----

----

| For the quarterly period ended | March 31, 2011 |   |
|--------------------------------|----------------|--------|

| For the transition period from |   | to |   |
|--------------------------------|--------|----|--------|

| Commission_File_Number_ | 000-51916 |   |
|-------------------------|-----------|--------|

| ICON Leasing Fund Eleven, LLC                          |
|--------------------------------------------------------|
| (Exact name of registrant as specified in its charter) |

| Delaware                                                       |  20-1979428                     |
|----------------------------------------------------------------|--------------------------------------|
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |

| 100 Fifth Avenue, 4th Floor, New York, New York | 10011      |
|-------------------------------------------------|------------|
| (Address of principal executive offices)        | (Zip code) |

| (212) 418-4700                                       |
|------------------------------------------------------|
| (Registrant's telephone number, including area code) |

----

| ICON Leasing Fund Eleven, LLCTable of Contents                                    |
|--------------------------------------------------------------------------------------------------|
|                                                                                             |   |   |
|                                                                                             |   |   |
| PART I - FINANCIAL INFORMATION                                                                   | Page |
|                                                                                             |   |   |
| Item 1. Consolidated Financial Statements                                                   | 1 |
|                                                                                             |   |   |
| Consolidated Balance Sheets                                                                      | 1 |
|                                                                                             |   |   |
| Consolidated Statements of Operations                                                            | 2 |
|                                                                                             |   |   |
| Consolidated Statement of Changes in Equity                                                      | 3 |
|                                                                                             |   |   |
| Consolidated Statements of Cash Flows                                                            | 4 |
|                                                                                             |   |   |
| Notes to Consolidated Financial Statements                                                       | 6 |
|                                                                                             |   |   |
| Item 2. Manager’s Discussion and Analysis of Financial Condition and Results of Operations | 14 |
|                                                                                             |   |   |
| Item 3. Quantitative and Qualitative Disclosures About Market Risk                               | 21 |
|                                                                                             |   |   |
| Item 4. Controls and Procedures                                                                  | 21 |
|                                                                                             |   |   |
| PART II – OTHER INFORMATION                                                                |   |
|                                                                                             |   |   |
| Item 1. Legal Proceedings                                                                        |   | 22 |
|                                                                                             |   |   |
| Item 1A. Risk Factors                                                                            |   | 22 |
|                                                                                             |   |   |
| Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                              | 22 |
|                                                                                             |   |   |
| Item 3. Defaults Upon Senior Securities                                                          | 22 |
|                                                                                             |   |   |
| Item 4. (Removed and Reserved)                                                                   | 22 |
|                                                                                             |   |   |
| Item 5. Other Information                                                                        |   | 22 |
|                                                                                             |   |   |
| Item 6. Exhibits                                                                                 |   | 23 |
|                                                                                             |   |   |
| Signatures                                                                                       |   | 24 |

----

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1.  Consolidated Financial Statements

| ICON Leasing Fund Eleven, LLC                                                       |   |
|-------------------------------------------------------------------------------------|--------|
| (A Delaware Limited Liability Company)                                              |   |
| Consolidated Balance Sheets                                                         |   |
|                                                                                |   |
| Assets                                                                              |   |
|                                                                                |   | March 31, |   |   |   |   |
|                                                                                |   | 2011 |   |   | December 31, |   |
|                                                                                |   | (unaudited) |   |   | 2010 |   |
|  Current assets:                                                               |   |   |   |   |   |   |
|  Cash and cash equivalents                                                     |   | $ | 9,424,886 |   |   | $ | 4,621,512 |   |
|  Current portion of notes receivable                                           |   |   | 5,143,095 |   |   |   | 1,520,408 |   |
|  Current portion of net investment in finance leases                           |   |   | 4,639,171 |   |   |   | 4,795,901 |   |
|  Assets held for sale, net                                                     |   |   | 692,646 |   |   |   | 16,004,231 |   |
|  Other current assets                                                          |   |   | 269,228 |   |   |   | 1,740,901 |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Total current assets                                                          |   |   | 20,169,026 |   |   |   | 28,682,953 |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Non-current assets:                                                           |   |   |   |   |   |   |   |   |
|  Notes receivable, less current portion                                        |   |   | 13,964,048 |   |   |   | 6,691,681 |   |
|  Mortgage notes receivable                                                     |   |   | 12,722,006 |   |   |   | 12,722,006 |   |
|  Net investment in finance leases, less current portion                        |   |   | 12,980,173 |   |   |   | 14,705,170 |   |
|  Leased equipment at cost (less accumulated depreciation of                    |   |   |   |   |   |   |   |   |
|      $32,011,991 and  $29,762,549, respectively) |   |   | 77,337,970 |   |   |   | 79,587,412 |   |
|  Investments in joint ventures                                                 |   |   | 1,758,568 |   |   |   | 5,749,598 |   |
|  Deferred income taxes, net                                                    |   |   | 1,065,895 |   |   |   | 1,026,931 |   |
|  Other non-current assets, net                                                 |   |   | 3,113,088 |   |   |   | 9,048,190 |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Total non-current assets                                                      |   |   | 122,941,748 |   |   |   | 129,530,988 |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Total Assets                                                                  |   | $ | 143,110,774 |   |   | $ | 158,213,941 |   |
|                                                                                |   |   |   |   |   |   |   |   |
| Liabilities and Equity                                                              |   |
|                                                                                |   |
|  Current liabilities:                                                          |   |   |   |   |   |   |   |   |
|  Current portion of non-recourse long-term debt                                |   | $ | 10,922,607 |   |   | $ | 14,371,257 |   |
|  Revolving line of credit, recourse                                            |   |   | - |   |   |   | 1,450,000 |   |
|  Derivative instruments                                                        |   |   | 1,285,417 |   |   |   | 1,694,776 |   |
|  Due to Manager and affiliates                                                 |   |   | 199,458 |   |   |   | 286,590 |   |
|  Deferred revenue, accrued expenses and other liabilities                      |   |   | 1,476,658 |   |   |   | 2,038,100 |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Total current liabilities                                                     |   |   | 13,884,140 |   |   |   | 19,840,723 |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Non-current liabilities:                                                      |   |   |   |   |   |   |   |   |
|  Non-recourse long-term debt, less current portion                             |   |   | 18,973,954 |   |   |   | 38,163,700 |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Total Liabilities                                                             |   |   | 32,858,094 |   |   |   | 58,004,423 |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Commitments and contingencies (Note 13)                                       |   |   |   |   |   |   |   |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Equity:                                                                       |   |   |   |   |   |   |   |   |
|  Members' Equity:                                                              |   |   |   |   |   |   |   |   |
|  Additional members                                                            |   |   | 109,785,720 |   |   |   | 99,715,745 |   |
|  Manager                                                                       |   |   | (2,119,017 | ) |   |   | (2,220,734 | ) |
|  Accumulated other comprehensive loss                                          |   |   | (1,112,050 | ) |   |   | (1,739,624 | ) |
|                                                                                |   |   |   |   |   |   |   |   |
|  Total Members' Equity                                                         |   |   | 106,554,653 |   |   |   | 95,755,387 |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Noncontrolling Interests                                                      |   |   | 3,698,027 |   |   |   | 4,454,131 |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Total Equity                                                                  |   |   | 110,252,680 |   |   |   | 100,209,518 |   |
|                                                                                |   |   |   |   |   |   |   |   |
|  Total Liabilities and Equity                                                  |   | $ | 143,110,774 |   |   | $ | 158,213,941 |   |

