "step-up" the basis of its
investment in those assets.



     In late November 1998 ILM engaged Greenberg Traurig, as its special mergers
and acquisitions counsel, and representatives of ILM and Capital negotiated with
respect to the term sheet and discussed the terms of a definitive agreement and
plan of merger for the proposed transaction. During this time, Greenberg Traurig
discussed with ILM and its representatives the appropriateness and scope of
financing commitments, break-up fees, cross-option agreements, no-solicitation
covenants, pre-closing operating restrictions, closing conditions, termination
rights, proration requirements, "collars and caps," and floating exchange
ratios. ILM directed Greenberg Traurig to prepare and submit to Capital a
revised term sheet based on these discussions.



     On December 4, 1998 a meeting of the special committee was held
telephonically with Schroders and Greenberg Traurig to discuss a letter
addressed to the Chairman of


                                       33

<PAGE>


ILM and published over the Internet by Brookdale on December 4, 1998 wherein
Brookdale referred to its June 3, 1998 letter of inquiry and reiterated its
interest to acquire the assets of ILM. The December 4, 1998 letter was viewed by
the Board as an inquiry and not a definitive offer or proposal because Brookdale
again failed to set forth any specific terms, structure or acquisition
consideration.



     Mr. Sharman reminded the ILM Board that he had spoken in June 1998 with
Brookdale's advisors and that he told such advisors that ILM was focused at that
time on resolving the AHC litigation and that after such litigation was
resolved, ILM intended to examine with its advisors methods to maximize the
liquidity and value of ILM's common stock. Mr. Sharman noted that he never
suggested or committed to Brookdale that he or ILM would contact Brookdale about
a possible transaction following resolution of the AHC litigation. The Board
chose not to contact Brookdale at the time the AHC litigation was settled
because the Board believed there was a greater likelihood of successfully
negotiating with Capital and consummating a transaction in the best interests of
ILM's shareholders.



     Schroders said they would review Brookdale's publicly available financial
statements and discuss their findings with the Board at a special meeting
scheduled to be held on December 8, 1998.



     Greenberg Traurig delivered to Capital a revised term sheet dated
December 10, 1998 which provided for total merger consideration of
$170.0 million to be allocated among ILM and ILM II based upon the relative net
operating income of both entities. The parties discussed that the
$170.0 million of merger consideration was a net amount to ILM's shareholders
and ILM reminded Capital that it would be assuming by operation of law all of
ILM's liabilities, including approximately $5.2 million of built-in gains tax
liabilities associated with ILM's and ILM II's investment in its assets. The
parties further discussed that the merger consideration would be paid 60% in the
form of cash and 40% in the form of a dividend-paying convertible trust
preferred securities of an affiliated business trust of Capital, that
termination fees of $8.0 million would be allocated $4.8 million to the proposed
ILM merger and $3.2 million to the proposed ILM II merger (in contrast to the
almost $17.0 million of termination fees initially requested by Capital and its
advisors), and that reimbursement of Capital's expenses would not exceed
$2.0 million in the aggregate if the proposed ILM and ILM II merger transactions
were not consummated under certain circumstances.



     ILM had previously authorized Greenberg Traurig to prepare initial drafts
of the ILM and ILM II merger agreements and, on December 4, 1998, ILM provided
Capital with an initial draft of the proposed agreements and plans of merger in
connection with the proposed transactions.



     On December 7, 1998 ILM responded to Brookdale's letter of December 4, 1998
by indicating that as previously communicated to Brookdale's advisors in June
1998, ILM did not desire to sell its assets at such time. In its December 7th
letter ILM communicated to Brookdale that it would consider bona fide offers
deemed by the ILM Board to be in the best interests of ILM's shareholders,
including business combination transactions. The Board did not suggest to
Brookdale which transactions might be optimal and in the best interests of ILM's
shareholders. Because the Board did not seek to undertake an asset sale or
property liquidation transaction and believed that Capital was the most viable
and


                                       34

<PAGE>


attractive potential transaction merger partner at the time, it did not solicit
indications of interest from other parties nor did it announce its desire to
pursue a merger with potential partners providing for a combination of cash and
preferred securities.



     At a December 8, 1998 meeting of the ILM Board at which J. William Sharman,
Jr., Carl J. Schramm and Jeffry R. Dwyer were present, representatives of
Schroders discussed Brookdale's financial profile and market value. In response
to Board inquiries, ILM's counsel informed the Board that the Brookdale letter
did not constitute a definitive offer or proposal, but rather, was a letter of
inquiry or expression of interest in that it merely proposed to explore a
potential transaction, subject to full due diligence and failed to set forth
specific terms regarding structure, covenants, representations and warranties
financing, timing, assumption of liabilities, required consents and approvals,
termination provisions, closing conditions, fees and expenses, indemnification
provisions, deal protection provisions, accounting and tax treatment, and the
like.



     The Board noted that the Brookdale letter referenced an asset sale rather
than a merger transaction or other form of business combination transaction
involving the purchase of ILM's common stock and that an asset sale could
involve protracted negotiations and due diligence on the part of Brookdale and
its prospective external financing sources, contractual allocations of assumed
liabilities and purchased assets (unlike a merger transaction pursuant to which
the surviving entity would assume all liabilities of ILM by operation of law),
indemnification arrangements, lease assignments, escrows, schedules of assets
and liabilities, and the potential need to obtain and pay for third party
consents and approvals. The ILM Board did not suggest to Brookdale a definitive
transaction structure and price because the Board did not believe this would be
an appropriate commercial posture and was already involved in detailed
negotiations with a viable merger partner.



     At approximately this time the terms of the Capital offer continued to be
refined by ILM and Capital in consultation with their respective legal and
financial advisors and the deal was predicated upon establishing a minimum price
that would allow ILM's shareholders to receive the maximum obtainable return on
their investment and a premium to the prices deemed generally available to
buyers and sellers in the illiquid secondary market for ILM's common stock.



     On December 18, 1998 Brookdale submitted a proposal to acquire the assets
of ILM and ILM II for aggregate consideration of $170.2 million, of which
$95,332,000 would be allocated to ILM and $74,868,000 would be allocated to ILM
II. The proposal indicated that the transactions contemplated asset purchase
agreements and would be subject to customary closing conditions, including
termination of the management agreements with Capital. As part of its proposal,
Brookdale stated its desire to commence a full legal and business due diligence
review of ILM and ILM II.



     On December 28, 1998 ILM responded to Brookdale's December 18, 1998
proposal indicating that ILM was pursuing means to enhance liquidity and
maximize value for ILM's shareholders. ILM also indicated that bona fide offers
in the best interests of the ILM shareholders would be reviewed in due course by
the ILM Board with Greenberg Traurig and Schroders, and the proposal would be
presented to the ILM Board at its next regularly scheduled board meeting in
January 1999.


                                       35

<PAGE>


     During the early portion of January 1999 representatives of ILM and Capital
participated in several telephonic and in-person meetings negotiating the terms
of draft transaction documents prepared by Greenberg Traurig. Capital's advisors
included in its November term sheet and reiterated in subsequent discussions
with ILM's advisors that Capital required a "leg-up" option to protect the
transaction during the period following the execution of a definitive agreement
and prior to consummation of a merger. Capital stated that it required the right
to purchase up to 19.9% of ILM's outstanding common stock at the merger
consideration per share offered by Capital to ILM's shareholders under the
merger agreement. Capital proposed that such right would become exercisable by
Capital if ILM terminated the merger agreement under certain circumstances or,
in any case, if ILM entered into a competing transaction. Capital requested the
right to require ILM to purchase the option shares from Capital for an amount in
cash equal to the highest price per share offered in any transaction which might
be consumated within a specified time period after any termination of the merger
agreement with Capital.



     Greenberg Traurig related to the Board that such features were onerous and
that, in its view, a "leg-up" option was inappropriate for a transaction such as
the proposed merger which involved a sale of control of ILM thereby foreclosing,
if consummated, any future potential control premium for ILM's shareholders.



     Discussions continued between legal counsel for Capital and Greenberg
Traurig, whereupon Capital offered to eliminate the "put" option feature of the
"leg-up" option and reduce the percentage of option shares from 19.9% to 9.9%.
Upon advice from Greenberg Traurig ILM insisted that it would not enter into a
"leg-up" arrangement (whether or not reciprocal) and transaction negotiations
were suspended for the next several days. After further discussions on this
subject, negotiations resumed and Capital withdrew its request for a "leg-up"
option. Capital noted that it still needed deal protection in the form of
comprehensive break-up fees and expense reimbursement provisions.



     The ILM Board and Greenberg Traurig stressed the need for a broad-based
"fiduciary out" to enable ILM to provide non-public information to, become fully
informed as to the nature of, and negotiate with, unsolicited third party
bidders offering bona fide alternative transactions. The ILM Board stated that
in all cases it needed to have the contractual freedom to enter into a deal
that was financially superior to the Capital deal after allowing Capital a
reasonable opportunity to "top" such deal.



     The parties next discussed and negotiated the nature and breadth of the
so-called "MAC (or material adverse change) Out"; i.e., the circumstances under
which either party would be permitted to terminate the merger transaction in the
case of a material adverse change.



     "Break up" fee negotiations then continued. Capital initially requested a
break-up fee of approximately $10.0 million in the case of ILM (and
approximately $7.0 million in the case of ILM II), plus reimbursement of
unlimited out-of-pocket expenses. After discussions with the ILM Board,
Greenberg Traurig responded that although ILM recognized the desire for deal
protection, ILM would not agree to measures that were unreasonable in relation
to Capital's perceived risks of losing the deal after signing and that ILM would
not agree to a payment structure which, in itself, might deter (or appear to
deter) bona fide competing or alternative transactions in the best interests of
ILM's shareholders. Capital and ILM eventually agreed to a break-up fee of
$3,835,600, plus reimbursement of up to


                                       36

<PAGE>


$1.0 million of Capital's "out-of-pocket" expenses incurred in connection with
the termination of the merger agreement in certain circumstances.



     With respect to the parameters of the break-up fee, Capital proposed that
the fee would be payable if the merger was not consummated by October 31, 1999
for failure of ILM to obtain requisite shareholder approval or for any material
breach by ILM under the merger agreement. ILM rejected this proposal and, after
some negotiations ensued, the parties agreed that a break-up fee would be
payable if: (i) ILM materially breached its no-solicitation covenants and a
third party acquisition was consummated within a certain period of time
subsequent to termination of the merger agreement by Capital, (ii) ILM
terminated the merger agreement following the execution of a definitive
agreement for a financially superior alternative deal, or (iii) Capital
terminated the merger agreement following: a change or withdrawal by the ILM
Board, in a manner adverse to Capital, of its recommendation to ILM's
shareholders to vote to approve the merger agreement, the affirmative
recommendation of a financially superior alternative deal by the ILM Board, or
the execution by ILM of a definitive agreement providing for the sale of ILM to
a party other than Capital.



     Capital also requested a "holdback" or escrow of a portion of the cash
component of the merger consideration as security for any obligations payable to
Capital in connection with material breaches by ILM under the merger agreement
and similarly requested that ILM maintain at closing cash reserves to fund
Capital's assumption at closing of the estimated $5.2 million of ILM's corporate
level "built-in" gains tax liabilities, dividend obligations and other
liabilities. Following discussions among the ILM Board, Greenberg Traurig and
Schroders on these points and after further negotiations between ILM and
Capital, Capital withdrew its request for these provisions.



     Thereafter, covenants restricting ILM's and Capital's conduct during the
period between the signing of the merger agreement and the closing of the merger
were also negotiated by Greenberg Traurig and Capital's legal advisors. Because
a portion of the merger consideration was proposed to include securities (and,
therefore, an investment was being made by ILM's shareholders in Capital), ILM
required restrictions on Capital's ability to operate its business prior to
consummation of the merger. Capital agreed that subject to certain monetary
thresholds, it would continue to operate its business in a manner consistent
with past practices and not issue capital stock, consummate acquisitions, sell
assets, incur debt, or consummate other transactions potentially dilutive to the
earnings per share of Capital's common stock.



     In January 1999 "collars," "caps," floating exchange periods and other
variable pricing mechanisms were further explored by ILM, Schroders and
Greenberg Traurig in view of the risks associated with recent fluctuations in
the market price of Capital's common stock and other public company participants
in the senior living industry. Discussions between the ILM Board and ILM's
advisors ensued regarding the conversion ratio (the ratio at which the number of
shares of Capital common stock would be issued upon conversion of Capital's
trust preferred securities) and whether a floating valuation period or price
adjustment formula should be included in the merger agreement.



     Schroders advised ILM that a fixed conversion ratio at the time the merger
agreement was signed would be more likely to lock-in accretion/dilution for
ILM's shareholders and, although there could be no assurance, a fixed ratio
would enable ILM's shareholders to


                                       37

<PAGE>


participate in any prospective appreciation of Capital's stock price after
execution of the merger agreement. During this time, ILM's Board instructed
Greenberg Traurig to negotiate and obtain a guarantee in favor of ILM's
shareholders pursuant to which Capital guaranteed payment of the trust preferred
securities to be offered in the merger so that in the case of a default relating
to such securities, ILM's shareholders would have recourse against both Capital
and the Capital subsidiary intended to be the issuer of the trust preferred
securities.



     Schroders and Greenberg Traurig were next instructed to undertake a
supplemental due diligence review of Capital because of the securities component
of the merger consideration contained in the draft merger agreement.



     At a January 19, 1999 ILM Board meeting at which J. William Sharman, Jr.,
Carl J. Schramm and Jeffry R. Dwyer were present, the ILM Board reviewed with
Greenberg Traurig and Schroders the terms of the transactions as then proposed
(in which each outstanding share of ILM common stock would be exchanged for
approximately $12.75 worth of merger consideration). The ILM Board noted that
the proposed merger consideration of $12.75 (or aggregate merger consideration
of $170.0 million allocable to ILM and ILM II in the amounts of $95,110,000 and
$74,840,000, respectively) represented a premium of approximately 30% per share
over the best available share price information for the ILM common stock as
reported to ILM by Schroders. Next, the terms of the Brookdale proposal were
presented to and discussed by the ILM Board. Following discussions with
Greenberg Traurig and Schroders the Board determined that the Brookdale proposal
was structurally inferior and uncertain and, therefore, not a superior offer to
acquire ILM.



     Accordingly, the Board believed it would not be prudent to jeopardize the
fully negotiated and viable Capital transaction by delaying the signing of a
deal with Capital and pursuing any further discussions with Brookdale. Further,
the Board noted that although ILM never undertook a pre-signing auction or
"market check" process, it intended to publicly announce the Capital transaction
and include in its periodic Exchange Act reports statements acknowledging that
ILM was for sale. Also, the Board was advised by Greenberg Traurig and Schroders
that the merger agreement with Capital contained commercially reasonable deal
protections with broad-based fiduciary outs that would not operate to unduly
"chill" or preclude potential alternative superior bids. For the foregoing
reasons and the fact that no agreement providing for the sale of control,
liquidation, or break-up of ILM had been entered into, ILM's Board was of the
view that it was under no present obligation to actively solicit from other
parties, including Brookdale, alternative offers.



     On January 20, 1999 ILM informed Brookdale that based upon its review of
Brookdale's December 18 correspondence ILM did not believe that a
$170.2 million all-cash asset sale transaction (which included as part of such
proposed purchase price, the assumption by Brookdale of up to $5.2 million of
ILM's built-in gains tax) represented the best potential transaction structure
for ILM's shareholders at that time. The Board was of the view that although the
Brookdale proposal provided for nominally higher consideration than the
consideration in the Capital transaction, because (i) an asset transaction was
not the optimum deal structure for ILM and its shareholders (because all of
ILM's known and unknown liabilities would not be assumed by Brookdale as a
matter of law), (ii) the


                                       38

<PAGE>


$200,000 premium was immaterial in the context of pending negotiations with
Capital, and (iii) Brookdale would first need to conduct a due diligence review,
including visitation and inspection of 13 property sites, it would not be
prudent to interrupt or suspend its advanced negotiations with Capital for an
uncertain transaction with speculative prospects for consummation.



     In early February 1999 final negotiations continued between Capital and ILM
regarding the reconfiguration of the merger consideration in view of the recent
decline in the price of Capital's common stock. Discussions ensued between
Schroders and Lehman regarding a change in the proposed percentage of merger
consideration payable in cash and the proposed percentage of merger
consideration payable with convertible trust preferred securities. Also
discussed was Capital's proposed increase in the conversion premium from 22.5%
to 25% in relation to the $12.75 closing sale price of Capital's common stock as
reported on the NYSE on February 5, 1999. Schroders indicated that the proposed
change from a 60% cash/40% convertible trust preferred securities deal to a 65%
cash/35% convertible trust preferred securities deal, and a conversion premium
of 25%, would be a good deal for ILM's shareholders because they would receive
the same aggregate consideration as previously negotiated (in terms of per share
dollar value), except that more cash would be available for shareholders if they
so elected and virtually the same pro forma (i.e., "as-converted") diluted
common equity ownership of Capital would be available for shareholder elections
as was the case with the previously proposed 40% stock deal and a hypothetical
$14.00 Capital stock price at signing.



     At its February 6, 1999 meeting at which Messrs. Jeffry R. Dwyer, J.
William Sharman Jr. and Carl J. Schramm were present, the ILM Board reviewed
with Greenberg Traurig the material terms of the revised draft merger
agreements, including the "break-up fee" and termination provisions, the
covenants applicable to ILM and Capital between signing and closing, the
cash/stock election procedures and proration provisions, the "no-shop" and
"fiduciary out" provisions, the representations and warranties of the parties,
the conditions to closing, the indemnification provisions, and the termination
provisions.



     Discussions then followed with respect to the proposed exchange ratio and
the conversion premium for the trust preferred securities, the fact that the
closing sale price of Capital's common stock as reported on the NYSE on the
immediately preceding trading day was $12.75 (i.e., the amount of the per share
merger consideration), the regulatory aspects of the proposed merger (including
the process for obtaining shareholder approval under Virginia corporate law,
ILM's constituent instruments and federal securities laws), the Board's
fiduciary duties to shareholders, the SEC preliminary proxy review and
registration process, the fact that no other definitive offers from any bona
fide merger or business combination partners were available at the time, the
complexity of the transaction and the likelihood of obtaining the requisite
shareholder approval and, the scheduled December 31, 1999 finite-life
liquidation date for ILM.



     At this time the Board also considered the fact that (i) the proposed
merger consideration and transaction structure was fully taxable to ILM's
shareholders, (ii) the trading price of Capital's preferred securities would not
be fixed and could decline in value between signing and closing, (iii) the fact
that the rate at which the preferred securities would be converted into shares
of Capital common stock would be fixed, and (iv) the


                                       39

<PAGE>

holders of the preferred securities would be "structurally subordinated" to
Capital's creditors.


     Representatives of Schroders then presented their fairness analyses of the
proposed merger consideration to be received by ILM's shareholders. Upon
conclusion of such analyses Schroders delivered its oral opinion (which opinion
subsequently was confirmed by delivery to the ILM Board of a written opinion
dated February 7, 1999) to the effect that, as of such date and based upon and
subject to certain matters and assumptions stated in such opinion, the merger
consideration was fair to holders of ILM common stock, from a financial point of
view.



     Greenberg Traurig noted to the ILM Board that the terms of the merger
agreement with Capital preserved ILM's ability to accept a superior offer and
terminate the transactions with Capital upon payment of a $3,835,600 termination
fee, plus reimbursement of up to $1.0 million of out-of-pocket expenses incurred
by Capital in connection with the transaction. Based upon the advice of
Greenberg Traurig and Schroders, the ILM Board determined that because the
termination fee was not commercially excessive, the fee would not be a material
deterrent for other prospective purchasers seeking to make a bona fide competing
offer and that the pending Capital deal was preferable to an indefinite third
party proposal, which was subject to due diligence. Greenberg Traurig also noted
to the Board the absence of stock leg-ups and asset lock-ups which could defer
competing bids and "pooling-of-interest" structures.



     Based on the foregoing, including the perceived benefits of the terms of
the proposed merger with Capital in relation to the perceived risks outlined
above and the opinion of Schroders that the merger consideration was fair to the
holders of ILM common stock, from a financial point of view, the ILM Board
unanimously approved the merger and authorized the execution of the merger
agreement (with certain further non-substantive modifications to be negotiated
upon the advice of Greenberg Traurig and Schroders). Such Board authorization
was communicated by Greenberg Traurig to Capital's legal counsel late in the
evening of February 6, 1999 and discussions ensued between such counsel into the
early hours of February 7th regarding technical modifications to the transaction
documents.



     Greenberg Traurig prepared revised execution copies of the merger
documentation and distributed them to all parties on the morning of February 7,
1999. The merger agreement was signed on the evening of February 7, 1999 and
during the morning of February 8, 1999 ILM issued a press release reporting such
event. The executed merger agreement provided for total merger consideration of
$95,890,000, of which 65% was payable in the form of cash and 35% was payable in
the form of trust preferred securities of a wholly owned Delaware business trust
of Capital. The preferred securities were convertible into shares of Capital
common stock at a fixed conversion ratio.



     On March 9, 1999, Brookdale revised its December 18, 1999 correspondence by
setting forth its desire to explore a transaction to acquire the assets of ILM
and ILM II for an aggregate purchase price of $185.0 million, of which
$103,122,000 would be allocated to ILM and $81,878,000 would be allocated to ILM
II. $135.0 million of the purchase price was proposed to be in the form of cash
and the remaining $50.0 million of consideration was proposed to be in the form
of 8% convertible preferred equity securities of a grantor trust to be formed by
Brookdale or 7% convertible subordinated debt securities


                                       40

<PAGE>


of Brookdale. The proposal indicated that the convertible securities would be
convertible into shares of Brookdale common stock and provided that shareholders
would have the right to elect to receive any combination of cash and convertible
securities, subject to proration in the case of over-subscriptions for
convertible securities. After being told of ILM's preference for a merger or
stock sale, Brookdale's representatives verbally indicated that the foregoing
proposal was intended to be the functional equivalent of the Capital merger
structure at higher aggregate consideration and that full legal and financial
due diligence was required to confirm Brookdale's willingness to proceed. Under
the terms of the merger agreement with Capital ILM was required to provide the
Brookdale proposal to Capital.



     After discussions with its advisors ILM's Board instructed Greenberg
Traurig to prepare, and on March 22, 1999 Brookdale, ILM and ILM II entered
into, confidentiality and standstill agreements whereby ILM and ILM II agreed to
make available to Brookdale certain non-public business and financial
information, subject to Brookdale's agreement to use such confidential
information solely for purposes of formulating a definitive offer and evaluating
a possible transaction with ILM and ILM II consistent with what was outlined in
Brookdale's March 9, 1999 letter. Brookdale agreed that so long as such
negotiations with ILM and ILM II were pending and for two years thereafter it
would not acquire any shares of ILM or ILM II common stock, seek to influence or
call for any ILM or ILM II shareholder votes or consents, or propose to enter
into a merger, tender or exchange offer or similar transaction with ILM or ILM
II. In early April 1999 Brookdale commenced its due diligence review of ILM.



     On April 22, 1999 the ILM Board, consisting of J. William Sharman, Jr.,
Carl J. Schramm and Jeffry R. Dwyer, met with Greenberg Traurig and Cohen &
Steers (Cohen & Steers Capital Management, Inc., together with its affiliate
Cohen & Steers Capital Advisors LLC, recently had been retained by the ILM Board
as ILM's financial advisors when the individual Schroders investment bankers who
worked for Schroders on the ILM account resigned from Schroders and joined Cohen
& Steers) to discuss the status of the Brookdale's latest proposal. The Board
was informed by Greenberg Traurig that attorneys from Brookdale were prepared to
conduct a due diligence review of ILM.



     Approximately at this time legal and financial due diligence lists were
exchanged, together with requests for mutual access to information. ILM
requested access to certain Brookdale material and non-public information
because of the securities portion of the proposed asset purchase consideration.
ILM also requested details as to Brookdale's financing sources and
creditworthiness. No due diligence materials were ever provided to ILM pursuant
to its requests.



     On April 28, 1999 Brookdale revised its March 9, 1999 letter to propose an
all-cash transaction for total consideration of $185.0 million, to be allocated
$102,213,000 to ILM and $82,787,000 to ILM II. Brookdale stated that prior to
closing it intended to assign all transaction documentation to an unaffiliated
third party leasing company that would lease back the purchased ILM assets to
Brookdale. Brookdale stated that the U.S. federal income tax consequences to
ILM's shareholders under its proposed asset purchase transaction structure and
the payment by ILM to its shareholders of subsequent liquidating dividend
distributions was substantially similar to the U.S. federal income tax
consequences of the pending merger transaction with Capital. Brookdale's revised
proposal was subject to


                                       41

<PAGE>


satisfactory completion of due diligence, which Brookdale anticipated it could
complete within 30 days after it was afforded access to certain non-public
information, ILM personnel and property sites. A copy of this latest proposal
was delivered by ILM to Capital.



     On June 17, 1999 Greenberg Traurig received from Brookdale's counsel a
draft asset purchase agreement. The correspondence accompanying such draft
suggested that ILM's representations and warranties were intended to be
substantially similar to those included in the February 7, 1999 merger agreement
with Capital and that the draft asset purchase agreement reflected the terms of
Brookdale's April 28, 1999 letter. Brookdale's counsel also referenced
Brookdale's ability to externally finance the proposed transaction, subject to
satisfactory completion of due diligence.



     At a July 8, 1999 meeting of the ILM Board at which J. William Sharman,
Jr., Carl J. Schramm and Jeffry R. Dwyer were present, discussions ensued
regarding the draft asset purchase agreement received from Brookdale. The Board
was informed by Greenberg Traurig and Cohen & Steers that, after careful review,
the proposed agreements were significantly biased in favor of Brookdale.



     On July 9, 1999, at the direction of ILM's Board, Greenberg Traurig
informed Brookdale's counsel that after careful review of the agreement and
deliberation by the full ILM Board, and based further upon the advice of
Greenberg Traurig and Cohen & Steers, it was the Board's position that the terms
and conditions of the draft asset purchase agreement relating to the transaction
structure, unassumed liabilities, conditions to closing, affirmative and
negative covenants, termination and liquidated damages, and expense allocations,
among other provisions, was commercially unreasonable and did not represent a
transaction in the best interests of ILM's shareholders.



     The ILM Board informed Brookdale that a transaction in the best interests
of ILM's shareholders would more appropriately be structured as, or would be the
functional equivalent of, a statutory merger with all known and unknown
liabilities of ILM being assumed at closing by the acquiring entity and with no
survival of representations and warranties, no purchase price "holdbacks,"
escrows or adjustments, and no indemnification provisions.



     The Board reiterated to Brookdale that any definitive agreement entered
into with a bona fide purchaser would have to be financially superior to the
pending merger transaction with Capital and have a very high likelihood of
consummation, and would need to include remedies in favor of ILM if Brookdale
failed to consummate the transaction under certain circumstances. The ILM Board
also advised Brookdale that bona fide agreements consistent with the foregoing
criteria would be considered by the Board in due course. Accordingly, the ILM
Board indicated to Brookdale that it would be inappropriate and unproductive at
that time to negotiate or provide detailed comments with respect to Brookdale's
previously distributed draft asset purchase agreement.


     On July 20, 1999 Brookdale, in response to ILM's July 9, 1999
correspondence, sent a letter to ILM expressing its disappointment over ILM's
decision not to negotiate the terms of Brookdale's draft asset purchase
agreement and ILM's preference for a statutory merger or functionally equivalent
transaction. Brookdale stated that it remained interested in pursuing an asset
purchase transaction with ILM and that if ILM did not proceed to

                                       42

<PAGE>

negotiate such a transaction and respond with comments to Brookdale's draft
asset purchase agreement, Brookdale would pursue available legal remedies.


