INLAND CAPITAL FUND L P
10-K, 1998-03-26
REAL ESTATE
Previous: BON TON STORES INC, 8-K, 1998-03-26
Next: PAGING NETWORK INC, 10-K405, 1998-03-26






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

                                   FORM 10-K

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

                  For The Fiscal Year Ended December 31, 1997

                                      or

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

                           Commission File #0-21606

                           InLand Capital Fund, L.P.
            (Exact name of registrant as specified in its charter)

       Delaware                                  36-3767977
(State of organization)     (I.R.S. Employer Identification Number)

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

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

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

Title of each class:          Name of each exchange on which registered:
       None                                      None

       Securities registered pursuant to Section 12(g) of the Act:
                           LIMITED PARTNERSHIP UNITS
                               (Title of class)

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

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

State the aggregate market value of  the  voting stock held by nonaffiliates of
the registrant. Not applicable.

The Prospectus of the  Registrant  dated  December  13, 1991, filed pursuant to
Rule 424(b) and 424(c)  under  the  Securities  Act  of 1933 is incorporated by
reference in Parts I, II and III of this Annual Report on Form 10-K.


                                      -1-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)



                               TABLE OF CONTENTS



                                    Part I                                Page
                                    ------                                ----
  Item  1. Business......................................................   3

  Item  2. Properties....................................................   5

  Item  3. Legal Proceedings.............................................   5

  Item  4. Submission of Matters to a Vote of Security Holders...........   5


                                    Part II
                                    -------
  Item  5. Market for Partnership's Limited Partnership
            Units and Related Security Holder Matters....................   5

  Item  6. Selected Financial Data.......................................   6

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

  Item  8. Financial Statements and Supplementary Data...................  10

  Item  9. Changes in and Disagreements with Accountants on
            Accounting and Financial Disclosure..........................  26


                                   Part III
                                   --------
  Item 10. Directors and Executive Officers of the Registrant............  26

  Item 11. Executive Compensation........................................  31

  Item 12. Security Ownership of Certain Beneficial Owners and
            Management...................................................  32

  Item 13. Certain Relationships and Related Transactions................  32


                                    Part IV
                                    -------
  Item 14. Exhibits, Financial Statement Schedules, and Reports
            on Form 8-K..................................................  33

  SIGNATURES.............................................................  34



                                      -2-



                                    PART I

Item 1. Business

The Registrant, InLand Capital  Fund,  L.P.  (the  "Partnership"), is a limited
partnership formed on June 21,  1991  pursuant  to the Delaware Revised Uniform
Limited Partnership Act, to invest in  multiple  parcels of land on an all-cash
basis. The Partnership intends to engage in a number of preliminary development
activities with the  objective  of  maximizing  the  resale  value  of the land
parcels. On December 13, 1991, the  Partnership commenced an Offering of 60,000
Limited  Partnership  Units  ("Units")  at  $1,000  per  Unit,  pursuant  to  a
Registration Statement on Form  S-11  under  the  Securities  Act of 1933.  The
Offering terminated on August 23, 1993, with total sales of 32,399.28 Units, at
$1,000 per Unit,  resulting  in  $32,399,282  in  gross  offering proceeds, not
including the  General  Partner's  capital  contribution  of  $500.  All of the
holders of these  Units  have  been  admitted  to  the Partnership. Inland Real
Estate Investment Corporation is the  General  Partner. The Limited Partners of
the Partnership will share in  their  portion  of  benefits of ownership of the
Partnership's real property investments according  to the number of Units held.
As of December 31, 1997, the Partnership has repurchased a total of 47.17 Units
for $45,967 from various Limited  Partners through the Unit Repurchase Program.
Under this program, Limited Partners may under certain circumstances have their
Units repurchased for an amount equal to their Invested Capital.

The Partnership  is  engaged  in  the  business  of  real  estate investment. A
presentation of information about industry segments would not be material to an
understanding of the Partnership's business taken as a whole.

The  Partnership  acquired  fee  ownership   of  the  following  real  property
investments:

                                         Gross Acres         Purchase/Sales
       Parcel & Location                Purchased/Sold            Date
- -----------------------------------  ------------------    ----------------
Parcel 1, Kendall County, Illinois         108.8960             07/22/92

Parcel 2, McHenry County, Illinois         201.0000             11/09/93
                                           (17.7420        sold 08/02/95)
                                            (8.6806        sold Var 1997)

Parcel 3, Will County, Illinois             34.0474             03/04/94

Parcel 4, Will County, Illinois             86.9195             03/30/94
                                            (2.3050        sold Var 1997)

Parcel 5, LaSalle County, Illinois         190.9600             04/01/94

Parcel 6, DeKalb County, Illinois           59.0800             05/11/94

Parcel 7, Kendall County, Illinois         200.8210             07/28/94

Parcel 8, Kendall County, Illinois         133.0000             08/17/94

Parcel 9, LaSalle County, Illinois         335.9600             08/30/94



                                      -3-



                                         Gross Acres         Purchase/Sales
       Parcel & Location                Purchased/Sold            Date
- -----------------------------------  ------------------    ----------------
Parcel 10, Kendall County, Illinois        230.7860             09/16/94
                                            (7.0390        sold 04/21/95)

Parcel 11, Kane County, Illinois           123.0000             09/26/94

Parcel 12, Kendall County, Illinois        110.2530             09/28/94

Parcel 13, LaSalle County, Illinois        352.7390             10/06/94

Parcel 14, Kendall County, Illinois        134.7760             10/26/94

Parcel 15, McHenry County, Illinois        169.5400             10/31/94

Parcel 16, McHenry County, Illinois        207.0754             11/30/94

Parcel 17, LaSalle County, Illinois        236.4400             12/07/94

Parcel 18, Kendall County, Illinois        386.9900             11/02/95


Reference is made to Note 4  of  the  Notes  to Financial Statements (Item 8 of
this Annual  Report)  for  additional  descriptions  of  the Partnership's real
property investments.

The Partnership purchased, primarily on  an all-cash basis, eighteen parcels of
undeveloped land and one building and is  engaged in the rezoning and resale of
the  parcels.  All  of  the  investments  were  made  in  the  collar  counties
surrounding the Chicago metropolitan  area.  The  anticipated holding period of
the land is approximately two to  seven  years  from the completion of the land
portfolio acquisitions.  As  of  December  31,  1997,  the  Partnership has had
multiple sales transactions through which  it  has disposed of the building and
approximately thirty-six  acres  of  the  approximately  3,302 acres originally
owned.

The General Partner anticipates  that  land  purchased  by the Partnership will
produce  sufficient  income  to   pay   property  taxes,  insurance  and  other
miscellaneous expenses, with  surplus  funds,  if  any,  to  be retained in the
working capital reserve for  pre-development  activities. Income is expected to
be derived from leases to farmers  or from other activities compatible with the
the Partnership's business plan for  land parcels. Although the General Partner
believes that leasing the Partnership's  land will generate sufficient revenues
to pay these expenses, there can be  no assurance that this will in fact occur.
However,  the  General  Partner  has  agreed  to  make  a  Supplemental Capital
Contribution to the Partnership if and to the extent that real estate taxes and
insurance payable with respect to  the  Partnership's  land during a given year
exceed the revenue earned by the  Partnership from leasing its land during such
year. Any Supplemental Capital Contribution  will  be repaid only after Limited
Partners have received, over the  life  of  the  Partnership, a return of their
Original Capital plus the 15%  Cumulative  Return. All of the parcels purchased
by the Partnership consist  of  land  which  generates  revenue from farming or
other leasing activities. It is not expected that the Partnership will generate
cash distributions to the partners from farm leases or other activities.


                                      -4-



The Partnership had no employees during 1997.

The terms of transactions between the Partnership and Affiliates of the General
Partner of the Partnership are set  forth  in  Item  11 below and Note 3 of the
Notes to Financial Statements (Item 8 of this Annual Report) to which reference
is hereby made for a description of such terms and transactions.

The  Partnership  has  reviewed  its  current  computer  systems  and  does not
anticipate any future problems relating to the year 2000.


Item 2. Properties

The Partnership owns directly the parcels of  land referred to in Item 1 and in
Note 4 of the Notes to Financial  Statements  (Item 8 of this Annual Report) to
which reference is hereby made for a description of said parcels.


Item 3. Legal Proceedings

The Partnership is not subject to any material pending legal proceedings.


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

There were no matters submitted to a vote of security holders during 1997.


                                    PART II


Item 5. Market for the Partnership's Limited Partnership Units and Related
        Security Holder Matters

As of December 31, 1997, there were  2,671 holders of Units of the Partnership.
There is no public  market  for  Units  nor  is  it anticipated that any public
market for Units will develop.