----

Table of Contents

| ICON Leasing Fund Eleven, LLC                                     |   |
|-------------------------------------------------------------------|--------|
| (A Delaware Limited Liability Company)                            |   |
| Consolidated Statements of Operations                             |   |
| (unaudited)                                                       |   |
|                                                              |   |
|                                                              |   |
|                                                              |   | Three Months Ended March 31, |   |
|                                                              |   | 2011 |   |   | 2010 |   |
|  Revenue:                                                    |   |   |   |   |   |   |
|  Finance income                                              |   | $ | 1,822,587 |   |   | $ | 1,765,255 |   |
|  Rental income                                               |   |   | 4,979,284 |   |   |   | 9,443,436 |   |
|  Time charter revenue                                        |   |   | - |   |   |   | 2,910,477 |   |
|  Income from investments in joint ventures                   |   |   | 1,832 |   |   |   | 318,585 |   |
|  Net gain on sales of leased equipment                       |   |   | 11,411,941 |   |   |   | - |   |
|                                                              |   |   |   |   |   |   |   |   |
|  Total revenue                                               |   |   | 18,215,644 |   |   |   | 14,437,753 |   |
|                                                              |   |   |   |   |   |   |   |   |
|  Expenses:                                                   |   |   |   |   |   |   |   |   |
|  Management fees - Manager                                   |   |   | - |   |   |   | 354,362 |   |
|  Administrative expense reimbursements - Manager             |   |   | 258,009 |   |   |   | 337,824 |   |
|  General and administrative                                  |   |   | 768,696 |   |   |   | 636,843 |   |
|  Vessel operating expense                                    |   |   | - |   |   |   | 3,037,100 |   |
|  Depreciation and amortization                               |   |   | 2,306,197 |   |   |   | 10,472,445 |   |
|  Interest                                                    |   |   | 694,176 |   |   |   | 2,112,587 |   |
|  Gain on financial instruments                               |   |   | (154,401 | ) |   |   | (574,071 | ) |
|                                                              |   |   |   |   |   |   |   |   |
|  Total expenses                                              |   |   | 3,872,677 |   |   |   | 16,377,090 |   |
|                                                              |   |   |   |   |   |   |   |   |
|  Income (loss) before income taxes                           |   |   | 14,342,967 |   |   |   | (1,939,337 | ) |
|                                                              |   |   |   |   |   |   |   |   |
|  Benifit (provision) for income taxes                        |   |   | 1,886 |   |   |   | (1,339 | ) |
|                                                              |   |   |   |   |   |   |   |   |
|  Net income (loss)                                           |   |   | 14,344,853 |   |   |   | (1,940,676 | ) |
|                                                              |   |   |   |   |   |   |   |   |
|  Less: Net income attributable to noncontrolling interests   |   |   | 509,971 |   |   |   | 227,345 |   |
|                                                              |   |   |   |   |   |   |   |   |
|  Net income (loss) attributable to Fund Eleven               |   | $ | 13,834,882 |   |   | $ | (2,168,021 | ) |
|                                                              |   |   |   |   |   |   |   |   |
|  Net income (loss) attributable to Fund Eleven allocable to: |   |   |   |   |   |   |   |   |
|  Additional Members                                          |   | $ | 13,696,533 |   |   | $ | (2,146,341 | ) |
|  Manager                                                     |   |   | 138,349 |   |   |   | (21,680 | ) |
|                                                              |   |   |   |   |   |   |   |   |
|                                                              |   | $ | 13,834,882 |   |   | $ | (2,168,021 | ) |
|                                                              |   |   |   |   |   |   |   |   |
|  Weighted average number of additional shares of             |   |   |   |   |   |   |   |   |
|  limited liability company interests outstanding             |   |   | 362,656 |   |   |   | 362,736 |   |
|                                                              |   |   |   |   |   |   |   |   |
|  Net income (loss) attributable to Fund Eleven per weighted  |   |   |   |   |   |   |   |   |
|  average additional share of limited liability company       |   |   |   |   |   |   |   |   |
|  interests outstanding                                       |   | $ | 37.77 |   |   | $ | (5.92 | ) |

