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 quarterly period ended November 30, 1996

                                       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: 0-18249

              PAINEWEBBER INDEPENDENT LIVING MORTGAGE FUND, INC.
            (Exact name of registrant as specified in its charter)

       Virginia                                             04-3042283
  (State of organization)                                  (I.R.S. Employer

Identification  No.)

1285 Avenue of the Americas, New York, New York              10019
  (Address of principal executive office)                    (Zip Code)

Registrant's telephone number, including area code    (212) 713-4264

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

                                                       Name of each exchange on
 Title of each class                                       which registered
Shares of Common Stock                                           None 

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

                             SHARES OF COMMON STOCK
                                (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 _____
                                     ----

Shares of common stock  outstanding  as of November 30, 1996:  7,520,100.  The
aggregate  sales  price of the  shares  sold was  $75,201,000.  This  does not
reflect market value.  There is no current market for these shares.




              PAINEWEBBER INDEPENDENT LIVING MORTGAGE FUND, INC.

                           CONSOLIDATED BALANCE SHEETS
                November 30, 1996 and August 31, 1996 (Unaudited)
                                 (In thousands)

                                     ASSETS

                                                   November 30     August 31
                                                   -----------     ---------

Operating investment properties, at cost:
   Land                                           $    3,352      $   3,352
   Building and improvements                          40,348         40,310
   Furniture, fixtures and equipment                   4,948          4,948
                                                  ----------      ---------
                                                      48,648         48,610
   Less:  accumulated depreciation                   (11,428)       (11,048)
                                                  ----------      ---------
                                                      37,220         37,562

Cash and cash equivalents                              3,215          3,010
Interest and other receivables                           353            399
Accounts receivable - related party                      356            348
Prepaid expenses and other assets                          5             11
Deferred rent receivable                                 114            123
                                                  ----------      ---------
                                                  $   41,263      $  41,453
                                                  ==========      =========

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Accounts payable and accrued expenses             $       40      $      63
Accounts payable - affiliates                             22             22
Shareholders' equity                                  41,201         41,368
                                                  ----------     ----------
                                                  $   41,263     $   41,453
                                                  ==========     ==========






















                             See accompanying notes.





               PAINEWEBBER INDEPENDENT LIVING MORTGAGE FUND, INC.

                        CONSOLIDATED STATEMENTS OF INCOME
        For the three months ended November 30, 1996 and 1995 (Unaudited)
                    (In thousands, except per share amounts)

                                              1996        1995
                                              ----        ----

Revenues:
   Rental income                            $ 1,582     $ 1,582
   Interest income                               37          42
                                            -------     -------
                                              1,619       1,624

Expenses:
   Depreciation expense                         380         398
   Management fees                               22          22
   General and administrative                    59         273
   Directors' compensation                        9           6
                                            -------     -------
                                                470         699
                                            -------     -------

Net income                                  $ 1,149     $   925
                                            =======     =======

Earnings per share of common stock          $  0.15     $  0.12
                                            =======     =======

Cash dividends paid
  per share of common stock                  $0.175      $0.175
                                             ======      ======


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

















                             See accompanying notes.





               PAINEWEBBER INDEPENDENT LIVING MORTGAGE FUND, INC.

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
       For the three months ended November 30, 1996 and 1995 (Unaudited)
                                 (In thousands)


                              Common Stock        Additional
                             $.01 Par Value       Paid-in        Accumulated
                              Shares   Amount     Capital        Deficit           Total
                              ------   ------     -------        -------           -----
                                                                    
Shareholders' equity
at August 31, 1995            7,520     $75       $65,711        $(22,569)         $43,217

Cash dividends paid               -       -             -          (1,316)          (1,316)

Distribution of stock
in ILM I Lease
Corporation                       -       -             -            (700)            (700)

Net income                        -       -             -             925              925
                              -----     ---       -------        --------          -------

Shareholders' equity
at November 30, 1995          7,520     $75       $65,711        $(23,660)         $42,126
                              =====     ===       =======        ========          =======

Shareholders' equity
at August 31, 1996            7,520     $75       $65,711        $(24,418)         $41,368

Cash dividends paid               -       -             -          (1,316)          (1,316)

Net income                        -       -             -           1,149            1,149
                              -----     ---       -------        --------          -------

Shareholders' equity
at November 30, 1996          7,520     $75       $65,711        $(24,585)         $41,201
                              =====     ===       =======        ========          =======
















                             See accompanying notes.