     The ILM Board was advised by its legal and financial advisors that such
"threat" did not merit a response because Brookdale had been informed of the
Board's requirement of a superior financial transaction and structure and ILM
did not act to foreclose such possibility. Furthermore, the ILM Board viewed
Brookdale's draft agreement as commercially unreasonable in that it: did not
provide for Brookdale's assumption of any of ILM's liabilities (other than up to
$5.2 million of built-in gains tax liabilities); did not provide for contractual
remedies in favor of ILM in the event Brookdale breached the agreements;
contained burdensome restrictions on ILM's ability to manage its business prior
to closing because the agreements did not specify an outside termination date;
would allow Brookdale to conduct unlimited due diligence which would disrupt the
operations of ILM and distract management due to the lack of an outside
termination date; and contained deal protection provisions and break-up fees
which were more onerous than those negotiated with Capital. The Board and ILM's
advisors also noted that the agreements further contained unusual termination
events.



     During this time, ILM, Greenberg Traurig and Cohen & Steers discussed
declining trends in the assisted living industry, prevailing conditions and
prospects for the U.S. capital and financial markets, the pending SEC review and
comment process with respect to the confidential preliminary proxy
statement/prospectus submitted to the SEC by the parties in late April 1999, and
the material decline in the closing sale prices of Capital's common stock in
relation to such prices in February 1999 when the original merger transaction
was entered into. These discussions focused primarily on ILM's concern that
there was now a potentially decreased likelihood of consummating the original
merger transaction because of the significant non-cash portion of the
consideration in that deal and the lower value of that consideration component.
ILM and its advisors expressed concern that as of the mid-summer of 1999, the
original February 7, 1999 merger consideration (particularly the form thereof)
may no longer be fair to ILM's shareholders and, therefore, the ILM Board might
not be in a position to recommend the transaction to ILM's shareholders if
conditions in the assisted living industry and, therefore, Capital's stock
price, did not improve.



     ILM acknowledged that because of the lack of "collars," "caps" and
adjustable exchange ratios in the original merger documentation, there was no
mechanism for those ILM shareholders who would receive Capital's trust preferred
securities to actually obtain the full value of the $12.75 of merger
consideration agreed to by the parties on February 7, 1999. Accordingly, Cohen &
Steers and Greenberg Traurig were instructed to consider different combinations
or reconfigurations of the cash and stock portions of the merger consideration.



     Following several discussions with Capital about ILM's concerns and in
connection with class action settlement proceedings in the pending Feldman
lawsuit against ILM and its directors, Capital agreed in a draft stipulation of
settlement relating to such litigation to amend the existing February 7, 1999
merger agreements to provide for increased and restructured merger
consideration.



     On July 28, 1999 Capital's advisors delivered to ILM and ILM II a draft
letter agreement which proposed to amend the pending ILM and ILM II merger
agreements to increase the aggregate merger consideration in those transactions
to $172.0 million (from


                                       43

<PAGE>


$170.0 million) and allow the ILM and ILM II shareholders to elect to receive
100% cash consideration or a combination of cash and trust preferred securities,
provided that no more than 35% of the total merger consideration would be
payable in the form of trust preferred securities.



     ILM, Greenberg Traurig and Cohen & Steers questioned whether the merger
simply should be amended to provide for 100% cash consideration and no stock
election in view of the dramatic decline in the market price for Capital's
common stock. Capital and its advisors stated that they would need some time to
complete their analyses on the impact and post-merger pro forma effect of an
all-cash transaction.



     On August 2, 1999 Brookdale submitted yet another revised proposal which
proposed to acquire, by means of tender offer, all of the outstanding shares of
ILM and ILM II common stock for aggregate cash consideration of $185.0 million,
to be allocated $102,213,000 to ILM and $82,787,000 to ILM II. In its letter
Brookdale noted that a tender offer structure would eliminate the need for
statutory shareholder approval under Virginia law and potentially be a more
expeditious transaction than the pending Capital merger because SEC review, if
any, of the tender offer documents would not occur until after commencement of
the offer. Brookdale stated that it expected to utilize available cash and
obtain first mortgage financing secured by ILM's properties to fund the tender
offer consideration and that its latest proposal was subject to satisfactory
completion of additional legal and financial due diligence necessitated by a
stock acquisition structure and the negotiation, execution and delivery of
definitive agreements. Brookdale proposed a meeting between representatives of
the companies and their legal and financial advisors to begin the negotiation
process.



     Brookdale and ILM exchanged various correspondence regarding potential
face-to-face meeting dates. In the meantime ILM instructed Greenberg Traurig and
Cohen & Steers to contact Brookdale's advisors and seek clarification and
unequivocal assurances that the proposed $185.0 million of tender offer
consideration was a net amount payable in cash directly to ILM's shareholders
and ILM II's shareholders. Brookdale's legal and financial advisors verbally
acknowledged that Brookdale intended the $185.0 million consideration to be a
net cash amount to shareholders and would not be reduced by any ILM liabilities,
taxes or merger termination fee and expense reimbursement obligations to
Capital.



     At a Board meeting held on August 9, 1999 at which J. William Sharman, Jr.,
Carl J. Schramm and Jeffry R. Dwyer all were present, Greenberg Traurig and
Cohen & Steers presented to the ILM Board an analysis and comparison of the
Brookdale proposal, the pending February 1999 merger transaction with Capital
and the proposed amendments thereto, and the ILM Board instructed Greenberg
Traurig to prepare proposed tender offer guidelines in the form of a term sheet
and to deliver them to Brookdale in anticipation of the upcoming meeting with
Brookdale.



     On August 12, 1999 pursuant to instructions of ILM's Board, Greenberg
Traurig delivered to Brookdale's counsel a list of tender offer guidelines for
Brookdale to comply with if a definitive transaction were to be pursued and
entered into with Brookdale. Specifically, ILM stated, among other things, that
(i) Brookdale needed to guarantee the performance of its lessor-assignee under
all transaction documents and instruments; (ii) ILM would not provide any
indemnification agreements; (iii) all of ILM's representations, warranties and
covenants would need to terminate after the tender offer was completed and
Brookdale acquired legal control of ILM; (iv) the tender offer would


                                       44

<PAGE>


need to include a 66-2/3% minimum tender condition, subject to certain
extension requirements to enable a "short-form" second step merger; (v) there
could be no due diligence "outs" and the tender offer conditions would need to
be as minimal as possible (limited essentially only to customary material
adverse change and so-called "market outs"); (vi) the non-solicitation
provisions of the transaction documentation would need to include broad-based
"fiduciary outs" and "break-up" fees not greater in amount or scope than those
contained in the existing ILM-Capital merger documents; (vii) adequate
agreements and assurances would need to be provided by Brookdale as to the
payment and assumption by Brookdale of ILM's existing termination fee and
expense reimbursement obligations to Capital under the February 7, 1999 merger
agreement; (viii) the tender offer would be commenced not later than five
business days after entering into definitive merger agreements and that the
preparation and negotiation of such agreements and all tender offer
documentation would need to proceed as expeditiously as possible; and
(ix) prior to commencement of the tender offer Brookdale would need to obtain
and pay for a signed financing commitment letter from a money center financial
institution or nationally recognized investment banking firm sufficient in
amount to pay the $185.0 million of tender offer consideration, net in cash, to
ILM's and ILM II's shareholders.



     Greenberg Traurig and Cohen & Steers again requested and received verbal
assurances from Brookdale's representatives that the $185.0 million of cash
consideration was a net amount payable in cash to shareholders of ILM and
ILM II, less applicable withholding taxes.



     On August 30, 1999, one day prior to Brookdale's scheduled meeting with ILM
and its advisors at the New York offices of Greenberg Traurig, Brookdale
informed ILM by letter that additional due diligence materials were required
with respect to ILM's liabilities due to the revised structure of Brookdale's
most recent proposal and, in direct contradiction to what had been stated
previously by Brookdale's advisors, Brookdale informed ILM of its unwillingness
to assume at closing or otherwise to pay any termination fees, litigation
settlement costs or other transaction expenses that may be or become payable to
Capital in connection with the merger and the pending Feldman litigation.
Irrespective of the fact that this latest communication from Brookdale differed
from previous verbal statements of Brookdale's intention as to the nature and
net amount of the proposed tender offer, the ILM Board decided to proceed with
the scheduled face-to-face meeting with Brookdale and its advisors on
August 31, 1999.



     On August 31, 1999 the ILM Board, comprised of J. William Sharman, Jr.,
Carl Schramm and Jeffry R. Dwyer, together with Greenberg Traurig and Cohen &
Steers, met with Brookdale and its advisors to discuss and negotiate Brookdale's
August 2, 1999 tender offer proposal. At the outset of the meeting Brookdale
informed ILM that its $185.0 million proposal did not include the assumption of
termination fees, legal settlement costs or other transaction expenses and
liabilities incurred or to be incurred by ILM which, based upon ILM's estimates
approximated at least $9.0 million. After further discussions with Brookdale and
its advisors ILM concluded that the Brookdale offer was not functionally
equivalent to a "net" cash offer to ILM's shareholders. Because, other than the
assumption of up to $5.2 million of built-in gains tax liability, Brookdale
stated that it was not assuming any of ILM's liabilities (whether known,
unknown, fixed or contingent), ILM was unable to quantify, and could not
quantify, what Brookdale's net offer was. The


                                       45

<PAGE>


Board believed that Brookdale's offer was lower in value than the $172.0 million
face amount of consideration.



     ILM informed Brookdale that only bona fide, good faith offers on terms
financially superior to the pending Capital merger and with a high likelihood of
closing would be negotiated and that in view of the recent course of dealing
with Brookdale and its advisors, including the inconsistent and indefinite
communications from Brookdale and its advisors, ILM was suspect about
Brookdale's intentions to acquire ILM. At Brookdale's request, ILM nevertheless
agreed to provide Brookdale with the additional due diligence materials that
Brookdale stated it needed to prepare a definitive offer. Brookdale acknowledged
that it had received materials from ILM approximately three weeks earlier but
had not yet reviewed them. ILM then reminded Brookdale and their advisors about
their existing confidentiality and "standstill" obligations, the Board's
intention to pursue only genuine superior offers with a high likelihood of
consummation, and the meeting was adjourned.



     On September 2, 1999 ILM confirmed to Brookdale in writing its
disappointment regarding the August 31, 1999 meeting and that, contrary to
previous verbal assurances from Brookdale's advisors relating to the proposed
$185.0 million of net cash consideration, and after having received several
proposals from Brookdale involving a variety of transaction structures, the most
recent tender offer proposal outlined in Brookdale's August 2, 1999 letter did
not appear to be the functional equivalent of a net cash offer payable to the
shareholders of ILM and ILM II. ILM reiterated its commitment to fully
investigate and negotiate only superior offers from bona fide parties to
maximize shareholder value and asked Brookdale to promptly submit its final and
definitive "best" offer to acquire the outstanding shares of ILM's common stock.



     In early September 1999 Brookdale received the additional materials from
ILM it indicated that it needed to complete its due diligence review of ILM. On
September 10, 1999, by letter to ILM, Brookdale indicated that its August 2,
1999 tender offer proposal remained outstanding but that it would not pay or
assume any contractual or other liabilities of ILM, other than the assumption of
up to $5.2 million of ILM's built-in gains tax liabilities. Brookdale reiterated
that its offer was subject to satisfactory completion of continuing legal and
financial due diligence in its sole discretion, and the negotiation and
execution of definitive agreements.



     After discussions with Greenberg Traurig and Cohen & Steers the ILM Board
concluded that because Brookdale's transaction was structurally uncertain and
did not represent a definitive offer, due to the fact that the course of dealing
between the parties did not provide the Board with a high degree of confidence
that a transaction with Brookdale could be expeditiously or successfully
consummated, and because Brookdale's repeated failure to propose a bona fide
transaction structure which was superior to the Capital transaction, any further
dealings and communications with Brookdale would be entirely unproductive and
unlikely to produce such a transaction in the best interests of ILM's
shareholders.


     Brookdale has not contacted ILM since September 10, 1999 and no further
communications between ILM and Brookdale have ensued through the date of this
proxy statement.

                                       46

<PAGE>


     Against the backdrop of a continued decline in the senior living industry
and a material deterioration of Capital's stock price, commencing in late
September and continuing through mid-October 1999, ILM's and Capital's legal
representatives discussed and negotiated various proposed amendments to the
February 7, 1999 merger agreement. Greenberg Traurig informed Capital that ILM
would not negotiate or agree to any limitations on the scope of ILM's "fiduciary
out" because ILM needed maximum flexibility to pursue and negotiate unsolicited
superior alternative transactions. Also, because the form of the proposed merger
consideration payable in the merger changed from a combination of cash and trust
preferred securities to 100% cash (in the amount of $97,018,000) at ILM's
insistence, the parties agreed to delete various representations, warranties and
covenants of Capital relating to the ownership of its properties and the conduct
of its business.



     Negotiations ensued with respect to Capital's financing of the merger and
the anticipated timing of Capital's receipt from Lehman Brothers of a currently
dated "highly confident" letter as to Lehman's willingness, intention and
ability to arrange the necessary cash financing for the merger, and the
anticipated timing of definitive financing commitments from Capital's investment
or commercial bankers. Capital declined to seek to obtain a financing commitment
letter at that time. ILM requested that full financing commitments be obtained
upon entering into the revised merger agreement. After discussions regarding the
prompt need for and costs of such commitments the parties agreed that Capital
would obtain one or more financing commitments from nationally recognized
lenders at least five days prior to the date on which ILM first mailed its
definitive proxy materials to shareholders. Capital did agree to obtain a "bring
down" of Lehman's "highly confident" letter previously delivered to Capital in
August 1999.



     Capital then suggested certain proposed modifications to the tenor and
scope of the existing "break-up" fee provisions in the February 7, 1999 merger
agreement. Capital stated that it required payment of a termination fee if ILM's
shareholders failed to approve the merger agreement. After several variations of
the foregoing concept were discussed among representatives of Greenberg Traurig
and Capital's legal advisors, ILM insisted that such a provision was not
appropriate and that receipt of ILM shareholder approval would remain a mutual
risk of the parties.



     Thereafter, negotiations ensued regarding items such as allocating between
the parties the payment of proxy preparation, filing and dissemination costs
incurred and to be incurred in connection with the merger, Capital's payment of
ILM's director's and officer's liability insurance, and other contractual
matters. ILM then negotiated and the parties agreed to provisions entitling ILM
to the payment by Capital of a limited reverse "break-up" or termination fee
under certain circumstances.



     Based on the foregoing negotiations, the parties reached an
agreement-in-principle to modifications of the February 7, 1999 merger
agreement. Greenberg Traurig prepared a draft amended and restated merger
agreement which was delivered to Capital and its advisors during the first week
of October 1999.



     On October 6 1999 the full ILM Board, consisting of Jeffry R. Dwyer,
J. William Sharman, Jr., and Carl Schramm, met with Greenberg Traurig and Cohen
& Steers to review the terms of the revised merger agreement. Cohen & Steers
provided the Board with an assessment of prevailing trends in the senior living
industry and Capital's market


                                       47

<PAGE>


performance and capitalization, financial condition and creditworthiness. Cohen
& Steers next presented to the ILM Board its fairness analyses and at the
conclusion thereof delivered its oral opinion to the ILM Board that, based on
the qualifications and assumptions expressed to the ILM Board, as of October 6,
1999, the payment of $12.90 per share in cash to ILM's shareholders in the
merger was fair to such holders, from a financial point of view.



     Greenberg Traurig then presented the ILM Board with a detailed description
of the terms of the revised merger agreement, outlining the various material
differences between the current draft agreement and the February 7, 1999 merger
agreement. After further deliberations and a general discussion with Greenberg
Traurig of the ILM Board's fiduciary responsibilities, the Board unanimously
adopted the amended and restated merger agreement and the transactions
contemplated thereby, with such non-material modifications thereto as might be
suggested by the parties' advisors in the course of finalizing the transaction
documents. The ILM Board authorized the prompt execution and delivery of the
merger agreement and the refiling with the SEC of all appropriate proxy
solicitation materials.



     On October 15, 1999 a final order approving the stipulation of settlement
in the Feldman class action litigation was entered in the United States District
Court, Southern District of New York.



     On October 18, 1999, Capital Senior Living Corporation received from Lehman
Brothers a letter indicating that as of that date and based upon current market
conditions and their present understanding of the proposed merger with ILM,
Lehman Brothers was "highly confident" of its ability to arrange financing of
the aggregate cash consideration of the merger and the ILM II merger.



     On October 19, 1999, Cohen & Steers confirmed in writing its oral opinion
delivered to the ILM Board on October 6, 1999. Based upon Cohen & Steers'
opinion that as of October 19, 1999 the $12.90 per share in cash to be received
by ILM's shareholders in the merger was fair to such holders, from a financial
point of view, and other factors described elsewhere in this proxy statement
under "Recommendation of the ILM Board," ILM entered into the revised merger
agreement with Capital and concurrently terminated the February 7, 1999 merger
agreement.



     On October 21, 1999 ILM issued a press release announcing the execution of
the amended and restated merger agreement and filed with the SEC its Current
Report on Form 8-K disclosing such event.



     On November 16, 1999 the full ILM Board met with Greenberg Traurig to
discuss the status of the proxy filing, the finite life of ILM (which was
scheduled to expire on December 31, 1999), as well as the possibility of
amending the facilities lease agreement with Lease I. After receiving an update
by Greenberg Traurig as to the status of the proxy filings with the SEC, the ILM
Board noted that pursuant to ILM's Articles of Incorporation it had authority to
extend the life of ILM in the event that a liquidation of ILM on or prior to
December 31, 1999 would result in an underrealization of the property portfolio.
Because the Board believed that the going-concern value of ILM and the merger
consideration payable by Capital upon consummation of the merger were both in
excess of ILM's liquidation value, the ILM Board resolved to extend the term of
ILM's corporate existence on a month-to-month basis, but in no event beyond
December 31, 2014. The


                                       48

<PAGE>


Board believes that this should enable ILM's directors to monitor prevailing
market trends and conditions and provide the directors with maximum decisional
flexibility, subject to ILM's contractual obligations under the merger agreement
with Capital. Thereafter, the Board authorized ILM to cause ILM Holding to offer
to Lease I an extension of the facilities lease agreement on a month-to-month
basis and to provide with respect to the Santa Barbara property that the
facilities lease agreement may be partially terminated.


RECOMMENDATION OF THE ILM BOARD


     Your Board of Directors has determined that the merger is fair to you and
in your best interests and that the merger is advisable. Your Board of Directors
has unanimously adopted the merger agreement and recommends that you vote "FOR"
approval of the merger agreement. In determining to adopt the merger agreement,
none of ILM's directors abstained from voting or voted against adoption.



     In resolving to adopt and recommend to ILM's shareholders approval of the
merger agreement, the ILM Board considered a number of factors, including the
following which sets forth all of the material factors considered:



         o the strategic financial alternatives available to ILM to maximize
           shareholder value, such as listing ILM's common stock on a national
           securities exchange or The Nasdaq Stock Market, the reorganization of
           Lease I (the lessor of the senior living communities owned by ILM
           Holdings) into assisted living community operating companies, and the
           lease of ILM's senior living communities to Capital;



         o the trend of continued consolidation in the senior living industry,
           the likelihood that ILM would not have the financial or structural
           ability to be an acquiring entity in a business combination
           transaction;



         o ILM's financial condition, cash flows and results of operations;



         o the continuity of management of ILM's senior living communities
           without material disruption of service and the belief that a
           transaction with Capital would be less disruptive to ILM's senior
           living community than a transaction with an alternative buyer;



         o the higher likelihood of the merger with Capital being consummated in
           relation to other potential transactions because of Capital's
           historical commercial relationship with ILM and its extensive
           familiarity with ILM's day-to-day operations, and the lack of due
           diligence "outs" in the merger agreement;



         o ILM's scheduled December 31, 1999 finite-life expiration date and the
           Board's belief that a liquidation on or before such date was not
           likely to capture for ILM's shareholders maximum value for their
           investment;



         o ILM's strengths and weaknesses as an independent public company,
           which included ILM's reputation, market share and financial
           resources; ILM's lack of personnel base and liquidity, inability to
           directly operate an assisted living business due to its statutory
           REIT status; and ILM's inability to expand operations on a relative
           debt-free basis because of its statutory obligation as a REIT to
           distribute 95% of its income each year to its shareholders;



         o the material decline in the market price of Capital's common stock
           since February 7, 1999 and the fact that the original merger
           agreement and


                                       49

<PAGE>


           transactions proposed by Capital provided for the issuance of fixed
           income trust preferred securities without adjustment provisions,
           "collars" or "caps". This factor was a primary reason for amending
           the February 7, 1999 merger agreement to provide for $12.90 of
           all-cash consideration;



         o the fact that after the merger ILM's current shareholders no longer
           would receive any dividends relating to the earnings and growth of
           ILM unless they independently reinvest the cash consideration to be
           received by them in the merger in shares of Capital common stock;



         o the simplicity of a single-step, all-cash merger transaction compared
           with either a protracted auction process involving the serial
           liquidation of the properties or a singular asset sale transaction.
           The ILM Board believed that a merger transaction could be consummated
           more expeditiously and would provide shareholders with greater value;



         o the Board's belief that the going-concern value of ILM obtainable in
           a merger or stock purchase transaction exceeded the liquidation or
           "break-up" value of the ILM property portfolio;



         o the extensive negotiation process with Capital and its legal and
           financial advisors in connection with the execution of the
           February 7, 1999 merger agreement and the October 19, 1999 amended
           and restated merger agreement;



         o general economic and market declines in the senior living industry
           and the overall condition of the U.S. capital and financial markets
           and the resulting deterioration of Capital's common stock price which
           lead to amending the merger to provide for all-cash consideration;



         o the belief that Brookdale was unlikely to successfully structure,
           negotiate and consummate a superior alternative transaction with ILM
           that was in the best interests of ILM's shareholders;



         o Cohen & Steers' opinion that the $12.90 per share in cash to be
           received in the merger by ILM's shareholders was fair, from a
           financial point of view and the Board's adoption of the conclusions
           set forth in such opinion;



         o the fact that Capital had obtained an updated non-binding "highly
           confident" letter from Lehman Brothers indicating that based upon
           current market conditions, their understanding of the transaction and
           certain assumptions, Lehman Brothers was highly confident of their
           ability to arrange the cash merger consideration;



         o the lack of any firm competing or alternative offers from bona fide
           purchasers, irrespective of the fact that ILM had, since February
           1999, publicly disclosed its intention to consummate a sale or
           change-in-control transaction and that from approximately February
           1999 through September 1999 ILM pursued various acquisition proposals
           from Brookdale which ultimately did not lead to any definitive
           superior alternative offer;



         o ILM's obligation to pay a termination fee in the event a superior
           offer is accepted by ILM and the Merger is terminated which, given
           the amount of the fee and the scope of the circumstances under which
           the fee would become


                                       50

<PAGE>


           payable, was not commercially unreasonable in the Board's view or
           likely to deter a bona fide, superior competing bid for ILM;



         o the fact that the all-cash merger with Capital is a fully taxable
           transaction to ILM's shareholders;


         o the fact that the merger structure would allow Capital to realize
           certain tax advantages which the ILM board believed had resulted in
           obtaining a higher price per share for ILM's shareholders;


         o the terms of the merger agreement, including the closing conditions,
           the termination fees and reimbursement of expenses payable to Capital
           under certain circumstances, the absence of indemmification
           provisions and lack of survival of most representations and
           warranties, and the restrictions imposed on the conduct of ILM's
           business and operations during the period prior to closing--all of
           which were extensevely negotiated and deemed commercially reasonable
           by the Board;



         o the agreement of ILM not to solicit alternative transactions with
           third parties and the broad "fiduciary out" which enables ILM to
           terminate the merger agreement and pursue unsolicited superior
           transactions with parties other than Capital; subject to the payment
           to Capital of termination fees and expenses under certain
           circumstances;



         o the potential conflicts of interest of ILM's officers and directors
           with respect to the merger in relation to the interests of ILM's
           shareholders--which potential conflicts the Board viewed as
           immaterial in relation to the benefits to be received by ILM's
           shareholders in the merger;



         o the fact that none of ILM's officers or directors own any ILM common
           stock or Capital common stock, that they do not participate in any
           ILM executive compensation or stock option plans, and that they are
           not parties to any employment or similar agreements providing for
           renumeration or other pecuniary benefits upon a change-in-control of
           ILM; accordingly, the ILM directors did not (and do not) have any
           direct financial interest in the outcome of the merger;



         o the risks of the merger not being consummated--which the Board did
           not consider unusual in relation to similar transactions negotiated
           at arms'-length;



         o the fact that the property management agreement provides Capital with
           a limited right of first and last offer on sales of the ILM
           properties, and that such right of first and last offer could have
           the effect of deterring prospective purchasers from bidding for ILM's
           assets but did not apply to merger transactions or stock
           transactions;



         o the fact that Capital will obtain a financing commitment from a
           nationally recognized investment banking firm or commercial bank
           setting forth the commitment of the bank to provide the necessary
           merger financing, just prior to the time this proxy statement is
           mailed to ILM's shareholders. This provided the ILM Board an
           additional level of comfort that financing would be obtained at or
           before closing assuming the U.S. financial markets or values in the
           senior living industry did not substantially further decline;


                                       51

<PAGE>


         o the amount and scope of the termination fee payable under the merger
           agreement to Capital under certain circumstances which the Board did
           not consider unusual in relation to similar and customary
           transactions negotiated at arms'-length;



         o the fact that the merger must be approved by the holders of at least
           66-2/3% of the outstanding ILM common stock which might require a
           lengthy shareholder proxy solicitation period;



         o the lack of burdensome regulatory consents and approvals in
           connection with the merger which the Board believed enhanced the
           likelihood that the merger could be completed in a reasonable time
           frame;



         o the fact that after the merger Capital will assume and become legally
           responsible for all of ILM's known and unknown liabilities, which
           made a statutory merger the optimum transaction structure in contrast
           to an asset transaction where assumed liabilities and purchased
           assets typically are apportioned by the parties through extensive due
           diligence and negotiation); and



         o the fact that consummation of the ILM II merger is not a condition to
           consummation of the merger or vice versa so that the closing of one
           transaction would not be delayed for any reason relating to the
           other.


     In view of the variety of factors considered in connection with its
evaluation and deliberations with respect to the merger, the ILM Board did not
find it practical to and, therefore, did not attempt to rank or assign relative
weight to the above factors. In addition, individual members of the ILM Board
may have assigned different weights to different factors.

PURPOSES, ALTERNATIVES, TIMING AND REASONS FOR THE MERGER


     In the merger, each share of ILM common stock will be canceled and ILM's
separate corporate existence will be terminated upon payment of $12.90. The
purpose of the transaction is to sell to Capital 100% of the ownership interests
in and, therefore, 100% control of, ILM. The transaction has been structured as
an all-cash merger because of the simplicity of this structure, the absence of
market risk otherwise associated with the receipt of Capital's securities, and
the flexibility afforded ILM shareholders in an all-cash merger with respect to
future investment decisions.


     Structurally, the acquisition of ILM by Capital was designed as a merger
rather than an asset sale or tender offer to ensure Capital's assumption, by
operation of law, of all of ILM's liabilities, to eliminate unnecessary
indemnification provisions, to facilitate an orderly shareholder decisional
process pursuant to applicable federal and state law and subject to input by the
ILM Board, and to enable the transaction to be completed in single unitary step,
rather than a front-end tender offer with a second-step squeeze out merger. The
Board believes that a unitary merger transaction minimized the risk that the
contemplated transaction would not be consummated, reduced overall transaction
costs and increased Capital's willingness and ability to pay a higher amount of
merger consideration to ILM's shareholders.


