---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549-1004



---



FORM 10-Q



---



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
|- | ------------------------------------------------------------------

EXCHANGE ACT OF 1934



For the period ended March 31,
2005



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
|- | -------------------------------------------------------------------

EXCHANGE ACT OF 1934



For the transition period from
 to



Commission File Number 0-12538



First Capital Institutional Real Estate, Ltd.1

(Exact name of registrant as specified in its charter)



|                                                                                   |  |                                     
|---------------------------------------------------------------------------------- |  | ------------------------------------
|Florida                                                                            |  | 59-2197264                          
|(State or other jurisdiction of incorporation or organization)                     |  | (I.R.S. Employer Identification No.)
|                                                                                   | 
|Two North Riverside Plaza, Suite 700, Chicago, Illinois                            |  | 60606-2607                          
|(Address of principal executive offices)                                           |  | (Zip Code)                          
|                                                                                  
|(312) 207-0020                                                                    
|(Registrants telephone number, including area code)                              
|                                                                                  
|Not applicable                                                                    
|(Former name, former address and former fiscal year, if changed since last report)



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



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).         Yes   ̈        No  x



Documents incorporated by reference:



The First Amended and Restated Certificate and Agreement of Limited Partnership
filed as Exhibit A to the definitive Prospectus dated October 25, 1982, included in the Registrants Registration Statement on Form S-11 (Registration No. 2-79092), is incorporated herein by reference in Part I of this report.



---



---

PART I. FINANCIAL INFORMATION



ITEM 1. FINANCIAL STATEMENTS



FIRST CAPITAL INSTITUTIONAL REAL ESTATE, LTD.1



BALANCE SHEETS

(All dollars rounded to nearest 00s)



|                                                            |  |                          |           |                  |   |          
|----------------------------------------------------------- |  | ------------------------ | --------- | ---------------- | - | ---------
|                                                            |  | March 31,2005(Unaudited) |           | December 31,2004
|                                                           
|                                                            |  |                         
|ASSETS                                                      |  |                          |           |                  |   |          
|Cash and cash equivalents                                   |  | $                        | 2,647,000 |                  | $ | 2,483,900
|Due from Affiliates                                         |  |                          |          |                  |   | 146,700  
|Other assets                                                |  |                          | 5,500     |                  |   | 6,000    
|                                                           
|                                                            |  | $                        | 2,652,500 |                  | $ | 2,636,600
|                                                           
|                                                            | 
|LIABILITIES AND PARTNERS CAPITAL                           |  |                          |          
|Liabilities:                                                |  |                          |           |                  |   |          
|Accounts payable and accrued expenses                       |  | $                        | 82,600    |                  | $ | 53,000   
|Other liabilities                                           |  |                          | 2,200     |                  |   | 2,200    
|                                                           
|                                                            |  |                          | 84,800    |                  |   | 55,200   
|                                                           
|Commitments and contingencies for environmental remediation |  |                          |          |                  |   |         
|Partners capital:                                          |  |                          |           |                  |   |          
|General Partners                                            |  |                          |          |                  |   |         
|Limited Partners (60,000 Units issued and outstanding)      |  |                          | 2,567,700 |                  |   | 2,581,400
|                                                           
|                                                            |  |                          | 2,567,700 |                  |   | 2,581,400
|                                                           
|                                                            |  | $                        | 2,652,500 |                  | $ | 2,636,600
|                                                           











STATEMENT OF PARTNERS CAPITAL

For the quarter ended March 31, 2005 (Unaudited)

(All dollars rounded to nearest 00s)



|                                                |  |                 |   |                 |   |           |       |  |   |           |  
|----------------------------------------------- |  | --------------- | - | --------------- | - | --------- | ----- |  | - | --------- | -
|                                                |  | GeneralPartners |   | LimitedPartners |   |           | Total | 
|                                                |  |                 |   |                 |  
|Partners capital, January 1, 2005              |  | $               |  |                 | $ | 2,581,400 |       |  | $ | 2,581,400 |  
|Net (loss) for the quarter ended March 31, 2005 |  |                 |  |                 |   | (13,700   | )     |  |   | (13,700   | )
|                                                |  |                 |   |                 |  
|Partners capital, March 31, 2005               |  | $               |  |                 | $ | 2,567,700 |       |  | $ | 2,567,700 |  
|                                                |  |                 |   |                 |  



