ILM I LEASE CORP
10-Q, 1997-04-21
REAL ESTATE INVESTMENT TRUSTS
Previous: PHYSICIAN RELIANCE NETWORK INC, DEF 14A, 1997-04-21
Next: ILM II LEASE CORP, 10-Q, 1997-04-21










               UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549
                      ----------------------------------


                                   FORM 10-Q


    X       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

               For the quarterly period ended February 28, 1997

                                      OR

            TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
               SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

            For the transition period from           to          .


                            Commission File Number    :  0-25878


                           ILM I LEASE CORPORATION
            (Exact name of registrant as specified in its charter)


           Virginia                                         04-3248637
(State or other jurisdiction of                            (I.R.S. Employer
  incorporation or organization)                          Identification No.)



265 Franklin Street, Boston, MA                                     02110
(Address of principal executive offices)                          (Zip Code)


Registrant's telephone number, including area code (800) 225-1174


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 .
                                      ----

Shares on common stock  outstanding  as of February 28, 1997:  7,519,430.  The
aggregate  sales price of the shares sold was $700,000.  This does not reflect
market value.  There is no current market for these shares.



<PAGE>

                            ILM I LEASE CORPORATION

                                 BALANCE SHEET
              February 28, 1997 and August 31, 1996 (Unaudited)
                                (In thousands)

                                    ASSETS

                                                       February 28   August 31
                                                       -----------   ---------

Cash and cash equivalents                                $  2,003    $  2,185
Accounts receivable                                            46          77
Prepaid expenses and other assets                             115         267
                                                         --------    --------
      Total current assets                                  2,164       2,529

Furniture, fixtures and equipment                             385         261
Less:  accumulated depreciation                               (42)        (19)
                                                         --------    ---------
                                                              343         242

Deferred tax asset, net                                         8          26
                                                         --------    --------
                                                         $  2,515    $  2,797
                                                         ========    ========


                     LIABILITIES AND SHAREHOLDERS' EQUITY


Accounts payable and accrued expenses                    $    470    $    863
Real estate taxes payable                                     359         300
Accounts payable - affiliates                                 292         445
Security deposits                                               5           5
                                                         --------    --------
      Total current liabilities                             1,126       1,613

Deferred rent payable                                         104         123
                                                         --------    --------
      Total liabilities                                     1,230       1,736

Shareholders' equity                                        1,285       1,061
                                                         --------    --------
                                                         $  2,515    $  2,797
                                                         ========    ========
















                            See accompanying notes.


<PAGE>


                            ILM I LEASE CORPORATION

                             STATEMENTS OF INCOME
  For the three and six months ended February 28, 1997 and February 29, 1996
                                 (Unaudited)
                   (In thousands, except per share amounts)


                                    Three Months Ended      Six Months Ended
                                      February 28/29,        February 28/29,
                                     1997       1996        1997        1996
                                     ----       ----        ----        ----

Revenues:
  Rental and other income         $ 4,426     $  4,311    $  8,826    $  8,540
  Interest income                      16           18          38          25
                                  -------     --------    -------     --------
                                    4,442       4,329       8,864       8,565

Expenses:
  Master lease rent expense         1,653       1,582       3,235       3,164
  Dietary salaries, wages 
    and food service expenses         822         792       1,651       1,529
  Administrative salaries, wages
    and expenses                      310         301         596         554
  Marketing salaries, wages 
    and expenses                      230         209         437         433
  Utilities                           226         223         429         414
  Repairs and maintenance             160         173         312         316
  Real estate taxes                   209         201         423         400
  Property management fees            208         237         415         470
  Other property operating expenses   388         386         758         707
  General and administrative          146          24         177          54
  Advisory fees                        22          21          44          42
  Depreciation expense                 14           -          23           -
                                  -------     -------     -------     -------
                                    4,388       4,149       8,500       8,083
                                  -------     -------     -------     -------

Income before taxes                    54         180         364         482

Income tax expense (benefit):
  Current                               6          78         121         238
  Deferred                             10          (6)         19         (45)
                                  -------     -------     -------     -------
                                       16          72         140         193
                                  -------     -------     -------     -------

Net income                        $    38     $   108     $   224     $   289
                                  =======     =======     =======     =======


Earnings per share of 
  common stock                      $0.01       $0.01       $0.03       $0.04
                                    =====       =====       =====       =====

The above earnings per share of common stock is based upon the 7,519,430  shares
outstanding for each period.









                            See accompanying notes.


<PAGE>


                             ILM I LEASE CORPORATION

                  STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
  For the six months ended February 28, 1997 and February 29, 1996 (Unaudited)
                                 (In thousands)

<TABLE>
<CAPTION>
                                    Common Stock        Additional
                                   $.01 Par Value       Paid-in      Accumulated
                                   Shares   Amount      Capital      Earnings       Total
                                   ------   ------      -------      --------       -----
<S>                                <C>      <C>         <C>          <C>            <C>

Balance at August 31, 1995         15   $     -        $    1         $   (1)     $     -

Issuance of common stock        7,504        75           624              -          699

Net income                          -         -             -            289          289
                                -----   -------        ------         ------      -------

Balance at February 29, 1996   7,519    $    75        $  625         $   288     $   988
                               =====    =======        =======        =======     =======

Balance at August 31, 1996     7,519    $    75        $  625         $   361     $ 1,061

Net income                         -          -             -             224         224
                              -----     -------        ------         -------     -------

Balance at February 28, 1997   7,519    $    75        $   625        $   585     $ 1,285
                              ======    =======        =======        =======     =======

</TABLE>


























                            See accompanying notes.