     Additionally, although the transaction has been structured as a merger
under Virginia corporate law, for U.S. federal tax purposes it will be treated
as a fully taxable sale of


                                       52

<PAGE>

assets by ILM and acquisition by Capital followed by a dissolution of ILM. This
structure allows Capital to receive a higher deemed original cost of ILM's
assets and a correspondingly greater recognition by Capital of the depreciation
expense of those assets.

     Although ILM and Capital considered structural alternatives such as an
acquisition by means of tender offer, ILM and Capital rejected these
alternatives on the grounds that Capital would not derive certain tax benefits
which would have resulted in a reduction of the merger consideration Capital was
willing to pay ILM's shareholders.

     The merger is being entered into by ILM at this time because (i) ILM is a
finite-life corporation and, as such, its corporate existence is not intended to
continue indefinitely; (ii) the uncertainty of future appreciation of ILM's
portfolio; (iii) the opportunity for ILM to obtain for its shareholders a sale
consideration based on a going-concern valuation of the company rather than the
perceived liquidation (or break-up) value of the portfolio; (iv) of the lack of
any bona fide alternative transactions on terms financially superior to the
merger despite the fact that ILM publicly announced in February 1999 that it was
available for sale and pursued negotiations with Brookdale--the only third party
that has expressed interest in acquiring ILM since that date; (v) after almost
three years of studying strategic financial alternatives to maximize shareholder
value and, in particular, the preceding 12 months of extensive negotiations with
Capital and its advisors, the ILM Board believes it has obtained the best price
and the best transaction structure available for ILM's shareholders; and
(vi) the ILM Board's belief that the current merger has a high likelihood of
completion.


     Additionally, the ILM Board is recommending approval of the merger because
it believes, based upon its adoption of the conclusions set forth in Cohen &
Steers' fairness opinion, that the merger consideration to ILM's shareholders is
fair from a financial point of view.


DETERMINATION OF MERGER CONSIDERATION

     The consideration of $12.90 per share, in cash, to be paid in the merger to
ILM's shareholders was the result of extensive negotiation between
representatives of the parties (see "Special Factors--Background of the
Merger"). No interest will be paid on that amount.

     The aggregate consideration offered by Capital for ILM and ILM II is
$172.0 million, which amount was allocated to ILM and ILM II based upon their
relative net operating incomes. Applying this method, of the $172.0 million,
$97,018,000 was allocated to ILM and $74,982,000 was allocated to ILM II.

     The merger consideration in the ILM Merger was calculated by dividing the
total merger consideration of $97,018,000 allocated to ILM, by the 7,520,100
shares of ILM common stock outstanding. This resulted in an approximate dollar
amount of $12.90 per share. The merger consideration of $97,018,000 exceeds the
book value of ILM's assets by approximately $59.0 million as of August 31, 1999.

     Because the ILM Board believes that the fair market value of its portfolio
on a property-by-property basis is less than the value of ILM as a
going-concern, ILM did not believe it was necessary in connection with the
merger to obtain an asset appraisal of its senior living communities.

                                       53

<PAGE>

OPINION OF COHEN & STEERS


     Cohen & Steers Capital Advisors, LLC delivered to the ILM Board its written
opinion, dated the date of this proxy statement, to the effect that, as of the
dates of such opinions, the $12.90 per share in cash to be received by ILM's
shareholders in the merger, was fair to such holders, from a financial point of
view. On the date of this proxy statement, Cohen & Steers reaffirmed this
opinion. If a material amendment is made to the merger agreement, ILM will seek
a new fairness opinion from Cohen & Steers.


     A copy of Cohen & Steers' written opinion, which sets forth the assumptions
made, valuation techniques, matters considered and limitations on the scope of
review undertaken by Cohen & Steers, is attached as Appendix B to this document.

     o Cohen & Steers' opinion is directed only to the fairness of the merger
       consideration, from a financial point of view.

     o Cohen & Steers' opinion was provided at the request and for the
       information of ILM's Board of directors in evaluating the merger
       consideration, and does not constitute a recommendation to any
       shareholder to vote in favor of the merger and should not be relied upon
       as such.

     o The summary of Cohen & Steers' opinion set forth in this document
       describes the assumptions made, valuation techniques, matters considered
       and limitations on the scope of review undertaken by Cohen & Steers, but
       does not purport to be complete and is qualified in its entirety by
       reference to the full text of Cohen & Steers' opinion attached as
       Appendix B hereto.

     o Shareholders of ILM should read Cohen & Steers' opinion carefully and in
       its entirety for information with respect to the procedures followed,
       assumptions made, matters considered and limitations on the review
       undertaken by Cohen & Steers in rendering its opinion.

     o Cohen & Steers consents to the references to its name and opinion in this
       proxy statement and to the attachment of its opinion to this document as
       Appendix B hereto.

     To enable Cohen & Steers to compare the facility operations of the
portfolio of assets in ILM to other publicly traded assisted living operating
companies and perform various financial analyses and valuation techniques
described herein, ILM combined the operations of ILM and an affiliated entity,
ILM I Lease Corporation ("Lease I") and it reviewed the historical and projected
operating data of ILM on a projected C-corporation basis. ILM is structured as a
finite-life Real Estate Investment Trust ("REIT") and to maintain its REIT
status, ILM cannot operate the facilities itself. As such, ILM owns the real
estate and leases the operations to Lease I, a taxable C-corporation, under a
facilities lease agreement which ILM may cancel, upon notice, at any time. ILM
receives lease payments from Lease I and does not consolidate the revenues and
expenses of the operations in its financial statements. As a basis for the
projected financial statements of the ILM C-corporation, ILM combined the actual
financial statements for the three months ended May 31, 1999 of ILM

                                       54

<PAGE>

I and the draft financial statements for the three months ended May 31, 1999 of
Lease I and made the following adjustments:

         o ILM eliminated the rental and other income revenues from ILM and the
           master lease rent expense from Lease I (i.e., the lease payment paid
           from Lease I to ILM);

         o ILM decreased the general and administrative expense to be the sum of
           (a) 5% of the total rental and other income of Lease I plus
           (b) $400,000 per year for public company expenses (the resulting
           general and administrative expense was management's projection for
           the stabilized portfolio on a going-concern basis); and

         o ILM increased the aggregate state and federal tax rate to 40%.

     By analyzing ILM on a C-corporation basis, Cohen & Steers was then able to
compare the portfolio of assets in ILM to other publicly traded assisted living
companies and perform the various financial analyses using the accepted
methodologies described herein.

     To compare the finite-life portfolio of assets of ILM to other publicly
traded healthcare REIT companies and perform some of the financial analyses
using the valuation techniques described herein, Cohen & Steers also reviewed at
ILM's request certain information reflecting ILM as a going-concern REIT. To
enable Cohen & Steers to do so, ILM made the following adjustment to its
financial statements for the three months ended May 31, 1999:

         o ILM decreased the general and administrative expense to 7.7% of
           rental revenues, which management believed was necessary to reflect a
           stabilized REIT portfolio on a going-concern basis.

     By analyzing ILM as a going-concern REIT, Cohen & Steers was able to
compare the portfolio of assets in ILM to other publicly traded healthcare REIT
companies and perform various financial analyses using the accepted
methodologies described herein.

     In arriving at the Cohen & Steers Opinion, Cohen & Steers:

         o reviewed a draft of the amended and restated merger agreement dated
           October 4, 1999, and assumed that the draft of the merger agreement
           which Cohen & Steers reviewed would conform in all material respects
           to the merger agreement as executed and delivered (such draft did, in
           fact, conform in all material respects to the definitive merger
           agreement as executed and delivered by ILM, Capital and Capital
           Acquisition on October 19, 1999);

         o reviewed certain publicly available financial statements and other
           information of ILM and Lease I;

         o reviewed historical financial information of ILM on a C-corporation
           basis prepared by ILM, and certain projected information for ILM on a
           C-corporation basis prepared by ILM for the calendar years ending
           December 31, 1999 through December 31, 2002;

                                       55

<PAGE>

         o visited certain communities of ILM and held discussions with ILM
           regarding its business, operations and prospects;

         o performed various financial analyses, as Cohen & Steers deemed
           appropriate, using certain valuation techniques, including:

              o the application of the public trading multiples of assisted
                living companies which Cohen & Steers deemed reasonably
                comparable to ILM, to the financial results of ILM on a
                C-corporation basis;

              o the application of the multiples reflected in recently reported
                assisted living public mergers and acquisitions for businesses
                which Cohen & Steers deemed reasonably comparable to ILM, to the
                financial results of ILM on a C-corporation basis;

              o a discounted projected cash flow analysis of ILM on a
                C-corporation basis;


              o an analysis with respect to liquidation of ILM's portfolio
                assets as a financial alternative to the merger; and



              o the application of the public trading multiples of health care
                REITs which Cohen & Steers deemed reasonably comparable to ILM,
                to the financial results of ILM as a going-concern REIT.


     In its review and analysis and in formulating its opinion, Cohen & Steers:

         o assumed and relied upon the accuracy and completeness of all
           information supplied or otherwise made available to it by ILM or
           obtained by Cohen & Steers from other sources, and upon the assurance
           of ILM that it was not aware of any information or facts that would
           make the information provided to Cohen & Steers materially incomplete
           or misleading;

         o did not attempt to independently verify any of such information;

         o did not undertake an independent appraisal of the assets or
           liabilities (contingent or otherwise) of ILM or Capital, nor was
           Cohen & Steers furnished with any such appraisals;

         o with respect to the financial and operating projections of ILM
           reviewed by Cohen & Steers, Cohen & Steers assumed that they were
           reasonably prepared on a basis reflecting the best current estimates
           and good faith judgments of management as to ILM's anticipated future
           financial condition and operating results;


               o The financial and operational projections made by ILM are
                 quantified as follows:



<TABLE>
<CAPTION>
                                                                             FOR THE TWELVE MONTHS ENDED DECEMBER 31,
                                                                         ------------------------------------------------
                     (IN THOUSANDS)                                        1999         2000         2001         2002
                                                                         ---------    ---------    ---------    ---------
<S>                                                                      <C>          <C>          <C>          <C>
                  Revenues............................................   $20,269.7    $21,037.9    $21,835.4    $22,663.5
                  EBITDAR.............................................     8,728.0      9,146.7      9,583.8     10,040.0
                  Margin..............................................        43.1%        43.5%        43.9%        44.3%
                  Net Income..........................................     4,283.6      4,521.7      4,770.5      5,030.4
                  Margin..............................................        21.1%        21.5%        21.8%        22.2%
</TABLE>


                                       56

<PAGE>

         o expressed no opinion with respect to such projected financial
           statements.

     Cohen & Steers' opinion was necessarily based upon financial, economic,
market and other conditions as they existed and that could be evaluated by Cohen
& Steers on the date of its opinion. Cohen & Steers disclaimed any undertaking
or obligation to advise any person of any change in any fact or matter affecting
its opinion which may come or be brought to its attention after the date of its
opinion unless specifically requested by ILM to do so pursuant to an agreement
with ILM.

     Cohen & Steers' opinion does not constitute a recommendation as to any
action any shareholder of ILM should take in connection with the merger
agreement, the merger or any aspect thereof, including whether to vote in favor
of the merger or to purchase, sell or hold ILM's common stock or take or refrain
from taking any other action, and should not be relied upon as such. Although
Cohen & Steers discussed, at ILM's request, strategic financial alternatives, it
expressed no opinion or recommendation with respect to the desirability of
pursuing any such alternatives.

     In rendering its opinion, Cohen & Steers was not engaged as an agent or
fiduciary of ILM's shareholders or of any other third party. Cohen & Steers'
opinion related solely to the fairness, from a financial point of view, of the
$12.90 per share in cash to be received by the holders of ILM common stock in
the merger. Cohen & Steers expressed no opinion as to the structure, terms or
effects of any other aspect of the transactions contemplated by, or provisions
of, the merger agreement or any of the agreements or instruments delivered
pursuant thereto.

     The following is a summary of all of the material financial analyses
performed by Cohen & Steers in arriving at its opinion and was provided by Cohen
& Steers for inclusion herein.

     Selected Comparable Public Assisted Living Companies Analysis.   Cohen &
Steers compared selected projected financial and operating data of ILM on a
C-corporation basis to the corresponding data of a group of publicly traded
companies that it deemed to be reasonably comparable to ILM on such basis. In
determining the appropriate comparable companies, Cohen & Steers considered a
variety of factors, including market capitalization, business focus, revenues,
cash flow and resident capacity. These six companies (the "ILM Comparable
Companies") consisted of:

         o Alterra Healthcare Corporation;

         o American Retirement Corporation;

         o Brookdale Living Communities, Inc.;

         o Capital Senior Living Corporation;

         o CareMatrix Corporation; and

         o Sunrise Assisted Living, Inc.

     Cohen & Steers calculated multiples of Adjusted Enterprise Value (defined
as market value of equity plus the sum of total debt and capitalized rent
payments (i.e., eight times rent expense), less cash and cash equivalents) to
resident capacity (defined as total owned and leased operating beds), to latest
quarter annualized ("LQA") revenues and LQA

                                       57

<PAGE>

earnings before interest, taxes, depreciation, amortization and rent expense
("EBITDAR"). Cohen & Steers also calculated multiples of the market value of
equity to LQA earnings per share ("EPS"), projected calendar year 1998 EPS,
projected calendar year 1999 EPS and projected calendar year 2000 EPS, based on
information provided by a variety of sources, including published consensus
street analyst earnings estimates and reports and information published by First
Call (an on-line data service which compiles estimates developed by research
analysts).

     The following table sets forth the implied mean values per share of ILM
common stock based upon the foregoing analysis:

<TABLE>
<CAPTION>
                                                                                    DISCOUNT/
                                                                          IMPLIED   (PREMIUM)   IMPLIED   DISCOUNT/
                                                        COMPARABLE         MEAN        TO       MEDIAN    (PREMIUM)
                                                         MULTIPLES        VALUES     MERGER      VALUE    TO MERGER
ADJUSTED ENTERPRISE                                 -------------------     PER     CONSID-       PER     CONSID-
VALUE MULTIPLES                                       MEAN      MEDIAN     SHARE    ERATION      SHARE    ERATION
- -------------------------------------------------   --------   --------   -------   ---------   -------   ---------
<S>                                                 <C>        <C>        <C>       <C>         <C>       <C>
Resident Capacity................................   $100,500   $102,900   $14.59     $ (1.69)   $14.94     $ (2.04)
LQA Revenues.....................................        3.4x       3.5x  $ 8.89     $  4.01    $ 9.16     $  3.74
LQA EBITDAR......................................        8.7x      10.0x  $ 8.71     $  4.19    $10.03     $  2.87

<CAPTION>

MARKET VALUE OF
EQUITY MULTIPLES
- -------------------------------------------------
<S>                                                 <C>        <C>        <C>       <C>         <C>       <C>
LQA EPS..........................................       11.4x      11.2x  $ 5.14     $  7.76    $ 5.05     $  7.85
Projected 1999 EPS...............................       10.7x      10.1x  $ 6.09     $  6.81    $ 5.75     $  7.15
Projected 2000 EPS...............................        7.9x       7.6x  $ 4.75     $  8.15    $ 4.57     $  8.33
</TABLE>

     In arriving at its opinion, Cohen & Steers noted the following: $12.90 per
share to be paid in the merger to ILM's shareholders exceeds the implied mean
and median values per share based on multiples of LQA Revenues, LQA EBITDAR, LQA
EPS, Projected 1999 EPS and Projected 2000 EPS. The implied mean and median
value per share based on Resident Capacity exceeds the $12.90 per share. The
range of implied mean equity values per ILM share derived from this analysis
ranged from a high of $14.59 to a low of $4.75 with a mean of $8.03 and a median
of $7.40 compared with the $12.90 per share. The range of Implied Median Equity
Values per ILM Share derived from this calculation ranged from a high of $14.94
to a low of $4.57 with a mean of $8.25 and median of $7.46 compared with the
$12.90 to be paid in the merger to ILM's shareholders.

     Comparable Transactions Analysis.   Cohen & Steers considered the terms, to
the extent publicly available, of selected cash transactions that it deemed
reasonably comparable to the merger (the "Comparable ILM Transactions") and
sought to compare the $12.90 per share to be paid by Capital with the
consideration involved in such transactions. The seven Comparable ILM
Transactions and their pertinent dates were as follows:

         o the Sunrise Assisted Living, Inc. acquisition of senior living assets
           of Constellation Health Services, Inc. (announced in August 1999);

         o the acquisition of select assisted living assets of Manor Care, Inc.
           by Alterra Healthcare Corporation (completed in July 1999);

         o the acquisition by Lazard Freres Real Estate LLC of Atria
           Communities, Inc. (completed in September 1999);

         o the acquisition by Lazard Freres Real Estate LLC of Kapson Senior
           Quarters Corp. (completed in April 1998);

                                       58

<PAGE>

         o the acquisition by Lazard Freres Real Estate LLC of a controlling
           stake in ARV Assisted Living, Inc. (completed in December 1997);

         o The Whitehall Group's acquisition of Integrated Living Communities,
           Inc. (completed in July 1997); and

         o Host Marriott Corporation's acquisition of certain Forum Group
           retirement assets from Marriott International, Inc. (completed in
           June 1997).

     In considering the preceding transactions, and taking into account the
start-up nature of the industry, Cohen & Steers determined that with the
exception of per bed values there is a significant lack of meaningful multiples
based on comparable transactions. To calculate operating per bed values, Cohen &
Steers calculated multiples of Adjusted Transaction Value (defined as equity
value of the transaction plus the sum of total assumed debt and capitalized rent
payments (i.e., eight times rent expense), less cash and cash equivalents) to
resident capacity (defined as total owned and leased operating beds). The mean
and median operating bed values were $93,400 and $76,600, respectively, implying
a value of $13.55 per share and $11.09 per share, respectively, for ILM based
upon the mean and median of the values for the companies implied in the
Comparable ILM Transactions.

     In arriving at its opinion, Cohen & Steers noted that the implied mean
value per share based on per bed values of Comparable ILM Transactions exceeds
the $12.90 per share of merger consideration. However, such amount exceeds the
implied median value per share based on per bed values of Comparable ILM
Transactions. Cohen & Steers also reviewed recent mergers and acquisitions in
the long-term care industry, but due to the significant valuation differences
between long-term care and assisted living companies, Cohen & Steers did not
consider the results of this analysis to be meaningful.

     Discounted Cash Flow Analysis.   Cohen & Steers performed discounted cash
flow analyses of the projected free cash flows of ILM on a C-corporation basis
for the calendar years 1999 through 2003 based on projections prepared by
management for the existing portfolio of assets and modest expansion
assumptions.


     Modest expansion assumptions included adding 300 additional units to four
existing ILM residences. Total project costs were assumed to be $27.7 million.
Cohen & Steers' expansion assumptions are as follows:



<TABLE>
<CAPTION>
                                                             FOR THE TWELVE MONTHS ENDED
                                                                     DECEMBER 31,
                                                        -------------------------------------
(US$ IN THOUSANDS)                                      1999     2000       2001       2002
                                                        ----   --------   --------   --------
<S>                                                     <C>    <C>        <C>        <C>
Additional EBITDAR
ILM Expansion.........................................  $0.0   $1,123.0   $2,749.0   $3,442.0
</TABLE>


     Free cash flows are defined as after-tax earnings before interest and taxes
("EBIAT"), plus depreciation and amortization, less capital expenditures and an
estimated change in working capital.

     The discounted cash flow analyses of ILM were determined by:

         o adding:

           -- the present value of the projected free cash flows of ILM for its
              portfolio of senior living communities over the five-year period
              from 1999 to 2003; and

                                       59

<PAGE>


           -- the present value of the estimated terminal value of the business
              at the end of 2003;


         o and subtracting therefrom the current net debt outstanding of ILM.

     The range of estimated terminal values at the end of the five-year period
was calculated by applying terminal multiples ranging from 8.0x to 10.0x to the
projected calendar year 2003 earnings before interest, taxes, depreciation and
amortization ("EBITDA"). The range of terminal multiples was based on the
current EBITDA multiples of the ILM Comparable Companies discounted for the
future. Estimated cash flows and terminal values were discounted to present
value using discount rates ranging from 10.0% to 14.0%, a range representative
of the weighted average cost of capital for the ILM Comparable Companies. Based
on such terminal value multiples and discount rates, the derived mean and median
equity value for ILM was approximately $10.86 and $10.84, respectively. The
merger consideration exceeds both the implied mean and median equity value per
share based on the discounted cash flow analysis per share.

     Liquidation Valuation Analysis.   Cohen & Steers performed a liquidation
valuation analysis with respect to the current cash flows of the residences of
the ILM portfolio for the three months ended May 31, 1999 annualized. Resident
level current cash flows are defined as EBITDA, less existing management fees.

     The liquidation values of ILM were determined by:

         o dividing:

           -- the resident level current cash flows of ILM for the three months
              ended May 31, 1999 annualized; by

           -- capitalization rates ranging from 10.0% to 12.5%

         o and subtracting therefrom the current net debt outstanding of ILM.


     The range of capitalization rates is based on the current capitalization
rates being paid by purchasers of individual senior and assisted living
residences and these capitalization rates would be representative of the value
of the ILM portfolio if it were liquidated in an asset sale today. Based on the
liquidation analysis, the derived mean and median equity values per share for
ILM were $10.45. In arriving at its opinion, Cohen & Steers noted that the
$12.90 per share to be paid in the merger to ILM's shareholders exceeds both the
implied mean and median equity value per share based on the liquidation
valuation analysis per share.


     Selected Comparable Public Healthcare REIT Companies Analysis.   Because of
ILM's REIT structure, Cohen & Steers compared selected projected financial and
operating data of ILM as a going concern REIT to the corresponding data of a
group of publicly traded healthcare REITs (the "ILM Comparable REIT Companies")
which Cohen & Steers reasonably deemed comparable to ILM. In determining the
appropriate comparable companies, Cohen & Steers considered a variety of
factors, including market capitalization, business focus, revenues, cash flow
and resident capacity. These nine companies consisted of:

         o Health Care REIT, Inc.;

         o Health Care Property Investors, Inc.;

         o Healthcare Realty Trust, Inc.;

                                       60

<PAGE>

         o LTC Properties, Inc.;

         o National Health Investors, Inc.;

         o Nationwide Health Properties, Inc.;

         o National Health Realty, Inc.;

         o Omega Health Investors, Inc.; and

         o Universal Health Realty Income Trust

     Cohen & Steers calculated multiples of Enterprise Value (defined as market
value of equity plus total debt, less cash and cash equivalents) to LQA revenues
and LQA EBITDA. Cohen & Steers also calculated multiples of the market value of
equity to LQA funds from operations ("FFO").

     The following table sets forth the implied mean values per share of ILM
common stock based upon the foregoing analysis:

<TABLE>
<CAPTION>
                                                                                 DISCOUNT/
                                                                       IMPLIED   (PREMIUM)   IMPLIED   DISCOUNT/
                                                        COMPARABLE      MEAN        TO       MEDIAN    (PREMIUM)
                                                         MULTIPLES     VALUES     MERGER      VALUE    TO MERGER
                     ENTERPRISE                        -------------     PER     CONSID-       PER     CONSID-
                  VALUE MULTIPLES                      MEAN   MEDIAN    SHARE    ERATION      SHARE    ERATION
- ----------------------------------------------------   ----   ------   -------   ---------   -------   ---------
<S>                                                    <C>    <C>      <C>       <C>         <C>       <C>
LQA Revenues........................................   8.5x     8.7x   $ 8.40     $  4.50    $ 8.60     $  4.30
LQA EBITDAR.........................................   10.4x    9.4x   $ 9.49     $  3.41    $ 8.56     $  4.34

<CAPTION>

                  MARKET VALUE OF
                  EQUITY MULTIPLES
- ----------------------------------------------------
<S>                                                    <C>    <C>      <C>       <C>         <C>       <C>
LQA FFO.............................................   6.7x     7.1x   $ 6.23     $  6.67    $ 6.61     $  6.29
</TABLE>

     The range of implied mean equity values per ILM share derived from this
analysis ranged from a high of $9.49 to a low of $6.23, with a mean of $8.04 and
a median of $8.40. The range of implied median equity value per ILM share
derived from the analysis ranged from a high of $8.60 to a low of $6.61, with a
mean of $7.93 and a median of $8.56. In arriving at its opinion, Cohen & Steers
noted that the $12.90 per share to be paid in the merger to ILM's shareholders
exceeds the implied mean and median values per share based on all factors in
this analysis.

     The preparation of a fairness opinion is a complex process involving
various determinations as to the most appropriate and relevant quantitative and
qualitative methods of financial analysis and the application of those methods
to the particular circumstances and, therefore, is not readily susceptible to
partial analysis or summary description. In arriving at its opinion, Cohen &
Steers considered the results of all its analyses as a whole and did not
attribute any particular weight to any analysis or factor considered by it.
Subject to the matters set forth in its opinion, the judgments made by Cohen &
Steers as to its analyses and the factors considered by it caused Cohen & Steers
to be of the opinion, that, as of the date of its opinion, the $12.90 per share
to be paid in cash in the merger to ILM's shareholders was fair to such holders,
from a financial point of view. Cohen & Steers' analyses must be considered as a
whole and considering any portion of such analyses or of the factors considered,
without considering all analyses and factors, could create a misleading or
incomplete view of the process underlying Cohen & Steers' opinion.

                                       61

<PAGE>


     In performing its analyses, Cohen & Steers assumed the political, economic,
regulatory, monetary and U.S. capital market conditions affecting the assisted
living industry would remain generally stable.


     Any estimates contained in Cohen & Steers' analyses are not necessarily
indicative of actual values or predictive of future results or values, which may
be significantly more or less favorable than those contained in such analyses.
Estimated values do not purport to be appraisals or to reflect the prices at
which businesses or companies may be sold in the future, and such estimates are
inherently subject to uncertainty.

     Cohen & Steers is a an investment banking firm regularly engaged in the
valuation of businesses and their securities in connection with:

         o mergers;

         o acquisitions;

         o private placements; and

         o valuations for corporate and other purposes.

     The extensive experience of Cohen & Steers' investment bankers in providing
corporate finance and financial advisory services to companies in the senior
housing and assisted living industry was a significant factor in decision of
ILM's Board to select Cohen & Steers to be its financial advisor in connection
with the merger.

     Cohen & Steers has performed on-going financial advisory services for ILM
and ILM II and has received fees for such services. In the ordinary course of
business, Cohen & Steers and its affiliates may actively trade the securities of
Capital for the accounts of their clients and, accordingly, may at any time hold
a long or short position in such securities.


     To date, ILM and ILM II have paid to Cohen & Steers aggregate fees of
$250,000 for Cohen & Steers' opinion and a similar opinion addressed to the
Board of Directors of ILM II. ILM and ILM II have agreed to pay Cohen & Steers
an additional $900,000 fee, if the merger and the ILM II merger are completed.
ILM and ILM II have also agreed to reimburse Cohen & Steers against certain
expenses and liabilities in connection with its engagement. The fee for Cohen &
Steers' opinion was not conditioned upon the conclusion reached by Cohen &
Steers as to the fairness of the merger consideration, nor upon the ultimate
consummation of the merger or the ILM II merger. Except as expressly set forth
above, no limitation was imposed by ILM on the nature or scope of, or
methodologies and procedures used in, Cohen & Steers' financial analysis.