               PAINEWEBBER INDEPENDENT LIVING MORTGAGE FUND, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
       For the three months ended November 30, 1996 and 1995 (Unaudited)
                Increase (Decrease) in Cash and Cash Equivalents
                                 (In thousands)


                                                            1996        1995
                                                            ----        ----
Cash flows from operating activities:
  Net income                                             $  1,149     $   925
   Adjustments to reconcile net income to
     net cash provided by operating activities:
     Depreciation expense                                     380         398
     Changes in assets and liabilities:
      Interest and other receivables                           46          32
      Accounts receivable - related party                      (8)          -
      Prepaid expenses                                          6         119
      Deferred rent receivable                                  9        (111)
      Accounts payable - affiliates                             -        (149)
      Accounts payable and accrued expenses                   (23)       (540)
                                                         --------     -------
        Total adjustments                                     410        (251)
                                                         --------     -------
        Net cash provided by operating activities           1,559         674
                                                         --------     -------

Cash flows from investing activities:
  Funding of initial working capital to ILM I 
     Lease Corporation                                          -        (700)
  Additions to operating investment properties                (38)       (148)
                                                        ---------     -------
      Net cash used in investing activities                   (38)       (848)
                                                        ---------     -------

Cash flows from financing activities:
  Cash dividends paid to shareholders                      (1,316)     (1,316)
                                                        ---------     -------

Net increase (decrease) in cash and cash equivalents          205      (1,490)

Cash and cash equivalents, beginning of period              3,010       5,006
                                                        ---------     -------

Cash and cash equivalents, end of period                $   3,215     $ 3,516
                                                        =========     =======











                             See accompanying notes.





              PAINEWEBBER INDEPENDENT LIVING MORTGAGE FUND, INC.

                  Notes to Consolidated Financial Statements
                                   (Unaudited)


1.  General

     The  accompanying   consolidated   financial   statements,   footnotes  and
     discussions  should be read in conjunction with the consolidated  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
     consolidated 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
     consolidated financial statements are of a normal recurring nature.

        The accompanying consolidated 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 November 30, 1996
     and August 31, 1996 and  revenues  and expenses for each of the three month
     periods ended November 30, 1996 and 1995.  Actual results could differ from
     the estimates and assumptions used.

        As discussed in the Company's Annual Report, the accompanying  financial
     statements  reflect  the  consolidated   financial  position,   results  of
     operations  and cash  flows of the  Company  and ILM  Holding,  Inc.  ("ILM
     Holding").  ILM Holding holds title to the eight Senior Housing  Facilities
     which  comprise  the  balance of  operating  investment  properties  on the
     accompanying consolidated balance sheets, subject to certain mortgage loans
     payable  to the  Company.  Such  mortgage  loans and the  related  interest
     expense are  eliminated  in  consolidation.  As of November 30,  1996,  the
     capital stock of ILM Holding was owned by the Company and PWP Holding, Inc.
     ("PWP  Holding"),  a wholly  owned  subsidiary  of  PaineWebber  Properties
     Incorporated  ("PWPI"),  which is an affiliate of the Advisor.  ILM Holding
     had issued 100 shares of Series A Preferred  Stock to the Company in return
     for a capital  contribution in the amount of $693,000 and had issued 10,000
     shares of Common Stock to PWP Holding in return for a capital  contribution
     in the  amount of $7,000.  The common  stock  represents  approximately  99
     percent of the voting power and 1 percent of the  economic  interest in ILM
     Holding,  while the preferred stock  represents  approximately 1 percent of
     the voting power and 99 percent of the economic interest in ILM Holding.

