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 May 31, 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    :  0-25878


                           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 May  31,  1996:  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.




                             ILM I LEASE CORPORATION

                                  BALANCE SHEET
                            May 31, 1996 (Unaudited)
                                (In thousands)

                                    ASSETS

Cash and cash equivalents                              $    2,126
Accounts receivable                                           148
Prepaid expenses and other assets                             168
                                                       ----------
                                                       $    2,442
                                                       ==========


                     LIABILITIES AND SHAREHOLDERS' EQUITY

Accounts payable and accrued expenses                  $    1,101
Accounts payable - affiliates                                  22
Income taxes payable                                           82
Shareholders' equity                                        1,237
                                                       ----------
                                                       $    2,442
                                                       ==========

                              STATEMENTS OF INCOME
          For the three and nine months ended May 31, 1996 (Unaudited)
                      (In thousands, except per share data)

                                      Three Months       Nine Months
                                      ------------       -----------

Revenues:
  Rental and other income               $  4,331          $ 12,871
  Interest income                             17                42
                                        --------          --------
                                           4,348            12,913

Expenses:
  Property operating expenses              1,976             5,929
  Master lease rent expense                1,591             4,614
  Real estate taxes                          207               607
  Property management fees                   239               709
  General and administrative                  35                89
  Advisory fees                               22                64
                                        --------          --------
                                           4,070            12,012
                                        --------          --------

Income before taxes                          278               901

Income tax expense                           112               363
                                        --------          --------

Net income                              $    166          $    538
                                        ========          ========

Net income per share
(7,519,430 shares outstanding)              $0.02            $0.07
                                            =====            =====



                             See accompanying notes.





                             ILM I LEASE CORPORATION

                  STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
               For the nine months ended May 31, 1996 (Unaudited)
                                 (In thousands)


                              Common Stock       Additional
                             $.01 Par Value      Paid-in    Accumulated
                              Shares   Amount    Capital    Earnings      Total
                              ------   ------    -------    --------     ------

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

Issuance of common stock      7,504       75       624            -         699

Net income                        -        -         -          538         538
                              -----     ----     -----      -------     -------
Balance at May 31, 1996       7,519     $ 75     $ 625      $   537     $ 1,237
                              =====     ====     =====      =======     =======




                             STATEMENT OF CASH FLOWS
               For the nine months ended May 31, 1996 (Unaudited)
                Increase (Decrease) in Cash and Cash Equivalents
                                 (In thousands)


Cash flows from operating activities:
   Net income                                            $     538
   Adjustments to reconcile net income to
     net cash provided by operating activities
      Changes in assets and liabilities:
      Accounts receivable                                     (148)
      Prepaid expenses and other assets                       (168)
      Accounts payable and accrued expenses                  1,101
      Accounts payable - affiliates                             22
      Income taxes payable                                      82
                                                         ---------
         Total adjustments                                     889
                                                         ---------
         Net cash provided by operating activities           1,427

Cash flows from financing activities:
   Proceeds from issuance of common stock                      699
                                                         ---------

Net increase in cash and cash equivalents                    2,126

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

Cash and cash equivalents, end of period                 $   2,126
                                                         =========




                           See accompanying notes.





                           ILM I LEASE CORPORATION

                        NOTES TO FINANCIAL STATEMENTS
                                 (Unaudited)

1.    Organization

      ILM I Lease  Corporation ("the Company") was organized as a corporation on
   September  12, 1994 under the laws of the state of Virginia.  Through  August
   31, 1995, the Company had no significant  operations.  The Company was formed
   by PaineWebber  Independent Living Mortgage Fund, Inc. (ILM) to operate eight
   rental housing  projects for independent  senior citizens ("the  Facilities")
   under a master  lease  arrangement.  ILM  initially  made  mortgage  loans to
   Angeles Housing Concepts, Inc. ("AHC") secured by the Facilities between June
   1989 and July 1992.  In March  1993,  AHC  defaulted  under the terms of such
   mortgage loans and in connection  with the settlement of such default,  title
   to the  Facilities  was  transferred,  effective  April 1,  1994,  to certain
   majority-owned,  indirect subsidiaries of ILM, subject to the mortgage loans.
   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
   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 (see Note 2). Because the Company, which will be taxed as a regular C
   corporation,  is not a  subsidiary  of ILM,  it can  receive  service-related
   income without endangering the REIT status of ILM.