PLANS AND PROPOSALS OF ILM AND CAPITAL


     Upon the occurrence of the merger, ILM will be merged into Capital
Acquisition and, pursuant to applicable law, ILM's separate corporate existence
will terminate. Consequently, ILM's common stock will become eligible for
termination of registration under the Exchange Act and ILM no longer will be
subject to the periodic reporting requirements of the Exchange Act.


     Capital has advised ILM that it presently has no plans or proposals that
relate to or which would impact ILM's or its subsidiary's assets, extraordinary
or otherwise, involving a merger, reorganization, liquidation or sale of assets.
Capital does however intend, from

                                       62

<PAGE>

time to time, to evaluate and review the former assets of ILM and its subsidiary
and make such changes as are then deemed appropriate.

PRESENT INTENTIONS AND RECOMMENDATIONS OF CERTAIN PERSONS WITH REGARD TO THE
MERGER

     No executive officer or director of ILM or Capital owns shares of ILM's
common stock. Accordingly, no such person has any present intentions with
respect to the ownership or voting of such stock.

     Except to the extent a recommendation is made in a person's capacity as a
director of ILM's or Capital's board, no executive officer of ILM or Capital has
made any recommendation with respect to the adoption of the merger agreement and
consummation of the transactions contemplated thereby.

CONDUCT OF ILM'S BUSINESS IF THE MERGER IS NOT COMPLETED


     If the merger is not completed, ILM intends to continue to operate its
business substantially in the manner it is operated today and, from time to
time, it will evaluate and review ILM's business, operations, properties,
management and other personnel, corporate structure, dividend policy and
capitalization, and make such changes as are deemed appropriate and to continue
to explore strategic financial alternatives to maximize shareholder value. In
addition, if the merger is not completed but the ILM II Merger is completed, ILM
will be obligated to sell its interest in the Santa Barbara facility to ILM II.


INTERESTS OF CERTAIN PERSONS IN THE MERGER


     When considering the recommendations of ILM's Board, you should be aware
that the directors of ILM will be members of a newly created advisory board of
Capital after the merger, for which they will receive customary fees. The
directors of ILM also receive the benefit of the indemnification provisions of
the merger agreement and Capital is required to obtain directors' and officers'
liability insurance for current ILM directors as described below. The ILM
directors are currently indemnified by ILM and are covered by directors' and
officers' insurance paid for by ILM.



     Pursuant to the merger agreement, all rights to indemnification existing in
favor of the present or former directors, officers and employees of ILM or any
of their respective subsidiaries as provided in applicable articles of
incorporation, bylaws or indemnification agreements with respect to matters
occurring prior to the effective time of the merger will survive and continue
for a period of not less than the statutes of limitations applicable to such
matters, and Capital will comply fully with its obligations thereunder.



     In addition, pursuant to the merger agreement, Capital will maintain in
full force and effect, for a seven-year period of time commencing on the
effective time of the merger, officers' and directors' liability insurance and
fiduciary liability insurance on terms no less advantageous to the indemnified
parties than insurance existing prior to the effective time of the merger.
Capital is also required to indemnify and hold harmless, and will advance
expenses, to the fullest extent permitted under applicable law, each director,
officer, employee, fiduciary or agent of ILM or its subsidiaries against any
costs, expenses,


                                       63

<PAGE>

amounts paid in settlement or other liabilities in connection with any claims
relating to the merger.


     In consideration for their services during the course of calendar year
1999, Jeffry R. Dwyer received $20,500, Carl J. Schramm received $19,500 and J.
William Sharman, Jr. received $35,500 for participating in special ILM Board
meetings. In addition, each current ILM Board member, in consideration for his
service on Capital's advisory board, will receive a $7,000 annual retainer fee
and a $200 fee for each advisory board meeting attended as well as the right to
participate in the same stock options and similar programs offered by Capital to
its directors.


     The ILM Board and the ILM II Board are comprised of the same directors and
each of the ILM Board, the Lease I Board and the Lease II Board have a majority
of the same directors. The interest of ILM's shareholders may be different from
or in addition to the interest of the shareholders of ILM II, Lease I and
Lease II. Accordingly, the directors of ILM may have potential or actual
conflicts of interest in connection with the merger.

     No pension, profit sharing or similar plan of ILM or Capital or their
respective subsidiaries, beneficially owns any of ILM's common stock, and no
such entity has, within the past 60 days of the date this proxy statement was
filed in definitive form with the SEC, entered into any transaction relating to
ILM's common stock.

     As of the date of this proxy statement, neither the officers or directors
of ILM nor the officers or directors of Capital own any shares of the issued and
outstanding ILM common stock or any stock options to acquire such stock.

     As of the date of this proxy statement, ILM is not aware of any ILM
shareholder who beneficially owns 5% or more of ILM's common stock.


     For a list of the directors and executive officers of ILM and Capital, see
"Directors and Executive Officers."


NO INDEPENDENT COMMITTEE

     The terms of the merger were negotiated by the entire ILM Board. An
independent committee consisting only of non-employee directors was not
established to represent ILM's shareholders. If such a committee did negotiate
the terms of the merger, the terms may have been different.

THE MERGER AGREEMENT

     THE FOLLOWING IS A SUMMARY OF THE IMPORTANT PROVISIONS OF THE MERGER
AGREEMENT WHICH IS ATTACHED TO THIS PROXY STATEMENT AS APPENDIX A. THIS SUMMARY
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL TEXT OF THE MERGER
AGREEMENT WHICH IS INCORPORATED HEREIN BY REFERENCE. ALL HOLDERS OF ILM COMMON
STOCK ARE ENCOURAGED TO READ THE MERGER AGREEMENT CAREFULLY AND IN ITS ENTIRETY.

                                       64

<PAGE>

   The Merger

     The merger agreement provides that, upon satisfaction or waiver, to the
extent permitted by law, of its terms and conditions, including approval of the
merger agreement by the holders of at least 66 2/3% of the outstanding ILM
common stock, ILM will be merged with Capital Acquisition, and Capital
Acquisition will be the surviving entity in the merger. At the effective time of
the merger, the Certificate of Formation of Capital Acquisition in effect
immediately prior to such time will become the Certificate of Formation of the
surviving entity, and the Operating Agreement of Capital Acquisition in effect
immediately prior to such time will become the Operating Agreement of the
surviving entity, in each case until such documents are amended or restated.
(Sections 1.1, 1.3 and 1.4 of the merger agreement).

   Effective Time

     The merger agreement provides that, the merger will become effective
following the filing of the Articles of Merger and Certificate of Merger with
the Secretary of State of the State of Delaware and with the Secretary of the
Commonwealth of Virginia, respectively. (Section 1.1 of the merger agreement).

   Conversion of Shares

     At the effective time of the merger, each share of ILM common stock
outstanding immediately prior to the effective time (other than shares held by
Capital, Capital Acquisition or any other subsidiary of Capital or of ILM) will,
by virtue of the merger and without any action on the part of any holder
thereof, be converted into the right to receive $12.90 in cash. No interest will
be paid on such amount. At the effective time of the merger, each share of ILM
common stock owned by Capital, Capital Acquisition or any 100% subsidiary of
Capital immediately prior to the effective time of the merger will be canceled,
retired and cease to exist, and no payment will be made with respect to such
shares. (Section 2.1 of the merger agreement).

   Exchange of Certificates

     As soon as possible after the effective time of the merger, each holder of
record of a certificate (or certificates) which, immediately prior to the
effective time of the merger, represented outstanding shares of ILM common
stock, will receive: (i) a letter of transmittal and (ii) instructions to effect
the surrender of the shares of ILM common stock in exchange for $12.90 per share
in cash (less any applicable withholding taxes). No interest will be paid on
that amount.

     Upon surrender of shares of ILM common stock for cancellation or a validly
executed notice of guaranteed delivery of those shares to the exchange agent or
to such other agent or agents as may be appointed by Capital, together with such
letter of transmittal, duly executed, and any other required documents, the
holder of such shares of ILM common stock will receive $12.90 per share in cash
(less any applicable withholding taxes). Upon surrender, the shares of ILM
common stock will be canceled. No dividends or other distributions with respect
to ILM common stock declared or made after the effective time of the merger with
a record date after such effective time will be paid to the holder of any

                                       65

<PAGE>

unsurrendered shares of ILM common stock and from and after the effective time
of the merger the ILM common stock will represent only the right to receive
$12.90 per share in cash. (Section 2.2 and 2.3 of the merger agreement).

   Representations and Warranties

     Representations and Warranties of ILM.   The merger agreement contains
representations and warranties of ILM, the material ones of which relate to:

     o ILM's proper organization, qualification, good standing and other
       corporate organizational matters;

     o ILM's capital structure, and the number of its authorized and outstanding
       shares of ILM common stock;

     o ILM's compliance with applicable laws and its possession of all permits,
       licenses, variances, exemptions, orders, authorizations and approvals of
       public and governmental authorities which are material to the operation
       of its business;

     o the absence of any agreements or laws conflicting with the merger or any
       of the transactions contemplated by the merger agreement;

     o the absence of any judgment or pending or threatened lawsuit or
       proceeding which, if determined adversely, would have a significant
       negative effect on ILM;

     o the valid title of ILM to all assets which are material to its business,
       free and clear of liens or conflicting ownership rights;

     o ILM's compliance with applicable environmental laws;

     o maintenance of proper accounting controls and accurate books and records
       by ILM;

     o the absence of any significant negative change or event relating to the
       business, properties and condition of ILM, its capital stock, or its
       accounting principles, practices or methods;

     o the absence of anti-takeover or similar laws applicable to ILM or the
       merger;

     o the absence of any untrue statements of a significant fact or any
       omission of a significant fact relating to the representations and
       warranties of ILM in the merger agreement; and

     o other representations and warranties relating to due authorization of the
       merger and the merger agreement by ILM and the validity and
       enforceability thereof.

       (Section 3.1 of the merger agreement).

     Representations and Warranties of Capital and Capital Acquisition.   The
merger agreement contains representations and warranties of Capital and Capital
Acquisition, the material ones of which relate to:

     o their proper organization, qualification, good standing and other
       corporate organizational matters;

     o Capital Acquisition's membership interests;

                                       66

<PAGE>

     o the conduct of the businesses of Capital and Capital Acquisition are not
       conducted in violation of any applicable laws where it is foreseeable
       that such violation may prevent or materially impair Capital's completion
       of the merger;

     o the absence of any pending or threatened lawsuit or proceeding which, if
       determined adversely, would prevent or materially impair Capital's
       completion of the merger;

     o Capital's 100% ownership of Capital Acquisition;


     o Capital's receipt of Lehman's "highly confident" letter dated
       October 18, 1999 regarding Lehman Brothers' ability to arrange the
       necessary cash financing for the merger;


     o the absence of any untrue statements of a material fact or any omission
       of a material fact relating to the representations and warranties made by
       Capital and Capital Acquisition in the merger agreement; and

     o other representations and warranties relating to due authorization of the
       merger and the merger agreement by Capital and Capital Acquisition, and
       the validity and enforceability thereof.
       (Section 3.2 of the merger agreement).

   Conduct of ILM's Business Prior to the Merger

     ILM has agreed that prior to the effective time of the merger, it will and
will cause Holding I to conduct its businesses in the ordinary course of
business, consistent with past practice, and will use reasonable efforts to
preserve the current business organization, keep available the services of
current officers and key employees, and maintain existing relationships with
those having significant business relationships with ILM and Holding I, in each
case in all significant respects; provided that ILM and Holding I must conduct
their respective businesses substantially in accordance with the operating and
capital budgets approved by ILM's Board. In addition, ILM has agreed that prior
to the effective time of the merger, except as expressly contemplated by the
merger agreement or unless Capital otherwise consents in writing, ILM will not,
and will cause each of its subsidiaries not to:

     o declare or pay any dividends or other distributions, whether consisting
       of cash, stock or other property, on or in respect of its capital stock,
       other than ordinary cash dividends not in excess of 8.5% of the original
       issue price per share of ILM's common stock in any calendar year--subject
       to ILM's reasonable best efforts to maintain reserves consistent with
       past practices and as required to preserve and maintain ILM's status as a
       REIT until the effectiveness of the merger;

     o redeem, repurchase or acquire any securities, including ILM's common
       stock;

     o split, combine or reclassify or issue or authorize the issuance of any
       other securities in lieu of or in substitution for any shares of ILM's
       capital stock;

     o complete any acquisition of assets or securities or any sale, lease,
       encumbrance or other disposition of assets or securities, or enter into a
       significant contract or grant any or relinquish any significant contract
       rights, other than in the ordinary course of business;

                                       67

<PAGE>

     o other than the existing loan agreement with Fleet Bank dated
       September 26, 1998, incur, become responsible for or guarantee any
       indebtedness for borrowed money;

     o become responsible for or guarantee the obligations of any other person
       other than 100% owned subsidiaries of ILM, except in the ordinary course
       of business consistent with past practice;

     o issue, deliver or sell any shares of its capital stock, any voting debt,
       securities, or any securities convertible into or exchangeable or
       exercisable for any shares of ILM's capital stock or voting debt
       securities;

     o sell or dispose of its or Holding I's material assets; or

     o take any action that would be likely to result in any of its
       representations or warranties set forth in the merger agreement being
       untrue or any conditions set forth in the merger agreement not being
       satisfied.

       (Section 4.1 of the merger agreement).

   Conduct of Capital's Business Prior to the Merger

     Capital has agreed that prior to the effective time of the merger, except
as expressly contemplated by the merger agreement or unless ILM otherwise
consents in writing, Capital will not and will cause each of its subsidiaries
not to take any action that would be likely to result in any of its
representations or warranties in the merger agreement being untrue or any of the
conditions to the merger not being met.
     (Section 4.1 of the merger agreement).

   Conditions to Completing the Merger


     The obligations of ILM, Capital and Capital Acquisition to complete the
merger are subject to satisfaction or waiver (if waivable under applicable law
as set forth below), at or prior to the effective time of the merger, of the
following conditions:


     o approval of the merger agreement by the holders of at least 66 2/3% of
       the outstanding ILM common stock;

     o receipt of all authorizations, consents, and approvals from any
       governmental authorities, the failure of which is material to ILM or
       Capital;

     o filing in definitive form with the SEC of this proxy statement and the
       Schedule 13E-3 Transaction Statement and there not being any stop order
       or similar proceeding in effect;

     o absence of any governmental or court order preventing or delaying
       completion of the merger;


     o redemption at the stated value of the outstanding shares of Holding I
       preferred stock (which is waiveable by Capital); and


                                       68

<PAGE>

     o inapplicability of state takeover laws.
     (Section 6.1 of the merger agreement).

     Additionally, the obligation of ILM to complete the merger, is subject to
the satisfaction or waiver (if waivable under applicable law), at or prior to
the effective time of the merger, of the following conditions:


     o the accuracy of Capital's representations and warranties (which is
       waiveable by ILM);



     o receipt by Capital of funds in an amount sufficient to pay the aggregate
       merger consideration to all ILM shareholders;



     o receipt by Capital of all consents or approvals that are necessary to
       permit Capital to become the owner of ILM after the merger, except for
       those consents which in the reasonable opinion of ILM, would not have a
       material adverse effect on Capital or materially affect completion of the
       merger (which is waiveable by ILM); and



     o performance by Capital and Capital Acquisition of their obligations under
       the merger agreement (which is waiveable by ILM).


       (Section 6.3 of the merger agreement).

     Additionally, the obligation of Capital and Capital Acquisition to complete
the merger is subject to satisfaction or waiver (if waivable under applicable
law) at or prior to the effective time of the merger, of the following
conditions:


     o the accuracy of ILM's representations and warranties (which is waiveable
       by Capital);



     o the performance by ILM of its obligations under the merger agreement
       (which is waiveable by Capital);



     o receipt by ILM of all consents necessary to allow Capital to acquire all
       contractual rights, interests and obligations of ILM, except for those
       which if not obtained would not have or be likely to have a significant
       negative effect on ILM or, which would prevent or delay completion of the
       merger (which is waiveable by Capital); and



     o receipt by Capital of evidence that ILM is not a "foreign person" for
       United States income tax purposes and that ILM is a domestically
       controlled REIT for United States income tax purposes (which is waiveable
       by Capital).


       (Section 6.2 of the merger agreement).

   No Solicitation of Alternative Transactions

     ILM has agreed to use its best efforts to cause its subsidiaries,
affiliates, employees, agents and representatives not to knowingly initiate,
solicit or encourage, directly or indirectly, any discussions or negotiations
with any third party or disclose any material non-public information about ILM
in connection with an acquisition proposal of 20% or more of the consolidated
assets of ILM or 20% or more of any class or series of equity securities of ILM
or any of its subsidiaries, any tender offer or exchange offer which, if
consummated, would result in any person owning 20% or more of any class or
series of

                                       69

<PAGE>

equity securities of ILM or any of its subsidiaries, or any merger,
consolidation, business combination, sale or other transfer of assets,
recapitalization, exchange, liquidation, dissolution, divestiture,
reorganization or other extraordinary corporate transaction involving ILM or any
of its subsidiaries.

     However, if ILM's Board determines with the advice of counsel that it is
required to do so in the exercise of its fiduciary duties to ILM or its
shareholders, the ILM Board may respond to, or engage in discussions with
respect to, a written offer for those acquisition proposals referred to above if
certain criteria are met; and provided further, that ILM or the ILM Board may
take and disclose to the shareholders of ILM a position with respect to any
acquisition proposal referred to above that, in the judgment of the ILM Board,
as determined in good faith by the Board based upon the advice of counsel, is
required by applicable law. ILM has also agreed to promptly communicate to
Capital the terms of any such acquisition proposal that it receives and to keep
Capital informed as to the status of any such matters. (Section 4.1(e) of the
merger agreement).

   Termination of the Merger Agreement

     The merger agreement may be terminated at any time prior to the effective
time of the merger under the following circumstances:

     o by mutual written consent of ILM and Capital;

     o by either Capital or ILM if:

         o any injunction or other court or governmental order prevents the
           completion of the merger;

         o ILM's shareholders do not approve the merger agreement by
           September 29, 2000; and

         o the merger is not completed by September 30, 2000.

     o by Capital if:

         o the ILM Board withdraws or modifies in a manner unfavorable to
           Capital its recommendation to ILM's shareholders of the merger or the
           merger agreement.

         o ILM approves or recommends an alternative transaction involving the
           sale of ILM to a third party on terms financially superior to the
           merger;

         o ILM shall have entered into a definitive agreement regarding an
           acquisition proposal;

         o there has been or there is likely to be one or more events likely to
           have a significant negative impact on ILM's business, operations or
           its financial condition; and

         o ILM is in material breach of any representation, warranty, or
           covenant in the merger agreement which ILM has not cured after its
           receipt of notice of such breach.

     o by ILM if:

                                       70

<PAGE>

         o ILM enters into an alternative transaction involving the sale of ILM
           to a third party on terms financially superior to the merger;
           provided the failure to do so is determined by ILM's Board to be a
           violation by it of applicable law, ILM pays Capital a termination fee
           and ILM gives Capital proper notice;

         o Capital is in material breach of any representation, warranty, or
           covenant in the merger agreement, which Capital has not cured after
           its receipt of notice of such breach;

         o the merger is not completed by Capital after all of Capital's
           conditions to completing the merger have either been satisfied or
           waived, provided that ILM is not then in material breach of any of
           its representations, warranties or agreements; and

         o there has been or there is likely to be one or more events likely to
           have a significant negative impact on Capital's business, its
           operations or its financial condition.

   Termination Fees; Reimbursement of Expenses

     ILM must pay Capital a termination fee of $3,835,600, and reimburse
Capital's out-of-pocket expenses incurred and paid for by or on behalf of
Capital in connection with the merger agreement and the related transactions,
provided such expenses do not exceed $2.0 million, if Capital or Capital
Acquisition terminates the merger agreement because ILM's Board withdraws,
modifies or changes (in a manner adverse to Capital) its recommendation of the
merger to ILM's shareholders, recommends to ILM's shareholders a transaction
involving the sale of ILM to a third party on terms financially to the merger,
or enters into such agreement for a superior transaction.

     Under the merger agreement, a proposed transaction will be deemed to be
superior if there is a written proposal to acquire, directly or indirectly
(whether in a single transaction or series of related transactions), for
consideration consisting of cash, securities and/or other property, 50% or more
of ILM's common stock then outstanding or 50% or more of the consolidated assets
of ILM, upon terms and subject to conditions which ILM's Board of Directors
determines in its good faith judgment (based upon the advice of an investment
banking firm of nationally recognized reputation), to be more favorable from a
financial point of view to the holders of ILM's common stock than the merger,
and in respect of which external financing, if required to be obtained by the
acquiring person or entity, either then is fully committed (pursuant to a
customary commitment letter) or, in the good faith judgment of ILM's Board of
Directors (based upon the advice of said investment banking firm), obtainable by
the acquiring person or entity based upon the creditworthiness of such person or
entity.

     In the event the merger agreement is terminated by Capital upon ILM's
material breach of the non-solicitation (or so-called "no-shop") provisions of
the merger agreement, and within 16 months after such termination an acquisition
with a third party is consummated, then ILM shall pay to Capital a $3,835,600
termination fee, together with Capital's out of pocket expenses, to the extent
they do not exceed $2.0 million.

                                       71

<PAGE>

     Provided all of Capital's closing conditions have either been satisfied or
waived, ILM is not in material breach of the merger agreement and neither ILM
nor Capital has terminated the merger agreement because of a material adverse
change with respect to the other, and Capital fails to consummate the merger and
the transactions contemplated by the merger agreement, Capital is obligated to
pay ILM a termination fee of $850,000.

     Such termination fees and out-of-pocket expenses are payable to Capital by
ILM only if the merger agreement is terminated by either ILM or Capital upon
ILM's failure to obtain the requisite shareholder approval of the merger on or
before September 29, 2000 and neither Capital nor Capital Acquisition is in
material breach of any of its representations, warranties or agreements under
the merger agreement.

     Neither Capital nor ILM is entitled to payment of any termination fees as
described above, or in the case of Capital, reimbursement of expenses, if they
violate the merger agreement or if any of their representations or warranties
are inaccurate.

     The cost of printing and mailing this document will be borne equally by ILM
and Capital. (Sections 4.1(e), 5.6 and 7.1 of the merger agreement).

PROXY STATEMENT; THE SPECIAL MEETING

     ILM has agreed to duly notice and convene as promptly as practicable a
special meeting of its shareholders for the purpose of voting upon the approval
of the merger agreement and the merger (and the transactions contemplated by the
merger agreement and the merger). ILM (through the ILM Board), has agreed to
recommend to ILM shareholders the approval of the merger agreement and the
merger; and use its best efforts to solicit and, if necessary, resolicit the
vote of the holders of not less than 66-2/3% of the outstanding ILM common
stock in favor of approval of the merger agreement (including, if necessary,
adjourning or postponing, and subsequently reconvening, the special meeting for
the purpose of obtaining such votes and engaging proxy solicitation
professionals); provided, however, that ILM's Board may, with respect to a third
party proposal, withdraw, modify or change such recommendation if failure to
take such action would be contrary to their fiduciary obligations as board
members under the law.

ACCOUNTING TREATMENT

     The merger will be treated for accounting purposes in accordance with the
rules for purchase accounting. Accordingly, the assets and liabilities of ILM
will be recorded on Capital's books at their estimated fair market values with
the remaining purchase price reflected as goodwill.

SIMULTANEOUS ILM II MERGER


     Simultaneously with entering into the merger agreement, ILM II entered into
an amended and restated agreement and plan of merger with Capital and Capital
Acquisition providing for the merger of ILM II into Capital Acquisition, for an
aggregate merger consideration of $74,982,000 payable in cash. Consummation of
the ILM II merger is not a condition to consummation of the ILM and Capital
merger. The ILM II merger has been structured substantially similar to the
merger of ILM with Capital. If the ILM II merger is consummated, but the ILM and
Capital merger is not consummated, ILM has agreed to


                                       72

<PAGE>

cause ILM Holding to transfer its 25% interest in the Villa Santa Barbara
property to ILM II (or one of its wholly owned subsidiaries) at the fair market
value of such property. ILM II has made the reciprocal agreement (with respect
to its 75% interest in such property) in its merger agreement with Capital and
Capital Acquisition.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES
                                 OF THE MERGER


     The following is a summary of the material United States federal income tax
consequences to ILM shareholders of their receipt pursuant to the merger, of the
cash merger consideration. This summary is based on the Internal Revenue Code of
1986, as amended (the "Code"), Treasury regulations thereunder and
administrative and judicial interpretations thereof, as of the date hereof, all
of which are subject to change, possibly on a retroactive basis. This discussion
is being provided for general informational purposes only and is not intended to
be a complete description of all of the tax consequences of the merger.



     BECAUSE DETERMINING THE TAX CONSEQUENCES OF THE MERGER MAY DEPEND UPON YOUR
PERSONAL CIRCUMSTANCES, YOU ARE URGED TO CONSULT WITH YOUR TAX ADVISOR TO
UNDERSTAND HOW THE MERGER MAY AFFECT YOU.


FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER

     Tax Characterization of the Merger to ILM.   The merger will be treated for
federal income tax purposes as a taxable deemed sale of assets by ILM to Capital
followed by a taxable deemed liquidation of ILM. The merger will not qualify as
a "reorganization" within the meaning of Section 368(a) of the Code. ILM decided
to elect under IRS Notice 88-19 to defer the built-in gains tax attributable to
the period when ILM was a C corporation until the date the assets were sold. ILM
will recognize a built-in gains corporate-level tax of approximately
$2.9 million on the deemed sale of its assets resulting from the merger. ILM
will not be subject to any additional corporate-level federal income tax as a
result of the merger so long as the amount of the deemed liquidating
distribution to the ILM shareholders exceeds ILM's real estate investment trust
taxable income for the current taxable year. ILM management has represented that
the amount of the deemed liquidating distribution to the ILM shareholders will
exceed ILM's real estate investment trust taxable income for the current taxable
year.

     Tax Consequences to ILM Shareholders.   The ILM shareholders will be deemed
to receive a liquidating distribution from ILM equal to the cash they received
for their ILM common stock pursuant to the merger. The ILM shareholders will
recognize gain or loss upon the receipt of the cash in exchange for their ILM
common stock equal to the difference between (i) the amount of cash received and
(ii) their tax basis in the ILM common stock. Gain or loss will be capital gain
or loss if the ILM common stock was a capital asset in the hands of the ILM
shareholder and will be a long-term capital gain or loss, if at the time of the
merger, the ILM common stock was held by the shareholder for more than
12 months. Under present United States federal law, long-term capital gains are
generally taxable at a maximum rate of 20% for individuals and 35% for
corporations.


     Back-up Withholding Requirements.   United States federal tax code
information requirements and backup withholding at the rate of 31% may apply
with respect to


                                       73
<PAGE>


dividends paid on, and proceeds from the taxable sale, exchange or other
disposition of ILM common stock, unless the shareholder (i) is a corporation or
comes within certain other exempt categories and, when required, demonstrates
these facts, or (ii) provides a correct taxpayer identification number,
certifies as to no loss of exemption from backup withholding and otherwise
complies with applicable requirements of the backup withholding rules. A
shareholder who does not supply ILM with a correct taxpayer identification
number may be subject to penalties imposed by the IRS. Any amount withheld under
these rules will be refunded or credited against the shareholder's federal
income tax liability. Shareholders should consult their tax advisers as to their
qualification for exemption from backup withholding and the procedure for
obtaining such an exemption. If information reporting requirements apply to a
shareholder, the amount of dividends paid with respect to such shares will be
reported annually to the IRS and to such shareholder.