        As  discussed  further  in the  Annual  Report,  the  Company  has  been
     attempting to continue its restructuring plans by converting ILM Holding to
     a real estate  investment  trust  ("REIT") for tax purposes.  In connection
     with these  plans,  on November  21, 1996 the Company  requested  that PWPI
     cause PWP  Holding  to sell all of the  stock  held by PWP  Holding  in ILM
     Holding to the Company for a price equal to the fair market value of the 1%
     economic  interest  in  ILM  Holding   represented  by  the  common  stock.
     Subsequent  to the end of the first  quarter,  on January  10,  1997,  this
     transfer of the common stock of ILM Holding was completed at an agreed upon
     fair  value of  $46,000.  With this  transfer  completed,  ILM  Holding  is
     expected to be  recapitalized  such that the  outstanding  common stock and
     preferred stock will be replaced with 50,000 shares of new common stock and
     275  shares of a new class of  nonvoting,  cumulative  8%  preferred  stock
     issued to the Company. Following the recapitalization, and prior to January
     30, 1997, the Company is expected to make a charitable gift of one share of
     the preferred stock to each of up to 125 charitable  organizations or other
     entities and  individuals so that ILM Holding will meet the stock ownership
     requirements of a REIT. Dividends on the preferred stock will be cumulative
     from the date of  issuance.  The  preferred  stock will have a  Liquidation
     Preference of $1,000 per share plus accrued and unpaid dividends. Since ILM
     Holding is not  expected to have  sufficient  cash flow in the  foreseeable
     future to make the  required  dividend  payments,  it is  anticipated  that
     dividends will accrue and be paid at liquidation.






2.    Operating Investment Properties Subject to Master Lease

        The accompanying  financial statements include the Company's investments
    in eight  Senior  Housing  Facilities.  The name,  location  and size of the
    properties and the date that the Company made its initial investment in such
    assets are as set forth below:

                                                                     Rentable       Date of
            Name                                  Location           Units          Investment (1)
            ----                                  --------           -----          --------------
                                                                            

      Independence Village of East Lansing        East Lansing, MI    159            6/29/89
      Independence Village of Winston-Salem       Winston-Salem, NC   156            6/29/89
      Independence Village of Raleigh             Raleigh, NC         163            4/29/91
      Independence Village of Peoria              Peoria, IL          164            11/30/90
      Crown Pointe Apartments                     Omaha, NE           133            2/14/90
      Sedgwick Plaza Apartments                   Wichita, KS         150            2/14/90
      West Shores                                 Hot Springs, AR     134            12/14/90
      Villa Santa Barbara (2)                     Santa Barbara, CA   123            7/13/92
    

     (1) Represents the date of the Company's  original mortgage loan to Angeles
         Housing Concepts, Inc. ("AHC" - see discussion in the Annual Report).

     (2)The acquisition of the California  Facility was financed  jointly by the
        Company  and  an  affiliated  entity,   PaineWebber  Independent  Living
        Mortgage  Inc.  II  ("ILM2").  All  amounts  generated  from Villa Santa
        Barbara are equitably apportioned between the Company, together with its
        consolidated subsidiary,   and  ILM2,  together  with  its  consolidated
        subsidiary, generally 25% and 75%, respectively.


        As discussed in Note 1, ILM Holding  holds title to each Senior  Housing
    Facility  subject  to a first  mortgage  loan  payable to the  Company.  The
    principal  balance on each loan was modified to reflect the  estimated  fair
    value of the related operating property as of April 1, 1994, the date of the
    transfer of ownership from AHC. The modified  loans,  which had an aggregate
    principal  balance of  $54,998,000 at November 30, 1996 and August 31, 1996,
    require  interest-only  payments  on a monthly  basis at a rate of 9.5% from
    April 1, 1994  through  December 1, 1994,  11% for the period from January 1
    through  December 31, 1995,  12.5% for the period January 1 through December
    31, 1996,  13.5% for the period January 1 through December 31, 1997, 14% for
    the  period  January 1 through  December  31,  1998 and 14.5% for the period
    January 1, 1999 through maturity on December 31, 1999.