----

Table of Contents

| ICON Leasing Fund Eleven, LLC                       |   |
|-----------------------------------------------------|--------|
| (A Delaware Limited Liability Company)              |   |
| Consolidated Statement of Changes in Equity         |   |
|                                                |   |
|                                                |   | Members' Equity |   |   |   |   |   |   |   |
|                                                |   | Additional Shares of |   |   |   |   |   |   |   |   |  Accumulated |   |   |   |   |   |   |   |   |   |   |
|                                                |   | Limited Liability |   |   |   |   |   |   |   |   | Other |   |   | Total |   |   |   |   |   |   |   |
|                                                |   | Company Interests |   |   | AdditionalMembers |   |   | Manager |   |   | Comprehensive Income (Loss) |   |   | Members' Equity |   |   | NoncontrollingInterests |   |   | TotalEquity |   |
| Balance, December 31, 2010                          |   |   | 362,656 |   |   | $ | 99,715,745 |   |   | $ | (2,220,734 | ) |   | $ | (1,739,624 | ) |   | $ | 95,755,387 |   |   | $ | 4,454,131 |   |   | $ | 100,209,518 |   |
|                                                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  Comprehensive income:                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|  Net income                                    |   |   | - |   |   |   | 13,696,533 |   |   |   | 138,349 |   |   |   | - |   |   |   | 13,834,882 |   |   |   | 509,971 |   |   |   | 14,344,853 |   |
|  Change in valuation of derivative instruments |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 317,715 |   |   |   | 317,715 |   |   |   | - |   |   |   | 317,715 |   |
|  Currency translation adjustments              |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 309,859 |   |   |   | 309,859 |   |   |   | - |   |   |   | 309,859 |   |
|  Total comprehensive income                    |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 627,574 |   |   |   | 14,462,456 |   |   |   | 509,971 |   |   |   | 14,972,427 |   |
|  Cash distributions                            |   |   | - |   |   |   | (3,626,558 | ) |   |   | (36,632 | ) |   |   | - |   |   |   | (3,663,190 | ) |   |   | (1,266,075 | ) |   |   | (4,929,265 | ) |
|                                                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance, March 31, 2011 (unaudited)                 |   |   | 362,656 |   |   | $ | 109,785,720 |   |   | $ | (2,119,017 | ) |   | $ | (1,112,050 | ) |   | $ | 106,554,653 |   |   | $ | 3,698,027 |   |   | $ | 110,252,680 |   |

----

Table of Contents

| ICON Leasing Fund Eleven, LLC                                                        |   |
|--------------------------------------------------------------------------------------|--------|
| (A Delaware Limited Liability Company)                                               |   |
| Consolidated Statements of Cash Flows                                                |   |
| (unaudited)                                                                          |   |
|                                                                                 |   |
|                                                                                 |   |
|                                                                                 |   | Three Months Ended March 31, |   |
|                                                                                 |   | 2011 |   |   | 2010 |   |
|  Cash flows from operating activities:                                          |   |   |   |   |   |   |
|  Net income (loss)                                                              |   | $ | 14,344,853 |   |   | $ | (1,940,676 | ) |
|  Adjustments to reconcile net income (loss) to net cash                         |   |   |   |   |   |   |   |   |
|   provided by operating activities:                                        |   |   |   |   |   |   |   |   |
|  Finance income                                                                 |   |   | (432,619 | ) |   |   | (514,622 | ) |
|  Rental income paid directly to lenders by lessees                              |   |   | (2,958,000 | ) |   |   | (2,958,000 | ) |
|  Income from investments in joint ventures                                      |   |   | (1,832 | ) |   |   | (318,585 | ) |
|  Net gain on sales of leased equipment                                          |   |   | (11,411,941 | ) |   |   | - |   |
|  Depreciation and amortization                                                  |   |   | 2,306,197 |   |   |   | 10,472,445 |   |
|  Amortization of deferred time charter expense                                  |   |   | - |   |   |   | 419,522 |   |
|  Interest expense on non-recourse financing paid directly to lenders by lessees |   |   | 550,058 |   |   |   | 911,914 |   |
|  Interest expense from amortization of debt financing costs                     |   |   | 29,481 |   |   |   | 75,405 |   |
|  Gain on financial instruments                                                  |   |   | (154,401 | ) |   |   | (574,071 | ) |
|  Deferred tax (benefit) provision                                               |   |   | (1,886 | )  |   |   | 1,339 |   |
|  Changes in operating assets and liabilities:                                   |   |   |   |   |   |   |   |   |
|  Collection of finance leases                                                   |   |   | 1,244,185 |   |   |   | 2,047,215 |   |
|  Accounts receivable                                                            |   |   | - |   |   |   | 516,580 |   |
|  Other assets, net                                                              |   |   | (667,322 | ) |   |   | (4,814,082 | ) |
|  Payables, deferred revenue and other current liabilities                       |   |   | (1,006,318 | ) |   |   | (1,440,918 | ) |
|  Due to/from Manager and affiliates                                             |   |   | (87,132 | ) |   |   | (29,908 | ) |
|  Distributions from joint ventures                                              |   |   | 10,117 |   |   |   | 311,630 |   |
|                                                                                 |   |   |   |   |   |   |   |   |
|  Net cash provided by operating activities                                      |   |   | 1,763,440 |   |   |   | 2,165,188 |   |
|                                                                                 |   |   |   |   |   |   |   |   |
|  Cash flows from investing activities:                                          |   |   |   |   |   |   |   |   |
|  Proceeds from sales of leased equipment                                        |   |   | 24,911,474 |   |   |   | - |   |
|  Repayments of notes receivable                                                 |   |   | 751,451 |   |   |   | 120,802 |   |
|  Distributions received from joint ventures in excess of profits                |   |   | 393,817 |   |   |   | 1,227,238 |   |
|  Other assets                                                                   |   |   | (9,239 | ) |   |   | (517 | ) |
|                                                                                 |   |   |   |   |   |   |   |   |
|  Net cash provided by investing activities                                      |   |   | 26,047,503 |   |   |   | 1,347,523 |   |
|                                                                                 |   |   |   |   |   |   |   |   |
|  Cash flows from financing activities:                                          |   |   |   |   |   |   |   |   |
|  Repayments of non-recourse long-term debt                                      |   |   | (16,635,200 | ) |   |   | (95,000 | ) |
|  Repayments of revolving line of credit, recourse                               |   |   | (1,450,000 | ) |   |   | (2,260,000 | ) |
|  Repurchase of additional shares of limited liability company interests         |   |   | - |   |   |   | (333,216 | ) |
|  Cash distributions to members                                                  |   |   | (3,663,190 | ) |   |   | (8,337,723 | ) |
|  Distributions to noncontrolling interests                                      |   |   | (1,266,075 | ) |   |   | (883,910 | ) |
|                                                                                 |   |   |   |   |   |   |   |   |
|  Net cash used in financing activities                                          |   |   | (23,014,465 | ) |   |   | (11,909,849 | ) |
|                                                                                 |   |   |   |   |   |   |   |   |
|  Effects of exchange rates on cash and cash equivalents                         |   |   | 6,896 |   |   |   | (15,891 | ) |
|                                                                                 |   |   |   |   |   |   |   |   |
|  Net increase (decrease) in cash and cash equivalents                           |   |   | 4,803,374 |   |   |   | (8,413,029 | ) |
|  Cash and cash equivalents, beginning of period                                 |   |   | 4,621,512 |   |   |   | 18,615,323 |   |
|                                                                                 |   |   |   |   |   |   |   |   |
|  Cash and cash equivalents, end of period                                       |   | $ | 9,424,886 |   |   | $ | 10,202,294 |   |