<PAGE>


                             ILM I LEASE CORPORATION

                            STATEMENTS OF CASH FLOWS
  For the six months ended February 28, 1997 and February 29, 1996 (Unaudited)
                Increase (Decrease) in Cash and Cash Equivalents
                                 (In thousands)

                                                            1997        1996
                                                            ----        ----

Cash flows from operating activities:
   Net income                                             $   224     $   289
   Adjustments to reconcile net income to
    net cash (used in) provided by operating activities
     Depreciation expense                                      23           -
     Changes in assets and liabilities:
      Accounts receivable                                      31         (35)
      Prepaid expenses and other assets                       152         (13)
      Deferred tax asset, net                                  18          45
      Accounts payable and accrued expenses                  (394)        461
      Accounts payable - affiliates                          (152)         21
      Real estate taxes payable                                59         229
      Deferred rent payable                                   (19)        141
      Income taxes payable                                      -         193
                                                          -------     -------
         Total adjustments                                   (282)      1,042
                                                          -------     -------
         Net cash (used in) provided by
           operating activities                               (58)      1,331

Cash flows from investing activities:
   Additions to furniture, fixtures and equipment            (124)          -
                                                          -------     --------
         Net cash used in investing activities               (124)          -

Cash flows from financing activities:
   Proceeds from issuance of common stock                       -         699
                                                          -------     -------
         Net cash provided by financing activities              -         699
                                                         --------     -------

Net (decrease) increase in cash and cash equivalents         (182)      2,030

Cash and cash equivalents, beginning of period              2,185           -
                                                         --------     -------

Cash and cash equivalents, end of period                 $  2,003     $ 2,030
                                                         ========     =======

Supplemental disclosure:

Cash paid during the period for income taxes             $    110    $     -
                                                         ========    =======





                           See accompanying notes.


<PAGE>


                           ILM I LEASE CORPORATION

                        NOTES TO FINANCIAL STATEMENTS
                                 (Unaudited)

1. General

      The accompanying financial statements, footnotes and discussions should be
   read in conjunction with the financial  statements and footnotes contained in
   the  Company's  Annual  Report for the year ended  August  31,  1996.  In the
   opinion of management, the accompanying financial statements,  which have not
   been audited, reflect all adjustments necessary to present fairly the results
   for the interim period.  All of the accounting  adjustments  reflected in the
   accompanying interim financial statements are of a normal recurring nature.

      The  accompanying  financial  statements have been prepared on the accrual
   basis  of  accounting  in  accordance  with  generally  accepted   accounting
   principles  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 February 28, 1997 and August 31, 1996
   and revenues and expenses for each of the three and  six-month  periods ended
   February 28, 1997 and February 29, 1996. Actual results could differ from the
   estimates and assumptions used.

      The Company was formed by PaineWebber  Independent  Living  Mortgage Fund,
   Inc. ("ILM") to operate eight rental housing projects for independent  senior
   citizens ("the Senior Housing  Facilities") under a master lease arrangement.
   ILM has elected to be taxed as a Real Estate  Investment Trust ("REIT") under
   the Internal Revenue Code of 1986, as amended ("the Code"),  for each taxable
   year of  operations.  In order to maintain its status as a REIT, 75% of ILM's
   annual gross income must be Qualified  Rental  Income as defined by the Code.
   The rent paid by the residents of the  Facilities  likely would not be deemed
   to be Qualified  Rental Income because of the extent of services  provided to
   residents.  Consequently,  the  operation  of  the  Facilities  by ILM or its
   subsidiaries  over an extended  period of time could  adversely  affect ILM's
   status as a REIT.  Therefore,  ILM formed the  Company to operate  the Senior
   Housing Facilities, and by means of a distribution, transferred the ownership
   of the  common  stock of the  Company to the  holders of ILM common  stock on
   September  1,  1995.  Because  the  Company,  which is taxed as a  regular  C
   corporation, is no longer a subsidiary of ILM, it can receive service-related
   income without endangering the REIT status of ILM.

        At a  meeting  of the  ILM  Board  on  January  10,  1997,  the  Advisor
   recommended  the immediate sale of the senior housing  facilities held by ILM
   and an affiliated  entity,  PaineWebber  Independent  Living Mortgage Inc. II
   ("ILM2"), by means of a controlled auction to be conducted by PaineWebber, at
   no  additional  compensation,  with  PaineWebber  offering  to  purchase  the
   properties for a specified  price,  thereby  guaranteeing  the shareholders a
   "floor"  price.  The Advisor also stated that if  PaineWebber  purchased  the
   properties at the specified price and were then able to resell the properties
   at a  higher  price,  PaineWebber  would  pay  any  "excess  profits"  to the
   shareholders.  To assist the  Company  and ILM in  evaluating  the  Advisor's
   proposal,  a disinterested,  independent  investment banker with expertise in
   healthcare  REITs and  independent/assisted  living  financings  was engaged.
   Following a comprehensive  analysis,  the investment banker  recommended that
   ILM decline the  Advisor's  proposal and instead  investigate  expansion  and
   restructuring  alternatives.  The Company and ILM are presently analyzing the
   Advisor's proposal and the recommendations and other information  provided by
   the independent investment banker.