     Alien Holders.   Management of ILM has represented that ILM is a
"domestically-controlled" REIT within the meaning of Section 897(h)(2) of the
Code. As a "domestically-controlled" REIT, Alien Holders of ILM stock will not
be subject to United States tax on any gain realized upon the receipt of cash
merger consideration in exchange for their ILM common stock, and no United
States withholding tax will be imposed on the payment of the cash to Alien
Holders of ILM stock unless (i) the Alien Holder is an individual who is present
in the United States for 183 days or more in the taxable year of disposition and
certain other conditions apply, (ii) the gain is effectively connected with the
conduct by the Alien Holder of a trade or business in the United States, or
(iii) the Alien Holder is subject to tax pursuant to the provisions of the Code
applicable to certain United States expatriates.

                                       74

<PAGE>

                       ESTIMATED COSTS AND FINANCING OF THE MERGER


<TABLE>
<S>                                                                                                   <C>
Financial Advisory Fees and Expenses and Fairness Opinion -- Cohen & Steers Capital Advisors,
   LLC and Schroders & Co. (ILM Expense)............................................................  $650,000
Financial Advisory Fees and Expenses and Fairness Opinion -- Lehman Brothers (Capital Expense)......
Financing Commitment Fees and Expenses (Capital Expense)............................................
Proxy Solicitation Fees and Expenses -- D.F. King & Co. Inc. (shared equally by ILM and Capital)....    10,000
Legal Fees and Expenses (ILM Expense)...............................................................
Legal Fees and Expenses (Capital Expense)...........................................................
Accounting Fees and Expenses (ILM Expense)..........................................................   135,000
Accounting Fees and Expenses (Capital Expense)......................................................
Financial Printer Fees and Expenses (shared equally by ILM and Capital).............................   275,000
SEC Filing Fees (shared equally by ILM and Capital).................................................    19,942
Miscellaneous.......................................................................................    20,000
                                                                                                      --------
            Total Fees and Expenses.................................................................  $
                                                                                                      --------
                                                                                                      --------
</TABLE>



     The merger agreement provides that the cost of preparing, printing and
mailing this proxy statement and related material will be borne equally by ILM
and Capital. All other costs and expenses will be borne as indicated in the
table above.


     Approximately $98.0 million will be required to pay the aggregate cash to
be received by ILM's shareholders in the merger.

     Capital has agreed that not later than the fifth business day prior to the
date on which ILM's proxy materials are first mailed in connection with the
solicitation of ILM's shareholders of approval of the merger agreement, it will
obtain from a nationally recognized investment banking firm or commercial bank a
written commitment to provide on or prior to the closing date of the merger
funds sufficient in amount to pay to ILM's shareholders the aggregate cash
payments required by the merger.

                                       75

<PAGE>

          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                        AND RESULTS OF OPERATIONS OF ILM

     The following is a discussion and analysis of ILM's financial and certain
statistical data that ILM believes is important to your understanding of ILM's
financial condition and results of operations. This section should be read in
conjunction with ILM's consolidated financial statements beginning on Page F-1
of this proxy statement.

GENERAL

     ILM holds mortgages on eight senior living communities located in seven
different states. ILM Holding, a majority owned subsidiary of ILM, holds title
to the eight senior living communities.

     The principal balance of each of ILM's mortgage loans was modified to
reflect the estimated fair value of the senior living communities as of the date
they were transferred to the predecessor of ILM Holding. The modified loans
require interest-only payments on a monthly basis at a rate of 13.5% per year
for the period of January 1 through December 31, 1997, 14% per year for the
period of January 1 through December 31, 1998 and 14.5% per year for the period
of January 1, 1999 through maturity. Since ILM Holding is consolidated in ILM's
financial statements, the mortgage loans and related interest expense have been
eliminated through the consolidation.


     The Facilities Lease Agreement is between ILM's consolidated affiliate,
ILM Holding, as owner of the senior living communities and Lessor, and Lease I
as Lessee. The facilities lease is a "triple-net" lease whereby the Lessee pays
all operating expenses, governmental taxes and assessments, utility charges and
insurance premiums, as well as the costs of all required maintenance, personal
property and non-structural repairs in connection with the operation of the
senior living communities. ILM Holding, as the Lessor, is responsible for all
major capital improvements and structural repairs to the senior living
communities. Pursuant to the Facilities Lease Agreement, which originally
expires on December 31, 1999 but was extended on a month-to-month basis in
December 1999, Lease I pays annual base rent for the use of all of the senior
living communities in the aggregate amount of $6,364,800. Lease I also pays
variable rent, on a quarterly basis, for each senior living community in an
amount equal to 40% of the excess, if any, of the aggregate total revenues for
the senior living communities, on an annualized basis, over $16,996,000.
Variable rental income for the three-month periods ended November 30, 1999 and
1998 was $302,000, and $276,000, respectively. Variable rental income related to
fiscal years 1999 and 1998 was $1,164,000 and $894,000, respectively.


LIQUIDITY AND CAPITAL RESOURCES


     At November 30, 1999, ILM had cash and cash equivalents of $2,278,000
compared to $2,615,000 at August 31, 1999. Such amounts will be used for the
working capital requirements of ILM, along with the possible investment in the
properties owned by ILM Holding for certain capital improvements and for
dividends to the ILM shareholders. Future capital improvements could be financed
from operations or through borrowings, depending on the magnitude of the
improvements, the availability of financing and the Company's


                                       76

<PAGE>


incremental borrowing rate. The source of future liquidity and dividends to the
ILM shareholders is expected to be through facilities lease payments from Lease
I, interest income earned on invested cash reserves and proceeds from the future
sales of the underlying operating investment properties. Such sources of
liquidity are expected to be adequate to meet ILM's operating requirements on
both a short-term and long-term basis. ILM generally will be obligated to
distribute annually at least 95% of its taxable income to its shareholders in
order to continue to qualify as a REIT under the Internal Revenue Code.


     If the merger is consummated, the ILM shareholders will receive the merger
consideration of approximately $12.90 per share.


     Because the ownership of the senior living communities was expected to be
transferred to ILM or its wholly-owned subsidiary, ILM Holding was capitalized
with funds to provide it with working capital for only a limited period of time.
At the present time, ILM Holding is not expected to have sufficient cash flow
during fiscal year 1999 to (i) meet its obligations to make debt service
payments under the loans and (ii) pay for capital improvements and structural
repairs in accordance with the terms of the master lease. Although ILM Holding
is not expected to fully fund its scheduled debt service payments to ILM, the
current values of the senior living communities are well in excess of the
mortgage principal amount plus accrued interest thereon at August 31, 1999. As a
result, ILM is expected to recover the full amount that would be due under the
loans upon the sale of the communities, even if the merger is not consummated.



     Occupancy levels, based upon the percentage arrived at by dividing actual
revenues received from residents for a particular period of time by the maximum
potential revenue to be generated by a community if the community was fully
occupied for the same period of time, for the senior living communities has
averaged 91% for the three-month periods ended November 30, 1999, compared to
95% for the three-month periods ended November 30, 1998. Occupancy levels for
fiscal year 1999 and 1998 averaged 96% and 96%, respectively. Because of the
master lease structure, ILM's net operating cash flow is expected to be
relatively stable and predictable. The annual base rental payments owed to ILM
Holding is $6,364,800 and will remain at that level for the remainder of the
lease term. In addition, the senior living communities are currently generating
gross revenues which are in excess of the specified threshold in the variable
rent calculation, as discussed further above, which became effective in January
1997. Accordingly, ILM Holding received variable rent payments in fiscal 1999
and 1998 in the amounts of $1,164,000 and $894,000, respectively. As a result of
ILM's net operating cash flow under the current master lease arrangement, ILM
increased its quarterly dividend payment from $0.1875 per share to $0.20 per
share effective with the dividend paid in January 1998 for the quarter ended
November 30, 1997. Subsequent to fiscal year end, ILM increased its quarterly
dividend payment to $0.2125 per share effective with the dividend paid on
October 15, 1998 for the quarter ended August 31, 1998.


     The assumption of ownership of the senior living communities through ILM
Holding, which was taxed as a C-corporation at the time of the assumption, may
result in a possible future tax liability which would be payable upon the
ultimate sale of the properties (the "Built-In Gain Tax"). The amount of such
tax would be calculated based on the lesser of the total net gain realized from
the sale of the properties or the portion of the net gain

                                       77
<PAGE>


realized upon a final sale which is attributable to the period during which the
properties were held by an entity taxed as a C-corporation. The Built-in Gain
Tax would in all likelihood not be incurred if the properties were held for a
period of at least ten years from the date of qualification of ILM Holding as a
REIT. On November 16, 1999 the ILM board extended the finite life of ILM on a
month-to-month basis, based upon the Board's opinion that the disposition of
ILM's assets on December 31, 1999, ILM's scheduled liquidation date, would
result in a material under-realization of the value of such assets; provided,
however, that such extension may not extend beyond December 31, 2014, absent
amendment of ILM's Articles of Incorporation. Based on management's estimate of
the increase in values of the senior living communities which occurred between
April 1994 and January 1996, as supported by independent appraisals, a sale of
the senior living communities within ten years of the date of qualification of
ILM Holding as a REIT could result in a Built-in Gains Tax of as much as
$2.9 million. If the merger is consummated, Capital is obligated to pay ILM the
amount of the Built-in Gains Tax, up to a maximum of $2.9 million.


GROWTH STRATEGIES

     ILM has been pursuing the potential for future expansion of several of the
facilities which are located in areas that have particularly strong senior
housing markets. Potential expansion candidates include the facilities located
in Raleigh, North Carolina; East Lansing, Michigan; Omaha, Nebraska; Peoria,
Illinois; and Hot Springs, Arkansas. As part of this expansion program,
approximately two acres of land located adjacent to the East Lansing facility
and approximately two and one-half acres of land located adjacent to the Omaha
facility were acquired in the first quarter of fiscal year 1998 for
approximately $200,000 and $265,000, respectively. Also included in land on the
consolidated balance sheet are significant costs incurred at existing facilities
for possible future expansions. In addition, an agreement was obtained to
purchase approximately five acres of land located adjacent to the Peoria
facility for approximately $600,000. The Hot Springs facility includes a vacant
parcel of approximately two acres, which could accommodate an expansion of the
existing facility or the construction of a new freestanding facility. Other than
with respect to the Peoria facility, preliminary feasibility evaluations have
been completed for all potential expansions and pre-construction design and
construction-cost evaluations are underway for expansions of the facilities
located in Raleigh and Omaha.


     ILM secured a construction loan facility with a major bank that provides
ILM with up to $24.5 million to fund the capital costs of the potential
expansion programs. The construction loan facility is secured by a first
mortgage of the senior living communities and collateral assignment of ILM's
leases of such senior living communities. The loan expires December 31, 2000,
with possible extensions through September 29, 2003. Principal is due at
expiration. Interest is payable monthly at a rate equal to LIBOR plus 1.10% or
Prime plus 0.5%. Loan origination costs in connection with this loan facility
are being amortized over the life of the loan.



     On June 7, 1999, ILM borrowed approximately $2.1 million under the
construction loan facility to fund the pre-construction capital costs incurred
through April 1999 of the


                                       78

<PAGE>


potential expansions of the senior living communities. As of August 31, 1999,
approximately $22.4 million of the construction loan facility is unused and
available.


YEAR 2000

     The Year 2000 issue is the result of computer programs being written using
two digits rather than four to define the applicable year. Any of ILM's computer
programs or hardware that have date-sensitive software or embedded chips may
recognize the year 2000 as a date other than the year 2000. This could result in
a system failure or miscalculations causing disruptions of operations,
including, among other things, a temporary inability to process transactions,
send invoices, or engage in similar normal business activities.


     Based on ongoing assessments, ILM has developed a system to modify or
replace portions of its software and certain hardware, which are generally
PC-based systems, so that those systems will properly recognize and utilize
dates beyond December 31, 1999. ILM has completed software upgrades and software
and hardware replacement. ILM presently believes that these modifications and
upgrades of existing software and certain hardware will result in its systems
being Year 2000 compliant. The costs of Year 2000 remediation have not been
material based on ILM's operations.


     ILM has assessed its exposure to operating equipment, and such exposure is
not significant due to the nature of ILM's business.


     ILM is not aware of any external agent with a Year 2000 issue that would
materially impact ILM's results of operations, liquidity, or capital resources.
ILM has contacted its only material external agent (Capital) and has received
assurances from Capital that it is Year 2000 compliant.



     Management of ILM believes it has an effective program in place to resolve
the Year 2000 issue in a timely manner. As noted above, ILM has completed all
necessary phases of its Year 2000 program. However, disruptions in the economy
generally resulting from Year 2000 issues could adversely affect ILM. Although
the amount of potential liability and lost revenue cannot be reasonably
estimated at this time, in a worst case situation, if Capital, ILM's most
significant third party contractor, were to experience a Year 2000 problem, it
is likely that Lease I would not receive rental income as it became due from
senior living facility residents. Lease I in turn would fail to pay ILM Holding
lease payments as they arise under the master lease, and ILM Holding in turn may
fail to pay ILM mortgage payments due it. However, if this were to occur, ILM
believes that given the nature of its business, such a problem would be
temporary and easily remediable with a simple accounting.


RESULTS OF OPERATIONS


   Three Months Ended November 30, 1999 versus Three Months Ended November 30,
   1998



     Net income decreased $168,000, or 14.6%, to $982,000 for the first quarter
ended November 30, 1999 compared to $1,150,000 for the first quarter ended
November 30, 1998. Total revenue was $1,905,000 representing a decrease of
$8,000, or .4%, compared


                                       79

<PAGE>


to $1,913,000 for the same period of the prior year. Rental and other income
decreased $7,000, or .4%, to $1,884,000 from $1,891,000, due chiefly to a
one-time receipt of $33,099 in fiscal year 1998 for an easement on the Raleigh
property, offset by increases in variable rental income due to increased rental
income earned pursuant to the terms of the Facilities Lease Agreement. Total
expenses increased $160,000, or 21%, to $923,000 for the quarter ended
November 30, 1999 compared to $763,000 for the quarter ended November 30, 1998.
This increase in expenses is primarily attributable to an increase in
professional fees due to legal, financial and advisory professionals who were
engaged to assist the Company with the proposed agreement and plan of merger
with Capital Senior Living Corporation, as discussed in Note 2 to the financial
statements. The $61,000 or 48.0% decrease in general and administrative expenses
to $66,000, for the first quarter ended November 30, 1999, from $127,000 for the
same period last year, was due to a variety of factors including decreased
insurance costs of $42,000 decreased printing costs of $15,000 for shareholder
reports which were completed earlier in the current year when compared to the
previous year; and minor increases and decreases in other general and
administrative costs.



1999 Compared to 1998



     Net income decreased $1,762,000, or 37.3%, to $2,961,000 for the fiscal
year ended August 31, 1999, compared to $4,723,000 for the fiscal year ended
August 31, 1998. Total revenue was $7,597,000 for fiscal year 1999, representing
an increase in revenue of $277,000, or 3.8%, compared to total revenue of
$7,320,000 for fiscal year 1998. Interest income decreased $26,000, or 26.5%, to
$72,000 for the year ended August 31, 1999, compared to $98,000 for the same
period last year, primarily due to a decrease in cash and cash equivalents
throughout most of fiscal year 1999. Rental and other income increased $303,000,
or 4.2%, to $7,525,000 from $7,222,000 last year, primarily due to increased
rental income earned pursuant to the terms of the Facilities Lease Agreement.
Total expenses increased $2,039,000, or 78.5%, to $4,636,000 for the fiscal year
ended August 31, 1999, compared to $2,597,000 for the fiscal year ended August
31, 1998. This increase in expenses was primarily attributable to an increase in
professional fees of $1,719,000, or 255.0%, due to increased legal, financial
and advisory professionals who were engaged to assist the Company with the
proposed agreement and plan of merger with Capital Senior Living Corporation, as
discussed in Note 1 to the financial statements, and increased legal fees
associated with finalizing the construction loan facility. General and
administrative expenses increased $265,000 to $559,000, or 90.1%, for the fiscal
year ended August 31, 1999, compared to $294,000 for the same period last year,
due to a variety of factors including increased Director and Officer insurance
costs of $147,000; increased printing costs of $149,000 due to the potential
merger transaction with Capital Senior Living Corporation, offset by a $64,000
decrease in postage and mailing costs and minor increases and decreases in other
general and administrative costs. Directors' compensation decreased $29,000, or
25.0%, due to a decrease in the number of Board members.


                                       80

<PAGE>

   1998 Compared to 1997


     Net income increased $889,000 for fiscal year 1998 compared to 1997. Total
revenue was $7,320,000 representing an increase in revenue of $515,000 over the
prior year. Rental and other income increased by $579,000 from $6,643,000 to
$7,222,000 as a result of increased rental income earned pursuant to the terms
of the Facilities Lease Agreement. Interest income decreased $64,000 as a result
of a decrease in the average balances of cash and cash equivalents in 1998
versus 1997. Total expenses were $2,597,000 representing a decrease of $374,000
or 13% when compared to total expenses of $2,971,000 for the fiscal year 1997.
General and administrative expenses decreased $572,000 due, in part, to
reductions in advisory fees, reimbursable costs and ILM Holding restructuring
costs of the prior year. This decrease in expenses was offset by a $229,000
increase in professional fees associated with restructuring advice provided by
an independent investment banking firm and increased legal fees, as well as a
$34,000 increase in director's fees.


                                       81

<PAGE>

                    CERTAIN INFORMATION WITH RESPECT TO ILM

     The following is a general description of the business of ILM, its
properties, and certain other matters.

GENERAL

     ILM is a finite-life corporation organized on March 6, 1989 in the
Commonwealth of Virginia for the purpose of making construction and
participating mortgage loans secured by its senior living communities. ILM has
elected to qualify and be taxed as a REIT under the Code for each taxable year
of its operations. As a REIT, ILM is allowed a deduction for the amount of
dividends it pays to its shareholders, thereby effectively subjecting the
distributed net income of ILM to taxation at the shareholder level only. In
order to qualify as a REIT, among other things, ILM must distribute at least 95%
of its taxable income on an annual basis and meet certain other requirements.

     ILM Holding holds title to the senior living communities which comprise the
balance of operating investment properties on ILM's consolidated balance sheet
subject to certain mortgage loans payable to ILM. Such mortgage loans and the
related interest expense is eliminated on ILM's consolidated financial
statements.

     For a complete corporate organization chart, see "ILM Entities Organization
Chart" at page 9.

PROPERTIES

     ILM's investments as of May 31, 1999 are described below:

<TABLE>
<CAPTION>
                                                        YEAR
        PROPERTY NAME                                 FACILITY      DATE OF     RENTABLE      RESIDENT
         AND LOCATION           TYPE OF PROPERTY       BUILT       INVESTMENT   UNITS(2)      CAPACITIES(3)
- ------------------------------  -----------------  --------------  ----------   -----------   -------------
<S>                             <C>                <C>             <C>          <C>           <C>
Independence Village of         Senior Living           1989         6/29/89        159            161
Winston-Salem                   Community
Winston-Salem, NC

Independence Village of East    Senior Living           1989         6/29/89        161            162
Lansing                         Community
East Lansing, MI

Independence Village of         Senior Living           1991         4/29/91        164            205
Raleigh                         Community
Raleigh, NC

Independence Village of Peoria  Senior Living           1990        11/30/90        166            183
Peoria, IL                      Community

Crown Pointe Apartments         Senior Living           1984         2/14/90        135            163
Omaha, NE                       Community

Sedgwick Plaza Apartments       Senior Living           1984         2/14/90        150            170
Wichita, KS                     Community

West Shores                     Senior Living           1986        12/14/90        136            166
Hot Springs, AR                 Community

Villa Santa Barbara(1)          Senior Living          1979*         7/13/92        125            125
Santa Barbara, CA.              Community          *(extensively
                                                     renovated
                                                      in 1995)
</TABLE>

                                       82

<PAGE>

- ------------------

(1) The acquisition of Villa Santa Barbara was financed jointly by ILM and ILM
    II. All amounts generated from Villa Santa Barbara are equitably apportioned
    between ILM, together with its consolidated subsidiary, and ILM II, together
    with its consolidated subsidiary (generally 25% and 75%, respectively).
    Villa Santa Barbara is owned 25% by ILM Holding and 75% by ILM II Holding.


(2) Information regarding rentable units has been disclosed in this proxy
    statement and ILM's periodic reports filed with the SEC because such
    information is deemed relevant in the real estate industry for purposes of
    assessing performance.



(3) Information regarding resident capacities has been disclosed in this proxy
    statement and ILM's periodic reports filed with the SEC because such
    information is deemed relevant in the health care industry for purposes of
    assessing performance.


     The above referenced properties have been leased to Lease I by ILM Holding
pursuant to a master lease. This master lease is a "triple-net" lease whereby
the lessee (Lease I) pays all operating expenses, governmental taxes and
assessments, utility charges and insurance premiums, as well as the costs of all
required maintenance, personal property and non-structural repairs in connection
with the operation of the senior living communities. The lease terms provide
that ILM Holding, as the lessor, is responsible for all major capital
improvements and structural repairs during the initial term of the master lease,
which expires on December 31, 1999, Lease I is obligated to pay annual base rent
for the use of all of the facilities in the aggregate amount of $6,364,800.
Lease I is also obligated to pay variable rent for each senior living community.
Such variable rent is payable quarterly and is equal to 40% of the excess, if
any, of the aggregate total revenues for the senior living communities, on an
annualized basis, over $16,996,000. Variable rental income for the years ended
August 31, 1998 and 1997 was $894,000 and $315,000, respectively and for the six
months ended February 28, 1999 and 1998 was $564,000 and $288,000, respectively.


     Average occupancy levels, calculated as the percentage arrived at by
dividing actual revenues received from residents for a particular period of time
by the maximum potential revenue to be generated by a facility if the facility
was fully occupied for that same period


                                      83
<PAGE>


of time, for each fiscal quarter during 1998 and the first two fiscal quarters
during 1999 along with an average for the year are, for each property presented
below:

<TABLE>
<CAPTION>
                                                           AVERAGE QUARTERLY OCCUPANCY
                                            ---------------------------------------------------------
                                            2/28/98   5/31/98   8/31/98   11/30/98  2/28/99   5/31/99  AVERAGE
                                            --------  --------  --------  --------  --------  -------  -------
<S>                                         <C>       <C>       <C>       <C>       <C>       <C>      <C>
Independence Village of Winston-Salem.....     95%       94%       92%       92%       94%       98%      94%
Independence Village of East Lansing......     95%       94%       94%       94%       89%       89%      93%
Independence Village of Raleigh...........     97%       98%       96%       95%       94%       97%      96%
Independence Village of Peoria............     99%       98%       99%       99%       98%       95%      98%
Crown Pointe Apartments...................     99%       98%       96%       98%       98%       93%      97%
Sedgwick Plaza Apartments.................     90%       89%       91%       94%       91%       88%      91%
West Shores...............................     93%       98%       97%       97%       94%       99%      96%
Villa Santa Barbara.......................     97%       95%       96%       97%       99%       97%      97%
</TABLE>

ASSET MANAGEMENT

     Through June 18, 1997 and subject to the supervision of ILM's Board,
assistance in the management of the business of ILM was provided by PaineWebber.
PaineWebber resigned from this position effective as of June 18, 1997, although
PaineWebber agreed to provide certain administrative services to ILM and its
affiliates through August 31, 1997. Through the date of its resignation,
PaineWebber performed the day-to-day operations of ILM and acted as the
investment advisor for, and consultant to, ILM. PaineWebber provided cash
management, accounting, tax preparation, financial reporting, investor
communications and relations as well as asset management services to ILM. These
services are now being provided to ILM, subject to the supervision of ILM's
Board, by various companies and consultants including Fleet Bank, Ernst & Young
LLP, MAVRICC Management Systems, Inc. and Smith and Company. In addition, C.
David Carlson, who was a Vice President of ILM until the date of PaineWebber's
resignation and a Vice President of PaineWebber through October 1997, now serves
as a consultant to ILM.

LEGAL PROCEEDINGS

     On May 8, 1998, Andrew A. Feldman and Jeri Feldman, as Trustees for the
Andrew A. and Jeri Feldman Revocable Trust dated September 18, 1989, in the
Supreme Court of the State New York, County of New York commenced a purported
class action suit on behalf of the trust and all ILM and ILM II shareholders
naming ILM, ILM II and their directors as defendants. The class action complaint
alleged that the directors engaged in wasteful and oppressive conduct, breached
their fiduciary duties in preventing the sale or liquidation of the assets of
ILM and ILM II, and diverted certain of the corporate assets. The complaint
sought compensatory damages in an unspecified amount, punitive damages, the
judicial dissolution of ILM and ILM II, an order requiring the ILM and ILM II
Boards to take all steps to maximize shareholder value, including either an
auction or liquidation, and rescinding certain agreements, and attorney's fees.
On July 8, 1998, ILM and its other co-defendants moved to dismiss the complaint
on all counts.


     On December 8, 1998, the court granted ILM's dismissal motion in part but
afforded the plaintiffs leave to amend their complaint. By doing so, the court
accepted ILM's


                                       84

<PAGE>


position that all claims relating to the derivative actions were
filed improperly. In addition, the Court dismissed stand alone claims for
punitive damages, but allowed plaintiffs to amend their complaint to assert
claims alleging that the defendants injured shareholders, rather than without
injuring ILM as a whole. On January 22, 1999, the Feldman plaintiffs filed an
amended complaint, again purporting to commence a class action, and adding
claims under Sections 10(b) and 20(a) of the Exchange Act and Rule 10b-5
promulgated thereunder. Even before ILM and the ILM Board responded to the
amended complaint, the Feldman plaintiffs moved for leave to file a second
amended complaint to add claims directed at enjoining the announced potential
merger with Capital and, alternatively, for compensatory and punitive damages.
At a hearing held on March 4, 1999 relating to the motion for leave to file the
second amended complaint and to expedite discovery, the Court granted leave to
amend and set a schedule for discovery leading to a trial (if necessary) in the
summer of 1999. On March 9, 1999 the Feldman plaintiffs filed a second amended
complaint which included claims for injunctive relief and, in the alternative,
damages in an unspecified amount. In response to ILM's motion to dismiss the
second amended complaint, the Court issued an order dismissing the plaintiffs'
federal securities law claims but denying the motion to dismiss plaintiffs'
claims for breach of fiduciary duty and judicial dissolution, which motion was
addressed to the pleadings and not the merits of the action.



     On June 21, 1999, ILM, ILM II and each of its directors answered the second
amended complaint and denied any and all liability to plaintiffs or the putative
class, and moved for reconsideration of the portion of the Court's June 7, 1999
order denying their motion to dismiss. In response to discovery requests, ILM,
ILM II and other defendants and non-party witnesses produced documents to the
plaintiffs and the depositions of both current and former directors as well as
others were taken. As of July 1, 1999, all discovery had been completed in this
action.


     On July 2, 1999, the parties to this action came to an
agreement-in-principle to settle the action. On August 3, 1999, the parties
entered into a Stipulation of Settlement (the "Stipulation") and on August 11,
1999, the Court signed an order preliminarily approving the Stipulation and
providing for notice of the Stipulation to the proposed settlement class.


     On September 30, 1999, following notice to the proposed settlement class,
the Court conducted a hearing and on October 4, 1999 issued an Order certifying
a settlement class and approving the proposed settlement as fair, reasonable and
adequate, subject to the condition that certain modifications be made to the
Stipulation and any related documents filed with the Court on or before
October 15, 1999. In its October 4th Order, the Court also denied the
application by plaintiffs' counsel for payment of attorneys' fees and expenses,
without prejudice to renewal within 14 days upon reapplication therefor.