----

Table of Contents

| ICON Leasing Fund Eleven, LLC                                                 |   |
|-------------------------------------------------------------------------------|--------|
| (A Delaware Limited Liability Company)                                        |   |
| Consolidated Statements of Cash Flows                                         |   |
| (unaudited)                                                                   |   |
|                                                                          |   |
|                                                                          |   | Three Months Ended March 31, |   |
|                                                                          |   | 2011 |   |   | 2010 |   |
|  Supplemental disclosure of cash flow information:                       |   |   |   |   |   |   |
|                                                                          |   |   |   |   |   |   |
|  Cash paid during the year for interest                                  |   | $ | 159,468 |   |   | $ | 947,350 |   |
|                                                                          |   |   |   |   |   |   |   |   |
|  Supplemental disclosure of non-cash investing and financing activities: |   |   |   |   |   |   |   |   |
|                                                                          |   |   |   |   |   |   |   |   |
|  Principal and interest paid on non-recourse long term debt              |   |   |   |   |   |   |   |   |
|  directly to lenders by lessees                                          |   | $ | 2,958,000 |   |   | $ | 2,958,000 |   |
|                                                                          |   |   |   |   |   |   |   |   |
|  Exchange of noncontrolling interest in a joint venture for              |   |   |   |   |   |   |   |   |
|  notes receivable                                                        |   | $ | 3,588,928 |   |   | $ | - |   |

----

Table of Contents

ICON Leasing Fund Eleven, LLC

| (1)   | Basis of Presentation |
|-----------------|-----------------------|

| (2)   | Notes Receivable |
|-----------------|------------------|

----

Table of Contents

| (2)    | Notes Receivable - continued |
|-----------------------|------------------------------|

| (3)    | Net Investment in Finance Leases |
|-----------------------|----------------------------------|

|                                                            |   | March 31, |       |   | December 31, |   |
|-----------------------------------------------------------------|--------|-----------|------------|--------|--------------|--------|
|                                                            |   | 2011      |       |   | 2010         |   |
|  Minimum rents receivable                                  |   | $         | 17,417,086 |   |         | $      | 18,357,633 |   |
|  Estimated residual values                                 |   |      | 3,189,051  |   |         |   | 4,404,224 |   |
|  Initial direct costs, net                                 |   |      | 178,685    |   |         |   | 211,846 |   |
|  Unearned income                                           |   |      | (3,165,478 | )      |         |   | (3,472,632 | ) |
|                                                            |   |      |       |   |         |   |   |   |
|  Net investment in finance leases                          |   |      | 17,619,344 |   |         |   | 19,501,071 |   |
|                                                            |   |      |       |   |         |   |   |   |
|  Less: Current portion of net investment in finance leases |   |      | 4,639,171  |   |         |   | 4,795,901 |   |
|                                                            |   |      |       |   |         |   |   |   |
|  Net investment in finance leases, less current portion    |   | $         | 12,980,173 |   |         | $      | 14,705,170 |   |

| (4)    | Leased Equipment at Cost |
|-----------------------|--------------------------|

|                                 |   | March 31, |        |   | December 31, |    |
|--------------------------------------|--------|-----------|-------------|--------|--------------|---------|
|                                 |   | 2011      |        |   | 2010         |    |
|                                 |   |      |        |   |         |    |
|  Marine vessels                 |   | $    | 90,798,632  |   |         | $  | 90,798,632 |   |
|  Manufacturing equipment        |   |      | 12,971,831  |   |         |    | 12,971,831 |   |
|  Telecommunications equipment   |   |      | 5,579,498   |   |         |    | 5,579,498 |   |
|                                 |   |      |        |   |         |    |   |   |
|                                 |   |      | 109,349,961 |   |         |    | 109,349,961 |   |
|                                 |   |      |        |   |         |    |   |   |
|  Less: Accumulated depreciation |   |      | 32,011,991  |   |         |    | 29,762,549 |   |
|                                 |   |      |        |   |         |    |   |   |
|                                 |   | $         | 77,337,970  |   |         | $       | 79,587,412 |   |

| (5)    | Assets Held for Sale |
|-----------------------|----------------------|