        In addition,  the Company and ILM are  reviewing  various  restructuring
   alternatives.  The  Company  and ILM are  analyzing  a merger of ILM with ILM
   Holding  and are also  considering  possibly  merging  ILM with  ILM2 and the
   Company with ILM II Lease Corporation.  In addition, ILM is exploring listing
   its shares on an  exchange  or,  alternatively,  having  them  trade  through
   NASDAQ.  The Company has not fully evaluated any of these alternatives and is
   not in a position at this time to recommend any actions to the  shareholders.
   There can be no assurance that the Company will recommend  taking any of such
   actions.


<PAGE>


2. The Master Lease Agreement

      The  Company's  sole  business  is the  operation  of the  Senior  Housing
   Facilities.  The Company has leased the Senior  Housing  Facilities  from ILM
   Holding, Inc. ("ILM Holding"),  a majority-owned and consolidated  subsidiary
   of ILM which currently  holds title to the  Facilities,  pursuant to a master
   lease which  commenced on September 1, 1995 and expires on December 31, 1999.
   The Company has entered  into a property  management  agreement  with Capital
   Senior  Management  2, Inc.  of  Dallas,  Texas  ("Capital")  to  handle  the
   day-to-day  operations  of the  Senior  Housing  Facilities.  The  management
   contract with Capital was executed in July 1996. In November  1996,  Lawrence
   A. Cohen, a Director of the Company and President,  Chief  Executive  Officer
   and Director of ILM, also became Vice Chairman and Chief Financial Officer of
   Capital Senior Living Corporation,  an affiliate of Capital. As a result, the
   management  contract with Capital is  considered a related party  transaction
   (see Note 3).

      Descriptions  of the  properties  covered by the master lease  between the
   Company and ILM Holding are summarized as follows:

<TABLE>
                                                                    Rentable       Date of
            Name                                  Location          Units (1)      Construction (2)
            ----                                  --------          ---------      ----------------
   <S>                                            <C>               <C>             <C>

      Independence Village of East Lansing        East Lansing, MI     159          May 1989
      Independence Village of Winston-Salem       Winston-Salem, NC    156          February 1989
      Independence Village of Raleigh             Raleigh, NC          163          March 1991
      Independence Village of Peoria              Peoria, IL           164          November 1990
      Crown Pointe Apartments                     Omaha, NE            133          August 1985
      Sedgwick Plaza Apartments                   Wichita, KS          150          May 1985
      West Shores                                 Hot Springs, AR      134          June 1987
      Villa Santa Barbara  (3)                    Santa Barbara, CA    123          June 1979

</TABLE>
      (1)Represents  rentable  units as of April 1, 1994,  the effective date of
         the  transfer of  ownership  to ILM  Holding.  Rentable  units  exclude
         manager  units,  assistant  manager units and other units  converted to
         non-rental usage. These unit counts will be updated upon the completion
         of the new  property  management  team's  current  program  of  placing
         non-rental units back into service.

      (2)   Date initial construction was completed.

      (3)The Company operates Villa Santa Barbara under a co-tenancy arrangement
         with an affiliated company,  ILM II Lease Corporation.  The Company has
         entered into an agreement with ILM II Lease Corporation  regarding such
         joint tenancy. ILM II Lease Corporation was formed for similar purposes
         as the Company by an affiliated REIT,  PaineWebber  Independent  Living
         Mortgage  Inc. II, whose  subsidiary  owns a portion of the Villa Santa
         Barbara  property.  The portion of the  Facility  leased by the Company
         represents 25% of the total project.