2

The
accompanying notes are an integral part of the financial statements



---

FIRST CAPITAL INSTITUTIONAL REAL ESTATE, LTD.1



STATEMENTS OF INCOME AND EXPENSES

For the quarters ended
March 31, 2005 and 2004

(Unaudited)

(All dollars rounded to nearest 00s

except per Unit amounts)



|                                                                            |  |      |         |   |      |   |         |  
|--------------------------------------------------------------------------- |  | ---- | ------- | - | ---- | - | ------- | -
|                                                                            |  | 2005 |         |   | 2004 |  
|                                                                            | 
|Income:                                                                     |  |      |         |   |      |   |         |  
|Interest                                                                    |  | $    | 15,900  |   |      | $ | 9,400   |  
|Other                                                                       |  |      |        |   |      |   | 1,000   |  
|                                                                            | 
|                                                                            |  |      | 15,900  |   |      |   | 10,400  |  
|                                                                            | 
|Expenses:                                                                   |  |      |         |   |      |   |         |  
|General and administrative:                                                 |  |      |         |   |      |   |         |  
|Affiliates                                                                  |  |      | 2,400   |   |      |   | 2,400   |  
|Nonaffiliates                                                               |  |      | 27,200  |   |      |   | 25,200  |  
|                                                                            | 
|                                                                            |  |      | 29,600  |   |      |   | 27,600  |  
|                                                                            | 
|Net (loss)                                                                  |  | $    | (13,700 | ) |      | $ | (17,200 | )
|                                                                            | 
|Net (loss) allocated to General Partners                                    |  | $    |        |   |      | $ | (200    | )
|                                                                            | 
|Net (loss) allocated to LimitedPartners                                     |  | $    | (13,700 | ) |      | $ | (17,000 | )
|                                                                            | 
|Net (loss) allocated to Limited Partners per Unit (60,000 Unitsoutstanding) |  | $    | (0.23   | ) |      | $ | (0.28   | )
|                                                                            | 





STATEMENTS OF CASH FLOWS

For the quarters ended March 31, 2005 and 2004

(Unaudited)

(All dollars rounded to nearest 00s)



|                                                                                            |  |      |           |   |      |   |           |  
|------------------------------------------------------------------------------------------- |  | ---- | --------- | - | ---- | - | --------- | -
|                                                                                            |  | 2005 |           |   | 2004 |  
|                                                                                            | 
|Cash flows from operating activities:                                                       |  |      |           |   |      |   |           |  
|Net (loss)                                                                                  |  | $    | (13,700   | ) |      | $ | (17,200   | )
|Adjustments to reconcile net (loss) to net cash provided by (used in) operating activities: |  |      |           |   |      |   |           |  
|Changes in assets and liabilities:                                                          |  |      |           |   |      |   |           |  
|Decrease in due from Affiliates                                                             |  |      | 146,700   |   |      |   |          |  
|Decrease in other assets                                                                    |  |      | 500       |   |      |   | 200       |  
|Increase in accounts payable and accrued expenses                                           |  |      | 29,600    |   |      |   | 11,900    |  
|Increase in due to Affiliates                                                               |  |      |          |   |      |   | 2,400     |  
|                                                                                            | 
|Cash provided by (used in) operating activities                                             |  |      | 163,100   |   |      |   | (2,700    | )
|Cash and cash equivalents at the beginning of the period                                    |  |      | 2,483,900 |   |      |   | 4,023,300 |  
|                                                                                            | 
|Cash and cash equivalents at the end of the period                                          |  | $    | 2,647,000 |   |      | $ | 4,020,600 |  
|                                                                                            | 



3

The accompanying notes are
an integral part of the financial statements



---

FIRST CAPITAL INSTITUTIONAL REAL ESTATE, LTD.1

NOTES TO FINANCIAL STATEMENTS

(Unaudited)



1. Summary of significant accounting policies:



Definition of special terms:

Capitalized terms used in this report have the same meaning
as those terms in the Partnerships Registration Statement filed with the Securities and Exchange Commission on Form S-11. Definitions of these terms are contained in Article III of the First Amended and Restated Certificate and Agreement
of Limited Partnership, which is included in the Registration Statement and incorporated herein by reference.