     On October 15, 1999, the parties entered into a revised Stipulation of
Settlement and filed it with the Court which approved the Settlement by order
dated October 21, 1999. In issuing that order, the Court entered a final
judgment dismissing the action (and all non-derivative claims of the settlement
class against the defendants) with prejudice. On or about October 14, 1999,
plaintiffs' counsel reapplied to the Court for fees and expenses.



     The revised Stipulation of Settlement approved by the Court provides that
in consideration for the settlement class plaintiffs' release of their claims,
ILM, ILM II and


                                       85

<PAGE>


each of their directors would (a) cause ILM and ILM II to make
available to Brookdale all information reasonably requested by Brookdale to
enable Brookdale to finalize its offer for an extraordinary transaction
involving ILM and ILM II; (b) inform class plaintiffs counsel on a timely basis
of all material developments of the negotiations; (c) provide copies of all
material documents concerning bidding and negotiations of an extraordinary
transaction to class counsel and consult with class counsel prior to and
regarding any and all material decisions of ILM's or ILM II's board relating to
a proposed extraordinary transaction; (d) ensure that neither ILM, ILM II nor
their boards would approve an extraordinary transaction which would provide the
class plaintiffs with aggregate consideration that is less than $172 million
subject to certain limited exceptions; and (e) ensure that ILM and ILM II would
pay the costs of printing and sending notice of settlement to class plaintiffs.
In addition, the Stipulation of Settlement provides that Capital would cause
Capital Acquisition to increase the merger consideration payable upon
consummation of the merger to $172 million, provided that such merger
consideration would be payable exclusively in cash, that the merger agreement
would be amended to provide for the new form of merger consideration and
termination dates of September 30, 2000, and that certain disclosures would be
made in the proxy statement including, if relevant, disclosures regarding the
preferred securities previously contemplated by the original merger agreement
dated February 7, 1999. Under the Stipulation of Settlement, Capital is
responsible for payment of attorneys' fees and expenses sought under the
application as long as the proposed merger is consummated. If ILM and ILM II
consummated an extraordinary transaction with any other party, ILM and ILM II
would be responsible for such payment. On November 5, 1999, the court awarded
plaintiffs $950,000 in attorneys fees and $182,000 in expenses.


COMPETITION

     In general, ILM competes with other long-term health care providers in
seven states on a local and regional basis. Some competitors have financial
resources greater than those of ILM while others are non-profit or charitable
organizations. ILM expects that significant competitive factors will include the
quality and spectrum of care and services provided, the reputation of the
personnel employed, the physical appearance of the facilities and, in the case
of private-pay patients, the level of charges for services. ILM also believes
that ILM's communities compete on a local and regional basis, rather than on a
national basis. As a result, ILM seeks to meet competition in each locality or
region, as the case may be, by improving the quality and type of services
provided, the appearance of its facilities, and by responding appropriately to
regional variations in demographics and preferences. Historically, regulations
such as building code requirements and certificate of need requirements have
often deterred the construction of long-term care facilities.

REGULATIONS

     License and certification standards vary from jurisdiction to jurisdiction
and undergo periodic revision. These requirements relate to, among other things,
the quality of the professional care provided, the qualification of
administrative personnel and professional or licensed staff, the adequacy of the
facility and its equipment, and continuing compliance with laws and regulations
relating to the operation of the communities. The failure to obtain, renew or
maintain any of the required regulatory approvals or licenses could adversely
affect expansion of ILM's business and could prevent the location involved from

                                       86

<PAGE>

offering services to patients. ILM believes it is currently in substantial
compliance with licensing requirements; however, there can be no assurance that
ILM will be able to maintain such licenses for its communities or that ILM will
not be required to expend significant funds in order to meet such requirements.

     Of the states in which ILM operates assisted living facilities, Arkansas,
Michigan and North Carolina have a "Certificate of Need" statute. In these
states, approval by the appropriate state health regulatory agencies must be
obtained and a Certificate of Need or similar authorization issued prior to
certain activities being taken, including in some states, changes in the
management of a long-term care facility, the addition of new beds or services or
the making of certain capital expenditures. To the extent Certificate of Need
approvals are required for expansion of ILM's operations, such expansion may be
delayed or otherwise affected. Furthermore, certain states have now or in the
past imposed moratoriums on the development of new facilities.

EMPLOYEES


     As of October 31, 1999, all of ILM's properties are managed by Capital and
ILM retains one consultant, David Carlson, to oversee the operations of ILM's
business.


INSURANCE

     ILM maintains, on behalf of itself and its subsidiaries, Building and
Contents insurance in the amount of $100.0 million, Comprehensive General
Liability insurance in the amount of $2.0 million, and Professional Liability
insurance in the amount of $2.0 million, subject to certain deductibles,
exclusions and other terms.

                                       87

<PAGE>

                          DIRECTORS AND EXECUTIVE OFFICERS

     Below is a list of the names of the directors and executive officers of ILM
and Capital, respectively, including their principal occupations and the name,
principal business and location of the corporation or organization in which the
occupation or employment is conducted. Also set forth below is a description of
their occupation and employment during the last five years. Each person listed
below is a citizen of the United States. Unless otherwise indicated, the
business location of each director and executive officer of ILM or Capital, for
the past five years, has been the principal executive office of ILM or Capital,
as the case may be.

                                      ILM

<TABLE>
<CAPTION>
 NAME                                                  AGE
- ------                                                 ---
<S>                                                    <C>   <C>
        J. William Sharman, Jr.......................  58    Chairman of the Board, Chief Executive
                                                                Officer, President and Director

        Jeffry R. Dwyer..............................  52    Secretary and Director

        Carl J. Schramm..............................  52    Director
</TABLE>

                                    CAPITAL

<TABLE>
<CAPTION>
 NAME                                                 AGE
- ------                                                -------
<S>                                                   <C>       <C>
        James A. Stroud.............................     49     Chairman of the Board, Chairman and
                                                                   Secretary

        Lawrence A. Cohen...........................     45     Vice Chairman and Chief Executive Officer

        Keith N. Johannessen........................     42     President, Chief Operating Officer and
                                                                   Director

        Ralph A. Beattie............................            Executive Vice President
                                                                   and Chief Financial Officer

        Dr. Gordon I. Goldstein.....................     62     Director

        James A. Moore..............................     65     Director

        Dr. Victor W. Nee...........................     64     Director
</TABLE>

     J. WILLIAM SHARMAN, JR. has served as a director of ILM since its inception
in 1989 and has been ILM's President, Chief Executive Officer and Chairman of
the Board since July 28, 1998. Mr. Sharman is the Chairman of the Board and CEO
of Lancaster Hotels and Resorts, Inc., a hotel management company, and Bayou
Equities, Inc., a hotel development company which have principal places of
business in Houston, Texas. He has held these positions respectively since 1995
and 1992. Mr. Sharman served for 10 years, beginning in 1989, as Chairman of the
Board and President of The Lancaster Group, Inc., a real estate development firm
based in Houston, Texas, which is the predecessor of Lancaster Hotel Management,
L.C. and Bayou Equities, Inc. Mr. Sharman serves as Director of Small Luxury
Hotels, Ltd. of the United Kingdom, an international hotel marketing and
reservations firm, and also serves on the Board of Trustees of St. Edwards
University in Austin, Texas. Mr. Sharman also has served as President and
Director of ILM II since 1998, and Director of Lease I and Lease II. Each of
ILM II, Lease I and

                                       88

<PAGE>

Lease II is an affiliate of ILM. He has a Bachelor of Science degree in Civil
Engineering from the University of Notre Dame.

     JEFFRY R. DWYER presently serves as a director and Secretary of ILM. He has
served as a director of ILM since its inception in 1989. Mr. Dwyer has been a
shareholder of the international law firm of Greenberg Traurig located in
Washington, D.C. since June 1997. From 1993 to 1997, Mr. Dwyer was a partner
with the law firm of Akin, Gump, Strauss, Hauer & Feld in the District of
Columbia. Mr. Dwyer also presently serves as Secretary and a director of ILM II
and President and Director, Lease I and Lease II. Mr. Dwyer has written several
law review articles and a major treatise on real estate financing and has taught
Real Estate Planning as an Adjunct Professor at the Georgetown University Law
Center. Mr. Dwyer graduated from Georgetown University and received his juris
doctor from the Georgetown University Law Center.

     CARL J. SCHRAMM has been a director of ILM since December 5, 1996.
Mr. Schramm is President of Greenspring Advisors, Inc., located in Towson,
Maryland, a consulting and advisory firm serving clients in the managed care,
health insurance and health information industries. He has occupied this
position since 1996. From 1993 to 1995, Mr. Schramm served as Executive Vice
President of Fortis, Inc., a diversified insurance and financial services
company located in New York City. From 1987 to 1992, Mr. Schramm was President
of the Health Insurance Association of America, the national trade association
of commercial health underwriters. Mr. Schramm currently serves on the boards of
HCIA, Inc., the Rochdale Insurance Group, Health Process Management and Post
Acute Care, L.L.C. Mr. Schramm holds a Ph.D in Economics from the University of
Wisconsin and received his juris doctor from Georgetown University. Mr. Schramm
also presently serves as a director of ILM II.

     JAMES A. STROUD is Chairman of the Board, Chairman and Secretary of
Capital. He has served as a director of Capital and its predecessors since
January 1986 and was Chief Operating Officer from January 1986 to May 1999.
Mr. Stroud also serves on the board of various educational and charitable
organizations, and in varying capacities with several trade organizations,
including as a member of the Founder's Council and Board of Directors of the
Assisted Living Federation of America, and as President, and as a member of the
Board of Directors of the National Association For Senior Living Industry
Executives. Mr. Stroud also serves as an Advisory Group member to the National
Investment Conference. Mr. Stroud was a Founder of the Texas Assisted Living
Association and serves as a member of its Board of Directors. Mr. Stroud has
earned a Masters in Law, is a licensed attorney and also is a certified public
accountant.

     LAWRENCE A. COHEN is Vice Chairman and Chief Executive Officer of Capital.
He has served as a director and Vice Chairman of Capital since November 1996 and
was Chief Financial Officer from November 1996 to June 1999. Mr. Cohen became
Chief Executive Officer in May, 1999. From 1991 to 1996, Mr. Cohen served as
President, and Chief Executive Officer of PaineWebber Properties Incorporated,
which controlled a real estate portfolio having a cost basis of approximately
$3.0 billion, including senior living facilities of approximately
$110.0 million. From April 1991 to May 1998, Mr. Cohen was President and a
member of the boards of directors of ILM and ILM II. From April 1991 to July 7,
1998 Mr. Cohen was a member of the board of directors of Lease I and Lease II.

                                       89

<PAGE>

Mr. Cohen serves as a member of the Corporate Finance Committee and chairman of
the Direct Participation Programs Subcommittee of the NASD Regulation, Inc., and
was a founding member of the executive committee of the Board of the American
Seniors Housing Association. Mr. Cohen has earned a Masters in Law, is a
licensed attorney and also is a certified public accountant. Mr. Cohen has had
positions with businesses involved in senior living for 14 years.

     KEITH N. JOHANNESSEN is President and Chief Operating Officer of Capital.
He has served as President of Capital and its predecessors since March 1994, and
previously served as Executive Vice President from May 1993 to March 1994. From
1992 to 1993, Mr. Johannessen served as Senior Manager in the health care
practice of Ernst & Young. From 1987 to 1992, Mr. Johannessen was Executive Vice
President of Oxford Retirement Services, Inc. Mr. Johannessen has served on the
State of the Industry and Model Assisted Living Regulations Committees of the
American Seniors Housing Association. Mr. Johannessen has been active in
operational aspects of senior housing for 20 years.

     RALPH A. BEATTIE joined Capital as Executive Vice President and Chief
Financial Officer in June 1999. From 1997 to 1999, he served as an Executive
Vice President and the Chief Financial Officer of Universal Sports America, Inc.
For the previous eight years, he was an Executive Vice President and the Chief
Financial Officer for Haggar Clothing Company, during which time Haggar
successfully completed its initial public offering. Mr. Beattie has earned his
Masters of Business Administration and is both a certified management accountant
and a Certified Financial Planner.

     DR. GORDON I. GOLDSTEIN is a director of Capital. Dr. Goldstein was an
attending anesthesiologist at Presbyterian Hospital in Dallas, Texas from 1967
through 1998 and at the Surgery Center Southwest since 1990. He is currently
emeritus staff at Presbyterian Hospital of Dallas where he has been since 1998.
He is board certified by the American Board of Anesthesiology and has been a
Fellow of the American College of Anesthesiology since 1996. Dr. Goldstein has
published Diagnosis and Treatment of Reactions of Chymopapain and Successful
Treatment of Cafe Coronary. Dr. Goldstein received his undergraduate degree in
biology and chemistry from East Tennessee State University, his M.D. from the
University of Tennessee Medical School and has served in the medical profession
in the northeast and currently in the southwest. Dr. Goldstein served as the
Chairman of the Department of Anesthesiology at Presbyterian Hospital in Dallas,
Texas from 1994 to 1997. He is currently managing director of GF Holdings.

     JAMES A. MOORE is a director of Capital. He is currently President of Moore
Diversified Services, Inc., a senior living consulting firm engaged in market
feasibility studies, investment advisory services and marketing and strategic
consulting in the senior living industry, which has its principal offices in
Fort Worth, Texas. Mr. Moore has held this position since May 1971. Mr. Moore
has 35 years of industry experience and has conducted over 1,600 senior living
consulting engagements in approximately 475 markets, in 46 states and six
countries. Mr. Moore has authored numerous senior living and health care
industry technical papers and trade journal articles, as well as the books
Assisted Living--Pure & Simple Development and Operating Strategies and Assisted
Living 2000, which are required assisted living certification course material
for the American College of Health Care Administrators. Mr. Moore is the
immediate past president of The National

                                       90

<PAGE>

Association for Senior Living Industries and is the current chairman of The
National Foundation for Retirement Living.

     DR. VICTOR W. NEE is a director of Capital. He has been a Professor in the
Department of Aerospace and Mechanical Engineering at the University of Notre
Dame since 1965. In addition to his professional duties, Dr. Nee has served as
Director of the Advanced Technology Center at the University of Massachusetts,
Dartmouth from 1993 to 1995, and as Director of the Advanced Engineering
Research Laboratory at the University of Notre Dame from 1991 to 1993. Dr. Nee
received a Bachelors of Science from the National Taiwan University in Civil
Engineering and a Ph.D. in Fluid Mechanics from The Johns Hopkins University.
Dr. Nee holds international positions as an advisor to governmental, educational
and industrial organizations in China.

     None of the executive officers or directors of ILM or Capital has during
the last five years (i) been convicted in a criminal proceeding (excluding
traffic violations or similar misdemeanors) or (ii) has been a party to a civil
proceeding of a judicial or administrative body of competent jurisdiction and as
a result of such proceeding was or is subject to a judgment, decree of final
order enjoining future violations of, or prohibiting activities subject to,
federal or state securities laws or finding any violation of such laws.

                                       91

<PAGE>

                             SHAREHOLDER PROPOSALS


     If the merger is not completed, ILM will hold an annual meeting for the
election of directors in calendar year 2000. If such meeting is held, the
deadline for receipt of a proposal to be considered for inclusion in ILM's proxy
statement for the calendar year 2000 annual meeting will be May 31, 2000.


                                 OTHER MATTERS

     The ILM Board is not aware of any matter not set forth herein that may be
raised at the special meeting. If, however, further business is properly raised
at the special meeting, the persons named in the proxies will vote the shares
represented by the proxies in accordance with their judgment. If, on the date of
the special meeting, the relevant number of proxies needed to approve the merger
have not been obtained, then, to the extent permitted by law, the special
meeting will be adjourned until the requisite number of proxies necessary to
approve the merger have been received.

                                    EXPERTS


     The consolidated financial statements of ILM at August 31, 1999 and 1998
and for each of the three years in the period ended August 31, 1999, included in
this document have been audited by Ernst & Young LLP, independent auditors, as
set forth in their report thereon appearing elsewhere in this proxy statement.
The financial statements referred to above are included in reliance upon such
report given on the authority of Ernst & Young as experts in accounting and
auditing.


                              NO APPRAISAL RIGHTS


     Because ILM has at least 2,000 shareholders of record and neither ILM's
Articles of Incorporation nor its by-laws provide for any appraisal rights,
ILM's shareholders will not have any right to object to the merger and have the
value of their shares of ILM common stock determined by a court. Accordingly,
ILM's shareholders will not be afforded these dissenter's rights.


                                                ILM SENIOR LIVING, INC.




February    , 2000


                                       92

<PAGE>

                         INDEX TO FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
                                                                                                          PAGE
                                                                                                          -----
<S>                                                                                                       <C>
Consolidated Financial Statements of ILM Senior Living, Inc.:
   Report of Ernst & Young LLP, Independent Auditors....................................................    F-2
   Consolidated Balance Sheets--November 30, 1999 (Unaudited) and August 31, 1999 and 1998..............    F-3
   Consolidated Statements of Income--Three months ended November 30, 1999 and 1998 (Unaudited) and
     Years ended August 31, 1999, 1998, and 1997........................................................    F-4
   Consolidated Statements of Changes in Shareholders' Equity--Three months ended November 30, 1999
     (Unaudited) and Years ended August 31, 1999, 1998, and 1997........................................    F-5
   Consolidated Statements of Cash Flows--Three months ended November 30, 1999 and 1998 (Unaudited) and
     Years ended August 31, 1999, 1998, and 1997........................................................    F-6
   Notes to Consolidated Financial Statements...........................................................    F-8
</TABLE>


                                      F-1

<PAGE>

               REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

The Shareholders of
ILM Senior Living, Inc.:


We have audited the accompanying consolidated balance sheets of ILM Senior
Living, Inc. and subsidiary as of August 31, 1999 and 1998, and the related
consolidated statements of income, changes in shareholders' equity, and cash
flows for each of the three years in the period ended August 31, 1999. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.


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


In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of ILM
Senior Living, Inc. and subsidiary at August 31, 1999 and 1998, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended August 31, 1999, in conformity with generally
accepted accounting principles.


                                          ERNST & YOUNG LLP


Dallas, Texas
October 22, 1999,
except for Notes 5 and 1, as to which the date is
November 5 and 16, 1999, respectively


                                      F-2

<PAGE>

                            ILM SENIOR LIVING, INC.
                          CONSOLIDATED BALANCE SHEETS
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>

                                                                          NOVEMBER 30,        AUGUST 31,
                                                                             1999          1999       1998
                                                                          ------------   --------   --------
                                                                          (UNAUDITED)
<S>                                                                       <C>            <C>        <C>
                                 ASSETS
Operating investment properties, at cost:
   Land.................................................................    $  4,925     $  4,921   $  4,768
   Building and improvements............................................      38,220       38,197     38,166
   Furniture, fixtures and equipment....................................       4,948        4,948      4,948
                                                                            --------     --------   --------
                                                                              48,093       48,066     47,882
   Less: accumulated depreciation.......................................     (13,739)     (13,417)   (12,131)
                                                                            --------     --------   --------
                                                                              34,354       34,649     35,751

Mortgage placement fees.................................................       2,256        2,256      2,256
Less: accumulated amortization..........................................      (2,219)      (2,163)    (1,938)
                                                                            --------     --------   --------
                                                                                  37           93        318

Loan origination fees, net..............................................         164          187        102
Cash and cash equivalents...............................................       2,278        2,615      2,264
Accounts receivable--related party......................................         302          306        336
Prepaid expenses and other assets.......................................          65          100         90
Deferred rent receivable................................................           3           12         49
                                                                            --------     --------   --------
                                                                            $ 37,203     $ 37,962   $ 38,910
                                                                            --------     --------   --------
                                                                            --------     --------   --------

                  LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable--related party.........................................    $    256          365   $     --
Accounts payable and accrued expenses...................................         307          343        326
Construction loan payable...............................................       2,093        2,093         --
Preferred shareholders' minority interest in consolidated subsidiary....         136          134        125
                                                                            --------     --------   --------
      Total liabilities.................................................       2,792        2,935        451
Commitments and contingencies
Shareholders' equity:
   Common stock, $0.01 par value, 10,000,000 shares authorized,
      7,520,100 shares issued and outstanding...........................          75           75         75
   Additional paid-in capital...........................................      65,711       65,711     65,711
   Accumulated deficit..................................................     (31,375)     (30,759)   (27,327)
                                                                            --------     --------   --------
      Total shareholders' equity........................................      34,411       35,027     38,459
                                                                            --------     --------   --------
                                                                            $ 37,203     $ 37,962   $ 38,910
                                                                            --------     --------   --------
                                                                            --------     --------   --------
</TABLE>


                            See accompanying notes.

                                      F-3

<PAGE>

                            ILM SENIOR LIVING, INC.
                       CONSOLIDATED STATEMENTS OF INCOME
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>
                                                        THREE MONTHS ENDED
                                                           NOVEMBER 30,            YEAR ENDED AUGUST 31,
                                                    ---------------------------   ------------------------
                                                      1999           1998          1999     1998     1997
                                                    ------------   ------------   ------   ------   ------
                                                            (UNAUDITED)
<S>                                                 <C>            <C>            <C>      <C>      <C>
REVENUES:
   Rental and other income........................     $1,884         $1,891      $7,525   $7,222   $6,643
   Interest income earned on cash equivalents.....         21             22          72       98      162
                                                       ------         ------      ------   ------   ------
                                                        1,905          1,913       7,597    7,320    6,805
EXPENSES:
   Depreciation...................................        322            323       1,286    1,287    1,282
   Amortization...................................         79             73         311      226      226
   Management fees................................         --             --          --       --       70
   General and administrative.....................         66            127         559      294      866
   Professional fees..............................        435            220       2,393      674      445
   Director compensation..........................         21             20          87      116       82
                                                       ------         ------      ------   ------   ------
                                                          923            763       4,636    2,597    2,971
                                                       ------         ------      ------   ------   ------
NET INCOME........................................     $  982         $1,150      $2,961   $4,723   $3,834
                                                       ------         ------      ------   ------   ------
                                                       ------         ------      ------   ------   ------
Earnings per share of common stock................     $ 0.13         $ 0.15      $ 0.39   $ 0.63   $ 0.51
                                                       ------         ------      ------   ------   ------
                                                       ------         ------      ------   ------   ------
Cash dividends paid per share of common stock.....     $ 0.21         $ 0.21      $ 0.85   $ 0.79   $ 0.74
                                                       ------         ------      ------   ------   ------
                                                       ------         ------      ------   ------   ------
</TABLE>


     The above earnings and cash dividends paid per share of common stock are
based upon the 7,520,100 shares outstanding during the year.

                            See accompanying notes.

                                      F-4

<PAGE>

                            ILM SENIOR LIVING, INC.
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>
                                                    COMMON STOCK $.01
                                                        PAR VALUE        ADDITIONAL
                                                    ------------------    PAID-IN     ACCUMULATED
                                                     SHARES     AMOUNT    CAPITAL      DEFICIT       TOTAL
                                                    ---------   ------   ----------   -----------   -------
<S>                                                 <C>         <C>      <C>          <C>           <C>
Shareholders' equity at August 31, 1996...........  7,520,100    $ 75     $ 65,711     $ (24,418)   $41,368
   Cash dividends paid............................         --      --           --        (5,544)    (5,544)
   Net income.....................................         --      --           --         3,834      3,834
                                                    ---------    ----     --------     ---------    -------
Shareholders' equity at August 31, 1997...........  7,520,100      75       65,711       (26,128)    39,658
   Cash dividends paid............................         --      --           --        (5,922)    (5,922)
   Net income.....................................         --      --           --         4,723      4,723
                                                    ---------    ----     --------     ---------    -------
Shareholders' equity at August 31, 1998...........  7,520,100      75       65,711       (27,327)    38,459
   Cash dividends paid............................         --      --           --        (6,393)    (6,393)
   Net income.....................................         --      --           --         2,961      2,961
                                                    ---------    ----     --------     ---------    -------
Shareholders' equity at August 31, 1999...........  7,520,100      75       65,711       (30,759)    35,027
   Cash dividends paid............................         --      --           --        (1,598)    (1,598)
   Net income.....................................         --      --           --           982        982
                                                    ---------    ----     --------     ---------    -------
Shareholders' equity at November 30, 1999
   (Unaudited)....................................  7,520,100    $ 75     $ 65,711     $ (31,375)   $34,411
                                                    ---------    ----     --------     ---------    -------
                                                    ---------    ----     --------     ---------    -------
</TABLE>


                            See accompanying notes.

                                      F-5

<PAGE>

                            ILM SENIOR LIVING, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)


<TABLE>
<CAPTION>
                                                      THREE MONTHS ENDED
                                                         NOVEMBER 30,         YEAR ENDED AUGUST 31,
                                                      ------------------   ---------------------------
                                                       1999       1998      1999      1998      1997
                                                      -------    -------   -------   -------   -------
                                                         (UNAUDITED)
<S>                                                   <C>        <C>       <C>       <C>       <C>
Cash flows from operating activities:
   Net income.......................................  $   982    $ 1,150   $ 2,961   $ 4,723   $ 3,834
   Adjustments to reconcile net income to net cash
      provided by operating activities:
      Depreciation and amortization.................      401        396     1,597     1,513     1,508
      Charitable contribution of subsidiary's
         preferred stock and accrued dividends......        2          2         9         9       116
      Changes in assets and liabilities:
         Interest and other receivables.............       --         --        --        --       397
         Accounts receivable--related party.........        4        (33)       30      (220)      232
         Prepaid expenses and other assets..........       35         31       (11)       18       (97)
         Deferred rent receivable...................        9          9        37        37        37
         Accounts payable--related party............      (87)       164       276       (93)       71
         Accounts payable and accrued expenses......      (58)      (169)      106       160       105
                                                      -------    -------   -------   -------   -------
            Net cash provided by operating
               activities...........................    1,288      1,550     5,005     6,147     6,203
                                                      -------    -------   -------   -------   -------

Cash flows used in investing activities:
   ILM Holding acquired cash balance................                            --        --       400
   Additions to operating investment properties.....      (27)       (29)     (184)     (995)     (533)
                                                      -------    -------   -------   -------   -------
            Net cash used in investing activities...      (27)       (29)     (184)     (995)     (133)
                                                      -------    -------   -------   -------   -------
</TABLE>


                                      F-6

<PAGE>

                            ILM SENIOR LIVING, INC.
               CONSOLIDATED STATEMENTS OF CASH FLOWS--(CONTINUED)
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                      THREE MONTHS ENDED
                                                         NOVEMBER 30,         YEAR ENDED AUGUST 31,
                                                      ------------------   ---------------------------
                                                       1999       1998      1999      1998      1997
                                                      -------    -------   -------   -------   -------
                                                         (UNAUDITED)
<S>                                                   <C>        <C>       <C>       <C>       <C>
Cash flows used in financing activities:
   Loan origination fees............................       --       (102)     (170)     (102)       --
   Proceeds from construction loan facility.........       --         --     2,093        --        --
   Cash dividends paid to shareholders..............   (1,598)    (1,598)   (6,393)   (5,922)   (5,544)
                                                      -------    -------   -------   -------   -------
            Net cash used in financing activities...   (1,598)    (1,700)   (4,470)   (6,024)   (5,544)
                                                      -------    -------   -------   -------   -------
Net increase (decrease) in cash and cash
   equivalents......................................     (337)      (179)      351      (872)      526
Cash and cash equivalents, beginning of year........    2,615      2,264     2,264     3,136     2,610
                                                      -------    -------   -------   -------   -------
Cash and cash equivalents, end of period............  $ 2,278    $ 2,085   $ 2,615   $ 2,264   $ 3,136
                                                      -------    -------   -------   -------   -------
                                                      -------    -------   -------   -------   -------
Cash paid for state income taxes....................  $    --    $    --   $    42   $    13   $    --
                                                      -------    -------   -------   -------   -------
                                                      -------    -------   -------   -------   -------
Cash paid for interest..............................  $          $    --   $    20   $    --   $    --
                                                      -------    -------   -------   -------   -------
                                                      -------    -------   -------   -------   -------
</TABLE>


                            See accompanying notes.