      Terms of the Master Lease Agreement
      -----------------------------------

      During the term of the master  lease,  the  Company  is  obligated  to pay
   annual base rent ("Base  Rent") for the  Facilities.  For calendar year 1995,
   the  annual  Base  Rent was  $5,886,000  (prorated  according  to the date of
   commencement  of the master  lease),  allocated as follows:  $896,156 for the
   Michigan Facility,  $566,914 for the Winston-Salem,  North Carolina Facility,
   $1,017,659  for  the  Raleigh,  North  Carolina  Facility,  $892,600  for the
   Illinois  Facility,  $893,918  for the  Nebraska  Facility,  $855,702 for the
   Kansas  Facility,  $623,984 for the Arkansas  Facility,  and $139,067 for the
   California Facility.  For calendar year 1996 and subsequent years, the annual
   Base Rent will be $6,364,800, allocated as follows: $969,054 for the Michigan
   Facility, $613,030 for the Winston-Salem, North Carolina Facility, $1,100,441
   for the Raleigh, North Carolina Facility, $965,209 for the Illinois Facility,
   $966,634  for  the  Nebraska  Facility,  $925,310  for the  Kansas  Facility,
   $674,742 for the Arkansas Facility, and $150,380 for the California Facility.
   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  ("Additional  Rent").  ILM Holding,  as the
   Lessor, is responsible for major capital  improvements and structural repairs
   to the  Senior  Housing  Facilities.  In  addition,  beginning  in the second
   quarter of fiscal 1997 and for the  remainder of the lease term,  the Company
   is also obligated to pay variable rent  ("Variable  Rent") for each Facility.
   Such Variable Rent is payable quarterly and equals 40% of the excess, if any,
   of the aggregate total revenues for the Facilities,  on an annualized  basis,
   over  $16,996,000.  Variable  rent  amounted to $71,000 for the three  months
   ended February 28, 1997.
<PAGE>
      Under the master lease,  the Company's use of the Facilities is limited to
   use as a Senior Housing  Facility  unless the Lessor's  consent to some other
   use is obtained.  The Company has  responsibility  to obtain and maintain all
   licenses,  certificates and consents needed to use and operate each Facility,
   and to use and maintain each  Facility in compliance  with all local board of
   health and other  applicable  governmental  and  insurance  regulations.  The
   Facilities  located in Arkansas,  California  and Kansas are licensed by such
   states to provide assisted living services.  Also,  various health and safety
   regulations and standards  which are enforced by state and local  authorities
   apply to the  operation of all of the  Facilities.  Violations of such health
   and safety standards could result in fines, penalties,  closure of a Facility
   or other sanctions.

3.    Related Party Transactions

      The  Advisor  receives a base fee in an amount  equal to 0.5% of the Gross
   Operating Revenues of the Facilities  operated by the Company as compensation
   for its services.  This fee amounted to $44,000 and $42,000 for the six-month
   periods  ended  February 28, 1997 and February  29,  1996,  respectively.  In
   addition,  an  affiliate  of the  Advisor is entitled  to  reimbursement  for
   expenses  incurred in providing  certain  financial,  accounting and investor
   communication services to the Company. Included in general and administrative
   expenses for the six months ended  February 28, 1997 and February 29, 1996 is
   $39,000  and  $40,000,  respectively,  representing  reimbursements  to  this
   affiliate of the Advisor for providing such services to the Company.

      The Company has retained Capital Senior Management 2, Inc.  ("Capital") of
   Dallas,  Texas to be the property  manager of the Senior  Housing  Facilities
   pursuant to a Management  Agreement  which  commenced  on July 29, 1996.  The
   initial term of the Management  Agreement expires on December 31, 1999, which
   coincides  with the  expiration  of the master  lease  agreement  between the
   Company  and ILM  Holding  described  in  Note  2.  Under  the  terms  of the
   Management  Agreement,  in the  event  that the  master  lease  agreement  is
   extended beyond December 31, 1999, the Management  Agreement will be extended
   as well, but not beyond July 29, 2001.  Effective in November 1996,  Lawrence
   A. Cohen, a Director of the Company and President,  Chief  Executive  Officer
   and Director of ILM, was also named Vice Chairman and Chief Financial Officer
   of Capital  Senior  Living  Corporation,  an affiliate of Capital.  Under the
   terms of the Management Agreement,  Capital earns a Base Management Fee equal
   to 4% of the Gross Operating  Revenues of the Senior Housing  Facilities,  as
   defined.  Capital is also be eligible  to earn an  Incentive  Management  Fee
   equal to 25% of the amount by which the average  monthly Net Cash Flow of the
   Senior Housing Facilities,  as defined, for the twelve month period ending on
   the last day of each  calendar  month exceeds a specified  Base Amount.  Each
   August 31,  beginning on August 31,  1997,  the Base Amount will be increased
   based  on the  percentage  increase  in the  Consumer  Price  Index.  ILM has
   guaranteed  the  payment  of all fees due to  Capital  under the terms of the
   Management  Agreement.  Capital earned total  management fees of $415,000 for
   the six months ended February 28, 1997.

      Accounts  payable -  affiliates  at February  28, 1997 and August 31, 1996
   includes advances of $195,000 and $348,000,  respectively,  received from ILM
   Holding,  primarily  for the  purchase  of  personal  property to operate the
   Senior  Housing  Facilities.  The  remaining  balance of  accounts  payable -
   affiliates  at February  28,  1997  consists of  management  fees  payable to
   Capital of $75,000 and advisory  fees payable to the Advisor of $22,000.  The
   remaining  balance  of  accounts  payable -  affiliates  at August  31,  1996
   consists of management  fees of $76,000  payable to Capital and advisory fees
   payable to the Advisor of $21,000.