      As discussed further in the Annual Report, effective September 1, 1995 the
    properties were leased to a newly formed company,  ILM I Lease  Corporation,
    pursuant  to the terms of a master  lease  which  covers  all of the  Senior
    Housing Facilities. ILM I Lease Corporation, which is taxable as a regular C
    Corporation and not as a REIT, was a wholly owned  subsidiary of the Company
    as of August 31, 1995. On September 1, 1995, the Company  distributed all of
    the shares of capital  stock of ILM I Lease  Corporation  to the  holders of
    record of the Company's common stock. Prior to the distribution on September
    1, 1995, the Company  capitalized ILM I Lease Corporation with $700,000 from
    its existing cash reserves,  which was an amount  estimated to provide ILM I
    Lease Corporation with necessary working capital. The master lease agreement
    is initially between ILM Holding, as owner and Lessor of the properties, and
    ILM I Lease Corporation, as Lessee. The master lease is a "triple-net" lease
    with an original  fixed term expiring  December 31, 1999. The Lessor has the
    right to terminate the master lease as to any property sold by the Lessor as
    of the date of such sale. During the initial term of the master lease, ILM I
    Lease Corporation 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  commencement  date of the lease) and $6,364,800 for
    calendar year 1996 and each subsequent  year.  Beginning in fiscal 1997, and
    for each  fiscal  year  thereafter,  ILM I Lease  Corporation  will  also be
    obligated to pay variable rent for each Facility. Such variable rent will be
    equal to 40% of the excess,  if any, of the aggregate total revenues for the
    Facilities for fiscal 1997 or such subsequent  fiscal year over $16,996,000.
    In addition,  as the Lessee,  ILM I Lease  Corporation  is  responsible  for
    paying  all  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 Facilities.  The Lessor, as the owner of the Facilities, is
    responsible  for major capital  improvements  and structural  repairs to the
    Facilities.

      Combined   summarized   operating  results  of  the  Company's   operating
    investment  properties  reflecting  the rental  income  earned on individual
    tenant leases and the property operating expenses as reported by ILM I Lease
    Corporation in its quarterly  filings with the United States  Securities and
    Exchange Commission are as follows (in thousands):

                                          Three                 Three
                                       Months Ended          Months Ended
                                         11/30/96              11/30/95
                                         --------              --------

    Rental income                       $  4,400               $  4,229

    Expenses:
       Property management fees              207                    233
       Property operating expenses         2,047                  1,869
       Real estate taxes                     214                    199
                                        --------               --------
                                           2,468                  2,301
                                        --------               --------
                                        $  1,932               $  1,928
                                        ========               ========

3. Related Party Transactions

       Accounts  receivable  -  related  party at  August  31,  1996  represents
   advances  made to ILM I Lease  Corporation  primarily  for  the  purchase  of
   personal property to operate the Senior Housing Facilities.

      The  Advisor  to  the  Company  and  its  consolidated   affiliate  earned
   management  fees of $22,000 for each of the three months  ended  November 30,
   1996 and 1995.  Accounts  payable - affiliates  at both November 30, 1996 and
   August 31, 1996 consists of management fees of $22,000 owed to the Advisor.

      Included in general and administrative expenses for the three months ended
   November 30, 1996 and 1995 is $39,000 and $35,000, respectively, representing
   reimbursements   to  an  affiliate  of  the  Advisor  for  providing  certain
   financial, accounting and investor communication services to the Company.

      Also included in general and administrative  expenses for the three months
   ended  November  30,  1996  and  1995 is  $3,000  and  $8,000,  respectively,
   representing  fees earned by an affiliate,  Mitchell  Hutchins  Institutional
   Investors, Inc., for managing the Company's cash assets.

4.   Contingencies

      On  July  29,  1996,  ILM  I  Lease  Corporation  and  ILM  Holding  ("the
   Companies")  terminated a property management agreement with AHC covering the
   eight Senior Housing  Facilities  leased by ILM I Lease  Corporation from ILM
   Holding, the Company's consolidated  affiliate.  The management agreement was
   terminated for cause pursuant to Sections 1.05 (a) (i), (iii) and (iv) of the
   agreement.  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.  ILM I Lease
   Corporation  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
   with the  Virginia  District  Court an Answer 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.  The Company has guaranteed the payment of the
   termination  fee at issue in  these  proceedings.  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 Company's  guaranty of the  termination fee has been recorded in the
   accompanying financial statements.