Although the Partnership has established  a  Unit Repurchase Program, funds for
repurchase of Units are limited. Reference is made to "Unit Repurchase Program"
on page 61 of the  Prospectus  of  the  Partnership dated December 13, 1991, as
amended, which is incorporated herein  by  reference.  As of December 31, 1997,
the Partnership had  approximately  $153,000  available  for  the repurchase of
Units.













                                      -5-



Item 6. Selected Financial Data


                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

       For the years ended December 31, 1997, 1996, 1995, 1994 and 1993

            (not covered by the Report of Independent Accountants)


                        1997        1996        1995        1994        1993
                        ----        ----        ----        ----        ----
Total assets....... $28,953,356  29,381,700  28,884,088  29,636,310  28,516,330
                    =========== =========== =========== =========== ===========

Total income....... $ 1,717,766     410,743   1,102,930     744,291     563,836
                    =========== =========== =========== =========== ===========

Net income......... $ 1,066,944      94,338     368,124     501,310     470,710
                    =========== =========== =========== =========== ===========
Net income allocated
  to the one General
  Partner Unit..... $       635         943       1,393       5,013       4,707
                    =========== =========== =========== =========== ===========
Net income allocated
  per Limited
  Partnership
  Unit (b)......... $     32.94        2.88       11.32       15.32       20.36
                    =========== =========== =========== =========== ===========

Distributions per
  Limited Partnership
  Unit from sales
  (b)(c):.......... $     30.89         -         19.90         -           -
                    =========== =========== =========== =========== ===========

Weighted average
  Limited Partnership
  Units............   32,368.73   32,388.75   32,397.11   32,397.46   22,891.86
                    =========== =========== =========== =========== ===========

(a)  The above selected financial data  should  be  read in conjunction with the
     financial statements and related  notes  appearing elsewhere in this Annual
     Report.

(b)  The net income per Unit, basic  and diluted, and distributions per Unit are
     based upon the weighted average number of Units outstanding.

(c)  Distributions from  sales  represents  a  return  of  Invested  Capital, as
     defined in the Partnership Agreement.

(d)  Reference is made to Note 4 of the Notes to Financial Statements (Item 8 of
     this  Annual  Report)  for   a   description   of  the  Partnership's  land
     acquisitions and dispositions.


                                      -6-



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

Certain statements in this  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations" and elsewhere in this annual report on Form
10-K constitute "forward-looking statements"  within  the meaning of the Federal
Private  Securities  Litigation  Reform  Act  of  1995.    These forward-looking
statements involve known  and  unknown  risks,  uncertainties  and other factors
which may cause the  Partnership's  actual results, performance, or achievements
to be materially different from any future results, performance, or achievements
expressed or implied by these forward-looking statements. These factors include,
among other things,  federal,  state  or  local  regulations; adverse changes in
general economic or local conditions;  uninsured losses; and potential conflicts
of interest between the  Partnership  and  its Affiliates, including the General
Partner.

Liquidity and Capital Resources

On December 13, 1991, the  Partnership  commenced  an Offering of 60,000 Limited
Partnership Units ("Units")  at  $1,000  per  Unit,  pursuant  to a Registration
Statement on Form S-11 under the Securities Act of 1933. The Offering terminated
on August 23, 1993, with  total  sales  of  32,399.28 Units, at $1,000 per Unit,
resulting in $32,399,282 in gross  offering  proceeds, not including the General
Partner's capital contribution of $500. All  of  the holders of these Units have
been admitted to the Partnership.  The  Limited Partners of the Partnership will
share in their  portion  of  benefits  of  ownership  of  the Partnership's real
property investments according to the number of Units held.

The Partnership used $25,945,989 of  gross  offering proceeds to purchase, on an
all-cash basis, eighteen parcels  of  land  and  one building. These investments
include the payment  of  the  purchase  price,  acquisition fees and acquisition
costs of such properties.  One  of  the  parcels  was purchased during 1992, one
during 1993, fifteen during 1994 and  one  during 1995. As of December 31, 1997,
the Partnership  has  had  multiple  sales  transactions  through  which  it has
disposed of the building and  approximately  thirty-six acres of the 3,302 acres
originally owned. As  of  December  31,  1997,  cumulative  distributions to the
Limited Partners have totaled $1,646,334  (which represents a return of Invested
Capital, as defined in  the  Partnership  Agreement). Through December 31, 1997,
the Partnership has used $3,100,951 of  working capital reserve for rezoning and
other activities and such amount is included in investment properties.

The Partnership's capital needs and resources  will vary depending upon a number
of factors, including the extent to  which the Partnership conducts rezoning and
other  activities  relating  to  utility  access,  the  installation  of  roads,
subdivision and/or annexation of land to  a municipality, changes in real estate
taxes affecting the Partnership's land, and  the amount of revenue received from
leasing. As of December 31, 1997, the Partnership owns, in whole or in part, all
eighteen of its original  parcels,  the  majority  of  which are leased to local
farmers and are  generating  sufficient  cash  flow  from  farm  leases to cover
property taxes and insurance.







                                      -7-



At December 31, 1997, the Partnership had cash, cash equivalents and investments
in  marketable  securities  of  $479,252,  of  which  approximately  $153,000 is
reserved for the repurchase of  Units  through  the Unit Repurchase Program. The
remaining $326,252 is  available,  upon  maturity,  to  be  used for Partnership
expenses and liabilities, cash  distributions  to partners, and other activities
with respect to some  or  all  of  its  land  parcels.  The Partnership plans to
maximize its parcel sales effort in anticipation of rising land values.

The Partnership plans to enhance  the  value of its land through pre-development
activities such as rezoning, annexation  and  land planning. The Partnership has
already been successful in, or is  in the process of pre-development activity on
a majority of  the  Partnership's  land  investments.  Parcel  2, annexed to the
village of McHenry and zoned for  a business park, has improvements underway and
sites are being marketed to potential buyers, of which nine of the 190 lots were
sold during  1997.    Parcel  4,  zoned  for  a  variety  of  business uses, has
improvements underway and sites are being marketed to potential buyers, of which
one site consisting of .87 acres was sold  to  a hotel chain on June 6, 1997 and
another  site  consisting  of  1.435  acres   was  sold  to  a  combination  gas
station/convenient store on  August  12,  1997.  (See  Note  4  of  the Notes to
Financial Statements.) Parcel 6, annexed to  the village of DeKalb and zoned for
twenty-five large, residential lots, has completed the road into the subdivision
and the lots are being marketed  to homebuilders and individuals. Parcels 15 and
16 have been annexed to  the  village  of  Huntley and zoned for residential and
commercial development.

Results of Operations

As of  December  31,  1997,  the  Partnership  owned  eighteen  parcels  of land
consisting of approximately 3,266 acres. Of the 3,266 acres owned, approximately
2,834 acres  are  tillable  and  leased  to  local  farmers  and  are generating
sufficient cash flow to cover  property taxes, insurance and other miscellaneous
property expenses. The sale of investment property income and cost of investment
property sold for the year ended December 31,  1997 is the result of the sale of
 .87 acres of Parcel 4 on June 6,  1997,  the  sale of 1.435 acres of Parcel 4 on
August 12, 1997, the sale of 1.929  acres  of  Parcel 2 on September 2, 1997 and
the sale of  6.7516  acres  of  Parcel  2  on  November  7,  1997.   The sale of
investment properties income and the cost of investment properties sold recorded
for the year ended December 31, 1995  is  a  result of the sale of the house and
outbuildings located on approximately seven acres  of  Parcel 10 and the sale of
17.742 acres of Parcel 2 on April 21, 1995 and August 2, 1995, respectively.

The increase in rental income for the years ended December 31, 1997 and 1996, as
compared to the year ended December 31,  1995,  is due to the annual increase in
lease amounts from tenants.  The  increase  in  land  operating expenses to non-
affiliates for the year ended December  31,  1997, as compared to the year ended
December 31, 1996, is due  primarily  to  an  increase in real estate taxes. The
decrease in depreciation expense for the years ended December 31, 1997 and 1996,
as compared to the year ended December 31, 1995, is due to the sale of the house
and outbuildings located on Parcel 10 during April 1995.

Interest income decreased for the  years  ended  December  31, 1997 and 1996, as
compared to the year ended December  31,  1995, due primarily to the Partnership
utilizing its working capital  reserve  to  fund pre-development activity on its
land parcels.



                                      -8-



The increase in other income for  year  ended  December 31, 1997, as compared to
the years ended December 31, 1997 and  1996, is due primarily to the Partnership
receiving a non-refundable deposit on a land sale which did not occur.