----

Table of Contents

| (6)    | Non-Recourse Long-Term Debt |
|-----------------------|-----------------------------|

| (7)    | Revolving Line of Credit, Recourse |
|-----------------------|------------------------------------|

| (8)    | Foreign Income Taxes |
|-----------------------|----------------------|

----

Table of Contents

| (9)    | Transactions with Related Parties |
|-----------------------|-----------------------------------|

|                                                                                                                                                                         |   |           |   |                                            |   | Three Months Ended March 31, |    |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|----------------|--------|-------------------------------------------------|--------|------------------------------|---------|
|  Entity                                                                                                                                                                 |   |  Capacity |   |  Description                               |   | 2011                         |    |   | 2010 |   |
|  ICON Capital Corp.                                                                                                                                                     |   |  Manager  |   |  Management fees (1) (2)                   |   | $                            | -       |   |   | $ | 354,362 |   |
|  ICON Capital Corp.                                                                                                                                                     |   |  Manager  |   |  Administrative expense reimbursements (1) |   |                         | 258,009 |   |   |   | 337,824 |   |
|                                                                                                                                                                         |   |           |   |                                            |   | $                            | 258,009 |   |   | $ | 692,186 |   |
|                                                                                                                                                                         |   |
| (1) Charged directly to operations.                                                                                                                                     |   |
| (2) The Manager suspended the collection of management fees in the amount of $312,976 and $184,361 during the three months ended March 31, 2011 and 2010, respectively. |   |

| (10)   | Derivative Financial Instruments |
|------------------|----------------------------------|

----

Table of Contents

| (10)   | Derivative Financial Instruments - continued |
|------------------|----------------------------------------------|

|                                                                                              |                     |   | Asset Derivatives |   |   |         | Liability Derivatives |                   |
|---------------------------------------------------------------------------------------------------|--------------------------|--------|-------------------|--------|--------|--------------|-----------------------|------------------------|
|                                                                                              |                     |   | March 31,         |   |   | December 31, |                  |                   |   | March 31, |   |   | December 31, |   |
|                                                                                              |                     |   | 2011              |   |   | 2010         |                  |                   |   | 2011 |   |   | 2010 |   |
|                                                                                              | Balance Sheet Location   |   | Fair Value        |   |   | Fair Value   |                  | Balance Sheet Location |   | Fair Value |   |   | Fair Value |   |
|  Derivatives designated as hedging instruments:                                         |                     |   |              |   |   |         |                  |                   |   |   |   |   |   |   |
|              Interest rate swaps |                     |   | $                 | -      |   |         | $                     | -                      |   | Derivative instruments |   | $ | 1,285,417 |   |   | $ | 1,694,776 |   |
|                                                                                              |                     |   |              |   |   |         |                  |                   |   |   |   |   |   |   |   |   |   |   |
|  Derivatives not designated as hedging instruments:                                     |                     |   |              |   |   |         |                  |                   |   |   |   |   |   |   |   |   |   |   |
|              Warrants            | Other non-current assets |   | $                 | 67,929 |   |         | $                     | 70,669                 |   |   |   | $ | - |   |   | $ | - |   |

----

Table of Contents

| (10)   | Derivative Financial Instruments - continued |
|------------------|----------------------------------------------|

| Derivatives         |   | Amount of Gain (Loss) Recognized in AOCI on Derivative (Effective Portion) |    | Location of Gain (Loss) Reclassifiedfrom AOCI into Income (Effective Portion) |                   | Gain (Loss) Reclassified fromAOCI into Income (Effective Portion) |   | Location of Gain (Loss) Recognized in Incomeon Derivative (Ineffective Portion and Amounts Excluded from Effectiveness Testing) |   | Gain (Loss) Recognized in Income on Derivative (Ineffective Portion and Amounts Excluded from Effectiveness Testing) |   |
|---------------------|--------|----------------------------------------------------------------------------|---------|-------------------------------------------------------------------------------|------------------------|-------------------------------------------------------------------|--------|---------------------------------------------------------------------------------------------------------------------------------|--------|----------------------------------------------------------------------------------------------------------------------|--------|
|                |   |                                                                       |    |                                                                          |                   |                                                              |   |                                                                                                                            |   |                                                                                                                 |   |
| Interest rate swaps |   | $                                                                          | (29,086 | )                                                                             |  Interest expense |                                                              | $      | (346,801                                                                                                                        | )      |  Gain on financial instruments                                                                                  |   | $ | 157,141 |   |

| Derivatives               |   | Amount of Gain (Loss) Recognized in AOCI on Derivative (Effective Portion) |     | Location of Gain (Loss) Reclassifiedfrom AOCI into Income (Effective Portion) |                   | Gain (Loss) Reclassified fromAOCI into Income (Effective Portion) |   | Location of Gain (Loss) Recognized in Incomeon Derivative (Ineffective Portion and Amounts Excluded from Effectiveness Testing) |   | Gain (Loss) Recognized in Income on Derivative (Ineffective Portion and Amounts Excluded from Effectiveness Testing) |   |
|---------------------------|--------|----------------------------------------------------------------------------|----------|-------------------------------------------------------------------------------|------------------------|-------------------------------------------------------------------|--------|---------------------------------------------------------------------------------------------------------------------------------|--------|----------------------------------------------------------------------------------------------------------------------|--------|
|                      |   |                                                                       |     |                                                                          |                   |                                                              |   |                                                                                                                            |   |                                                                                                                 |   |
|  Interest rate swaps |   | $                                                                          | (544,716 | )                                                                             |  Interest expense |                                                              | $      | (830,905                                                                                                                        | )      |  Gain on financial instruments                                                                                  |   | $ | - |   |