Accounting policies:

The accompanying unaudited financial statements have been prepared in accordance with accounting principles
generally accepted in the United States for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting
principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating
results for the quarter ended March 31, 2005 are not necessarily indicative of the results that may be expected for the year ending December 31, 2005. Reference is made to the Partnerships Annual Report for the year ended December 31, 2004,
for a description of other accounting policies and additional details of the Partnerships financial condition, results of operations, changes in Partners capital and changes in cash balances for the year then ended. The details provided
in the notes thereto have not changed except as a result of normal transactions in the interim or as otherwise disclosed herein.



The Partnership has disposed of its real estate properties and upon resolution of the environmental matter disclosed in Note 3, the Partnership will make a liquidating
distribution and dissolve.



The Partnership utilizes the accrual method of accounting.
Under this method, revenues are recorded when earned and expenses are recorded when incurred.



Preparation of the Partnerships financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.



Cash equivalents are considered all highly liquid investments with a maturity of three months or less
when purchased.



The Partnership has one reportable segment as the Partnership is in the
disposition phase of its life cycle, wherein it is seeking to resolve post-closing matters related to the properties sold by the Partnership.



2. Related party transactions:



In accordance with the Partnership Agreement, subsequent to March 31, 1983, the Termination of the Offering, the GeneralPartners are entitled to 10% of Cash Flow (as defined by the
Partnership Agreement) as their Subordinated Partnership Management Fee, provided that Limited Partners first receive specified non-cumulative annual rates of return on their Capital Investment.



In accordance with the Partnership Agreement, Net Profits (exclusive of depreciation and Net Profits
from the sale, disposition, or provision for value impairment of Partnership properties) are allocated: first, to the General Partners, in an amount equal to the greater of the General Partners Subordinated Partnership Management Fee or 1% of
such Net Profits; second, the balance, if any, to the Limited Partners. Net Profits from the sale or disposition of a Partnership property are allocated: first, to the General Partners, in an amount equal to the aggregate amount of depreciation
previously allocated to them; second, to the General Partners and the Limited Partners with negative balances in their capital accounts pro rata in proportion to such respective negative balances, to the extent of the total of such negative
balances; third, to the General Partners, in an amount necessary to make the aggregate amount of their capital accounts equal to the greater of the Sale Proceeds to be distributed to the General Partners with respect to the sale or disposition of
such property or 1% of such Net Profits; and fourth, the balance, if any, to the Limited Partners. Net Losses (exclusive of depreciation and Net Losses from the sale, disposition, or provision for value impairment of Partnership properties) are
allocated 1% to the General Partners and 99% to the Limited Partners. All depreciation is allocated 10% to the General Partners and 90% to the Limited Partners. Net Losses from the sale, disposition, or provision for value impairment of Partnership
properties are allocated: first, to the extent that the balance in the General Partners capital accounts exceeds their Capital Investment or the balance in the capital accounts of the Limited Partners exceeds the amount of their Capital
Investment (collectively, the Excess Balances), to the General Partners and the Limited Partners pro rata in proportion to such Excess Balances until such Excess Balances are reduced to zero; second, to the General Partners and the
Limited Partners and among them (in the ratio which their respective capital account balances bear to the aggregate of all capital account balances) until the balance in their capital accounts shall be reduced to zero; third, the balance, if any,
99% to the Limited Partners and 1% to the General Partners. In all events there shall be allocated to the General Partners not less than 1% of Net Profits and Net Losses from the sale, disposition, or provision for value impairment of a Partnership
property. The General Partners were not entitled to cash distributions for the quarters ended March 31, 2005 and 2004. For the quarters ended March 31, 2005 and 2004, the General Partners were allocated Net (Losses) of $(0) and $(200), respectively.



Fees and reimbursements paid and payable by the Partnership to Affiliates as of March
31, 2005 were as follows:



|                                    |  |      |       |         |   |  
|----------------------------------- |  | ---- | ----- | ------- | - | -
|                                    |  | Paid |       | Payable
|                                   
|Reimbursement of expenses, at cost: |  |      |       |         |   |  
|Accounting                         |  | $    | 2,400 |         | $ | 0
|                                   



4



---

3. Environmental matter



In 1996, the Managing General Partner became aware of the existence of hazardous substances in the soil and groundwater under Lakewood Square Shopping Center
(Lakewood). In connection with the 1997 sale of Lakewood, the purchaser assumed the obligation to remedy the hazardous substances in the manner required by law, which includes, but is not limited to, payment of all costs in connection
with the remediation work. In addition, the purchaser provided the Partnership with certain indemnification protection in relation to clean-up costs and related expenses arising from the presence of these hazardous substances. The purchaser
completed the initial stage of the Remediation Action Plan which was approved by the Los Angeles Regional Water Quality Control Board. Based on the most recent information made available, the Los Angeles Regional Water Quality Control Board has
agreed to a suspension of active remediation for the time being but is requiring a successor owner of the property to continue to monitor the groundwater. It is not known whether furtherremediation will be
required. The Managing General Partner continues to monitor the documentation delivered by the successor owner regarding the hazardous substances at Lakewood.