      ILM I Lease  Corporation  has 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 ILM Holding and ILM I Lease  Corporation  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,  President,  Chief Executive Officer and Director of
   the  Company,  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 will earn a Base Management Fee equal to 4% of the
   Gross  Operating  Revenues  of the Senior  Housing  Facilities,  as  defined.
   Capital  will 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.  The  Company  has
   guaranteed  the  payment  of all fees due to  Capital  under the terms of the
   Management  Agreement.  In conjunction  with the execution of this Management
   Agreement, the Company entered into an agreement with Capital which specifies
   that if the Company chooses to sell the Senior Housing  Facilities during the
   term of the agreement, Capital has the right to present first and last offers
   to purchase  the  Facilities.  Notwithstanding  such  right,  the Company may
   determine,  at any time and in its sole  discretion,  not to engage in a sale
   transaction or to accept any offer  received  whether from Capital or a third
   party.

      As  discussed  in more  detail in the Annual  Report,  the Company and its
   Advisor  are  involved  in  certain  shareholder-related  litigation.  At the
   present  time,  management  cannot  estimate  the  impact,  if any,  that the
   resolution of these matters may have on the Company's  financial  statements,
   taken as a whole.

5. Subsequent Events

      On  December  13,  1996,  the  Company's  Board of  Directors  declared  a
   quarterly  dividend for the quarter  ended  November 30, 1996. On January 15,
   1997, a dividend of $0.1875 per share of common stock,  totalling $1,410,000,
   was paid to shareholders of record as of January 2, 1997.










               PAINEWEBBER INDEPENDENT LIVING MORTGAGE FUND, INC.

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


Liquidity and Capital Resources

   As described further in the Company's Annual Report,  effective  September 1,
1995 the Company  implemented a plan which  involved  master  leasing the Senior
Housing  Facilities  to a  shareholder-owned  operating  company.  As  discussed
further in the Annual Report, the Board of Directors believed that such a master
lease structure was the best  alternative to preserve the Company's REIT status,
maximize potential shareholder returns and allow for the greatest flexibility to
provide  future  liquidity to  shareholders.  In  connection  with the Company's
restructuring  plans,  the  Company  formed  a  new  corporation,  ILM  I  Lease
Corporation,  for the purpose of operating the Senior Housing  Facilities  under
the terms of a master  lease  agreement.  As of  August  31,  1995,  ILM I Lease
Corporation,  which is taxable as a regular C corporation and not as a REIT, was
a  wholly-owned  subsidiary  of the Company.  On  September  1, 1995,  after the
Company  received the required  regulatory  approval,  it distributed all of the
shares of capital stock of ILM I Lease  Corporation  to the holders of record of
the Company's common stock. One share of common stock of ILM I Lease Corporation
was issued for each full share of the  Company's  common stock held.  Holders of
the  Company's  common  stock  were  not  required  to pay  any  cash  or  other
consideration  or to exchange  their  common stock of the Company for the common
stock of ILM I Lease Corporation. The distribution of the capital stock of ILM I
Lease  Corporation  did not affect the number of shares of the Company's  common
stock  outstanding.  Prior to the  distribution,  the Company  capitalized ILM I
Lease  Corporation  with $700,000 from its existing cash reserves,  which was an
amount  estimated  to provide ILM I Lease  Corporation  with  necessary  working
capital.  Prior to the  distribution of the ILM I Lease  Corporation  stock, the
Company's  shareholders received an information statement fully describing ILM I
Lease Corporation and the distribution of its capital stock.