4. Contingencies

      A management  agreement  between ILM Holding and Angeles Housing Concepts,
   Inc.  ("AHC")  which  covered  the  management  of all eight  Senior  Housing
   Facilities was assigned to the Company  effective  September 1, 1995. On July
   29,  1996,  the Company  and ILM Holding  ("the  Companies")  terminated  the
   property  management   agreement  with  AHC.  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 Company and ILM Holding allege, 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 an Answer with the Virginia  District
   Court  in  response  to  the  litigation  initiated  by the  Companies  and a
   Counterclaim   against  ILM  Holding.   The  Counterclaim  alleges  that  the
   management agreement was wrongfully terminated for cause and requests damages
   which include 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, and recovery of attorney's  fees and expenses.  ILM
   has  guaranteed  the  payment  of the  termination  fee  at  issue  in  these
   proceedings to the extent that any  termination  fee is deemed payable by the
   court and in the event  that the  Company  fails to perform  pursuant  to its
   contractual  obligations.  The discovery process is currently  underway.  The
   court  initially  set a trial date of April 28, 1997 but,  at AHC's  request,
   recently  rescheduled  the trial for June 23, 1997.  The Companies  intend to
   diligently prosecute the case and to vigorously defend the counterclaims made
   by AHC. The eventual outcome of this termination  dispute cannot presently be
   determined.  Accordingly,  no provision for any liability  which might result
   from the  outcome  of this  matter  has  been  recorded  in the  accompanying
   financial statements.

      On February 4, 1997,  AHC filed a Complaint in the  Superior  Court of the
   State of California against Capital, Lawrence Cohen, and others alleging that
   the  defendants  intentionally  interfered  with  AHC's  property  management
   agreement with ILM Holding by inducing ILM Holding to terminate the agreement
   (the  "California  litigation").  The  complaint  seeks  damages  of at least
   $2,000,000.  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  Properties 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.  The Company's  Board also  concluded  that,  subject to
   certain  conditions,  the  Company  or its  affiliates  should  advance up to
   $20,000 to pay reasonable legal fees and expenses  incurred by Capital in the
   California litigation.  The defendants intend to vigorously defend the claims
   made against them in the California litigation.  The eventual outcome of this
   litigation cannot presently be determined and, accordingly,  no provision for
   any liability has been recorded in the accompanying financial statements.


5. Federal Income Taxes

      The  Company is taxable as a regular C  corporation  and,  therefore,  its
   income is subject to tax at the federal and state levels. The Company reports
   on a  calendar  year  for  tax  purposes.  Income  taxes  at the  appropriate
   statutory  rates  have  been  provided  for  in  the  accompanying  financial
   statements.

      Deferred  income tax  expense  (benefit)  reflects  the net tax effects of
   temporary  differences between the carrying amounts of assets and liabilities
   for  financial  reporting  purposes  and the  amounts  used  for  income  tax
   purposes.  The Company's  deferred tax assets and  liabilities as of February
   28,  1997 and August 31,  1996 are  comprised  of the  following  amounts (in
   thousands):

                                                  February 28         August 31
                                                  -----------         ---------

            Deferred tax asset - straight-line
                rent expense                         $    42          $   49
            Deferred tax liability - tax over
                book amortization                         34              23
                                                     -------          ------
                 Net deferred tax asset              $     8          $   26
                                                     =======          ======

      The  components  of income  tax  expense  (benefit)  for the three and six
   months  ended  February  28,  1997 and  February  29, 1996 are as follows (in
   thousands):

                                    Three Months Ended      Six Months Ended
                                      February 28/29,        February 28/29,
                                   -------------------    --------------------
                                     1997       1996        1997        1996
                                     ----       ----        ----        ----

            Current:
              Federal            $      4    $     65     $   102      $  202
              State                     2          13          19          36
                                 --------    --------     -------      ------
                 Total current          6          78         121         238
                                 --------    --------     -------      ------

            Deferred:
              Federal                   9          (4)         16         (38)
              State                     1          (2)          3          (7)
                                 --------    --------     -------      ------
                 Total deferred        10          (6)         19         (45)
                                 --------    --------      ------      ------
                                  $    16    $     72      $  140      $  193
                                  =======    ========      ======      ======
<PAGE>
      The  reconciliation of income tax computed at U.S. federal statutory rates
   to income tax expense for the six months ended February 28, 1997 and February
   29, 1996 is as follows (in thousands):

                                                    1997               1996
                                                    ----               ----

            Tax at U.S. statutory rates        $ 118      34%    $  164     34%
            State income taxes, net
              of federal tax benefit              22       6%        29      6%
                                               -----      ---    ------     ---
                                               $ 140      40%    $  193     40%
                                               =====      ===     ======    ===

<PAGE>



                           ILM I LEASE CORPORATION

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

Liquidity and Capital Resources
- -------------------------------

      ILM  I  Lease  Corporation  (the  "Company")  was  formed  by  PaineWebber
Independent Living Mortgage Fund, Inc. ("ILM"), a publicly-held, non-traded Real
Estate  Investment  Trust  ("REIT"),  for the purpose of operating  eight Senior
Housing Facilities under the terms of a master lease agreement.  ILM contributed
$700,000 in return for all of the issued and outstanding shares of the Company's
common stock.  ILM has elected to be taxed as a REIT under the Internal  Revenue
Code of 1986, as amended ("the Code"),  for each taxable year of operations.  In
order to maintain its status as a REIT, 75% of ILM's annual gross income must be
Qualified  Rental Income as defined by the Code.  The rent paid by the residents
of the  Facilities  likely  would not be deemed to be  Qualified  Rental  Income
because of the extent of  services  provided  to  residents.  Consequently,  the
operation of the Facilities by ILM or its  subsidiaries  over an extended period
of time could adversely affect ILM's status as a REIT. Therefore, ILM formed the
Company to operate the Facilities,  and by means of a distribution,  transferred
the  ownership  of the common  stock of the Company to the holders of ILM common
stock on September 1, 1995.  Because the Company,  which is taxed as a regular C
corporation,  is no longer a subsidiary  of ILM, it can receive  service-related
income without endangering the REIT status of ILM.