4. Reallocation of Partners Capital:



The Managing General Partner believes that, under the terms of the Partnership Agreement, the General Partners will not be entitled to any distributions. During the quarter ended
December 31, 2004, the Managing General Partner concluded that all remaining cash will be distributed to the Limited Partners and as a result there was a reallocation of equity from the General Partners to the Limited Partners.



Since the final distribution will be contingent upon estimated liquidation and dissolution costs that
have not yet been recognized in the financial statements, the amount and timing of the final distribution to the Limited Partners has not yet been determined and may not equal the $2,567,700 reflected on the Balance Sheet as Limited Partners
Capital.



5



---

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS



Reference is
made to the Partnerships Annual Report for the year ended December 31, 2004 for a discussion of the Partnerships business.



Certain statements in the Report on Form 10-Q may constitute forward-looking statements as defined in Section 27A of the Securities Act of 1933 (the Securities
Act), Section 21E of the Securities Exchange Act of 1934 (the Exchange Act), the Private Securities Litigation Reform Act of 1995 (the PSLRA) or in releases made by the SEC, all as may be amended from time to time. Such
forward looking statements involve known and unknown risks, uncertainties and other important factors that could cause the actual results, performance or achievements of the Partnership, or industry results, to differ materially from any future
results, performance or achievements expressed or implied by such forward-looking statements. Statements that are not historical fact are forward-looking statements. Forward looking statements can be identified by, among other things, the use of
forward-looking language, such as the words plan, believe, expect, anticipate, intend, estimate, project, may, will, would,
could, should, seeks, or scheduled to, or other similar words, or the negative of these terms or other variations of these terms or comparable language, or by discussion of strategy or intentions.
These cautionary statements are being made pursuant to the Securities Act, the Exchange Act and the PSLRA with the intention of obtaining the benefits of the safe harbor provisions of such laws. The Partnership cautions investors that
any forward-looking statements made by the Partnership are not guarantees or indicative of future performance. Important assumptions and other important factors could cause actual results to differ materially from those forward-looking statements
with respect to the Partnership. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.



Although the Partnership believes that its plans, intentions and expectations reflected in or suggested by such forward-looking statements are
reasonable, actual results could differ materially from a projection or assumption in any of its forward-looking statements. The Partnerships future financial condition and results of operations, as well as any forward-looking statements, are
made only as of the date hereof and the partnership does not have or undertake any obligation to update or revise any forward-looking statements whether as a result of new information, subsequent events or otherwise, unless otherwise required by
law.



The Partnership has substantially completed the disposition phase of its life
cycle. The Partnership has sold its remaining property investments and is working toward resolution of post-closing property sale matters.



Operations

Net (loss) decreased from $(17,200) for the quarter ended March 31, 2004 to
$(13,700) for the quarter ended March 31, 2005. The change was primarily due to an increase in the interest earned on the Partnerships short-term investments, the result of an increase in the interest rates earned on those investments.



Liquidity and Capital Resources

The increase in the Partnerships cash position of $163,100 for the quarter ended March 31, 2005 was the result of net cash provided by operating activities. Liquid assets
(including cash and cash equivalents) of the Partnership as of March 31, 2005 were comprised of amounts reserved for the Lakewood Square Shopping Center (Lakewood) (sold in 1997) environmental matter (as hereafter discussed) and
Partnership liquidation expenses.



Net cash (used in) provided by operating activities
changed from $(2,700) for the quarter ended March 31, 2004 to $163,100 for the quarter ended March 31, 2005. As part of the December 2004 distribution to the Partners, the General Partners received $146,700. The Managing General Partner determined
that the General Partners were not entitled to this distribution and accordingly a receivable from the General Partners was established at December 31, 2004. The distribution amount was repaid to the partnership in March, 2005 and included interest
at the LIBOR rate plus 2%, the same rate of interest earned by the General Partners. The repayment of this receivable was the primary reason for the change in net cash provided by operating activities.