----

Table of Contents

| (11)   | Accumulated Other Comprehensive Loss |
|------------------|--------------------------------------|

| (12)   | Fair Value Measurements |
|------------------|-------------------------|

| ·   | Level 1: Quoted market prices available in active markets for identical assets or liabilities as of the reporting date. |
|--------------------|-------------------------------------------------------------------------------------------------------------------------|

| ·   | Level 2: Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. |
|--------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Level 3: Pricing inputs that are generally unobservable and cannot be corroborated by market data. |
|--------------------|----------------------------------------------------------------------------------------------------|

|                   |   | Level 1 |   |   | Level 2 |   |      | Level 3 |   |   | Total  |   |
|------------------------|--------|---------|--------|--------|---------|--------|-----------|---------|--------|--------|--------|--------|
| Assets:                |   |    |   |   |    |   |      |    |   |   |   |   |
|                   |   |    |   |   |    |   |      |    |   |   |   |   |
| Warrants               |   | $       | -      |   |    | $      | -         |    |   | $      | 67,929 |   |   | $ | 67,929 |   |
|                   |   |    |   |   |    |   |      |    |   |   |   |   |   |   |   |   |
| Liabilities:           |   |    |   |   |    |   |      |    |   |   |   |   |   |   |   |   |
|                   |   |    |   |   |    |   |      |    |   |   |   |   |   |   |   |   |
| Derivative liabilities |   | $       | -      |   |    | $      | 1,285,417 |    |   | $      | -      |   |   | $ | 1,285,417 |   |

----

Table of Contents

| (12)   | Fair Value Measurements - continued |
|------------------|-------------------------------------|

|                   |   | Level 1 |   |   | Level 2 |   |      | Level 3 |   |   | Total  |   |
|------------------------|--------|---------|--------|--------|---------|--------|-----------|---------|--------|--------|--------|--------|
| Assets:                |   |    |   |   |    |   |      |    |   |   |   |   |
|                   |   |    |   |   |    |   |      |    |   |   |   |   |
| Warrants               |   | $       | -      |   |    | $      | -         |    |   | $      | 70,669 |   |   | $ | 70,669 |   |
|                   |   |    |   |   |    |   |      |    |   |   |   |   |   |   |   |   |
| Liabilities:           |   |    |   |   |    |   |      |    |   |   |   |   |   |   |   |   |
|                   |   |    |   |   |    |   |      |    |   |   |   |   |   |   |   |   |
| Derivative liabilities |   | $       | -      |   |    | $      | 1,694,776 |    |   | $      | -      |   |   | $ | 1,694,776 |   |

|                                   |   | March 31, 2011  |       |
|----------------------------------------|--------|-----------------|------------|
|                                   |   | Carrying Amount |       |   | Fair Value |   |
|                                   |   |            |       |   |   |   |
| Mortgage notes receivable and interest |   | $               | 14,971,048 |   |   | $ | 15,009,370 |   |
| Notes receivable                       |   | $               | 19,107,143 |   |   | $ | 19,194,199 |   |

| (13)   | Commitments and Contingencies |
|------------------|-------------------------------|

----

Table of Contents

Item 2. Manager’s Discussion and Analysis of Financial Condition and Results of Operations

----

Table of Contents

| ·   | On January 3, 2011, at the expiration of the lease and in accordance with its terms, we sold telecommunications equipment to Global Crossing for approximately $2,077,000. As a result, we recorded a net gain on the sale of this leased equipment of approximately $779,000 during the first quarter of 2011. |
|--------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | On February 28, 2011 and March 16, 2011, we sold the ICON European Container II Vessels to unaffiliated third parties for $11,250,000 per vessel. The proceeds of each sale were used to make prepayments under a secured loan in the amounts of approximately $10,869,000 and $5,751,000, respectively.  As a result, we recorded a net gain on the sale of this leased equipment of approximately $10,633,000 during the first quarter of 2011. |
|--------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | On March 16, 2011, we, in conjunction with Fund Twelve, an entity also managed by the Manager, sold certain parcels of real property for a net purchase price of approximately $1,183,000, of which our portion was approximately $340,000.  No gain or loss was recorded as a result of this transaction. |
|--------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

Table of Contents

|                                     |   | March 31, 2011    |       |   | December 31, 2010   |   |
|------------------------------------------|--------|-------------------|------------|--------|---------------------|--------|
|                                     |   |              |       |   |                |   |   |   |   |   |   |   |
|                                     |   |              |       |   | Percentage of Total |   |   |   |   |   | Percentage of Total |   |
| Asset Type                               |   | Net CarryingValue |       |   | Net Carrying Value  |   |   | Net CarryingValue |   |   | Net Carrying Value |   |
|  Lumber processing equipment        |   | $                 | 24,927,461 |   |                |   | 50 | % |   | $ | 25,303,677 |   |   |   | 63 | % |
|  Marine - Container Vessels         |   |              | 16,366,305 |   |                |   | 33 | % |   |   | 8,212,089 |   |   |   | 20 | % |
|  Auto parts manufacturing equipment |   |              | 4,597,362  |   |                |   | 9 | % |   |   | 4,418,395 |   |   |   | 11 | % |
|  Point of sale equipment            |   |              | 2,740,838  |   |                |   | 6 | % |   |   | - |   |   |   | 0 | % |
|  Telecommunications equipment       |   |              | 816,527    |   |                |   | 2 | % |   |   | 2,501,005 |   |   |   | 6 | % |
|                                     |   | $                 | 49,448,493 |   |                |   | 100 | % |   | $ | 40,435,166 |   |   |   | 100 | % |