      The  Company's  sole  business  is the  operation  of the  Senior  Housing
Facilities.  The  Company  has  leased the Senior  Housing  Facilities  from ILM
Holding, Inc. ("ILM Holding"),  a majority-owned and consolidated  subsidiary of
ILM which currently  holds title to the  Facilities,  pursuant to a master lease
which  commenced on  September  1, 1995 and expires on December  31,  1999.  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 major capital
improvements and structural repairs to the Senior Housing Facilities. During the
initial  term of the master  lease,  the Company is obligated to pay annual base
rent for the use of all of the Facilities in the aggregate  amount of $5,886,000
for  calendar  year 1995  (prorated  based on the lease  commencement  date) and
$6,364,800  for calendar year 1996 and each  subsequent  year.  Beginning in the
second  quarter of fiscal  1997 and for the  remainder  of the lease  term,  the
Company is also obligated to pay variable rent for each Facility.  Such variable
rent is payable quarterly and equals 40% of the excess, if any, of the aggregate
total revenues for the Facilities,  on an annualized  basis,  over  $16,996,000.
Variable rent amounted to $71,000 for the three months ended February 28, 1997.

      On July 29, 1996, the Company and ILM Holding ("the Companies") terminated
the property  management  agreement  with AHC covering the eight Senior  Housing
Facilities  leased by the Company.  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 Company and ILM Holding  allege,  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 an
Answer with the Virginia District Court in response to the litigation  initiated
by the  Companies  and a  Counterclaim  against ILM  Holding.  The  Counterclaim
alleges that the management  agreement was  wrongfully  terminated for cause and
requests damages which include 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, and recovery of attorney's fees and expenses. ILM
has guaranteed the payment of the termination fee at issue in these  proceedings
to the extent that any termination fee is deemed payable by the court and in the
event that the Company fails to perform pursuant to its contractual obligations.
The discovery  process is currently  underway.  The court  initially set a trial
date of April 28, 1997 but, at AHC's request, recently rescheduled the trial for
June 23, 1997.  The  Companies  intend to  diligently  prosecute the case and to
vigorously  defend the  counterclaims  made by AHC. The eventual outcome of this
termination  dispute cannot presently be determined.  Accordingly,  no provision
for any  liability  which might  result from the outcome of this matter has been
recorded in the accompanying financial statements.

      Subsequent to terminating  the management  agreement with AHC, the Company
retained Capital Senior  Management 2, Inc.  ("Capital") of Dallas,  Texas to be
the new  manager of the  Senior  Housing  Facilities  pursuant  to a  Management
Agreement  which  commenced on July 29, 1996. The initial term of the Management
Agreement  expires on December 31, 1999,  which coincides with the expiration of
the master lease agreement  between the Company and ILM Holding described above.
Under the terms of the Management Agreement,  in the event that the master lease
agreement is extended beyond December 31, 1999, the Management Agreement will be
extended as well,  but not beyond July 29,  2001.  Effective  in November  1996,
Lawrence A. Cohen,  a Director of the  Company and  President,  Chief  Executive
Officer and  Director of ILM, was also named Vice  Chairman and Chief  Financial
Officer of Capital Senior Living Corporation, an affiliate of Capital. Under the
terms of the Agreement,  Capital earns a Base  Management Fee equal to 4% of the
Gross Operating Revenues of the Senior Housing Facilities,  as defined.  Capital
is also eligible to earn an Incentive  Management Fee equal to 25% of the amount
by which the average monthly Net Cash Flow of the Senior Housing Facilities,  as
defined,  for the twelve  month period  ending on the last day of each  calendar
month exceeds a specified Base Amount.  Each August 31,  beginning on August 31,
1997, the Base Amount will be increased based on the percentage  increase in the
Consumer Price Index.  ILM has guaranteed the payment of all fees due to Capital
under the terms of the Management Agreement.

      On February 4, 1997,  AHC filed a Complaint in the  Superior  Court of the
State of California  against  Capital,  Lawrence Cohen, and others alleging that
the defendants intentionally interfered with AHC's property management agreement
with ILM  Holding by  inducing  ILM  Holding to  terminate  the  agreement  (the
"California litigation"). The complaint seeks damages of at least $2,000,000. 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  Properties 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. The Company's Board also
concluded  that,  subject to certain  conditions,  the Company or its affiliates
should advance up to $20,000 to pay reasonable legal fees and expenses  incurred
by Capital in the California  litigation.  The  defendants  intend to vigorously
defend the claims made against them in the California  litigation.  The eventual
outcome of this litigation cannot presently be determined and,  accordingly,  no
provision  for any liability  has been  recorded in the  accompanying  financial
statements.