Professional services to non-affiliates  increased  for the years ended December
31, 1997 and 1996, as compared to  the  year  ended December 31, 1995, due to an
increase in legal services relative  to  carrying out the Partnership's business
plan.

General and administrative expenses to  Affiliates  decreased for the year ended
December 31, 1997, as compared to  the  years  ended December 31, 1996 and 1995,
due to decreases in data processing and investor services expenses.

Marketing expenses to Affiliates decreased for the years ended December 31, 1997
and 1996, as  compared  to  the  year  ended  December  31,  1995, and marketing
expenses to non-affiliates increased for  the  years ended December 31, 1997 and
1996, as compared to  the  year  ended  December  31,  1995, due to decreases in
expenses  relating  to   marketing   and   advertising  the  Partnership's  land
investments for sale paid to Affiliates  and increases in advertising and travel
expenses relating to marketing the land portfolio to prospective purchasers paid
to non-affiliates.

Inflation

Inflation in future periods may  cause capital appreciation of the Partnership's
investments in  land.  Rental  income  levels  (from  leases  to  new tenants or
renewals of existing tenants) are expected  to  rise and fall in accordance with
normal agricultural  market  conditions  and  may  or  may  not  be  affected by
inflation.  To  date,  the   operations   of   the  Partnership  have  not  been
significantly affected by inflation.



























                                      -9-



Item 8.  Financial Statements and Supplementary Data




                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)


                                     Index
                                     -----
                                                                          Page
                                                                          ----

Report of Independent Accountants........................................  11

Financial Statements:

  Balance Sheets, December 31, 1997 and 1996.............................  12

  Statements of Operations, for the years ended December 31, 1997,
    1996 and 1995........................................................  14

  Statements of Partners' Capital, for the years ended December
    31, 1997, 1996 and 1995..............................................  16

  Statements of Cash Flows, for the years ended December 31, 1997,
    1996 and 1995........................................................  17

  Notes to Financial Statements..........................................  19




Schedules not filed:

All schedules have been omitted as  the required information is inapplicable or
the information is presented in the financial statements or related notes.



















                                     -10-








                       REPORT OF INDEPENDENT ACCOUNTANTS



The Partners of InLand 
  Capital Fund, L.P. 


We have audited the financial statements of InLand Capital Fund, L.P. listed in
the index on page 10 of  this  Form  10-K.   These financial statements are the
responsibility of  the  Partnership'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 financial  statements  referred to above present fairly, in
all material respects, the financial  position  of InLand Capital Fund, L.P. as
of December 31, 1997 and 1996  and  the  results of its operations and its cash
flows for each of the  three  years  in  the  period ended December 31, 1997 in
conformity with generally accepted accounting principles.



                                 COOPERS & LYBRAND L.L.P.

Chicago, Illinois
March 5, 1998

















                                     -11-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

                                Balance Sheets

                          December 31, 1997 and 1996

                                    Assets
                                    ------

                                                       1997          1996
Current assets:                                        ----          ----
  Cash and cash equivalents (Note 1).............. $   304,452       581,693
  Investments in marketable securities (Note 1)...     174,800     1,077,802
  Accrued interest and other receivables..........       1,018         4,903
  Other current assets............................       2,632         2,702
                                                   ------------  ------------
Total current assets..............................     482,902     1,667,100
                                                   ------------  ------------
Other assets......................................     169,139          -
Investment properties and improvements (including
  acquisition fees paid to Affiliates of $1,409,967 
  and $1,418,902 at December 31, 1997 and 1996,
  respectively) (Notes 3 and 4)...................  28,301,315    27,714,600
                                                   ------------  ------------
Total assets...................................... $28,953,356    29,381,700
                                                   ============  ============




























                See accompanying notes to financial statements.


                                     -12-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

                                Balance Sheets
                                  (continued)

                          December 31, 1997 and 1996



                       Liabilities and Partners' Capital
                       ---------------------------------

                                                       1997          1996
Current liabilities:                                   ----          ----
  Accounts payable................................ $     8,590       474,058
  Accrued real estate taxes.......................      73,097        73,031
  Due to Affiliates (Note 3)......................      10,343         6,451
  Unearned income.................................      20,802        30,528
                                                   ------------  ------------
Total current liabilities.........................     112,832       584,068
                                                   ------------  ------------
Partners' capital (Notes 1 and 2):
  General Partner:
    Capital contribution..........................         500           500
    Cumulative net income.........................      13,675        13,040
                                                   ------------  ------------
                                                        14,175        13,540
  Limited Partners:                                ------------  ------------
    Units of $1,000. Authorized 60,000 Units,
      32,352.11 and 32,377.11 outstanding at
      December 31, 1997 and 1996, respectively
      (net of offering costs of $4,466,765, of
      which $3,488,574 was paid to Affiliates)....  27,886,551    27,910,743
    Cumulative cash distributions.................  (1,646,334)     (646,474)
    Cumulative net income.........................   2,586,132     1,519,823
                                                   ------------  ------------
                                                    28,826,349    28,784,092
                                                   ------------  ------------
Total Partners' capital...........................  28,840,524    28,797,632
                                                   ------------  ------------
Total liabilities and Partners' capital........... $28,953,356    29,381,700
                                                   ============  ============












                See accompanying notes to financial statements.


                                     -13-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

                           Statements of Operations

             For the years ended December 31, 1997, 1996 and 1995



                                         1997          1996          1995
Income:                                  ----          ----          ----
  Sale of investment properties..... $ 1,328,482          -          646,334
  Rental income.....................     298,616       288,338       244,637
  Interest income...................      57,643       121,660       211,939
  Other income......................      33,025           745            20
                                     ------------  ------------  ------------
                                       1,717,766       410,743     1,102,930
Expenses:                            ------------  ------------  ------------
  Cost of investment properties sold     325,044          -          417,551
  Professional services to
    Affiliates......................      36,820        35,354        36,707
  Professional services to
    non-affiliates..................      45,112        27,016        21,836
  General and administrative
    expenses to Affiliates..........      22,472        30,131        29,887
  General and administrative
    expenses to non-affiliates......      12,558        11,895        13,875
  Marketing expenses to Affiliates..      10,812        26,628        43,619
  Marketing expenses to
    non-affiliates..................      48,084        37,628        20,906
  Land operating expenses to
    Affiliates......................      63,744        63,835        62,226
  Land operating expenses to
    non-affiliates..................      86,176        81,566        83,630
  Depreciation......................        -             -            1,653
  Amortization of deferred
    organization costs..............        -            2,352         2,916
                                     ------------  ------------  ------------
                                         650,822       316,405       734,806
                                     ------------  ------------  ------------
Net income.......................... $ 1,066,944        94,338       368,124
                                     ============  ============  ============













                See accompanying notes to financial statements.


                                     -14-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

                           Statements of Operations
                                  (continued)

             For the years ended December 31, 1997, 1996 and 1995



                                         1997          1996          1995
                                         ----          ----          ----
Net income allocated to (Note 2):
  General Partner................... $       635           943         1,393
  Limited Partners..................   1,066,309        93,395       366,731
                                     ------------  ------------  ------------
Net income.......................... $ 1,066,944        94,338       368,124
                                     ============  ============  ============

Net income per the one General
  Partner Unit...................... $       635           943         1,393
                                     ============  ============  ============
Net income per Unit, basic and
  diluted, allocated to Limited
  Partners per weighted average
  Limited Partnership Units
  (32,368.73, 32,388.75 and 32,397.11
  for the years ended December 31,
  1997, 1996 and 1995, respectively) $     32.94          2.88         11.32
                                     ============  ============  ============

























                See accompanying notes to financial statements.


                                     -15-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

                        Statements of Partners' Capital

             For the years ended December 31, 1997, 1996 and 1995



                                        General       Limited
                                        Partner       Partners       Total
                                     ------------  ------------  ------------
Balance January 1, 1995............. $    11,204    28,988,364    28,999,568


Distributions to Partners ($19.90 per
  weighted average Limited Partnership
  Units of 32,397.11) (Note 2)......        -         (644,658)     (644,658)
Net income..........................       1,393       366,731       368,124
                                     ------------  ------------  ------------
Balance December 31, 1995...........      12,597    28,710,437    28,723,034
      


Repurchase of Limited Partnership
  Units.............................        -          (19,600)      (19,600)
Foreign Partners' withholding (Note 1)      -             (140)         (140)
Net income..........................         943        93,395        94,338
                                     ------------  ------------  ------------
Balance December 31, 1996...........      13,540    28,784,092    28,797,632


Repurchase of Limited Partnership
  Units.............................        -          (24,192)      (24,192)
Distributions to Partners ($30.89 per
  weighted average Limited Partnership
  Units of 32,368.73) (Note 2)......        -         (999,860)     (999,860)
Net income..........................         635     1,066,309     1,066,944
                                     ------------  ------------  ------------
Balance at December 31, 1997........ $    14,175    28,826,349    28,840,524
                                     ============  ============  ============














                See accompanying notes to financial statements.