|                                     |   |                                     |   | Percentage of Total Finance Income |
|------------------------------------------|--------|------------------------------------------|--------|------------------------------------|
|                                     |   |                                     |   |
| Customer                                 |   | Asset Type                               |   | 2011 Quarter                       |   | 2010 Quarter |
| Teal Jones Group                         |   |  Lumber processing equipment        |   | 52%                                |   | 61% |
| ZIM Integrated Shipping Services Ltd.    |   |  Marine - Container Vessels         |   | 29%                                |   |  - |
| Heuliez S.A                              |   |  Auto parts manufacturing equipment |   | 11%                                |   |  - |
| W Forge Holdings                         |   |  Forging equipment                  |   |  -                            |   | 22% |
| Global Crossing Telecommunications, Inc. |   |  Telecommunications equipment       |   |  -                            |   | 17% |
|                                     |   |                                     |   | 92%                                |   | 100% |

|                                            |   | March 31, 2011    |       |   | December 31, 2010   |   |
|-------------------------------------------------|--------|-------------------|------------|--------|---------------------|--------|
|                                            |   |              |       |   |                |   |   |   |   |   |   |   |
|                                            |   |              |       |   | Percentage of Total |   |   |   |   |   | Percentage of Total |   |
| Asset Type                                      |   | Net CarryingValue |       |   | Net Carrying Value  |   |   | Net CarryingValue |   |   | Net Carrying Value |   |
|  Marine - Product Tankers                  |   | $                 | 67,294,992 |   |                |   | 87 | % |   | $ | 68,772,998 |   |   |   | 87 | % |
|  Plastic processing and printing equipment |   |              | 8,586,417  |   |                |   | 11 | % |   |   | 8,984,689 |   |   |   | 11 | % |
|  Telecommunications equipment              |   |              | 1,456,561  |   |                |   | 2 | % |   |   | 1,829,725 |   |   |   | 2 | % |
|                                            |   | $                 | 77,337,970 |   |                |   | 100 | % |   | $ | 79,587,412 |   |   |   | 100 | % |

----

Table of Contents

|                                     |   |                                      |   | Percentage of Total Rental Income |
|------------------------------------------|--------|-------------------------------------------|--------|-----------------------------------|
|                                     |   |                                      |   |
| Customer                                 |   | Asset Type                                |   | 2011 Quarter                      |   | 2010 Quarter |
| Teekay Corporation                       |   | Marine - Product Tankers                  |   | 62%                               |   | 25% |
| Pliant Corporation                       |   | Plastic processing and printing equipment |   | 15%                               |   | 6% |
| ZIM Integrated Shipping Services Ltd.    |   | Marine - Container Vessels                |   | 12%                               |   | 39% |
| Global Crossing Telecommunications, Inc. |   | Telecommunications equipment              |   | 10%                               |   | 4% |
| Top Tankers, Inc.                        |   | Marine - Product Tankers                  |   |  -                           |   | 24% |
|                                     |   |                                      |   | 99%                               |   | 98% |

|                                            |   | Three Months Ended March 31, |       |   |   |   |
|-------------------------------------------------|--------|------------------------------|------------|--------|--------|--------|
|                                            |   | 2011                         |       |   | 2010   |   |   | Change |   |
|  Finance income                            |   | $                            | 1,822,487  |   |   | $      | 1,765,255 |   |   | $ | 57,332 |   |
|  Rental income                             |   |                         | 4,979,284  |   |   |   | 9,443,436 |   |   |   | (4,464,152 | ) |
|  Time charter revenue                      |   |                         | -          |   |   |   | 2,910,477 |   |   |   | (2,910,477 | ) |
|  Income from investments in joint ventures |   |                         | 1,832      |   |   |   | 318,585 |   |   |   | (316,753 | ) |
|  Net gain on sales of leased equipment     |   |                         | 11,411,941 |   |   |   | - |   |   |   | 11,411,941 |   |
|                                            |   |                         |       |   |   |   |   |   |   |   |   |   |
|  Total revenue                             |   | $                            | 18,215,644 |   |   | $      | 14,437,753 |   |   | $ | 3,777,891 |   |

|                                                  |   | Three Months Ended March 31, |      |   |   |   |
|-------------------------------------------------------|--------|------------------------------|-----------|--------|--------|--------|
|                                                  |   | 2011                         |      |   | 2010   |   |   | Change |   |
|  Management fees - Manager                       |   | $                            | -         |   |   | $      | 354,362 |   |   | $ | (354,362 | ) |
|  Administrative expense reimbursements - Manager |   |                         | 258,009   |   |   |   | 337,824 |   |   |   | (79,815 | ) |
|  General and administrative                      |   |                         | 768,696   |   |   |   | 636,843 |   |   |   | 131,853 |   |
|  Vessel operating expense                        |   |                         | -         |   |   |   | 3,037,100 |   |   |   | (3,037,100 | ) |
|  Depreciation and amortization                   |   |                         | 2,306,197 |   |   |   | 10,472,445 |   |   |   | (8,166,248 | ) |
|  Interest                                        |   |                         | 694,176   |   |   |   | 2,112,587 |   |   |   | (1,418,411 | ) |
|  Gain on financial instruments                   |   |                         | (154,401  | )      |   |   | (574,071 | ) |   |   | 419,670 |   |
|                                                  |   |                         |      |   |   |   |   |   |   |   |   |   |
|  Total expenses                                  |   | $                            | 3,872,677 |   |   | $      | 16,377,090 |   |   | $ | (12,504,413 | ) |