      The Company's  sole  business is the  operations  of the  Facilities.  The
   Company has initially  leased the  Facilities  from ILM Holding,  Inc.  ("ILM
   Holding"),  the indirect subsidiary of ILM which currently holds title to the
   Facilities,  pursuant to a master lease which  commenced on September 1, 1995
   (see Note 3).  Pursuant to the settlement  agreement  referred to above,  the
   Company has engaged AHC, the former  owner of the  Facilities,  to manage the
   day-to-day  operations of the Facilities  pursuant to a management  agreement
   (see Note 6).

      Management  believes that all necessary  adjustments to fairly reflect the
   results of the  interim  period are  included in the  accompanying  financial
   statements.  All accounting adjustments reflected in the accompanying interim
   financial statements are of a normal recurring nature.

2. Capital Stock

      Prior to September 1, 1995, the Company was a  wholly-owned  subsidiary of
   ILM. Pursuant to a Reorganization and Distribution Agreement, ILM capitalized
   the Company with  $700,000,  an amount  estimated to provide the Company with
   necessary working capital.  On September 1, 1995, Mavricc Management Systems,
   Inc., as the distribution  agent, caused to be issued on the stock records of
   the Company the distributed  Common Stock of the Company,  in  uncertificated
   form,  to the holders of record of ILM common  stock at the close of business
   on July 14, 1995. One share of the Company's Common Stock was distributed for
   each  outstanding  share  of ILM  Common  Stock.  No  certificates  or  scrip
   representing  fractional  shares of the Company's Common Stock were issued to
   holders of ILM common stock as part of the distribution. In lieu of receiving
   fractional  shares,  each holder of ILM common stock who would otherwise have
   been  entitled to receive a fractional  share of the  Company's  Common Stock
   received a cash  payment  equivalent  to $0.15 per share for such  fractional
   interest.






3. The Master Lease Agreement

      ILM Holding (the  "Lessor") has leased the  Facilities to the Company (the
   "Lessee")  pursuant to a master  lease which  commenced on September 1, 1995.
   Such  master  lease is a "triple  net"  lease  with an  original  fixed  term
   expiring  December 31, 1999.  Under the terms of the master lease, the Lessor
   has the right to terminate the master lease as to any Facility sold as of the
   date of such sale. The master lease is accounted for as an operating lease in
   the Company's financial statements.

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

     Independence Village of East Lansing

      The  Company   operates  a  159-unit  Senior  Housing  Facility  known  as
   Independence  Village  of East  Lansing  located in East  Lansing,  Michigan.
   Construction of the Senior Housing Facility, which averaged 94% occupancy for
   the quarter ended May 31, 1996, was completed in May, 1989.

     Independence Village of Winston-Salem

      The  Company   operates  a  156-unit  Senior  Housing  Facility  known  as
   Independence  Village  of  Winston-Salem  located  in  Winston-Salem,   North
   Carolina.  Construction  of the Senior Housing  Facility,  which averaged 90%
   occupancy  for the quarter  ended May 31,  1996,  was  completed in February,
   1989.

     Independence Village of Raleigh

      The  Company  operates  a  163-unit  Senior  Housing  Facility,  known  as
   Independence  Village  of  Raleigh,   located  in  Raleigh,  North  Carolina.
   Construction of the Senior Housing Facility, which averaged 89% occupancy for
   the quarter ended May 31, 1996, was completed in March, 1991.

     Independence Village of Peoria

     The  Company   operates  a  164-unit  Senior  Housing   Facility  known  as
   Independence Village of Peoria located in Peoria,  Illinois.  Construction of
   the Senior  Housing  Facility,  which  averaged 89% occupancy for the quarter
   ended May 31, 1996, was completed in November, 1990.

     Crown Pointe

      The Company  operates a 133-unit  Senior  Housing  Facility known as Crown
   Pointe Apartments  located in Omaha,  Nebraska.  The Senior Housing Facility,
   which  averaged 98% occupancy for the quarter ended May 31, 1996,  was opened
   in August of 1985.

     Sedgwick Plaza

      The Company  operates a 150-unit Senior Housing Facility known as Sedgwick
   Plaza Apartments  located in Wichita,  Kansas.  The Senior Housing  Facility,
   which  averaged 84% occupancy for the quarter ended May 31, 1996,  was opened
   in May of 1985.