   The master lease  agreement is initially  between the Company's  consolidated
subsidiary, ILM  Holding,  Inc.  ("ILM  Holding"),  as owner  and  Lessor of the
properties,  and ILM I Lease  Corporation  as  Lessee.  The  master  lease  is a
"triple-net"  lease with an original fixed term expiring  December 31, 1999. The
Lessor has the right to terminate  the master  lease as to any property  sold by
the Lessor as of the date of such sale. During the term of the master lease, ILM
I Lease  Corporation  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  commencement  date of the  lease)  and  $6,364,800  for
calendar year 1996 and each subsequent  year.  Beginning in fiscal 1997, and for
each fiscal year thereafter,  ILM I Lease  Corporation will also be obligated to
pay variable  rent to the Lessor for each  Facility.  Such variable rent will be
equal to 40% of the excess,  if any, of the  aggregate  total  revenues  for the
Facilities for fiscal 1997 or such subsequent fiscal year over  $16,996,000.  In
addition,  as the Lessee,  ILM I Lease Corporation is responsible for paying all
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 Facilities.  The
Lessor,  as the  owner of the  Facilities,  is  responsible  for  major  capital
improvements and structural repairs to the Facilities.

   The assumption of ownership of the properties through ILM Holding,  which was
organized  as a  regular C  corporation  for tax  purposes,  has  resulted  in a
possible  future tax liability  which would be payable upon the ultimate sale of
the  properties  (the  "built-in  gain  tax").  The  amount of such tax would be
calculated  based on the  lesser of the total  net gain  realized  from the sale
transaction  or the portion of the net gain  realized upon a final sale which is
attributable  to the  period  during  which  the  properties  were  held  in a C
corporation.  The final phase of the Company's  restructuring plans involves the
conversion  of ILM Holding to a REIT for tax  purposes.  Certain  changes to the
ownership  structure  of ILM  Holding  described  further  below,  and which are
necessary  in order for ILM  Holding to  qualify  as a REIT  under the  Internal
Revenue  Code,  are  expected  to be made in time for ILM  Holding to elect REIT
status in  conjunction  with the filing of its calendar 1996 federal tax return.
Any future appreciation in the value of the Senior Housing Facilities subsequent
to the  conversion of ILM Holding to a REIT would not be subject to the built-in
gain tax.  The  built-in  gain tax would  most  likely  not be  incurred  if the
properties  were to be held for a period  of at least 10 years  from the date of
the conversion of ILM Holding to a REIT. Based on management's  current estimate
of the increase in the values of the  properties  which has occurred since April
1994, as supported by independent appraisals,  a sale of the properties at their
current  estimated  market values prior to the end of the 10-year holding period
could result in a built-in gain tax of as much as $2.9 million.

   In connection  with the  conversion of ILM Holding to a REIT, on November 21,
1996 the Company  requested that PWPI cause PWP Holding to sell all of the stock
held by PWP  Holding in ILM Holding to the Company for a price equal to the fair
market  value of the 1%  economic  interest in ILM  Holding  represented  by the
stock.  Subsequent to the end of the first  quarter,  on January 10, 1997,  this
transfer of the common stock of ILM Holding was completed at an agreed upon fair
value of $46,000.  With this transfer  completed,  ILM Holding is expected to be
recapitalized such that the outstanding common stock and preferred stock will be
replaced with 50,000 shares of new common stock and 275 shares of a new class of
nonvoting,  cumulative 8% preferred  stock issued to the Company.  Following the
recapitalization, and prior to January 30, 1997, the Company is expected to make
a  charitable  gift of one  share  of the  preferred  stock to each of up to 125
charitable  organizations  or other entities and individuals so that ILM Holding
will meet the stock ownership requirements of a REIT. Dividends on the preferred
stock will be cumulative  from the date of issuance.  The  preferred  stock will
have a  Liquidation  Preference  of $1,000  per share  plus  accrued  and unpaid
dividends. Since ILM Holding is not expected to have sufficient cash flow in the
foreseeable  future to make the required  dividend  payments,  it is anticipated
that dividends will accrue and be paid at liquidation.

   On July 29, 1996, ILM I Lease  Corporation and ILM Holding ("the  Companies")
terminated the property management agreement with Angeles Housing Concepts, Inc.
("AHC")  covering  the eight  Senior  Housing  Facilities  leased by ILM I Lease
Corporation from ILM Holding.  The management agreement was terminated for cause
pursuant to the terms of the contract.  Simultaneously  with the  termination of
the  management  agreement,  the  Companies,  together  with certain  affiliated
entities,  filed suit against AHC in the United  States  District  Court for the
Eastern  District of Virginia for breach of contract,  breach of fiduciary  duty
and fraud. ILM I Lease  Corporation 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
with the  Virginia  District  Court an  Answer  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. The Company has guaranteed the payment of the termination fee at issue
in these proceedings.  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  Company's  guaranty  of the
termination fee has been recorded in the accompanying financial statements.