                                     -16-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

                           Statements of Cash Flows

             For the years ended December 31, 1997, 1996 and 1995


                                         1997          1996          1995
Cash flows from operating activities:    ----          ----          ----
  Net income........................ $ 1,066,944        94,338       368,124
  Adjustments to reconcile net income
    to net cash provided by (used in)
    operating activities:
    Amortization of deferred
     organization costs.............        -            2,352         2,916
    Depreciation....................        -             -            1,653
    Gain on sale of investment
     properties.....................  (1,003,438)         -         (228,783)
    Changes in assets and liabilities:
      Accrued interest and other
       receivables..................       3,885        36,159       (21,571)
      Other current assets..........          70        (1,423)       18,374
      Accounts payable..............    (465,468)        1,256         3,351
      Accrued real estate taxes.....          66        (4,784)       13,581
      Due to Affiliates.............       3,892       (20,080)       23,369
      Unearned income...............      (9,726)        3,097        14,154
Net cash provided by (used in)       ------------  ------------  ------------
  operating activities..............    (403,775)      110,915       195,168
                                     ------------  ------------  ------------
Cash flows from investing activities:
  Purchase of and additions to
    investment properties...........    (911,759)   (1,140,659)   (1,429,731)
  Sale (purchase) of marketable
    securities, net.................     903,002       922,198      (250,000)
  Other assets......................    (169,139)         -             -
  Proceeds from sale of investment
    properties......................   1,328,482          -          646,334
Net cash provided by (used in)       ------------  ------------  ------------
  investing activities..............   1,150,586      (218,461)   (1,033,397)
                                     ------------  ------------  ------------














                See accompanying notes to financial statements.


                                     -17-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

                           Statements of Cash Flows
                                  (continued)

             For the years ended December 31, 1997, 1996 and 1995


                                         1997          1996          1995
                                         ----          ----          ----
Cash flows from financing activities:
  Repurchase of Limited Partnership
    Units........................... $   (24,192)      (19,600)         -
  Payment of note payable...........        -             -         (530,143)
  Distributions paid................    (999,860)         (140)     (644,658)
                                     ------------  ------------  ------------
Net cash used in financing activities (1,024,052)      (19,740)   (1,174,801)
Net decrease in cash and             ------------  ------------  ------------
  cash equivalents..................    (277,241)     (127,286)   (2,013,030)
Cash and cash equivalents at
  beginning of year.................     581,693       708,979     2,722,009
Cash and cash equivalents at end of  ------------  ------------  ------------
  year.............................. $   304,452       581,693       708,979
                                     ============  ============  ============



Supplemental schedule of noncash
  investing and financing activities:

Prepaid acquisition fees capitalized
  into investment properties........ $      -             -           87,601
                                     ============  ============  ============





















                See accompanying notes to financial statements.


                                     -18-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

                         Notes to Financial Statements

             For the years ended December 31, 1997, 1996 and 1995


(1) Organization and Basis of Accounting

InLand Capital Fund, L.P. (the "Partnership") was organized on June 21, 1991 by
the filing of a Certificate  of  Limited  Partnership under the Revised Uniform
Limited Partnership Act of the  State  of  Delaware.  On December 13, 1991, the
Partnership commenced an Offering of  60,000 Limited Partnership Units pursuant
to a Registration under the  Securities  Act  of 1933. The Amended and Restated
Agreement of Limited  Partnership  (the  "Partnership  Agreement") provides for
Inland Real Estate Investment  Corporation  to  be  the  General Partner.   The
Offering terminated on August 23, 1993, with total sales of 32,399.28 Units, at
$1,000 per Unit,  resulting  in  $32,399,282  in  gross  offering proceeds, not
including the  General  Partner's  capital  contribution  of  $500.  All of the
holders of these  Units  have  been  admitted  to  the Partnership. The Limited
Partners of  the  Partnership  will  share  in  their  portion  of  benefits of
ownership of  the  Partnership's  real  property  investments  according to the
number of Units held. As of  December 31, 1997, the Partnership has repurchased
and canceled a total of 47.17  Units  for $45,967 from various Limited Partners
through the Units Repurchase Program.  Under this program, Limited Partners may
under certain circumstances have their Units repurchased for an amount equal to
their Invested Capital.

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

Deferred organization costs  are  amortized  over  a  60-month period. Offering
costs have been offset against the Limited Partners' capital accounts.

The Partnership  considers  all  highly  liquid  investments  purchased with an
original maturity  of  three  months  or  less  to  be  cash  equivalents. Such
investments consisted of  commercial  paper  with  interest  rates ranging from
5.65% to 5.80% and aggregating $260,000  at December 31, 1997 issued by LaSalle
National Corporation with  final  maturities  ranging  from  January 2, 1998 to
January 5, 1998. Such investments  consisted  of commercial paper with interest
rates ranging from 5.25%  to  5.375%  and  aggregating $560,000 at December 31,
1996 issued by LaSalle National  Corporation with final maturities ranging from
January 3, 1997 to January 21, 1997.









                                     -19-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

                         Notes to Financial Statements
                                  (continued)


Investments purchased with an  original  maturity  of  three months or more are
considered to  be  investments  in  marketable  securities.  Such investment of
$174,800 at December 31, 1997  consisted  of  commercial paper with an interest
rate of 5.46% issued by  Manufacturers  Bank  with  a  final maturity of May 4,
1998. Such  investments  consisted  of  commercial  paper  with  interest rates
ranging from 4.75% to  5.50%  and  aggregating  $1,077,802 at December 31, 1996
issued by three banks with  final  maturities  ranging from January 14, 1997 to
April 30, 1997.

For  vacant  land  parcels   and   parcels  with  insignificant  buildings  and
improvements,  the  Partnership  uses  the  area  method  of  allocation, which
approximates the relative sales method of  allocation, whereby a per acre price
is used as the standard  allocation  method  for  land purchases and sales. The
total cost of the parcel is divided by the total number of acres to arrive at a
per acre price. For parcels with significant buildings and improvements (Parcel
10,  described  in  Note  4),   the  Partnership  recorded  the  buildings  and
improvements  at  a  cost  based  upon  the  appraised  value  at  the  date of
acquisition. Buildings and  improvements  were  depreciated using the straight-
line method of depreciation  over  a  useful  life  of thirty years. Repair and
maintenance  expenses  are  charged  to  operations  as  incurred.  Significant
improvements are capitalized and depreciated over their estimated useful lives.

Statement  of  Financial  Accounting  Standards  No.  121  "Accounting  for the
Impairment of Long-Lived Assets and  for  Long-Lived  Assets to be Disposed of"
("SFAS 121") requires  the  Partnership  to  record  an  impairment loss on its
property to be held for investment  whenever its carrying value cannot be fully
recovered  through  estimated  undiscounted   future   cash  flows  from  their
operations and sale.  The amount of  the impairment loss to be recognized would
be the difference  between  the  property's  carrying  value and the property's
estimated fair value.  The adoption of SFAS  121 did not have any effect on the
Partnership's financial position, results of  operations  or liquidity.   As of
December 31, 1997, the Partnership has not recognized any such impairment.

Statement of Financial Accounting  Standards  No.  128 "Earnings per Share" was
adopted by the Partnership for the  year  ended  December 31, 1997 and has been
applied to all prior  earnings  periods  presented in the financial statements.
The Partnership has no dilutive securities.

The Partnership is required to  pay  a  withholding tax to the Internal Revenue
Service with  respect  to  a  Partner's  allocable  share  of the Partnership's
taxable net income, if the  Partner  is  a foreign person. The Partnership will
first pay the withholding tax from the distributions to any foreign person, and
to the extent that the tax exceeds  the amount of distributions withheld, or if
there have been no distributions to  withhold, the excess will be accounted for
as a distribution to the  foreign  person. Future withholding tax payments will
be made every April, June, September and December.




                                     -20-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

                         Notes to Financial Statements
                                  (continued)


No provision for Federal income taxes  has  been made as the liability for such
taxes is that of the Partners rather than the Partnership.