     West Shores

      The Company  operates a 134-unit  Senior  Housing  Facility  known as West
   Shores located in Hot Springs,  Arkansas. The Senior Housing Facility,  which
   averaged 95% occupancy for the quarter ended May 31, 1996, was opened in June
   of 1987.

     Santa Barbara

      The Company  operates a 123-unit  Senior  Housing  Facility known as Villa
   Santa  Barbara,  located in Santa  Barbara,  California,  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 indirect  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. The Senior Housing Facility,  which averaged 69% occupancy
   for the quarter ended May 31, 1996, was opened in June of 1979.

      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.
   Beginning in fiscal 1997,  and for each fiscal year  thereafter,  the Company
   also must pay variable  rent  ("Variable  Rent") to ILM  Properties  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,  the  Company  is
   obligated to pay as additional rent ("Additional  Rent")  governmental  taxes
   and assessments, utility charges, and insurance premiums. Base Rent, Variable
   Rent and Additional Rent are collectively  referred to in the master lease as
   "Rent". The Company believes that the rent it will pay under the master lease
   represents the fair rental value for the Facilities.  With regard to repairs,
   the master  lease  specifically  requires the  Company,  at its  expense,  to
   inspect,  maintain and perform non-structural repairs to the Facilities.  ILM
   Holding,  as the owner of the Facilities and Lessor,  is responsible  for all
   capital improvements and structural repairs to the Facilities.

      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.

4. 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. Income taxes at the
   appropriate  statutory  rates  have  been  provided  for in the  accompanying
   financial statements.

      ILM  recognized a gain of $428,000 on the  distribution  of the  Company's
   Common Stock to the shareholders of ILM to the extent that the estimated fair
   market  value of the  Company's  Common  Stock (of $0.15 per share)  exceeded
   ILM's basis in such Common Stock.  ILM's basis in the Company's  Common Stock
   equaled the $700,000 contributed to the Company upon the original issuance of
   the Company's Common Stock to ILM.

5. The Advisory Agreement and Related Party Transactions

      The Company has entered into an Advisory  Agreement with PaineWebber Lease
   Advisor,  L.P. ("the Advisor"),  a Virginia limited partnership  comprised of
   ILM Lease Advisor,  Inc. as the general  partner and  Properties  Associates,
   L.P. as the  limited  partner.  ILM Lease  Advisor,  Inc.  is a  wholly-owned
   subsidiary of PaineWebber Properties  Incorporated ("PWPI"). The sole general
   partner of Properties Associates,  L.P. is PAM, Inc., which is a wholly-owned
   subsidiary  of  PWPI.  PWPI  is  a  wholly-owned  subsidiary  of  PaineWebber
   Incorporated  ("PWI"),  which is a  subsidiary  of Paine  Webber  Group  Inc.
   ("PaineWebber").  Subject  to the  supervision  of  the  Company's  Board  of
   Directors,  the business of the Company is managed by the Advisor.  Under the
   Advisory Agreement, the Company engages the Advisor and the Advisor agrees to
   use its best efforts to manage the  day-to-day  affairs and operations of the
   Company and to provide administrative services and facilities appropriate for
   such  management.  The  specific  duties of the  Advisor  under the  Advisory
   Agreement  include  recommending  selections of providers of professional and
   specialized  services and handling other managerial functions with respect to
   the Facilities.  The Advisor is also obligated to provide office and clerical
   facilities  adequate for the Company's  operations and to provide,  or obtain
   others to provide,  accounting,  custodial,  funds  collection  and  payment,
   stockholder communications,  legal and other services necessary in connection
   with the Company's  operations.  The Advisory  Agreement  also  obligates the
   Advisor to handle or arrange for the handling of the Company's  financial and
   other records.

      Either party may terminate the Advisory  Agreement at any time on or after
   January  1,  1996 on 90 days'  notice,  and the  Company  may  terminate  the
   Advisory  Agreement for cause at any time. 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 $64,000 for the nine months ended May 31, 1996. 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 nine
   months  ended May 31, 1996 is $35,000,  representing  reimbursements  to this
   affiliate  of the Advisor for  providing  such  services to the  Company.  In
   performing its services under the Advisory Agreement, the Advisor is required
   to pay certain  employment  expenses of its  personnel,  certain  expenses of
   employees and agents of the Advisor and of directors,  officers and employees
   of the Company who are also employees of the Advisor or its  affiliates,  and
   certain of its overhead and miscellaneous administrative expenses relating to
   performance  of its functions  under the Advisory  Agreement.  The Company is
   responsible for reimbursing out-of-pocket expenses of directors, officers and
   employees of the Company  incurred by them  exclusively  in such capacity and
   for all other costs of its operations.