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Item 4. Controls and Procedures

----

Table of Contents

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

m 1A.  Risk Factors

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

Item 3.  Defaults Upon Senior Securities

Item 4.  (Removed and Reserved)

Item 5.  Other Information

----

Table of Contents

Item 6. Exhibits

| 3.1        | Certificate of Formation of Registrant (Incorporated by reference to Exhibit 3.1 to Amendment No. 1 to the Registration Statement on Form S-1 filed with the SEC on February 15, 2005 (File No. 333-121790)).                                                                                                                                                                                                                                                                                     |
|------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 4.1        | Amended and Restated Limited Liability Company Agreement of Registrant (Incorporated by reference to Exhibit 4.1 to Amendment No. 1 to the Registration Statement on Form S-1 filed with the SEC on June 29, 2006 (File No. 333-133730)).                                                                                                                                                                                                                                                         |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 4.2   | Amendment No. 1 to the Amended and Restated Limited Liability Company Agreement of Registrant (Incorporated by reference to Exhibit 4.3 to Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2006, filed August 23, 2006).                                                                                                                                                                                                                                 |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 10.1       | Commercial Loan Agreement, dated as of August 31, 2005, by and among California Bank & Trust and ICON Income Fund Eight B L.P., ICON Income Fund Nine, LLC, ICON Income Fund Ten, LLC and ICON Leasing Fund Eleven, LLC (Incorporated by reference to Exhibit 10.1 to Registrant’s Current Report on Form 8-K dated August 31, 2005).                                                                                                                                                   |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 10.2       | Loan Modification Agreement, dated as of December 26, 2006, between California Bank & Trust and ICON Income Fund Eight B L.P., ICON Income Fund Nine, LLC, ICON Income Fund Ten, LLC and ICON Leasing Fund Eleven, LLC (Incorporated by reference to Exhibit 10.1 to Registrant’s Current Report on Form 8-K dated December 26, 2006).                                                                                                                                                  |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 10.3  | Loan Modification Agreement, dated as of June 20, 2007, between California Bank & Trust, ICON Income Fund Eight B L.P., ICON Income Fund Nine, LLC, ICON Income Fund Ten, LLC, ICON Leasing Fund Eleven, LLC and ICON Leasing Fund Twelve, LLC (Incorporated by reference to Exhibit 10.3 to Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2009, filed November 16, 2009).                                                                    |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 10.4       | Third Loan Modification Agreement, dated as of May 1, 2008, between California Bank & Trust, ICON Income Fund Eight B L.P., ICON Income Fund Nine, LLC, ICON Income Fund Ten, LLC, ICON Leasing Fund Eleven, LLC and ICON Leasing Fund Twelve, LLC (Incorporated by reference to Exhibit 10.3 to Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2008, filed June 6, 2008).                                                                         |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 10.5       | Fourth Loan Modification Agreement, dated as of August 12, 2009, between California Bank & Trust, ICON Income Fund Eight B L.P., ICON Income Fund Nine, LLC, ICON Income Fund Ten, LLC, ICON Leasing Fund Eleven, LLC, ICON Leasing Fund Twelve, LLC and ICON Equipment and Corporate Infrastructure Fund Fourteen, L.P. (Incorporated by reference to Exhibit 10.4 to Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2009, filed August 14, 2009). |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
|  10.6 | Termination of Commercial Loan Agreement, by and among California Bank & Trust and ICON Income Fund Eight B L.P.; ICON Income Fund Nine, LLC; ICON Income Fund Ten, LLC; ICON Leasing Fund Eleven, LLC; ICON Leasing Fund Twelve, LLC; and ICON Equipment and Corporate Infrastructure Fund Fourteen, L.P., dated as of May 10, 2011.                                                                                                                                                         |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
|  10.7 | Commercial Loan Agreement, by and between California Bank & Trust and ICON Leasing Fund Eleven, LLC, dated as of May 10, 2011.                                                                                                                                                                                                                                                                                                                                                                |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 31.1       | Rule 13a-14(a)/15d-14(a) Certification of Co-Chief Executive Officer.                                                                                                                                                                                                                                                                                                                                                                                                                             |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 31.2       | Rule 13a-14(a)/15d-14(a) Certification of Co-Chief Executive Officer.                                                                                                                                                                                                                                                                                                                                                                                                                             |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 31.3       | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.                                                                                                                                                                                                                                                                                                                                                                                                                                |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 32.1       | Certification of Co-Chief Executive Officer pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                                                               |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 32.2       | Certification of Co-Chief Executive Officer pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                                                               |
|       |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |
| 32.3       | Certification of Chief Financial Officer pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                                                                  |

----

Table of Contents

SIGNATURES

| By: /s/ Michael A. Reisner                                                                                                                                      |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------|
|        Michael A. Reisner                                                                                                    |
|        Co-Chief Executive Officer and Co-President       (Co-Principal Executive Officer) |

| By: /s/ Mark Gatto                                                                                                                                  |
|-----------------------------------------------------------------------------------------------------------------------------------------------------|
|       Mark Gatto                                                                                                      |
|       Co-Chief Executive Officer and Co-President      (Co-Principal Executive Officer) |

| By: /s/ Anthony J. Branca                                                                                                                               |
|---------------------------------------------------------------------------------------------------------------------------------------------------------|
|        Anthony J. Branca                                                                                             |
|        Chief Financial Officer       (Principal Accounting and Financial Officer) |

| 24 |
|----|

----