      The eight  properties  which the Company leases from ILM Holding  averaged
92%  occupancy  for the quarter  ended  February  28, 1997.  Current  annualized
operating  income levels are  sufficient to cover the base master lease payments
at their  current  annual  level of  $6,364,800,  which  will  remain  in effect
throughout  the remaining  term of the lease.  As noted above,  the master lease
also provides for the payment of variable rent  beginning in December  1996. The
Senior Housing  Facilities are currently  generating gross revenues which are in
excess of the specified threshold in the variable rent calculation, as discussed
further  above.  Variable  rent  amounted to $71,000 for the three  months ended
February 28, 1997. Further  improvements in operating income levels are expected
upon the successful  implementation  of several new programs by the new property
management company. At many properties, the management company has increased the
number of rentable  units by asking the facility  managers to move off site. The
increased rental revenue is expected to more than offset any additional costs of
housing the  managers  and  providing  24-hour  coverage at the front desk.  The
live-in  assistant  manager  positions  at  several  properties  are also  being
eliminated,  which will increase the number of rentable units. In addition,  the
management  company is in the process of  implementing  new  marketing  plans at
several of the properties and  increasing  rental rates at properties  that have
maintained  high occupancy  levels and are located in strong  markets.  Property
improvements  to be paid for by the Company  during  fiscal 1997 include  dining
room and lobby refurbishments at the Winston-Salem facility. Fiscal 1997 capital
expenditure  plans to be funded by ILM  include  an  ongoing  program to replace
air-conditioning  units at the Santa  Barbara  facility and a program to upgrade
the overall appearance of the Sedgwick Plaza property. ILM is also investigating
the  potential  for future  expansions  of several of the  facilities  which are
located in areas that have particularly strong markets for senior housing.

      As  discussed  in the Annual  Report,  the road  adjacent  to the  Raleigh
facility is being  improved,  and the county  Department of  Transportation  has
requested  a  temporary  construction  easement on the  property.  Although  the
easement does not directly affect the operation of the facility, it has resulted
in the removal of several trees that provided a buffer  between the building and
the road. To date, the facility's management team has been able to work with the
Department of Transportation and the local power company to minimize the removal
of  trees as the  road  construction  work  progresses.  Once  the road  work is
completed,  negotiations  with the city to secure a settlement that will pay for
any required changes to the property's landscape buffer will be finalized.

        At a  meeting  of the  ILM  Board  on  January  10,  1997,  the  Advisor
recommended the immediate sale of the senior housing  facilities held by ILM and
an affiliated entity,  PaineWebber Independent Living Mortgage Inc. II ("ILM2"),
by  means  of a  controlled  auction  to  be  conducted  by  PaineWebber,  at no
additional  compensation,  with PaineWebber  offering to purchase the properties
for a specified  price,  thereby  guaranteeing the shareholders a "floor" price.
The Advisor also stated that if  PaineWebber  purchased  the  properties  at the
specified  price and were then able to resell the  properties at a higher price,
PaineWebber  would pay any "excess profits" to the  shareholders.  To assist the
Company  and  ILM  in  evaluating  the  Advisor's  proposal,   a  disinterested,
independent   investment   banker  with   expertise  in  healthcare   REITs  and
independent/assisted  living  financings was engaged.  Following a comprehensive
analysis,  the  investment  banker  recommended  that ILM decline the  Advisor's
proposal and instead investigate expansion and restructuring  alternatives.  The
Company  and  ILM  are  presently  analyzing  the  Advisor's  proposal  and  the
recommendations  and other  information  provided by the independent  investment
banker.

        In addition,  the Company and ILM are  reviewing  various  restructuring
alternatives. The Company and ILM are analyzing a merger of ILM with ILM Holding
and are also considering possibly merging ILM with ILM2 and the Company with ILM
II Lease  Corporation.  In addition,  ILM is exploring  listing its shares on an
exchange or,  alternatively,  having them trade through NASDAQ.  The Company has
not fully evaluated any of these  alternatives  and is not in a position at this
time to  recommend  any actions to its  shareholders.  There can be no assurance
that the Company will recommend taking any of such actions.

      At  February  28,  1997,  the  Company  had cash and cash  equivalents  of
$2,003,000.  Such  amounts  will  be  used  for the  Company's  working  capital
requirements.  As noted above, under the terms of the master lease the Lessor is
responsible for major capital  improvements and structural repairs to the Senior
Housing  Facilities.  Consequently,  the  Company  does not  have  any  material
commitments  for  capital  expenditures.   Furthermore,  the  Company  does  not
currently  anticipate  the need to  engage  in any  borrowing  activities.  As a
result,  substantially  all of the  Company's  cash flow will be generated  from
operating activities. The Company did not pay cash dividends in fiscal 1996. The
Company  intends to review this policy during the second half of fiscal 1997 and
may or may not  determine  to pay  cash  dividends  in the  future.  Payment  of
dividends, if any, will be at the discretion of the Company's Board of Directors
and  will  depend  upon  such  factors  as the  Company's  financial  condition,
earnings,  anticipated  investments  and other relevant  factors.  The source of
future  liquidity  is  expected to be from  operating  cash flow from the Senior
Housing  Facilities,  net of the  master  lease  payments  to ILM  Holding,  and
interest income earned on invested cash reserves.  Such sources of liquidity are
expected to be adequate to meet the Company's  operating  requirements on both a
short-term and long-term basis.