6. The Management Agreement

     The  Company  has  engaged  AHC to  manage  the  Facilities  pursuant  to a
    Management  Agreement.  Under the  Management  Agreement,  AHC  generally is
    required  to perform  all  operational  functions  necessary  to operate the
    Facilities  other  than  certain  administrative  functions.  The  functions
    performed by AHC include periodic  reporting to, and coordinating  generally
    with,  the  Company,   leasing  the  individual  units  in  the  Facilities,
    maintaining bank accounts,  maintaining  books and records,  advertising and
    marketing the Facilities,  hiring and  supervising  on-site  personnel,  and
    performing   maintenance.   The  contract  is  automatically  renewable  for
    successive  one-year periods through  December 31, 1999,  subject to certain
    limitations  described  further below. The terms of the management  contract
    provide that AHC will receive a base  management  fee equal to 5.5% of Gross
    Operating Revenues of the Senior Housing Facilities,  as defined.  Such fees
    totalled  $709,000 for the nine months ended May 31,  1996.  The  management
    agreement  may be  terminated  without  cause upon 30 days'  written  notice
    subsequent to September 15, 1996. The contract may be terminated immediately
    for cause,  which  includes  failure to meet certain  minimum  occupancy and
    rental rate thresholds.  If the agreement is terminated  without cause prior
    to December  31, 1999,  AHC would be due a  termination  fee of  $1,250,000.
    Effective  September 1, 1995, the  obligations to pay AHC under the terms of
    the management  agreement were transferred to the Company.  However, ILM has
    guaranteed the payment of the termination fee described above.









                           ILM I LEASE CORPORATION

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

Liquidity and Capital Resources

      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 had originally made mortgage loans secured by the
Facilities to Angeles Housing Concepts,  Inc. ("AHC") between June 1989 and July
1992. In March 1993,  AHC  defaulted  under the terms of such loans which led to
the  foreclosure of the Facilities in April 1994 under the terms of a settlement
agreement  between ILM and AHC. As of August 31,  1995,  the  Company,  which is
taxable  as a  regular  C  corporation  and  not as a REIT,  was a  wholly-owned
subsidiary  of ILM  which had  contributed  $700,000  in  return  for all of the
Company's  capital stock. On September 1, 1995,  after ILM received the required
regulatory  approval,  it distributed all of the  outstanding  shares of capital
stock of the Company to the holders of record of ILM's common  stock.  One share
of common  stock of the Company  was issued for each full share of ILM's  common
stock held. No fractional shares were issued. Holders of ILM's common stock were
not required to pay any cash or other  consideration or to exchange their common
stock of ILM for the common stock of the Company.  Prior to the  distribution of
the Company's stock, ILM's shareholders  received an information statement fully
describing the Company and the distribution of its capital stock.

      The  master  lease  agreement  is  initially  between  ILM's  consolidated
affiliate,  ILM Holding,  Inc.,  ("ILM  Holding") as owner of the properties and
Lessor,  and the Company,  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, the Company will
be 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,
the Company 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,  the  Company is
responsible for paying all governmental taxes and assessments,  utility charges,
and insurance  premiums,  as well as the costs of all required  maintenance  and
non-structural  repairs  to the  Facilities.  The  Lessor,  as the  owner of the
Facilities,  is responsible for all capital  improvements and structural repairs
to the Facilities.