The Partnership records are maintained  on  the  accrual basis of accounting in
accordance with generally accepted  accounting principles ("GAAP"). The Federal
income tax return has been prepared  from such records after making appropriate
adjustments, if any,  to  reflect  the  Partnership's  accounts as adjusted for
Federal income tax reporting purposes. Such adjustments are not recorded on the
records of the Partnership.  The  net  effect  of  these items is summarized as
follows:
                                       1997                      1996
                             ------------------------- ------------------------
                                GAAP        Tax           GAAP        Tax
                                Basis       Basis         Basis       Basis
                             ----------- ------------- ----------- ------------
Total assets................ $28,953,356   28,953,426  $29,381,700   28,938,175

Partners' capital:
  General Partner...........      14,175       14,175       13,540       13,540
  Limited Partners..........  28,826,349   28,826,421   28,784,092   28,784,092

Net income:
  General Partner...........         635          635          943          943
  Limited Partners..........   1,066,309    1,066,309       93,395       93,395

Net income per Limited
  Partnership Unit, basic
  and diluted...............       32.94        32.94         2.88         2.88

The net income per Limited  Partnership  Unit is based upon the weighted average
number of Units of 32,368.73 and 32,388.75 during 1997 and 1996, respectively.


(2) Partnership Agreement

The Partnership Agreement  defines the  allocation  of  profits  and losses, and
available cash.  If and to the  extent that  real  estate  taxes  and  insurance
payable  with  respect to the  Partnership's  land  during a given  year  exceed
revenues  of the  Partnership,  the  General  Partner will  make a  Supplemental
Capital Contribution of such amount to the Partnership  to  ensure  that  it has
sufficient funds to make such payments.

Distributions of Net Sale Proceeds will be allocated between the General Partner
and the Limited Partners  based  upon both  an  aggregate  overall return to the
Limited Partners and a  separate  return  with  respect  to  each parcel of land
purchased by the Partnership.




                                     -21-



                            INLAND CAPITAL FUND, L.P.
                             (a limited partnership)

                          Notes to Financial Statements
                                   (continued)


Profits and losses  from operations  (other  than  capital transactions) will be
allocated 99%  to the Limited Partners and 1%  to the  General Partner.  The net
gain from a sale of Partnership properties is first allocated among the Partners
in proportion  to  the  negative  balances,  if any, in their respective capital
accounts. Thereafter, except as  provided  below,  net gain  is allocated to the
General Partner in an amount equal  to the proceeds distributable to the General
Partner from such sale  and  the  balance  of any  net  gain is allocated to the
Limited Partners.  If the amount of net gain  realized  from a sale is less than
the  amount of cash  distributed to the  General  Partner  from  such  sale, the
Partnership will allocate income or gain to  the  General  Partner  in an amount
equal to the excess of the cash distributed to the  General Partner with respect
to such sale as quickly  as permitted  by law.  Any net loss from a sale will be
allocated to the Limited Partners.

As a general rule,  Net  Sale  Proceeds  will be  distributed 90% to the Limited
Partners and 10% to the General Partner until the Limited Partners have received
from Net Sale  Proceeds  (i)  a return  of  their  Original  Capital plus (ii) a
noncompounded cumulative  preferred  return  of 15%  on  their Invested Capital.
However, with respect to each  parcel of  land,  the General Partner's 10% share
will be subordinated until the Limited Partners receive a return of the Original
Capital attributed  to such  parcel  ("Parcel  Capital")  plus  a  6%  per annum
noncompounded cumulative preferred return thereon.

At the conclusion of Partnership  operations,  after all Parcels have been sold,
if Limited Partners have not received the return of their Original Capital, plus
a 6% annual, noncompounded return on their Invested Capital, the General Partner
has agreed  to  rebate  to  the  Partnership,  for  distribution  to the Limited
Partners, sales proceeds received by the  General  Partner in an amount equal to
the deficiency in  the  Limited  Partners' return,  plus 6% noncompounded annual
interest. The amount of this rebate  by the General Partner, exclusive of the 6%
noncompounded annual interest to  be  paid  on the  rebate,  will not exceed the
amount of sales proceeds received  by the  General  Partner over the life of the
Partnership.

After the amounts  described  in items  (i)  and  (ii)  above and any previously
subordinated distributions to the General Partner have been paid, and the amount
of any  Supplemental  Capital  Contributions  have been  repaid  to  the General
Partner, subsequent distributions shall be paid  75% to the Limited Partners and
25% to the General Partner without considering Parcel Capital. If, after all Net
Sale Proceeds have been distributed,  the General Partner has received more than
25% of all Net  Sale  Proceeds  (exclusive of  distributions made to the Limited
Partners to return their Original Capital), the General Partner shall contribute
to the Partnership for distribution  to the  Limited Partners an amount equal to
such excess.

Any distributions from Net  Sales  Proceeds  at a  time when Invested Capital is
greater than zero shall be  deemed  applied first  to reduction of such Invested
Capital before application to  payment  of any  deficiency in the 15% Cumulative
Preferred Return.


                                     -22-



                            INLAND CAPITAL FUND, L.P.
                             (a limited partnership)

                          Notes to Financial Statements
                                   (continued)


(3) Transactions with Affiliates

The  General  Partner and its  Affiliates  are  entitled  to  reimbursement  for
salaries and expenses of employees of the  General  Partner  and its  Affiliates
relating to the administration of the  Partnership.  Such  costs are included in
professional  services and general  and administrative  expenses to  Affiliates,
of  which  $3,822  and  $6,451  was  unpaid  as of  December 31, 1997  and 1996,
respectively.

The General Partner is entitled to  receive  Asset Management Fees equal to one-
quarter of 1%  of  the  original  cost  to the  Partnership  of undeveloped land
annually, limited to a cumulative total over the life of the  Partnership of  2%
of the land's original cost to  the  Partnership.  Such fees of $63,744, $63,835
and $62,039 have been incurred for the years  ended  December 31, 1997, 1996 and
1995,  respectively, of which $15,738 was unpaid  as  of  December 31, 1995.  In
addition, an Affiliate  of  the  General  Partner performed property maintenance
on the Partnership's investment properties  and was  reimbursed  (as  set  forth
in the Partnership Agreement)  for direct costs.  Such costs  of $0, $0 and $187
have  been  incurred  for  the  years  ended  December 31, 1997,  1996 and 1995,
respectively.  Such fees and costs are included  in  land  operating expenses to
Affiliates, of which $187 was unpaid as of December 31, 1995.

An Affiliate of the General  Partner  performed  sales marketing and advertising
services for the Partnership and was reimbursed (as set forth under terms of the
Partnership Agreement) for direct  costs.   Such  costs  of $10,812, $26,628 and
$43,619 have been incurred and  are included in marketing expenses to Affiliates
for the years ended  December 31,  1997,  1996  and 1995, respectively, of which
$6,521 and $4,376 was unpaid as of December 31, 1997 and 1995, respectively.

An Affiliate  of the  General  Partner  performed  property  upgrades, rezoning,
annexation  and other  activities to prepare the Partnership's  land investments
for  sale and was  reimbursed  (as set  forth  under  terms  of the  Partnership
Agreement) for salaries and direct costs. The Affiliate did not take a profit on
any project. Such costs of $102,300, $54,653 and  $13,257 have been incurred for
the years ended December 31, 1997, 1996 and 1995, respectively, and are included
in investment properties, all of which has been paid.















                                     -23-



<TABLE>                                                INLAND CAPITAL FUND, L.P.
                                                        (a limited partnership)

                                                     Notes to Financial Statements
                                                              (continued)
(4) Investment Properties
<CAPTION>
All of the Partnership's investment properties are located in  the collar counties surrounding the Chicago metropolitan area.  The
following real property investments are owned by the Partnership as of December 31, 1997:
                                                                                                            Total
                   Gross                           Initial Costs                 Costs       Cumulative   Remaining     Current
                   Acres    Purchase/ --------------------------------------  Capitalized     Costs of     Costs of    Year Gain
Parcel Location: Purchased   Sales      Original   Acquisition     Total     Subsequent to    Property    Parcels at    On Sale
  #      County   /(Sold)     Date        Costs       Costs        Costs      Acquisition       Sold       12/31/97    Recognized
- ------ --------- --------- ---------- ------------ ------------ ------------ -------------- ------------ ------------ -----------
<S>    <C>       <C>       <C>        <C>             <C>         <C>           <C>            <C>         <C>           <C>

  1    Kendall   108.8960  07/22/92   $   707,566       57,926      765,492         79,297         -         844,789         -

  2    McHenry   201.0000  11/09/93     2,020,314      122,145    2,142,459      1,556,101      451,106    3,247,454      431,192
                 (17.7420) 08/02/95
                  (1.9290) 09/02/97
                  (6.7516) 11/07/97

  3    Will       34.0474  03/04/94     1,235,830       88,092    1,323,922         28,273         -       1,352,195         -