   ILM I Lease  Corporation  has  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  described  above
between  ILM  Holding  and ILM I  Lease  Corporation.  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,
President,  Chief Executive Officer and Director of the Company,  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 will earn a
Base  Management Fee equal to 4% of the Gross  Operating  Revenues of the Senior
Housing  Facilities,  as  defined.  Capital  will  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.  The
Company has guaranteed the payment of all fees due to Capital under the terms of
the Management  Agreement.  In conjunction with the execution of this Management
Agreement,  the Company  entered into an agreement with Capital which  specifies
that if the Company  chooses to sell the Senior  Housing  Facilities  during the
term of the agreement, Capital has the right to present first and last offers to
purchase the Facilities.  Notwithstanding such right, the Company may determine,
at any time and in its sole  discretion,  not to engage in a sale transaction or
to accept any offer received whether from Capital or a third party.

   The Company's net operating cash flow is expected to be relatively stable and
predictable  now that the master lease  structure  is in place.  The annual base
rental payments owed to ILM Holding increased to $6,364,800 effective January 1,
1996 and will  remain at that  level for the  remainder  of the lease  term.  In
addition,  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,   which  becomes   effective  in  January  1997.
Accordingly,  the Company  expects that ILM Holding will receive  variable  rent
payments  in  fiscal  1997.  As a result  of the  status  of the  Company's  net
operating cash flow under the current master lease arrangement,  the Company has
increased  its quarterly  dividend  payment from $0.175 per share to $0.1875 per
share  effective  with the dividend  paid in January 1997 for the quarter  ended
November 30, 1996. This increase  raises the dividend  payment to the equivalent
of a 7.5% annual return on the original  offering price of the Company's  common
stock. As noted above, ILM Holding,  as Lessor, is responsible for major capital
improvements and structural repairs to the Senior Housing Facilities. Management
is currently  reviewing with the new property  management team annual  operating
budgets and  capital  expenditure  plans,  which  include an ongoing  program to
replace  air-conditioning  units at the Santa  Barbara  facility and a potential
program to upgrade the overall  appearance of the Sedgwick  Plaza  property.  In
addition,  the Company is  investigating  the potential to acquire adjacent land
and to expand several  facilities that are located in strong markets.  Depending
on the extent of any expansions deemed  appropriate,  such plans could result in
the need for substantial capital.

   At  November  30,  1996,  the  Company  had  cash  and  cash  equivalents  of
$3,215,000.  Such amounts will be used for the working  capital  requirements of
the Company,  along with the possible  investment in the properties owned by the
Company's  consolidated  subsidiary for certain  capital  improvements,  and for
dividends to the  shareholders.  Future capital  improvements  could be financed
from  operations  or  through  borrowings,  depending  on the  magnitude  of the
improvements,  the  availability  of  financing  and the  Company's  incremental
borrowing rate. The source of future liquidity and dividends to the shareholders
is expected to be through  master lease  payments from ILM I Lease  Corporation,
interest  income  earned on invested  cash reserves and proceeds from the future
sales  of the  underlying  operating  investment  properties.  Such  sources  of
liquidity  are  expected  to  be  adequate  to  meet  the  Company's   operating
requirements on both a short-term and long-term  basis. At the present time, the
Company's  consolidated  affiliate,   ILM  Holding,  is  not  expected  to  have
sufficient  cash flow during fiscal 1997 to (i) meet its obligations to make the
debt service payments due to the Company under the mortgage loans,  (ii) pay for
capital  improvements and structural repairs in accordance with the terms of its
master  lease with ILM I Lease  Corporation  and (iii) pay for costs that may be
incurred in defending  AHC's  counter  claim  against ILM Holding,  as discussed
further above. If ILM Holding's  liquidity  problem is not resolved  through the
Company's  completion of its restructuring  plans or otherwise,  ILM Holding may
not be able to make payments on the mortgage loans to the Company in the amounts
required  by the  applicable  loan  agreements.  The Company  generally  will be
obligated  to  distribute  annually  at least 95% of its  taxable  income to its
Shareholders  in order to  continue  to  qualify  as a REIT  under the  Internal
Revenue Code.