      The eight  properties  which the Company has leased averaged 92% occupancy
for the quarter ended May 31, 1996. The Facilities generated sufficient net cash
flow to cover the master  lease  rental  obligation  to ILM  Holding  during the
initial nine-month period of the Company's operations.  Furthermore,  annualized
current operating income levels are sufficient to cover the calendar 1996 master
lease payments,  which are $120,000 per quarter higher than the rate paid during
calendar 1995.  Further  improvement in operating income levels is expected upon
the  successful  lease-up  of the  Villa  Santa  Barbara  property.  A  property
renovation and assisted-living  conversion program has been in progress at Villa
Santa Barbara for the past 21 months.  Phase one of the renovations at the Santa
Barbara Facility, which was completed during fiscal 1995, included renovation of
the lobby, dining room, library,  activities room,  television and game room and
the laundry rooms. Phase two of the renovation program,  which was substantially
completed  during  the first  quarter of fiscal  1996,  involved  interior  unit
improvements,  hallway  upgrades and the conversion of existing  studio units to
assisted living units. Leasing gains at Santa Barbara have been slowed by delays
in completing the capital  improvements and in obtaining the required regulatory
licensing to begin  leasing the new assisted  living  units.  During the current
quarter,  the Company  received the required  local  regulatory  approval of its
assisted living operating  license.  Leasing of the 38 new assisted living units
is now underway.  The overall  occupancy level at the Santa Barbara Facility had
increased to 79% as of May 31, 1996.

      Management of the Facilities has been provided by AHC from, and in certain
cases prior to, the date that the original  mortgage  loans were made by ILM. In
connection with the settlement  agreement referred to above, AHC was retained in
a property management capacity under a contract with an original expiration date
of December 31, 1994.  The contract is  automatically  renewable for  successive
one-year periods through December 31, 1999, subject to certain limitations.  The
terms of the management contract provide that AHC will receive a base management
fee equal to 5.5% of Gross Operating Revenues of the Senior Housing  Facilities,
as defined.  The  management  agreement may be terminated  without cause upon 30
days'  written  notice  subsequent  to September  15, 1996.  The contract may be
terminated immediately for cause, which includes failure to meet certain minimum
occupancy and rental rate  thresholds.  If the  agreement is terminated  without
cause  prior  to  December  31,  1999,  AHC  would be due a  termination  fee of
$1,250,000.  Effective  September 1, 1995, the  obligations to pay AHC under the
terms of the management agreement were transferred to the Company.  However, ILM
has guaranteed the payment of the termination fee described above.

      At May 31, 1996, the Company had cash and cash  equivalents of $2,126,000.
Such amounts will be used for the Company's  working capital  requirements.  The
Company has no current plans to pay regular dividends to its  shareholders.  The
Company's  dividend  policy will be  re-evaluated  periodically  by the Board of
Directors in light of historical  operating  results and expected future capital
needs. 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 May 31, 1996

      The Company's  operations began on September 1, 1995 with the commencement
of the master lease agreement.  As a result, this is the Company's first year of
operations, and, therefore, a comparison to the same period in the prior year is
not  applicable.  The Company had net income of  $166,000  for the three  months
ended May 31, 1996. The Company's  primary  revenue source is rental income from
the  individual  tenant leases at the Senior Housing  Facilities.  Rental income
amounted to  $4,331,000  for the three months ended May 31, 1996.  Rental income
and interest  income on cash and cash  equivalents  exceeded the Company's total
operating expenses of $4,070,000 for the current  three-month  period.  Expenses
included property operating expenses of $1,976,000, master lease rent expense of
$1,591,000,  real  estate  taxes of $207,000  and  property  management  fees of
$239,000.  In addition,  the Company  incurred income tax expense of $112,000 on
pre-tax income of $278,000. Such expense includes federal and state taxes at the
applicable statutory rates.

Nine Months Ended May 31, 1996

      The Company's  operations began on September 1, 1995 with the commencement
of the master lease agreement.  As a result, this is the Company's first year of
operations, and, therefore, a comparison to the same period in the prior year is
not applicable. The Company had net income of $538,000 for the nine months ended
May 31, 1996.  The Company's  primary  revenue  source is rental income from the
individual  tenant  leases  at the  Senior  Housing  Facilities.  Rental  income
amounted to  $12,871,000  for the nine months ended May 31, 1996.  Rental income
and interest  income on cash and cash  equivalents  exceeded the Company's total
operating expenses of $12,012,000 for the current  nine-month  period.  Expenses
included property operating expenses of $5,929,000, master lease rent expense of
$4,614,000,  real  estate  taxes of $607,000  and  property  management  fees of
$709,000.  In addition,  the Company  incurred income tax expense of $363,000 on
pre-tax income of $901,000. Such expense includes federal and state taxes at the
applicable statutory rates.










                           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:  July 12, 1996