  4    Will       86.9195  03/30/94     1,778,820      143,817    1,922,637        286,545       70,411    2,138,771      572,246
                   (.8700) 06/07/97
                  (1.4350) 08/12/97

  5    LaSalle   190.9600  04/01/94       532,000       18,145      550,145         65,883         -         616,028         -

  6    DeKalb     59.0800  05/11/94       670,207       58,373      728,580        481,401         -       1,209,981         -

  7    Kendall   200.8210  07/28/94     1,506,158       82,999    1,589,157         22,379         -       1,611,536         -

  8    Kendall   133.0000  08/17/94     1,300,000      106,949    1,406,949          5,573         -       1,412,522         -

  9    LaSalle   335.9600  08/30/94       993,441       79,329    1,072,770        110,717         -       1,183,487         -

  10   Kendall   223.7470  09/16/94     2,693,025      205,660    2,898,685         23,716         -       2,922,401         -

10A(a) Kendall     7.0390  09/16/94       206,975       15,806      222,781          1,327      221,078         -            -
                  (7.0390) 04/21/95

  11   Kane      123.0000  09/26/94     1,353,000       75,551    1,428,551          5,949         -       1,434,500         -

  12   Kendall   110.2530  09/28/94       600,001       51,220      651,221         41,042         -         692,263         -

  13   LaSalle   352.7390  10/06/94     1,032,666       91,117    1,123,783         22,698         -       1,146,481         -

  14   Kendall   134.7760  10/26/94     1,000,000       81,674    1,081,674          5,896         -       1,087,570         -

  15   McHenry   169.5400  10/31/94     2,900,000       79,196    2,979,196        182,631         -       3,161,827         -

  16   McHenry   207.0754  11/30/94     1,760,256      101,388    1,861,644        180,193         -       2,041,837         -

  17   LaSalle   236.4400  12/07/94     1,060,286       74,735    1,135,021            854         -       1,135,875         -

  18   Kendall   386.9900  11/02/95       934,993      126,329    1,061,322            476         -       1,061,798         -
                                      ------------ ------------ ------------ -------------- ------------ ------------ ------------
                                      $24,285,539    1,660,450   25,945,989      3,100,951      742,595   28,301,315    1,003,438
                                      ============ ============ ============ ============== ============ ============ ============
</TABLE>
                                                              -24-


                                     -24-



                           INLAND CAPITAL FUND, L.P.
                            (a limited partnership)

                         Notes to Financial Statements
                                  (continued)


(4) Investment Properties (continued)

(a) Included in the purchase of Parcel 10 was a house and several outbuildings,
    located on approximately seven acres, which was sold on April 21, 1995.

(b) The aggregate cost of real  estate  owned  at December 31, 1997 for Federal
    income tax purposes was approximately $28,301,300 (unaudited).

(c) Reconciliation of real estate owned:

                                                 1997          1996
                                                 ----          ----
    Balance at January 1,................... $27,714,600    26,130,416
    Additions during year...................     911,759     1,584,184
                                             ------------  ------------
                                              28,626,359    27,714,600
    Sales during year.......................     325,044          -
                                             ------------  ------------
    Balance at December 31,................. $28,301,315    27,714,600 
                                             ============  ============


(5) Farm Rental Income

The Partnership has determined that all leases relating to the farm parcels are
operating leases. Accordingly, rental income is reported when earned.

As of December 31, 1997, the Partnership  had farm leases of generally one year
in duration, for approximately  2,834  acres  of  the approximately 3,266 acres
owned.


(6) Note Payable

On January 5, 1995, the Partnership repaid the note, from offering proceeds (at
face value), related to the acquisition of Parcel 17 which was purchased by the
Partnership on December 7, 1994.













                                     -25-



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

There were no disagreements on accounting or financial disclosure during 1997.



                                   PART III


Item 10.  Directors and Executive Officers of the Registrant

The  General  Partner  of  the   Partnership,  Inland  Real  Estate  Investment
Corporation, was organized in 1984 for the purpose of acting as general partner
of limited partnerships formed  to  acquire,  own  and operate real properties.
The General Partner is a wholly-owned subsidiary  of The Inland Group, Inc.  In
1990, Inland Real Estate Investment  Corporation became the replacement General
Partner for an additional 301  privately-owned real estate limited partnerships
syndicated by Affiliates.    The  General  Partner  has  responsibility for all
aspects of the  Partnership's  operations.    The  relationship  of the General
Partner  to  its  Affiliates  is  described  under  the  caption  "Conflicts of
Interest" at pages 11 to 13 of  the  Prospectus, a copy of which description is
hereby incorporated herein by reference.


Officers and Directors

The officers, directors, and key  employees  of  The Inland Group, Inc. and its
Affiliates ("Inland") that are  likely  to  provide services to the Partnership
are as follows:


                               Functional Title

  Daniel L. Goodwin....... Chairman and Chief Executive Officer
  Robert H. Baum.......... Executive Vice President-General Counsel
  G. Joseph Cosenza....... Senior Vice President-Acquisitions
  Robert D. Parks......... Senior Vice President-Investments
  Norbert J. Treonis...... Senior Vice President-Property Management
  Catherine L. Lynch...... Treasurer
  Paul J. Wheeler......... Vice President-Personal Financial Services Group
  Roberta S. Matlin....... Assistant Vice President-Investments
  Mark Zalatoris.......... Assistant Vice President-Due Diligence
  Patricia A. Challenger.. Vice President-Asset Management
  Kelly Tucek............. Assistant Vice President-Partnership Accounting
  Venton J. Carlston...... Assistant Controller











                                     -26-



    DANIEL L. GOODWIN (age 54)   is  Chairman  of the Board of Directors of The
Inland Group, Inc.,  a  billion-dollar  real  estate and financial organization
located in Oak Brook,  Illinois.    Among  Inland's subsidiaries is the largest
property management firm in  Illinois  and  one  of the largest commercial real
estate and mortgage banking firms in the Midwest.

Mr. Goodwin has served as Director  of  the  Avenue  Bank  of Oak Park and as a
Director of the Continental Bank of  Oakbrook  Terrace.  He was Chairman of the
Bank Holding Company of American National Bank  of DuPage.  Currently he is the
Chairman of the Board of Inland Mortgage Investment Corporation.

Mr. Goodwin has been in the  housing  industry  for more than 28 years, and has
demonstrated a lifelong interest in  housing-related  issues.  He is a licensed
real estate broker and a member  of  the  National Association of Realtors.  He
has developed thousands of housing units  in the Midwest, New England, Florida,
and the Southwest.   He  is  also  the  author  of a nationally recognized real
estate reference book for the management of residential properties.

Mr. Goodwin has served on  the  Board  of the Illinois State Affordable Housing
Trust Fund for the past 7 years.    He  is an advisor for the Office of Housing
Coordination Services of the State  of  Illinois,  and  a member of the Seniors
Housing Committee of the  National  Multi-Housing  Council.  Recently, Governor
Edgar appointed  him  Chairman  of  the  Housing  Production  Committee for the
Illinois State Affordable Housing Conference.    He  also served as a member of
the Cook County Commissioner's  Economic  Housing Development Committee, and he
was the Chairman of the DuPage County  Affordable Housing Task Force.  The 1992
Catholic  Charities  Award  was  presented  to  Mr.  Goodwin  for  his  work in
addressing affordable housing needs.   The  City  of Hope designated him as the
Man of the Year for the Illinois  construction industry.  In 1989,  the Chicago
Metropolitan  Coalition  on  Aging  presented  Mr.  Goodwin  with  an  award in
recognition of his  efforts  in  making  housing  more  affordable to Chicago's
Senior Citizens.  On May 4, 1995, PADS, Inc. (Public Action to Deliver Shelter)
presented Mr. Goodwin  with  an  award,  recognizing  The  Inland  Group as the
leading corporate provider of transitional  housing  for the homeless people of
DuPage County.  Mr. Goodwin also  serves  as Chairman of New Directions Housing
Corporation, a leading provider of affordable housing in northern Illinois.

Mr. Goodwin is a product  of  Chicago-area schools, and obtained his Bachelor's
and Master's Degrees  from  Illinois  Universities.    Following graduation, he
taught for five  years  in  the  Chicago  Public  Schools.    His commitment to
education has continued  through  his  work  with  the Better Boys Foundation's
Pilot  Elementary  School  in  Chicago,  and  the  development  of  the  Inland
Vocational Training  Center  for  the  Handicapped  located  at  Little City in
Palatine, Illinois.   He  personally  established  an  endowment  which funds a
perpetual scholarship program for inner-city  disadvantaged  youth.  In 1990 he
received the Northeastern  Illinois  University President's Meritorious Service
Award.  Mr. Goodwin holds a Master's Degree in Education from Northern Illinois
University, and in 1986, he was awarded an Honorary Doctorate from Northeastern
Illinois University College of Education.    More  than 12 years ago, under Mr.
Goodwin's direction, Inland instituted  a  program to educate disabled students
about the workplace.  Most  of  these  original  students are still employed at
Inland today, and Inland  continues  as  one  of  the  largest employers of the
disabled in DuPage County.  Mr. Goodwin has  served as a member of the Board of
Governors of Illinois State Colleges  and  Universities,  and he is currently a
trustee of Benedictine University.    He  was  elected Chairman of Northeastern
Illinois University Board of Trustees in January 1996.