                                      F-7

<PAGE>

                            ILM SENIOR LIVING, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

             AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)



1. NATURE OF OPERATIONS, RESTRUCTURING, AND BASIS OF PRESENTATION

     ILM Senior Living, Inc. (the "Company"), formerly PaineWebber Independent
Living Mortgage Fund, Inc., was organized as a corporation on March 6, 1989
under the laws of the State of Virginia. On June 21, 1989 the Company commenced
a public offering of up to 10,000,000 shares of its common stock at $10 per
share, pursuant to the final prospectus, as amended, incorporated into a
Registration Statement filed on Form S-11 under the Securities Act of 1933
(Registration Statement No. 33-27653) (the "Prospectus"). The public offering
terminated on July 21, 1989 with a total of 7,520,100 shares issued. The Company
received capital contributions of $75,201,000, of which $201,000 represented the
sale of 20,100 shares to an affiliate at that time, PaineWebber Group, Inc.
("PaineWebber"). For discussion purposes, PaineWebber will refer to PaineWebber
Group, Inc. and all affiliates that provided services to the Company in the
past.

     The Company has elected to qualify and be taxed as a Real Estate Investment
Trust ("REIT") under the Internal Revenue Code of 1986, as amended, for each
taxable year of operations (see Note 2).

     The Company originally invested the net proceeds of the initial public
offering in eight participating mortgage loans secured by senior housing
facilities located in seven different states ("Senior Housing Facilities"). All
of the loans made by the Company were originally to Angeles Housing Concepts,
Inc. ("AHC"), a company specializing in the development, acquisition and
operation of senior housing facilities.


     During the quarter ended February 28, 1993, Angeles announced that it was
experiencing liquidity problems that resulted in the inability to meet its
obligations. Subsequent to such announcements, AHC defaulted on the regularly
scheduled mortgage loan payments due to the Company on March 1, 1993. Subsequent
to March 1993, payments toward the debt service owed on the Company's loans were
limited to the net cash flow of the operating investment properties. On May 3,
1993, Angeles filed for reorganization under a Chapter 11 Federal Bankruptcy
petition filed in the state of California. AHC did not file for reorganization.
The Company retained special counsel and held extensive discussions with AHC
concerning the default status of its loans. During the fourth quarter of fiscal
1993, a non-binding settlement agreement between the Company, AHC and Angeles
was reached whereby ownership of the properties would be transferred from AHC to
the Company or its designated affiliates. Under the terms of the settlement
agreement, the Company would release AHC and Angeles from certain obligations
under the loans. On April 27, 1994, each of the properties owned by AHC and
securing the loans was transferred (collectively, "the Transfers") to
newly-created special purpose corporations affiliated with the Company
(collectively, "the Property Companies"). The Transfers had an effective date of
April 1, 1994 and were made pursuant to the settlement agreement entered into on
February 17, 1994 ("the Settlement Agreement") between the Company and AHC which
had previously been approved by the bankruptcy court handling the bankruptcy
case of Angeles. All of the capital stock of each Property Company was held by


                                      F-8

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


1. NATURE OF OPERATIONS, RESTRUCTURING, AND BASIS OF PRESENTATION--(CONTINUED)

ILM Holding, Inc. ("ILM Holding"), a Virginia corporation. In August 1995, each
of the Property Companies merged into ILM Holding which is majority owned by the
Company. As a result, ownership of the Senior Housing Facilities is now held by
ILM Holding, and the Property Companies no longer exist as separate legal
entities.

     ILM Holding holds title to the eight Senior Housing Facilities which
comprise the balance of operating investment properties on the accompanying
consolidated balance sheets, subject to certain mortgage loans payable to the
Company. Such mortgage loans and the related interest expense are eliminated in
consolidation. The capital stock of ILM Holding was originally owned by the
Company and PaineWebber. ILM Holding had issued 100 shares of Series A Preferred
Stock to the Company in return for a capital contribution in the amount of
$693,000 and had issued 10,000 shares of common stock to PaineWebber in return
for a capital contribution in the amount of $7,000. The common stock represented
approximately 99 percent of the voting power and 1 percent of the economic
interest in ILM Holding, while the preferred stock represented approximately 1
percent of the voting power and 99 percent of the economic interest in ILM
Holding.


     The Company completed its restructuring plans by converting ILM Holding to
a REIT for tax purposes. In connection with these plans, on November 21, 1996,
the Company requested that PaineWebber sell all of the stock held in ILM Holding
to the Company for a price equal to the fair market value of the 1% economic
interest in ILM Holding represented by the common stock. On January 10, 1997,
this transfer of the common stock of ILM Holding was completed at an agreed upon
fair value of $46,000, representing a $39,000 increase in fair value. This
increase in fair value is based on the increase of values of the Senior Housing
Facilities which occurred between April 1994 and January 1996, as supported by
independent appraisals.



     With this transfer completed, effective January 23, 1997, ILM Holding
recapitalized its common stock and preferred stock by replacing the outstanding
shares with 50,000 shares of new common stock and 275 shares of a new class of
nonvoting, 8% cumulative preferred stock issued to the Company. The number of
authorized shares of preferred and common stock in ILM Holding were also
increased as part of the recapitalization. Following the recapitalization, the
Company made charitable gifts of one share of the preferred stock in ILM Holding
to each of 111 charitable organizations so that ILM Holding would meet the stock
ownership requirements of a REIT as of January 30, 1997. The preferred stock has
a liquidation preference of $1,000 per share plus any accrued and unpaid
dividends. Dividends on the preferred stock will accrue at a rate of 8% per
annum on the original $1,000 liquidation preference and will be cumulative from
the date of issuance. Since ILM Holding is not expected to have sufficient cash
flow in the foreseeable future to make the required dividend payments, it is
anticipated that dividends will accrue and be paid at liquidation. The Company
recorded the contribution of the preferred stock in ILM Holding to the
charitable organizations


                                      F-9

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


1. NATURE OF OPERATIONS, RESTRUCTURING, AND BASIS OF PRESENTATION--(CONTINUED)


at the amount of the initial liquidation preference of $111,000. Such amount is
included in general and administrative expense on the accompanying income
statement for the year ended August 31, 1997. Cumulative dividends accrued as of
August 31, 1999 and 1998 on the preferred stock in ILM Holding totaled
approximately $23,000 and $14,000, respectively. Cumulative dividends accrued as
of May 31, 1999 on the preferred stock in ILM Holding totaled approximately
$20,720.


     As part of the fiscal 1994 settlement agreement with AHC, ILM Holding
retained AHC as the property manager for all of the Senior Housing Facilities
pursuant to the terms of a management agreement. As discussed further in
Note 5, the management agreement with AHC was terminated in July 1996.
Subsequent to the effective date of the Settlement Agreement with AHC,
management investigated and evaluated the available options for structuring the
ownership of the properties in order to maximize the potential returns to the
existing shareholders while maintaining the Company's qualification as a REIT
under the Internal Revenue Code (see Note 2). As discussed further in Note 4, on
September 12, 1994, the Company formed a new subsidiary, ILM I Lease Corporation
("Lease I"), for the purpose of operating the Senior Housing Facilities. On
September 1, 1995, after the Company received the required regulatory approval,
the Company distributed all of the shares of capital stock of Lease I to the
holders of record of the Company's common stock. The Senior Housing Facilities
were leased to Lease I effective September 1, 1995 (see Note 4 for a description
of the master lease agreement). Lease I is a public company subject to the
reporting obligations of the Securities and Exchange Commission.


     On February 7, 1999, the Company entered into an agreement and plan of
merger, which was amended and restated on October 19, 1999, with Capital Senior
Living Corporation, the corporate parent of Capital, and certain affiliates of
Capital. If the merger is consummated, the Shareholders of the Company will
receive all-cash merger consideration of approximately $12.90 per share.
Consummation of this transaction will require, among other things, the
affirmative vote of the holders of not less than 66 2/3% of the Company's
outstanding common stock. While there can be no assurance, consummation of the
merger is presently anticipated in the first quarter of calendar year 2000. In
connection with the merger, the Company has agreed to cause ILM Holding to
cancel and terminate the Facilities Lease Agreement with Lease I immediately
prior to the effective time of the merger. The Facilities Lease Agreement was
extended on a month-to-month basis on November 16, 1999 beyond its original
expiration date of December 31, 1999. There can be no assurance as to whether
the merger will be consummated or, if consummated, as to the timing thereof.


2. USE OF ESTIMATES AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


     The accompanying financial statements have been prepared on the accrual
basis of accounting in accordance with generally accepted accounting principles
which requires


                                      F-10

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


2. USE OF ESTIMATES AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)


management to make estimate and assumptions that affect the reported amounts of
assets and liabilities and disclosures of contingent assets and liabilities as
of August 31, 1999 and 1998 and revenues and expenses for each of the three
years in the period ended August 31, 1999. Actual results could differ from the
estimates and assumptions used.


     The Company's significant accounting policies are summarized as follows:

A. BASIS OF PRESENTATION

     The operating cycle in the real estate industry is longer than one year and
the distinction between current and non-current is of little relevance.
Accordingly, the accompanying consolidated balance sheet is presented in an
unclassified format.


     Effective January 10, 1997, the Company purchased the remaining common
shares held by PaineWebber of ILM Holding, which provided the Company with 100%
majority voting control, for $46,000 which is included in general and
administrative expense for the year ended August 31, 1997. Accordingly, the
accounts of ILM Holding have been consolidated with those of the Company as
though this controlling interest had been acquired at September 1, 1996.


     The accompanying financial statements include the financial statements of
the Company and ILM Holding. All intercompany balances and transactions have
been eliminated in consolidation.




B. INCOME TAXES


     The Company has elected to qualify and to be taxed as a REIT under the
Internal Revenue Code of 1986, as amended, for each taxable year of operations.
As a REIT, the Company is allowed a deduction for the amount of dividends paid
to its shareholders, thereby effectively subjecting the distributed net taxable
income of the Company to taxation at the shareholder level only, provided it
distributes at least 95% of its taxable income and meets certain other
requirements for qualifying as a real estate investment trust. In connection
with the settlement agreement described in Note 1, the Company, through ILM
Holding, obtained title to the properties securing its mortgage loan
investments. To retain REIT status, the Company must ensure that 75% of its
annual gross income is received from qualified sources. Under the original
investment structure, interest income from the Company's mortgage loans was a
qualified source. The properties that are now owned by an affiliate of the
Company are Senior Housing Facilities that provide residents with more services,
such as meals, activities, assisted living, etc., than are customary for
ordinary residential apartment properties. As a result, a significant portion of
the rents paid by the residents includes income for the increased level of
services received by them. Consequently, the rents paid by the residents likely
would not be qualified rents for REIT qualification purposes if received
directly by the Company.

                                      F-11

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


2. USE OF ESTIMATES AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

Therefore, if the Company received such rents directly, it could lose REIT
status and be taxed as a regular corporation. After extensive review, the Board
of Directors determined that it would be in the best interests of the
shareholders for the Company to retain REIT status and master lease the
properties to a shareholder-owned operating company. As discussed further in
Note 4, on September 12, 1994 the Company formed a new subsidiary, Lease I, for
the purpose of operating the Senior Housing Facilities. The Senior Housing
Facilities were leased to Lease I effective September 1, 1995 (see Note 4 for a
description of the master lease agreement).


     The assumption of ownership of the properties through ILM Holding, which
was a regular C corporation for tax purposes at the time of assumption, resulted
in a possible future tax liability which would be payable upon the ultimate sale
of the properties (the "built-in gain tax"). The amount of such tax would be
calculated based on the lesser of the total net gain realized from the sale
transaction or the portion of the net gain realized upon a final sale which is
attributable to the period during which the properties were held by a C
corporation. The Company completed its restructuring plans by converting ILM
Holding to a REIT for tax purposes effective for calendar year 1996. Any future
appreciation in the value of the Senior Housing Facilities subsequent to the
conversion of ILM Holding to a REIT would not be subject to the built-in gain
tax. The built-in gain tax would most likely not be incurred if the properties
were to be held for a period of at least 10 years from the date of the
conversion of ILM Holding to a REIT. However, since the end of the Company's
original anticipated holding period is within two years, the properties might
not be held for an additional 10 years. The Board of Directors may defer the
Company's scheduled liquidation date, if in the opinion of a majority of the
Directors, the disposition of the Company's assets at such time would result in
a material under-realization of the value of such assets; provided, however,
that no such deferral may extend beyond December 31, 2014. Based on management's
estimate of the increase in the values of the properties which occurred between
April 1994 and January 1, 1996, as supported by independent appraisals, a sale
of the Senior Housing Facilities within ten years of the date of the conversion
of ILM Holding to a REIT could result in a built-in gain tax of as much as
$2.9 million, which could be reduced by approximately $2.45 million using
available net operating loss carryforwards of ILM Holding of approximately
$7.2 million.



     The Company's consolidated subsidiary, ILM Holding, has incurred losses for
tax purposes since inception. Neither the Company nor ILM Holding is likely to
be able to use these losses to offset future tax liabilities, other than the
built-in gain above. Accordingly, no income tax benefit is reflected in these
consolidated financial statements.



     The Company reports on a calendar year basis for income tax purposes. All
distributions during calendar years 1999, 1998 and 1997 were ordinary taxable
dividends.


                                      F-12

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


2. USE OF ESTIMATES AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)

C. CASH AND CASH EQUIVALENTS

     For purposes of reporting cash flows, cash and cash equivalents include all
highly liquid investments with original maturities of 90 days or less.

D. OPERATING INVESTMENT PROPERTIES


     Operating investment properties are carried at the lower of cost, reduced
by accumulated depreciation, or net realizable value. The net realizable value
of a property held for long-term investment purposes is measured by the
recoverability of the owner's investment through expected future cash flows on
an undiscounted basis, which may exceed the property's current market value. The
net realizable value of a property held for sale approximates its current market
value, as determined on a discounted basis. None of the operating investment
properties were held for sale as of August 31, 1999 or 1998. Depreciation
expense is provided on a straight-line basis using an estimated useful life of
40 years for the buildings and improvements and 5 years for the furniture,
fixtures and equipment.



     The Company reviews the carrying value of a long-lived asset if facts and
circumstances suggest that it may be impaired or that the amortization period
may need to be changed. The Company considers external factors relating to the
long-lived asset, including occupancy trends, local market developments, changes
in payments, and other publicly available information. If these external factors
indicate the long-lived asset will not be recoverable, based upon undiscounted
cash flows of the long-lived asset over its remaining life, the carrying value
of the long-lived asset will be reduced by the estimated shortfall of discounted
cash flows. The Company does not believe there are any indicators that would
require an adjustment to the carrying value of its long-lived assets or their
remaining useful lives as of August 31, 1999.



     Mortgage placement fees through August 31, 1999 of $2,256,000 were incurred
by the Company and these fees are included in the accompanying balance sheets.
Accumulated amortization at August 31, 1999 and 1998, is $2,163,000 and
$1,937,000, respectively. At August 31, 1999 and 1998, loan origination fees of
$272,000 and $102,000 relating to the construction loan facility (see Note 6)
are included on the accompanying consolidated balance sheet. These fees are
being amortized on a straight-line basis over the term of the loan. Accumulated
amortization at August 31, 1999 and 1998 was $85,000 and $0, respectively.
Capitalized interest for 1999 and 1998 was $31,000 and $0, respectively.


E. RENTAL REVENUES


     In fiscal years 1999 and 1998, rental revenues consist of payments due from
Lease I under the terms of the master lease described in Note 4. Base rental
income under the master lease is recognized on a straight-line basis over the
term of the lease. Deferred rent receivable


                                      F-13

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


2. USE OF ESTIMATES AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)


on the balance sheet as of August 31, 1999 and 1998 represents the difference
between rental income on a straight-line basis and rental income received under
the terms of the master lease.


F. FAIR VALUE DISCLOSURES

     FASB Statement No. 107, "Disclosures about Fair Value of Financial
Instruments" ("SFAS 107"), requires disclosure of fair value information about
financial instruments, whether or not recognized in the balance sheet, for which
it is practicable to estimate that value. In cases where quoted market prices
are not available, fair values are based on estimates using present value or
other valuation techniques. SFAS 107 excludes certain financial instruments and
all nonfinancial instruments from its disclosure requirements. Accordingly, the
aggregate fair value amounts presented do not represent the underlying value of
the Company.

     The following methods and assumptions were used by the Company in
estimating its fair value disclosures for financial instruments:

     Cash and cash equivalents:   The carrying amount reported on the balance
sheet for cash and cash equivalents approximates its fair value due to the
short-term maturities of such instruments.

     Accounts receivable--related party:   The carrying amount reported on the
balance sheet for accounts receivable--related party approximates its fair value
due to the short-term nature of such instrument.




G. INTERIM FINANCIAL INFORMATION



     In the opinion of management, the accompanying interim consolidated
financial statements, which have not been audited, reflect all adjustments
necessary to present fairly the results for the interim periods. All of the
accounting adjustments reflected in the accompanying interim consolidated
financial statements are of a normal recurring nature. The accompanying
consolidated interim financial statements have been prepared on the accrual
basis of accounting in accordance with U.S. generally accepted accounting
principles for interim financial information, which requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosures of contingent assets and liabilities as of November
30, 1999 and revenues and expenses for each of the three-month periods ended
November 30, 1999 and 1998. Actual results may differ from the estimates and
assumptions used. The results of operations for the three-month periods ended
November 30, 1999, are not necessarily indicative of the results that may be
expected for the year ending August 31, 2000.


                                      F-14

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


3. RELATED PARTY TRANSACTIONS

     Subject to the supervision of the Company's Board of Directors, assistance
in managing the business of the Company was provided by PaineWebber. As
previously discussed in Note 1, PaineWebber resigned effective as of June 18,
1997.

     PaineWebber received fees and compensation determined on a agreed-upon
basis, in consideration of various services performed in connection with the
sale of the shares, the management of the Company and the acquisition,
management and disposition of the Company's investments. The type of
compensation to be paid by the Company to PaineWebber under the terms of the
advisory agreement was as follows.


         (i) Under the former advisory agreement, PaineWebber had specific
     management responsibilities; to perform day-to-day operations of the
     Company and to act as the investment advisor and consultant for the Company
     in connection with general policy and investment decisions. PaineWebber
     received an annual base fee and an incentive fee of 0.25% and 0.25%,
     respectively, of the capital contributions of the Company, as defined, as
     compensation for such services. Incentive Fees are subordinated to
     Shareholders' receipt of distributions of net cash sufficient to provide a
     return equal to 10% annum. PaineWebber earned base management fees totaling
     $0, $0 and $7,000 for the years ended August 31, 1999, 1998 and 1997,
     respectively. Payment of incentive management fees was suspended effective
     April 15, 1993 in conjunction with a reduction in the Company's quarterly
     dividend payments.


         (ii) For its services in finding and recommending investments,
     PaineWebber received mortgage placement fees equal to 2% of the capital
     contributions. Mortgage placement fees totaling $1,504,000 were earned by
     PaineWebber during the Company's investment acquisition period. Such fees
     have been capitalized and are included in the cost of the operating
     investment properties on the accompanying consolidated balance sheets.

         (iii) For its administrative services with respect to all loans,
     PaineWebber received loan servicing fees equal to 1% of loan amounts. Loan
     servicing fees totaling $752,000 were earned by PaineWebber during the
     Company's investment acquisition period. Such fees have been capitalized
     and are included in the cost of the operating investment properties on the
     accompanying consolidated balance sheets.

         (iv) PaineWebber was entitled to receive 1% of disposition proceeds, as
     defined, until the shareholders received dividends of net cash equal to
     their adjusted capital investments, as defined, plus a 12% non-compounded
     annual return on their adjusted capital investments; all disposition
     proceeds thereafter until PaineWebber received an aggregate of 5% of
     disposition proceeds; and, thereafter, 5% of disposition proceeds.


     PaineWebber was reimbursed for its direct expenses relating to the offering
of shares, the administration of the Company and the acquisition and operations
of the Company's real


                                      F-15

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


3. RELATED PARTY TRANSACTIONS--(CONTINUED)


estate investments. Included in general and administrative expenses on the
accompanying statements of income for the years ended August 31, 1999, 1998 and
1997 is $0, $0 and $155,000, respectively, representing reimbursements to
PaineWebber for providing certain financial, accounting and investor
communication services to the Company.



     Mitchell Hutchins Institutional Investors, Inc. ("Mitchell Hutchins")
provided cash management services with respect to the Company's cash assets.
Mitchell Hutchins is a subsidiary of Mitchell Hutchins Asset Management, Inc.,
an independently operated subsidiary of PaineWebber. Mitchell Hutchins earned
$0, $0 and $9,000, (included in general and administrative expenses) for
managing the Company's cash assets during fiscal 1999, 1998 and 1997,
respectively.



     Lease I has retained Capital Senior Management, 2, Inc. ("Capital") to be
the property manager of the Senior Housing Facilities, and the Company has
guaranteed the payment of all fees due to Capital under the terms of the
management agreement which commenced on July 29, 1996. Lawrence A. Cohen, who,
through July 28, 1998, served as President, Chief Executive Officer and Director
of the Company and a Director of Lease I, has also served in various management
capacities of Capital Senior Living Corporation, an affiliate of Capital, since
November 1996. Mr. Cohen currently serves as Chief Executive Officer of Capital
Senior Living Corporation. As a result, through July 28, 1998, Capital was
considered a related party. Capital earned property management fees from Lease I
of $1,011,000 and $919,000 for the years ended August 31, 1999 and 1998,
respectively. For the three-month period ended November 30, 1999 and 1998,
Capital earned property management fees from Lease I of $275,000, and $260,000,
respectively.



     On February 4, 1997, AHC filed a complaint in the Superior Court of the
State of California against Capital, the new property manager; Lawrence Cohen,
who, through July 28, 1998 was President, Chief Executive Officer and a Director
of the Company; and others alleging that the defendants intentionally interfered
with AHC's property management agreement (the "California litigation"). The
complaint sought damages of at least $2,000,000. On March 4, 1997, the
defendants removed the case to Federal District Court in the Central District of
California. At a Board meeting on February 26, 1997, the Company's Board of
Directors concluded that since all of Mr. Cohen's actions relating to the
California litigation were taken either on behalf of the Company under the
direction of the Board or as a PaineWebber employee, the Company or its
affiliates should indemnify Mr. Cohen with respect to any expenses arising from
the California litigation, subject to any insurance recoveries for those
expenses. Legal fees paid by Lease I and Lease II on behalf of Mr. Cohen totaled
$229,000 as of August 31, 1999. The Company's Board also concluded that, subject
to certain conditions, the Company or its affiliates should pay reasonable legal
fees and expenses incurred by Capital in the California litigation. At
November 30, 1999, the amount advanced to Capital by Lease I and Lease II for
legal fees totaled approximately $563,000.


                                      F-16

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


3. RELATED PARTY TRANSACTIONS--(CONTINUED)


     On September 18, 1997, Lease I entered into an agreement with Capital
Senior Development, Inc., an affiliate of Capital, to manage the development
process for the potential expansion of several of the Senior Housing Facilities.
Capital Senior Development, Inc. will receive a fee equal to 7% of the total
development costs of these expansions if they are pursued. The Company will
reimburse Lease I for all costs related to these potential expansions including
fees to Capital Senior Development, Inc. For the years ended August 31, 1999 and
1998, Capital Senior Development, Inc. earned fees from the Company of $41,000
and $212,000, respectively, for managing pre-construction development activities
for potential expansions of the Senior Housing Facilities. For the three-month
period ended November 30, 1999, and 1998 Capital Senior Development, Inc. earned
fees from Lease I of $0 and $83,000, respectively, for managing pre-construction
development activities for potential expansions of the Senior Housing
Facilities.



     Jeffry R. Dwyer, Secretary and Director of the Company, is a shareholder of
Greenberg Traurig, which began acting as Counsel to the Company and its
affiliates in late fiscal year 1997. Greenberg Traurig earned fees from the
Company of $1,315,000 and $214,000 for the years ended August 31, 1999 and 1998,
respectively. For the three-month periods ended November 30, 1999 and 1998,
Greenberg Traurig earned fees from the Company of $105,000 and $139,000,
respectively.



     Accounts receivable--related party at November 30, 1999, August 31, 1999
and 1998 represent amounts due from an affiliated company, Lease I, principally
for variable rent.



     Accounts payable--related party at August 31, 1999 and 1998 represent
unbilled legal fees due to Greenberg Traurig, Counsel to the Company and its
affiliates and a related party, as described above.


                                      F-17

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


4. OPERATING INVESTMENT PROPERTIES SUBJECT TO MASTER LEASE


     As of August 31, 1999 the Company, through its consolidated affiliate,
owned eight Senior Housing Facilities. The name, location and size of the
properties and the date that the Company made its initial investment in such
assets are as set forth below:



<TABLE>
<CAPTION>
                                                         RENTABLE   RESIDENT          DATE OF
NAME                                     LOCATION        UNITS(3)   CAPACITIES(3)   INVESTMENT(1)
- -----------------------------------  -----------------   --------   -------------   -------------
<S>                                  <C>                 <C>        <C>             <C>
Independence Village of East
   Lansing.........................  East Lansing, MI       161          162            6/29/89

Independence Village of
   Winston-Salem...................  Winston-Salem, NC      159          161            6/29/89

Independence Village of Raleigh....  Raleigh, NC            164          205            4/29/91

Independence Village of Peoria.....  Peoria, IL             165          181           11/30/90

Crown Pointe Apartments............  Omaha, NE              135          163            2/14/90

Sedgwick Plaza Apartments..........  Wichita, KS            150          170            2/14/90

West Shores........................  Hot Springs, AR        136          166           12/14/90

Villa Santa Barbara(2).............  Santa Barbara, CA      125          125            7/13/92
</TABLE>


- ------------------

(1) Represents the date of the Company's original mortgage loan to Angeles
    Housing Concepts, Inc. (see Note 1).

(2) The acquisition of the Santa Barbara Facility was financed jointly by the
    Company and an affiliated entity, ILM II. All amounts generated from Villa
    Santa Barbara are equitably apportioned between the Company, together with
    its consolidated subsidiary, and ILM II, together with its consolidated
    subsidiary, generally 25% and 75%, respectively. The financial position,
    results of operations and cash flows include only the 25% allocable portion
    of the Company's interest in the Santa Barbara Facility. Villa Santa Barbara
    is owned 25% by ILM Holding and 75% by ILM II Holding, Inc. as tenants in
    common.


(3) Rentable units represent the number of apartment units and is a measure
    commonly used in the real estate industry. Resident capacity equals the
    number of bedrooms contained within the apartment units and corresponds to
    measures commonly used in the healthcare industry.


     The cost basis of the operating investment properties reflects amounts
funded under the Company's participating mortgage loans less certain guaranty
payments received from AHC in excess of the net cash flow of the Facilities
under the terms of the Exclusivity Agreement with the Company. The transfer of
ownership of the Senior Housing Facilities from AHC in fiscal 1994 resulted in
no gain or loss recognition by the Company for financial reporting purposes. In
accordance with generally accepted accounting principles, the Company had always
accounted for its investments in acquisition and construction loans under the
equity

                                      F-18

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


4. OPERATING INVESTMENT PROPERTIES SUBJECT TO MASTER LEASE--(CONTINUED)

method, as if such investments were equity interests in a joint venture.
Accordingly, the carrying values of such investments were reduced from inception
by non-cash depreciation charges and by payments from AHC, prior to the default
in fiscal 1993, in excess of the net cash flow generated by the Senior Housing
Facilities received pursuant to the guaranty agreement between the Company and
AHC. As a result of this accounting treatment, the carrying values of the
Company's investment had been reduced below management's estimate of the fair
market value of the Senior Housing Facilities as of the effective date of the
transfer of ownership. For federal income tax purposes, the investments had
always been carried at the contractually stated principal balances of the
participating mortgage loans. For tax purposes only, a loss was recognized by
the Company in 1994 in the amount by which the stated principal balances of the
loans were reduced as of the date of the transfer of ownership.