Results of Operations
Three Months Ended November 30, 1996

   Net income  increased by $224,000  for the three  months  ended  November 30,
1996,  when  compared to the same period in the prior year.  The increase in net
income was mainly due to a decrease  in general and  administrative  expenses of
$214,000.  General  and  administrative  expenses  decreased  mainly  due  to  a
reduction in professional fees. Professional fees declined primarily as a result
of certain  non-recurring  legal  expenses  incurred  during the prior period in
connection with the restructuring of the Company and the spin off of ILM I Lease
Corporation, as discussed further above. A small decline in depreciation expense
also  contributed to the  improvement in net income for the current  three-month
period.






                                     PART II
                                Other Information

Item 1. Legal Proceedings

   As previously disclosed, the Company's management was named as a defendant in
a class action lawsuit against  PaineWebber  Incorporated  ("PaineWebber") and a
number of its affiliates  relating to PaineWebber's sale of 70 direct investment
offerings,   including  the  offering  of  interests  in  the  various   limited
partnership investments and REIT stocks, including those offered by the Company.
In January  1996,  PaineWebber  signed a memorandum  of  understanding  with the
plaintiffs in the class action  outlining the terms under which the parties have
agreed to  settle  the  case.  Pursuant  to that  memorandum  of  understanding,
PaineWebber  irrevocably  deposited  $125  million into an escrow fund under the
supervision of the United States District Court for the Southern District of New
York to be used to  resolve  the  litigation  in  accordance  with a  definitive
settlement agreement and a plan of allocation. On July 17, 1996, PaineWebber and
the class plaintiffs submitted a definitive  settlement agreement which has been
preliminarily  approved by the court and provides for the complete resolution of
the class  action  litigation,  including  releases  in favor of the Company and
PWPI, and the allocation of the $125 million  settlement fund among investors in
the  various  partnerships  and  REITs  at  issue  in the  case.  As part of the
settlement,  PaineWebber  also  agreed to provide  class  members  with  certain
financial guarantees relating to some of the partnerships and REITs. The details
of the settlement are described in a notice mailed  directly to class members at
the  direction  of the court.  A final  hearing on the  fairness of the proposed
settlement  was held in December  1996, and a ruling by the court as a result of
this final hearing is currently pending.

   Mediation  with  respect  to  the  Abbate,  Bandrowski  and  Barstad  actions
described in the Company's  Annual Report was held in December 1996. As a result
of such mediation, a tentative settlement between PaineWebber and the plaintiffs
was reached  which would provide for complete  resolution of all three  actions.
PaineWebber  anticipates  that  releases  and  dismissals  with  regard to these
actions will be received by February 1997.

   Under certain limited  circumstances,  pursuant to the Advisor Agreement with
the Advisor and other contractual  obligations,  PaineWebber affiliates could be
entitled to indemnification  for expenses and liabilities in connection with the
shareholder litigation matters described above. However,  PaineWebber has agreed
not to seek  indemnification for any amounts it is required to pay in connection
with the settlement of the New York Limited Partnership  Actions. At the present
time, neither PaineWebber nor management of the Company can estimate the impact,
if  any,  of  any of  the  potential  indemnification  claims  on the  Company's
financial statements, taken as a whole.

Item 2. through 5.   NONE

Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibits:      NONE

(b)  Reports on Form 8-K:   NONE











              PAINEWEBBER INDEPENDENT LIVING MORTGAGE FUND, INC.

                                   SIGNATURES


Pursuant  to the  requirements  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: PAINEWEBBER INDEPENDENT LIVING
                               MORTGAGE FUND, INC.





                            By: /s/ Walter V. Arnold
                                --------------------
                                Walter V. Arnold
                                Senior Vice President, Chief
                                Financial Officer and Treasurer


Dated:  January 17, 1997