                                     -27-



Mr. Goodwin served as a  member  of  Governor  Jim Edgar's Transition Team.  In
1988 he received  the  Outstanding  Business  Leader  Award  from the Oak Brook
Jaycees and has  been  the  General  Chairman  of  the National Football League
Players Association Mackey Awards  for  the  benefit  of  inner-city youth.  He
served as the recent Chairman  of  the  Speakers  Club of the Illinois House of
Representatives.  In March 1994, he  won  the Excellence in Business Award from
the DuPage Area Association  of  Business  and  Industry.  Additionally, he was
honored by Little Friends on May 17, 1995 for rescuing their Parent-Handicapped
Infant Program when they lost their  lease.    He was the recipient of the 1995
March of Dimes Life Achievement Award  and  was recently recognized as the 1997
Corporate Leader of the Year by the  Oak Brook Area Association of Commerce and
Industry.

    ROBERT H. BAUM (age  54)  has  been  with  The  Inland  Group, Inc. and its
affiliates since 1968 and is one of  the four original principals.  Mr. Baum is
Vice Chairman and Executive Vice President-General Counsel of The Inland Group,
Inc.  In his  capacity  as  General  Counsel,  Mr.  Baum is responsible for the
supervision  of  the  legal  activities  of  The  Inland  Group,  Inc.  and its
affiliates.  This responsibility  includes  the  supervision  of The Inland Law
Department and serving as liaison with outside counsel.  Mr. Baum has served as
a member  of  the  North  American  Securities  Administrators Association Real
Estate Advisory Committee and as a  member of the Securities Advisory Committee
to the Secretary  of  State  of  Illinois.    He  is  a  member of the American
Corporation Counsel Association and  has  also  been  a  guest lecturer for the
Illinois State Bar Association.   Mr. Baum has been admitted to practice before
the Supreme Court of the United States,  as well as the bars of several federal
courts of appeals and federal district  courts  and  the State of Illinois.  He
received his B.S. Degree from the  University  of Wisconsin and his J.D. Degree
from Northwestern University School of Law.   Mr. Baum has served as a director
of American National Bank of  DuPage.    Currently,  he serves as a director of
Westbank, and is  a  member  of  the  Governing  Council  of  Wellness House, a
charitable organization that provides emotional support for cancer patients and
their families. 

    G. JOSEPH COSENZA (age 54)  has  been  with  The Inland Group, Inc. and its
affiliates since 1968 and is one of  the four original principals.  Mr. Cosenza
is a Director  and  Vice  Chairman  of  The  Inland  Group,  Inc. and oversees,
coordinates and directs Inland's  many  enterprises.   In addition, immediately
supervises a staff of eight  persons  who  engage in property acquisition.  Mr.
Cosenza has  been  a  consultant  to  other  real  estate  entities and lending
institutions on property appraisal methods.

Mr. Cosenza received his B.A.  Degree from Northeastern Illinois University and
his M.S. Degree from  Northern  Illinois  University.    From  1967 to 1968, he
taught at the LaGrange School District  in  Hodgkins, Illinois and from 1968 to
1972, he served as  Assistant  Principal  and  taught in the Wheeling, Illinois
School District.  Mr. Cosenza has been a licensed real estate broker since 1968
and an active member of  various  national  and local real estate associations,
including the National Association of Realtors and the Urban Land Institute.

Mr. Cosenza has also been Chairman  of  the  Board of American National Bank of
DuPage, and has  served  on  the  Board  of  Directors  of  Continental Bank of
Oakbrook Terrace.   He  is  presently  Chairman  of  the  Board  of Westbank in
Westchester and Hillside, Illinois.



                                     -28-



    ROBERT D. PARKS  (age  54)    is  a  Director  of  The  Inland Group, Inc.,
President,  Chairman  and  Chief  Executive   Officer  of  Inland  Real  Estate
Investment Corporation and President,  Chief Executive Officer, Chief Operating
Officer and Affiliated Director of Inland Real Estate Corporation.

Mr. Parks is responsible for  the ongoing administration of existing investment
programs,  corporate  budgeting  and  administration  for  Inland  Real  Estate
Investment Corporation.   He  oversees  and  coordinates  the  marketing of all
investments and investor relations. 

Prior to joining Inland, Mr.  Parks  was  a  school teacher in Chicago's public
schools.  He received his B.A. degree from Northeastern Illinois University and
his M.A. degree from the  University  of  Chicago.    He is a registered Direct
Participation Program Principal  with  the  National  Association of Securities
Dealers, Inc., and he is a member of the Real Estate Investment Association and
a member of NAREIT.

    NORBERT J.  TREONIS  (age  47)    joined  The  Inland  Group,  Inc. and its
affiliates in 1975 and he is  currently Chairman and Chief Executive Officer of
The Inland Property Management Group, Inc.  and a Director of The Inland Group,
Inc.  He serves on the  Board  of Directors of all Inland subsidiaries involved
in the  property  management,  acquisitions  and  maintenance  of  real estate,
including  Mid-America  Property   Management   Corporation,  and  Metropolitan
Construction Services, Inc.  Mr. Treonis  is charged with the responsibility of
the overall management and leasing  of  all apartment units, retail, industrial
and commercial properties nationwide.

Mr. Treonis is a licensed real estate broker.  He is a past member of the Board
of Directors of American National  Bank  of  DuPage, the Apartment Builders and
Managers Association of Illinois,  the  National  Apartment Association and the
Chicagoland Apartment Association.

Mr. Treonis  has  been  the  Chairman  of  the  Board  of  Directors  of Inland
Commercial Property Management, Inc. since its formation in 1994.

    CATHERINE L. LYNCH (age 39) joined  Inland  in 1989 and is the Treasurer of
Inland Real  Estate  Investment  Corporation.    Ms.  Lynch  is responsible for
managing the Corporate Accounting  Department.    Prior  to joining Inland, Ms.
Lynch worked in the  field  of  public  accounting  for KPMG Peat Marwick since
1980.    She  received  her  B.S.  degree  in  Accounting  from  Illinois State
University.  Ms. Lynch is  a  Certified  Public  Accountant and a member of the
American  Institute  of  Certified  Public  Accountants  and  the  Illinois CPA
Society.  She is registered with the National Association of Securities Dealers
as a Financial Operations Principal.

    PAUL J. WHEELER (age  45)    joined  Inland  in  1982  and is currently the
President of  Inland  Property  Sales,  Inc.,  the  entity  responsible for all
corporately owned  real  estate.    Mr.  Wheeler  received  his  B.A. degree in
Economics from  DePauw  University  and  an  M.B.A.  in Finance/Accounting from
Northwestern University.   Mr.  Wheeler  is  a  Certified Public Accountant and
licensed real estate broker.    For  three  years  prior to joining Inland, Mr.
Wheeler was Vice President/Finance at the real estate brokerage firm of Quinlan
& Tyson, Inc.




                                     -29-



    ROBERTA S. MATLIN (age 53)   joined  Inland in 1984 as Director of Investor
Administration  and  currently  serves  as  Senior  Vice President-Investments.
Prior to that, Ms. Matlin spent 11  years with the Chicago Region of the Social
Security Administration of the  United  States  Department  of Health and Human
Services.  As  Senior  Vice  President-Investments,  she directs the day-to-day
internal operations of  the  General  Partner.    Ms.  Matlin received her B.A.
degree from the University of  Illinois.    She is registered with the National
Association of Securities Dealers, Inc. as a General Securities Principal.

    MARK ZALATORIS (age 40) joined Inland  in 1985 and currently serves as Vice
President of Inland Real  Estate  Investment Corporation.  His responsibilities
include the coordination of due  diligence activities by selling broker/dealers
and is also involved  with  limited  partnership asset management including the
mortgage funds.  Mr.  Zalatoris  is  a  graduate  of the University of Illinois
where he received  a  Bachelors  degree  in  Finance  and  a  Masters degree in
Accounting and Taxation.   He  is  a  Certified  Public  Accountant and holds a
General Securities License with Inland Securities Corporation.