     As discussed in Note 1, effective April 1, 1994 each Property Company
acquired the respective operating property subject to, and assumed the
obligations under, the mortgage loan payable to the Company, pursuant to the
Settlement Agreement with AHC. The principal balance on each loan was modified
to reflect the estimated fair value of the related operating property as of the
date of the transfer of ownership. The modified loans require interest-only
payments on a monthly basis at a rate of 9.5% from April 1, 1994 through
December 1, 1994, 11% for the period from January 1 through December 31, 1995,
12.5% for the period January 1 through December 31, 1996, 13.5% for the period
January 1 through December 31, 1997, 14% for the period January 1 through
December 31, 1998 and 14.5% for the period January 1, 1999 through maturity. In
August 1995, each of the Property Companies was merged into ILM Holding. As a
result, ownership of the Senior Housing Facilities, as well as the obligation
under the loans, is now held by ILM Holding, and the Property Companies no
longer exist as separate legal entities. Since ILM Holding is consolidated with
the Company in the accompanying financial statements for fiscal 1999 and 1998,
the mortgage loans and related interest expense have been eliminated in
consolidation.


     Subsequent to the effective date of the Settlement Agreement with AHC, in
order to maximize the potential returns to the existing shareholders while
maintaining the Company's qualification as a REIT under the Internal Revenue
Code, the Company formed a new corporation, Lease I, for the purpose of
operating the Senior Housing Facilities under the terms of a master lease
agreement. As of August 31, 1995, Lease I, which is taxable as a regular C
corporation and not as a REIT, was a wholly-owned subsidiary of the Company. On
September 1, 1995, after the Company received the required regulatory approval,
it distributed all of the shares of capital stock of Lease I to the holders of
record of the Company's common stock. One share of common stock of Lease I was
issued for each full share of the Company's common stock held. Prior to the
distribution, the Company capitalized Lease I with $700,000 from its existing
cash reserves, which was an amount estimated to provide Lease I with necessary
working capital.

                                      F-19

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


4. OPERATING INVESTMENT PROPERTIES SUBJECT TO MASTER LEASE--(CONTINUED)


     The Facilities Lease Agreement, is between the Company's consolidated
subsidiary, ILM Holding, as owner of the properties and lessor, and Lease I as
lessee. The lessor has the right to terminate the master lease as to any
property sold by the lessor as of the date of such sale. The master lease is a
"triple-net" lease whereby the lessee pays all operating expenses, governmental
taxes and assessments, utility charges and insurance premiums, as well as the
costs of all required maintenance, personal property and non-structural repairs
in connection with the operation of the Senior Housing Facilities. ILM Holding,
as the lessor, is responsible for all major capital improvements and structural
repairs to the Senior Housing Facilities. During the initial term of the master
lease, which was extended in November 1999 beyond its original expiration date
of December 31, 1999, Lease I pays annual base rent for the use of all of the
Facilities in the aggregate amount of $6,364,800, Lease I also pays variable
rent on a quarterly basis, for each facility in an amount equal to 40% of the
excess, of the aggregate total revenues for the Senior Housing Facilities, on an
annualized basis, over $16,996,000. Variable rental income related to fiscal
years 1999 and 1998 was $1,164,000 and $894,000, respectively. Variable rent was
$302,000 and $276,000 for the three-month period ended November 30, 1999 and
1998, respectively.



     Condensed balance sheets as of August 31, 1999 and 1998, and condensed
statements of operations for the years ended August 31, 1999 and 1998, of Lease
I are as follows:



<TABLE>
<CAPTION>
                                                                                1999      1998
                                                                               -------   -------
<S>                                                                            <C>       <C>
                                   ASSETS
Current assets...............................................................  $ 1,447   $ 2,225
Furniture, fixtures, and equipment, net......................................      356       609
Other assets.................................................................       92       364
                                                                               -------   -------
                                                                               $ 1,895   $ 3,198
                                                                               -------   -------
                                                                               -------   -------

                    LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities..........................................................  $ 1,370   $ 2,756
Other liabilities............................................................       12        49
Shareholders' equity.........................................................      513       393
                                                                               -------   -------
                                                                               $ 1,895   $ 3,198
                                                                               -------   -------
                                                                               -------   -------
                          STATEMENTS OF OPERATIONS
Revenues.....................................................................  $19,923   $19,294
Operating expenses...........................................................   19,530    19,729
Income tax expense (benefit).................................................     (273)      (54)
                                                                               -------   -------
Net loss.....................................................................  $   120   $  (381)
                                                                               -------   -------
                                                                               -------   -------
</TABLE>


                                      F-20

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


5. LEGAL PROCEEDINGS AND CONTINGENCIES


Termination of Management Contract with AHC


     On July 29, 1996, Lease I and ILM Holding ("the Companies") terminated a
property management agreement with AHC covering the eight Senior Housing
Facilities leased by Lease I from ILM Holding. The management agreement was
terminated for "cause" pursuant to the terms of the contract. Simultaneously,
with the termination of the management agreement, the Companies, together with
certain affiliated entities, filed suit against AHC in the United States
District Court for the Eastern District of Virginia for breach of contract,
breach of fiduciary duty and fraud. The Companies alleged, among other things,
that AHC willfully performed actions specifically in violation of the management
agreement and that such actions caused damages to the Companies. Due to the
termination of the agreement for cause, no termination fee was paid to AHC.
Subsequent to the termination of the management agreement, AHC filed for
protection under Chapter 11 of the U.S. Bankruptcy Code in its domestic State of
California. The filing was challenged by the Companies, and the Bankruptcy Court
dismissed AHC's case effective October 15, 1996. In November 1996, AHC filed
with the Virginia District Court an answer in response to the litigation
initiated by the Companies and a counterclaim against ILM Holding. The
counterclaim alleged that the management agreement was wrongfully terminated for
cause and requested damages which included the payment of a termination fee in
the amount of $1,250,000, payment of management fees pursuant to the contract
from August 1, 1996 through October 15, 1996, which is the earliest date the
management agreement could have been terminated without cause, and recovery of
attorneys' fees and expenses.

     The aggregate amount of damages against all parties as requested in AHC's
counterclaim exceeded $2,000,000. On June 13, 1997 and July 8, 1997, the court
issued orders to enter judgement against the Company and ILM II in the aggregate
amount of $1,000,000. The orders did not contain any findings of fact or
conclusions of law. On July 10, 1997, the Company, ILM II, Lease I and Lease II
filed a notice of appeal to the United States Court of Appeals for the Fourth
Circuit from the orders.


     On February 4, 1997, AHC filed a complaint in the Superior Court of the
State of California against Capital, the new property manager; Lawrence Cohen,
who, through July 28, 1998 was President, Chief Executive Officer and a Director
of the Company; and others alleging that the defendants intentionally interfered
with AHC's property management agreement (the "California litigation"). The
complaint sought damages of at least $2,000,000. On March 4, 1997, the
defendants removed the case to Federal District Court in the Central District of
California. At a Board meeting on February 26, 1997, the Company's Board of
Directors concluded that since all of Mr. Cohen's actions relating to the
California litigation were taken either on behalf of the Company under the
direction of the Board or as a PaineWebber employee, the Company or its
affiliates should indemnify Mr. Cohen with respect to any expenses arising from
the California litigation, subject to any insurance


                                      F-21

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


5. LEGAL PROCEEDINGS AND CONTINGENCIES--(CONTINUED)


recoveries for those expenses. Legal fees paid by Lease I and Lease II on behalf
of Mr. Cohen totaled $229,000 as of August 31, 1999. The Company's Board also
concluded that, subject to certain conditions, the Company or its affiliates
should pay reasonable legal fees and expenses incurred by Capital in the
California litigation. At November 30, 1999, the amount advanced to Capital by
Lease I and Lease II for legal fees totaled approximately $563,000.



     On August 18, 1998, the Company and its affiliates along with Capital and
its affiliates entered into a settlement agreement with AHC. Lease I and Lease
II agreed to pay $1,625,000 and Capital and its affiliates agreed to pay
$625,000 to AHC in settlement of all claims including those related to the
Virginia litigation and the California litigation. The Company and its
affiliates also entered into an agreement with Capital and its affiliates to
mutually release each other from all claims that any such parties may have
against each other, other than any claims under the property management
agreements. On September 4, 1998, the full settlement amounts were paid to AHC
and its affiliates with Lease I paying $975,000 and Lease II paying $650,000.


   Other Litigation

     On May 8, 1998 Andrew A. Feldman and Jeri Feldman, as Trustees for the
Andrew A. & Jeri Feldman Revocable Trust dated September 18, 1990, commenced a
purported class action on behalf of that trust and all other shareholders of the
Company and ILM II in the Supreme Court of the State of New York, County of New
York against the Company, ILM II and the Directors of both corporations. The
class action complaint alleges that the Directors engaged in wasteful and
oppressive conduct and breached fiduciary duties in preventing the sale or
liquidation of the assets of the Company and ILM II, diverting certain of their
assets and changing the nature of the Company and ILM II. The complaint seeks
damages in an unspecified amount, punitive damages, the judicial dissolution of
the Company and ILM II, an order requiring the Directors to take all steps to
maximize shareholder value, including either an auction or liquidation, and
rescinding certain agreements, and attorney's fees. On July 8, 1998, the Company
joined with all other defendants to dismiss the complaint on all counts.


     On December 8, 1998, the Court granted the Company's dismissal motion in
part but afforded the plaintiffs leave to amend their complaint. In doing so,
the Court accepted the Company's position that all claims relating to derivative
actions were filed improperly. In addition, the Court dismissed common law
claims for punitive damages, but allowed plaintiffs to amend their claims to
assert alleging that the defendants injured shareholders without injuring the
Company as a whole.



     On January 22, 1999, the Feldman plaintiffs filed an amended complaint,
again purporting to commence a class action, and adding claims under
Section 10(b) and 20(a) of the Securities and Exchange Act of 1934 and Rule
10b-5 promulgated thereunder. Even before the Company and the Board of Directors
responded to that amended complaint, the Feldman


                                      F-22

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


5. LEGAL PROCEEDINGS AND CONTINGENCIES--(CONTINUED)


plaintiffs moved for leave to file a second amended complaint to add claims
directed at enjoining the announced potential merger with Capital Senior Living
Corporation and, alternatively, for compensatory and punitive damages. At a
hearing held on March 4, 1999 relating to the motion for leave to file that
second amended complaint and to expedite discovery, the Court granted leave to
amend and set a schedule for discovery leading to a trial (if necessary) in
Summer 1999.



     On March 9, 1999, the Feldman plantiffs filed a second amended complaint
which included claims for injunctive relief and, in the alternative, damages in
an unspecified amount. In response to the Company's motion to dismiss the second
amended complaint on June 7, 1999, the Court issued an order dismissing the
plaintiffs' federal security claims but denying the motion to dismiss
plaintiffs' claims for breach of fiduciary duty and judicial dissolution, which
motion was addressed to the pleadings and not to the merits of the action.



     On June 21, 1999, ILM, ILM II and each of its directors answered the second
amended complaint and denied any and all liability and moved for reconsideration
of the portion of the Court's June 7, 1999 order denying their motion to
dismiss. In response to discovery requests, ILM, ILM II and other defendants
produced documents to the plaintiffs and depositions of current and former
directors and others were taken. Discovery was completed on July 1, 1999.


     On July 2, 1999, the parties to this action came to an
agreement-in-principle to settle the action. On August 3, 1999, the parties
entered into a Stipulation of Settlement(the "Stipulation") and on August 11,
1999, the Court signed an order preliminarily approving the Stipulation and
providing for notice of the Stipulation to the proposed settlement class.

     On September 30, 1999, the Court conducted a hearing and on October 4, 1999
issued an Order certifying a settlement class and approving the proposed
settlement as fair, reasonable and adequate, subject to the condition that
certain modifications be made to the Stipulation and any related documents filed
with the Court on or before October 15, 1999.


     On October 15, 1999, the parties entered into a revised Stipulation of
Settlement and filed it with the Court which approved the Settlement by order
dated October 21, 1999. In issuing that order, the Court entered a final
judgment dismissing the action and all non-derivative claims of the settlement
class against the defendants with prejudice. In its October 4th Order, the Court
also denied the application by plaintiffs' counsel for payment of attorneys'
fees and expenses, without prejudice to renewal within 14 days upon
reapplication therefor. On or about October 14, 1999, plaintiff's counsel
reapplied to the Court for fees and expenses. A hearing was held November 5,
1999, in which the Court granted the application for attorney's fees in the
amount of $950,000 and costs in the amount of $182,000. Under the Stipulation,
if the proposed merger is consummated, Capital Senior Living Corporation is
responsible for payment of such attorney's fees and expenses sought under this
application, and if the proposed merger is not consummated and if the Company
and ILM II enter into a transaction


                                      F-23

<PAGE>

                            ILM SENIOR LIVING, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

               AUGUST 31, 1999 AND NOVEMBER 30, 1999 (UNAUDITED)


5. LEGAL PROCEEDINGS AND CONTINGENCIES--(CONTINUED)


having similar effect to the merger with a third party, then the company and
ILM II are responsible for such fees and expenses.


6. CONSTRUCTION LOAN FINANCING


     During 1999, the Company secured a construction loan facility with a major
bank that provides the Company with up to $24.5 million to fund the capital
costs of the potential expansion programs. The construction loan facility is
secured by a first mortgage of the Senior Housing Facilities and collateral
assignment of the Company's leases of such properties. The loan expires
December 31, 2000, with possible extensions through September 29, 2003.
Principal is due at expiration. Interest is payable monthly at a rate equal to
LIBOR plus 1.10% or Prime plus 0.5%. Amounts outstanding under the loan at
August 31, 1999, were approximately $2.1 million. Loan origination fees of
$272,000 were paid in connection with this loan facility and are being amortized
over the term of the loan.


7. SUBSEQUENT EVENTS


     On September 15, 1999, the Company's Board of Directors declared a
quarterly dividend for the quarter ended August 31, 1999. On October 15, 1999, a
dividend of $0.2125 per share of common stock, totaling $1,598,000, was paid to
the shareholders of record as of September 30, 1999.



     On December 15, 1999, the Company's Board of Directors declared a quarterly
dividend for the three-month period ended November 30, 1999. On January 15,
2000, a dividend of $0.2125 per share of common stock, totaling approximately
$1,598,000, was paid to Shareholders of record as of December 31, 1999.


                                      F-24

<PAGE>

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                                PRELIMINARY COPY

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                            ------------------------

                                   APPENDICES
                                       TO
                                  SCHEDULE 14A

                            ------------------------

                            ILM SENIOR LIVING, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                            ------------------------

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

<PAGE>

                                                    APPENDIX C
                                         FORM OF SOLICITATION AGREEMENT

                              D.F. KING & CO. INC.
                     77 WATER STREET, NEW YORK, N.Y. 10005
                                 (212) 269-5550

                                                          November 5, 1999

ILM Senior Living, Inc.
8180 Greensboro Drive, Suite 850
McLean, Virginia 22102

Attention:  J. William Sharman, Jr.
            Chairman, President and Chief Executive Officer

Capital Senior Living Corporation
 237 Park Avenue South, 21st Floor
 New York, New York

Attention:  Lawrence A. Cohen
            Vice Chairman and Chief Executive Officer

Ladies and Gentlemen:

     This letter agreement sets forth the terms and conditions under which ILM
Senior Living, Inc., a Virginia finite-life corporation (the "Company") and
Capital Senior Living Corporation ("Capital") have engaged D.F. King & Co., Inc.
("King") in connection with the Company's special meeting of stockholders
scheduled to be held in the first quarter of calendar year 2000 (the "Meeting").

1. The Company and Capital hereby retain King for proxy solicitation services
   (the "Services") in connection with the Meeting and request and authorize
   King to contact and to provide information to the Company's stockholders with
   respect to matters to be considered at the Meeting. For the purposes of this
   agreement, such Services shall not include services in connection with a
   stockholders' meeting for which there is a solicitation in opposition to the
   Company's Board of Directors or in opposition to a resolution proposed by the
   Company's Board of Directors.

2. The Company and Capital agree that King shall have the right to pass upon and
   approve any and all references to King in any materials used by the Company
   in connection with the Meeting (the "Materials").

3. King agrees to preserve the confidentiality of all non-public information
   provided by the Company, Capital or their agents for King's use in furnishing
   services hereunder.

4. The Company and Capital agree to pay to King as compensation for the Services
   a fee of $6,000, in cash, pursuant to the following schedule:


          $3,000 Due and payable on the date that the Company's Materials are
                 first sent or mailed to its stockholders; and

           3,000 Due and payable on the date of the Meeting.
          ------

          $6,000
          ------
          ------

     Further, the Company and Capital agree to pay King for incoming/outgoing
shareholder telephone contacts ("Contacts") as follows: the first 2,500 Contacts
will be billed at $4.00 per contact; and Contacts in excess of 2,500 will be
billed at $3.00 per contact. The Company and Capital will promptly reimburse
King for all "broker bills," reasonable expenses, costs and disbursements
(including reasonable counsel fees and expenses) (the "Expenses") incurred by
King in connection with the Services. On the date that the Materials are first
mailed, sent or given to the Company's stockholders in connection with the
Meeting, the Company and Capital will pay to King the amount of $3,000 and
reimburse King for its Expenses incurred under this Agreement promptly after
receipt of a reasonably itemized written accounting thereof.

     As promptly as practicable upon conclusion of this engagement, King will
submit its final statement for Services to the Company and Capital.

<PAGE>

ILM Senior Living, Inc.
Capital Senior Living Corporation
November 5, 1999
Page 2

     The Company and Capital agree and acknowledge that, except in the case of
King's willful misconduct or gross negligence, the Company's and Capital's
obligations under this paragraph 4 are fixed and nonrefundable, regardless of
future developments in, or the outcome of, the Meeting. If a solicitation in
opposition to the Company's Board of Directors or in opposition to a resolution
proposed by the Company's Board of Directors arises during the course of this
engagement, and King undertakes to perform additional services therewith, the
fee will be modified as mutually agreed.

5. The Company and Capital represent and warrant to King that:

     o all necessary corporate or other action will have been duly taken by the
       Company and Capital prior to the commencement of any solicitation to
       authorize the solicitation; and

     o all Materials will comply, in all material respects, with the Securities
       Exchange Act of 1934, as amended, and the rules and regulations of the
       Securities and Exchange Commission thereunder, and all other applicable
       laws; and, none of the Materials will contain any untrue statement of a
       material fact or omit to state a material fact required to be stated
       therein or necessary to make the statements made therein not misleading.

6. The Company and Capital hereby agree to hold harmless and indemnify King,
   King's controlling persons, officers, directors, employees and agents
   (collectively the "Indemnified Persons") from and against all losses, claims,
   damages, liabilities, disbursements and expenses (including, but not limited
   to, all reasonable counsel fees and expenses) incurred by such Indemnified
   Persons in connection with any claim arising out of, relating to or in
   connection with the Services, the Meeting and/or matters relating thereto,
   including the representations and warranties set forth in paragraph 5 above,
   except King will not be entitled to any such indemnification in the case of
   King's gross negligence or willful misconduct. The Company and Capital shall
   reimburse such Indemnified Persons for such reasonable counsel fees and
   expenses promptly after the same shall have incurred by such Indemnified
   Persons upon presentment to the Company and to Capital of reasonably itemized
   invoices therefor. The foregoing indemnity shall be in addition to any
   liability which the Company and Capital might otherwise have to the
   Indemnified Persons.

7. King agrees to notify the Company and Capital promptly of the assertion of
   any claim against any of the Indemnified Persons in connection with matters
   set forth in paragraph 6; and the Company and Capital agree to notify King
   promptly of the assertion of any claim against the Company and/or Capital. At
   the Company's election, unless there is a conflict of interest, the defense
   of the Indemnified Persons shall be conducted by the Company's counsel who
   shall be satisfactory to King. In any action or proceeding the defense of
   which the Company assumes, an Indemnified Person will have the right to
   participate in such action or proceeding and to retain its own counsel at
   such Indemnified Person's own expense. Neither the Company nor Capital shall
   settle or compromise any such action or proceeding without the Indemnified
   Person's prior written consent unless the terms of such settlement or
   compromise include an unconditional release of the Indemnified Person from
   all liability or loss arising out of such action or proceeding.

8. The representations and warranties contained in paragraph 5 above and the
   indemnity agreement contained in paragraphs 6 and 7 above will survive the
   term of this agreement.

9. It is hereby acknowledged and agreed that pursuant to Section 5.6(c) of that
   certain Agreement and Plan of Merger dated October 19, 1999, among the
   Company, Capital and Capital Senior Living Acquisition, LLC ("Capital
   Acquisition"), Capital and Capital Acquisition, on the one hand, and the
   Company, on the other hand, have agreed to share equally all fees, costs and
   expenses due and payable to King pursuant to this Agreement. Accordingly,
   King, Capital and the Company agree that all invoices for fees and expense
   reimbursement pursuant to this Agreement will be bifurcated equally and
   billed separately to the Company, on the one hand, and to Capital and Capital
   Acquisition, on the other hand, and the Company, on the one hand, and Capital
   and Capital Acquisition, on the other hand, shall be severally responsible
   for the payment therefor.

<PAGE>

ILM Senior Living, Inc.
Capital Senior Living Corporation
November 5, 1999
Page 3

10. This agreement will be construed and enforced in accordance with the laws of
    the State of New York, applicable to instruments made and to be performed
    entirely in such state. The Company and Capital agree that any action, suit
    or proceding arising out of or based upon this letter agreement shall be
    brought in any court of competent jurisdiction located in the County of New
    York or, at King's option, wherever any claim which is subject to this
    Agreement is asserted against King or any other Indemnified Party, and the
    Company and Capital hereby consent to personal jurisdiction and venue in any
    such court and to service of process by certified mail, return receipt
    requested.

11. This agreement shall be binding on the successors and assigns of King,
    Capital and the Company, and may not be modified except in writing signed by
    the parties hereto.

     If the foregoing correctly sets forth our understanding, please indicate
your acceptance thereof by signing below, whereupon this letter shall constitute
a binding agreement between the Company, Capital and King.


                                          D.F. KING & CO., INC.

                                          By: /S/ WALTER A. DENBY
                                              --------------------------------
                                              Walter A. Denby
                                              Senior Vice President


CONFIRMED AND AGREED AS OF THE DATE FIRST ABOVE WRITTEN:

ILM SENIOR LIVING, INC.

By: /s/ J. WILLIAM SHARMAN, JR.
    --------------------------------
    Name: J. William Sharman, Jr.
    Title: Chairman, President and Chief Executive Officer


CAPITAL SENIOR LIVING CORPORATION

By: /s/ LAWRENCE A. COHEN
    --------------------------------
    Name: Lawrence A. Cohen
    Title: Vice Chairman and Chief Executive Officer

    cc: Clifford E. Neimeth, Esq.



<PAGE>

                            REVISED PRELIMINARY COPY                  APPENDIX D

                              [FACE SIDE OF PROXY]                 FORM OF PROXY

   THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF ILM SENIOR
                                  LIVING, INC.
                   PROXY FOR SPECIAL MEETING OF SHAREHOLDERS
                                 APRIL   , 2000

     The undersigned hereby appoints Jeffry R. Dwyer and J. William
Sharman, Jr., or either of them, as attorneys-in-fact and proxies to vote all
the shares of common stock, $.01 par value, of ILM Senior Living, Inc., a
Virginia finite-life corporation, which are outstanding and issued in the name
of the undersigned and which the undersigned is entitled to vote at the special
meeting of shareholders of ILM, to be held at 10:00 a.m., local time, on
April    , 2000, at the Key Bridge Marriott Hotel, Arlington, Virginia,
        , and at any adjournment or postponement of the special meeting. The
undersigned hereby instructs and authorizes these attorneys-in-fact to vote the
shares as indicated on the reverse side of this proxy.

     The shares represented by this proxy will be voted in accordance with the
instructions contained on the reverse side. If no instructions are given, the
shares will be voted "FOR" PROPOSAL 1 which is more fully described in the
notice of special meeting of shareholders and accompanying proxy statement,
which the undersigned has received.

     If there is any adjournment or postponement of the special meeting to
permit further solicitation of proxies with respect to PROPOSAL 1, the shares
will be voted "FOR" adjournment or postponement with respect to such proposal if
the shares were to be voted "FOR" such proposal (including if there were no
specifications), and "AGAINST" adjournment or postponement if the shares were to
be voted "AGAINST" PROPOSAL 1.


                  (Continued and to be signed on reverse side)

 ................................................................................
                              FOLD AND DETACH HERE

<PAGE>

           -----------
           Please mark
        REVISED PRELIMINARY COPY                    your vote
         [REVERSE SIDE OF PROXY]  as indicated           X
              in the
                 example
             -----------

<TABLE>
<CAPTION>
              FOR      AGAINST    ABSTAIN
<S>                                         <C>
              / /        / /        / /     1. Proposal to approve the Amended and Restated Agreement and Plan of Merger, dated
                                               October 19, 1999, among ILM Senior Living, Inc., a Virginia finite-life corporation,
                                               Capital Senior Living Corporation, a Delaware corporation, and Capital Senior
                                               Living Acquisition, LLC, a Delaware limited liability company, whereby ILM will be
                                               merged with Capital Acquisition; and

              / /        / /        / /     2. To transact such other business as may properly be presented at the special meeting
                                               or any adjournment or postponement of the special meeting.

                                            AFTER CAREFUL CONSIDERATION OF A NUMBER OR FACTORS AND CIRCUMSTANCES DESCRIBED IN THE
                                            PROXY STATEMENT WHICH YOU RECEIVED PRIOR TO OR TOGETHER WITH THIS PROXY, YOUR BOARD OF
                                            DIRECTORS HAS DETERMINED THAT THE MERGER IS FAIR TO YOU AND IN YOUR BEST INTERESTS AND
                                            THAT THE MERGER IS ADVISABLE.

                                            YOUR BOARD OF DIRECTORS HAS ADOPTED THE MERGER AGREEMENT AND RECOMMENDS THAT YOU VOTE
                                            "FOR" APPROVAL OF THE MERGER AGREEMENT.

                                            WHETHER OR NOT YOU INTEND TO COME TO THE SPECIAL MEETING YOU ARE URGED TO COMPLETE,
                                            DATE, SIGN AND PROMPTLY MAIL THIS PROXY IN THE ENCLOSED RETURN ENVELOPE SO THAT
                                            YOUR SHARES CAN BE REPRESENTED AT THE SPECIAL MEETING.


                                                                                 THIS PROXY MAY BE REVOKED PRIOR TO ITS USE. PLEASE
                                                                                 DATE, SIGN AND MAIL THIS PROXY IN THE ENCLOSED
                                                                                 ENVELOPE.
</TABLE>

SIGNATURES OF SHAREHOLDER(S)                                 DATED
                            -----------------------------          -------------

Please sign exactly as name appears hereon. When shares are held by joint
tenants, both should sign. When signing as attorney, executor, administrator,
trustee or guardian, please give full title as such. If a corporation, please
sign in full corporate name by president or other authorized officer. If a
partnership, please sign in partnership name by authorized person.




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