Results of Operations
Three Months Ended February 28, 1997
- ------------------------------------

   The  Company's  net income  decreased  by $70,000 for the three  months ended
February  28,  1997 when  compared  to the same  period in the prior  year.  The
decrease  in net income is  primarily  the result of an  increase  in  operating
expenses of  $239,000.  The  increase in  operating  expenses  was mainly due to
increases  in master  lease rent and general and  administrative  of $71,000 and
$122,000,  respectively.  In addition, costs were higher in the areas of dietary
and  marketing  expenses for the three months  ended  February 28, 1997.  Master
lease rent expense  increased due to additional  variable rent accrued effective
for the second  quarter of fiscal 1997 per the Master Lease  Agreement.  General
and  administrative  expenses increased largely due to an increase in legal fees
attributable  mainly to the  ongoing  AHC  litigation  referred  to  above.  The
increases in operating  expenses were partially  offset by an increase in rental
income from the Senior  Housing  Facilities of $115,000.  The increase in rental
income is due to a slight  increase in the portfolio's  average  occupancy level
from  90% for the  fiscal  quarter  ended  February  1996 to 92% for the  fiscal
quarter ended  February 1997, as well as increases in rental rates at certain of
the facilities located in strong markets.

Six Months Ended February 28, 1997
- ----------------------------------

     The  Company's  net income  decreased  by $65,000 for the six months  ended
February  28,  1997 when  compared  to the same  period in the prior  year.  The
decrease  in net income is  primarily  the result of an  increase  in  operating
expenses of  $417,000.  The  increase in  operating  expenses  was mainly due to
higher  costs in the  areas of  dietary,  rent and  general  and  administrative
expenses for the six months ended February 28, 1997. Dietary salaries, wages and
food service  expense  increased by $122,000  primarily due to an improvement in
the  portfolio  occupancy  level  compared to the same period in the prior year.
Master lease rent expense  increased by $71,000 due to additional  variable rent
accrued  effective  for the second  quarter of fiscal 1997 per the Master  Lease
Agreement. General and administrative expenses increased by $123,000 largely due
to an increase in legal fees,  attributable mainly to the ongoing AHC litigation
referred to above. The increases in operating  expenses were partially offset by
an increase in rental income from the Senior Housing Facilities of $286,000. The
increase in rental income is due to a slight increase in the portfolio's average
occupancy  level from 89% for the six months ended  February 1996 to 92% for the
six months ended  February 1997, as well as increases in rental rates at certain
of the facilities located in strong markets.


<PAGE>



                                   PART II
                              Other Information

Item 1. Legal Proceedings

      The status of the litigation involving the Company, ILM Holding,  Inc. and
Angeles Housing  Concepts,  Inc. remains unchanged from what was reported in the
Company's  Annual  Report on Form 10-K for the year ended August 31,  1996.  The
discovery process is currently underway. The court initially set a trial date of
April 28, 1997 but, at AHC's request,  recently  rescheduled  the trial for June
23, 1997.

Item 2. through 5.    NONE

Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibits:       NONE

(b)  Reports on Form 8-K:   NONE










<PAGE>





                           ILM I LEASE CORPORATION





                                  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.



                              By:  ILM LEASE CORPORATION



                              By: /s/ Timothy J. Medlock
                                  ----------------------
                                  Timothy J. Medlock
                                  Treasurer





Dated:  April 17, 1997

<TABLE> <S> <C>

<ARTICLE>                          5
<LEGEND>
      This schedule  contains summary financial  information  extracted from the
Partnership's audited financial statements for the six months ended February 28,
1997 and is qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER>                            1,000
       
<S>                                  <C>
<PERIOD-TYPE>                               6-MOS
<FISCAL-YEAR-END>                      AUG-31-1997
<PERIOD-END>                           FEB-28-1997
<CASH>                                  2,003
<SECURITIES>                                0
<RECEIVABLES>                              46
<ALLOWANCES>                                0
<INVENTORY>                                 0
<CURRENT-ASSETS>                        2,164
<PP&E>                                    385
<DEPRECIATION>                             42
<TOTAL-ASSETS>                          2,515
<CURRENT-LIABILITIES>                   1,126
<BONDS>                                     0
                       0
                                 0
<COMMON>                                  700
<OTHER-SE>                                585
<TOTAL-LIABILITY-AND-EQUITY>            2,515
<SALES>                                     0
<TOTAL-REVENUES>                        8,864
<CGS>                                       0
<TOTAL-COSTS>                           8,500
<OTHER-EXPENSES>                            0
<LOSS-PROVISION>                            0
<INTEREST-EXPENSE>                          0
<INCOME-PRETAX>                           364
<INCOME-TAX>                              140
<INCOME-CONTINUING>                       224
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                              224
<EPS-PRIMARY>                               0.03
<EPS-DILUTED>                               0.03
        

</TABLE>


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