The Partnership has no financial instruments for which there are significant market risks.



As described in Note 3 of the Notes to Financial Statements, the Partnership is awaiting resolution
of an environmental matter at Lakewood. The purchaser of Lakewood has completed the initial stage of the Remediation Action Plan which was approved by the Los Angeles Regional Water Quality Control Board. Based on the most recent information made
available, the Los Angeles Regional Water Quality Control Board has allowed the current owner to suspend active remediation for the time being but is requiring the owner to continue to monitor the groundwater. It is not known whether further
remediation will be required. The Managing General Partner is continuing to monitor the documentation delivered by the successor owner regarding the hazardous substances at Lakewood. Until the environmental matter at Lakewood is resolved to the
satisfaction of the Managing General Partner, the Partnership will continue to maintain a reserve.



Under the terms of the Partnership Agreement, the General Partners will not be entitled to any future distributions. Therefore, during the quarter ended December 31, 2004, the Managing General Partner concluded that all
remaining cash will be distributed to the Limited Partners and as a result, there was a reallocation of equity from the General Partners to the Limited Partners. Since the final distribution will be contingent upon estimated liquidation and
dissolution costs that have not yet been recognized in the financial statements, the amount and timing of the final distribution to the Limited Partners has not yet been determined and may not equal the $2,567,700 reflected on the Balance Sheet as
Limited Partners Capital.



6



---

ITEM 4. CONTROLS AND PROCEDURES





Evaluation of Disclosure Controls and Procedures



The principal executive officer of the General Partner, Donald J. Liebentritt, and the principal
financial officer of the General Partner, Philip Tinkler, have evaluated the effectiveness of the Partnerships disclosure controls and procedures, as required by Rule 13a-15(e) and 15d  15(e) under the Securities Exchange Act of 1934
(the Exchange Act). Based upon the results of that evaluation, these executive officers have concluded that as of the end of the period covered by this annual report, the Partnerships disclosure controls and procedures were
effective in all material respects to ensure that the information required to be disclosed by the Partnership in reports it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in
the SECs rules and forms.



The General Partner of the Partnership is responsible
for establishing and maintaining a system of internal control over financial reporting for the Partnership (as defined in Rules 13A-15(f) and 15d-15(f) under the Exchange Act) designed to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States. The principal executive officer and principal financial officer of the General
Partner have determined that during the most recent fiscal quarter, there have been no changes in internal control over financial reporting that occurred that have materially affected or are reasonably likely to materially affect internal control
over financial reporting.



The executive officers of the General Partner do not expect
that the Partnerships disclosure controls and procedures or internal controls and procedures will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute,
assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the
inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Partnership have been detected. These inherent limitations include the realities
that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by
management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals
under all potential future conditions; over time, control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective
control system, misstatements due to error or fraud may occur and not be detected.



7



---

PART II. OTHER INFORMATION



ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K



|(a) | Exhibits:
|--- | ---------



31.1: Certification of Principal Executive Officer required by Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).



31.2: Certification of Principal Financial Officer required by Rule
13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).



32: Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 (filed herewith).



|(b) | Reports on Form 8-K:
|--- | --------------------



There were no reports filed on Form 8-K for the quarter ended March 31, 2005.



8



---

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.



|                    |  |  |  |                                                 |  |                                                         
|------------------- |  |  |  | ----------------------------------------------- |  | --------------------------------------------------------
|                    |  |  |  | FIRST CAPITAL INSTITUTIONAL REAL ESTATE, LTD.1
|                    |  |  | 
|                    |  |  |  | By:                                             |  | FIRST CAPITAL FINANCIAL, L.L.C. MANAGING GENERAL
PARTNER
|                    |  |  | 
|Date:  May 13, 2005 |  |  |  | By:                                             |  | /s/    DONALD J. LIEBENTRITT                            
|                    |  |  |  |                                                 |  | DONALD J. LIEBENTRITT                                   
|                    |  |  |  |                                                 |  | President and Chief Executive Officer                   
|                    |  |  | 
|Date:  May 13, 2005 |  |  |  | By:                                             |  | /s/    PHILIP TINKLER                                   
|                    |  |  |  |                                                 |  | PHILIP TINKLER                                          
|                    |  |  |  |                                                 |  | Vice PresidentFinance and Treasurer                    



9