    PATRICIA A. CHALLENGER (age  45)  joined  Inland  in  1985.  Ms. Challenger
serves as Senior Vice President of Inland Real Estate Investment Corporation in
the area of Asset Management.  As  head of the Asset Management Department, she
develops  operating  and   disposition   strategies  for  all  investment-owned
properties.    Ms.  Challenger  received  her  Bachelor's  degree  from  George
Washington University and  her  Master's  from  Virginia  Tech University.  Ms.
Challenger was selected and  served  from  1980-1984 as Presidential Management
Intern, where she was part of a special government-wide task force to eliminate
waste, fraud and abuse  in  government  contracting  and  also served as Senior
Contract Specialist  responsible  for  capital  improvements  in 109 government
properties.  Ms. Challenger is  a  licensed real estate broker, NASD registered
securities sales representative and is a member of the Urban Land Institute. 

    KELLY TUCEK (age  35)  joined  Inland  in  1989  and  is  an Assistant Vice
President of Inland Real Estate Investment Corporation.  As of August 1996, Ms.
Tucek is responsible for  the  Investment  Accounting Department which includes
all public partnership accounting functions along with quarterly and annual SEC
filings.  Prior to joining Inland, Ms.  Tucek was on the audit staff of Coopers
and Lybrand since  1984.    She  received  her  B.A.  Degree  in Accounting and
Computer Science from North Central College.

    VENTON J. CARLSTON (age 40)    joined  Inland  in 1985 and is the Assistant
Controller of Inland Real Estate Investment Corporation where he supervises the
corporate  bookkeeping  staff  and   is  responsible  for  financial  statement
preparation and budgeting for Inland Real Estate Investment Corporation and its
subsidiaries.    Prior  to  joining  Inland,  Mr.  Carlston  was  a partnership
accountant with JMB Realty.   He  received  his  B.S. degree in Accounting from
Southern Illinois University.   Mr.  Carlston  is a Certified Public Accountant
and a member of the Illinois CPA  Society.   He is registered with the National
Association of Securities Dealers, Inc. as a Financial Operations Principal.









                                     -30-




Item 11.  Executive Compensation

The General Partner is entitled to receive a share of cash distributions of Net
Sales Proceeds based  upon  both  an  aggregate  overall  return to the Limited
Partners and a separate return with respect to each parcel of land purchased by
the Partnership as described under the caption "Cash Distributions" and a share
of profits or losses as described  under  the caption "Allocation of Profits or
Losses" at pages 41-42 of  the  Prospectus,  and  at  pages A-10 to A-11 of the
Partnership Agreement, included as  an  exhibit  to  the  Prospectus, a copy of
which descriptions is incorporated herein by reference.

The Partnership  is  permitted  to  engage  in  various  transactions involving
Affiliates of the General Partner  of  the  Partnership, as described under the
captions "Compensation and Fees" at pages  14-16 and "Conflicts of Interest" at
pages 16-18 of the Prospectus,  and  at  pages  A-13 to A-22 of the Partnership
Agreement,  included  as  an  exhibit  to  the  Prospectus,  a  copy  of  which
descriptions is  incorporated  herein  by  reference.  The  relationship of the
General Partner (and its directors and officers) to its Affiliates is set forth
above in Item 10.

The General Partner and its  Affiliates  may  be reimbursed for its expenses or
out-of-pocket costs relating to  the  administration  of the Partnership. As of
December 31, 1997, such costs were $59,292, of which $3,822 was unpaid.

The General Partner is entitled to  receive Asset Management Fees equal to one-
quarter of 1% of  the  original  cost  to  the  Partnership of undeveloped land
annually, limited to a cumulative total over  the life of the Partnership of 2%
of the land's original cost to the Partnership. For the year ended December 31,
1997, the Partnership incurred and paid $63,744 in Asset Management Fees.

An Affiliate of the General  Partner  performed sales marketing and advertising
services for the Partnership and  was  reimbursed  (as set forth under terms of
the Partnership Agreement) for direct  costs.  For  the year ended December 31,
1997, such costs were $10,812, of which $6,521 was unpaid.

An Affiliate of  the  General  Partner  performed  property upgrades, rezoning,
annexation and other activities  to  prepare the Partnership's land investments
for sale and  was  reimbursed  (as  set  forth  under  terms of the Partnership
Agreement) for salaries and direct costs. For the year ended December 31, 1997,
the Partnership incurred and paid  $102,300  of  such costs and are included in
investment properties.















                                     -31-



Item 12. Security Ownership of Certain Beneficial Owners and Management

(a) No person or group is  known  by  the  Partnership to own beneficially more
    than 5% of the outstanding Units of the Partnership.

(b) The officers and directors of the General Partner of the Partnership own as
    a group the following Units of the Partnership as of December 31, 1997:

                                 Amount and Nature
                                  of Beneficial             Percent
      Title of Class                Ownership               of Class
      --------------             -------------------  ------------------
      Limited Partnership        11.09 Units directly    Less than 1/2%
       Units

    No officer or director of the  General Partner of the Partnership possesses
    a right to acquire beneficial ownership of Units of the Partnership.

    All of the outstanding shares of the General Partner of the Partnership are
    owned by an Affiliate or its  officers  and directors as set forth above in
    Item 10.

(c) There exists no arrangement,  known  to  the  Partnership, the operation of
    which may, at a  subsequent  date,  result  in  a  change in control of the
    Partnership.


Item 13. Certain Relationships and Related Transactions

There were  no  significant  transactions  or  business  relationships with the
General Partner, Affiliates or their  management  other than those described in
Items 10 and 11 above. Reference is  made  to  Note 3 of the Notes to Financial
Statements (Item 8 of  this  Annual  Report)  for information regarding related
party transactions.























                                     -32-



                                    PART IV


Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a) The financial statements listed  in  the  index  at  page 10 of this Annual
    Report are filed as part of this Annual Report.

(b) Exhibits. The following documents are filed as part of this Report:

    3 Amended and Restated Agreement  of Limited Partnership, included in Post-
    Effective Amendment #3 dated February  16,  1993,  and  as Exhibit A of the
    Prospectus dated December 13, 1991,  as  amended, is incorporated herein by
    reference thereto.

    28 Prospectus, to Form S-11  Registration  Statement, File No. 33-42245, as
    filed with Securities  and  Exchange  Commission  on  December 13, 1991, as
    supplemented to date, is incorporated herein by reference thereto.

(c) Financial Statement Schedules:

    All schedules have been omitted as the required information is inapplicable
    or the information  is  presented  in  the  financial statements or related
    notes.

(d) Reports on Form 8-K:

    None

No Annual Report or proxy  material  for  the  year  1997  has been sent to the
Partners of the Partnership.  An  Annual  Report  will  be sent to the Partners
subsequent to this  filing  and  the  Partnership  will  furnish copies of such
report to the Commission when it is sent to the Partners.
























                                     -33-



                                  SIGNATURES

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

                            INLAND CAPITAL FUND, L.P.
                            Inland Real Estate Investment Corporation
                            General Partner

                                  /s/ Robert D. Parks

                            By:   Robert D. Parks
                                  Chairman of the Board
                                  and Chief Executive Officer
                            Date: March 26, 1998

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

                            By:   Inland Real Estate Investment Corporation
                                  General Partner

                                  /s/ Robert D. Parks

                            By:   Robert D. Parks
                                  Chairman of the Board
                                  and Chief Executive Officer
                            Date: March 26, 1998

                                  /s/ Patricia A. Challenger

                            By:   Patricia A. Challenger
                                  Senior Vice President
                            Date: March 26, 1998

                                  /s/ Kelly Tucek

                            By:   Kelly Tucek
                                  Principal Financial Officer
                                  and Principal Accounting Officer
                            Date: March 26, 1998

                                  /s/ Daniel L. Goodwin

                            By:   Daniel L. Goodwin
                                  Director
                            Date: March 26, 1998

                                  /s/ Robert H. Baum

                            By:   Robert H. Baum
                                  Director
                            Date: March 26, 1998


                                     -34-


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                          304452
<SECURITIES>                                    174800
<RECEIVABLES>                                     1018
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                482902
<PP&E>                                        28301315
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                28953356
<CURRENT-LIABILITIES>                           112832
<BONDS>                                              0
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                    28840524
<TOTAL-LIABILITY-AND-EQUITY>                  28953356
<SALES>                                        1328482
<TOTAL-REVENUES>                               1717766
<CGS>                                           325044
<TOTAL-COSTS>                                   149920
<OTHER-EXPENSES>                                175858
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                1066944
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            1066944
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   1066944
<EPS-PRIMARY>                                    32.94
<EPS-DILUTED>                                    32.94
        

</TABLE>


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