WILLIS LEASE FINANCE CORP
10-Q, 1997-05-15
EQUIPMENT RENTAL & LEASING, NEC
Previous: INNOPET BRANDS CORP, 10QSB, 1997-05-15
Next: FOUR M CORP, 10-Q, 1997-05-15




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

       (Mark One)

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

                  For the quarterly period ended March 31, 1997

                                       OR

              [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

           For the transition period from December 1996 to March 1997

                         Commission File Number: 0-28774

                        WILLIS LEASE FINANCE CORPORATION
             (Exact name of registrant as specified in its charter)

          California                                   68-0070656
(State or other jurisdiction of                (IRS Employer Identification No.)
incorporation or organization)


     180 Harbor Drive, Suite 200, Sausalito, CA                      94965
      (Address of principal executive offices)                     (Zip Code)

        Registrant's telephone number, including area code (415) 331-5281


                                 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 ___No X

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date:

      Title of each class                           Outstanding at May 13, 1997
      -------------------                           ---------------------------
   Common Stock, No Par Value                                5,430,861

                                       1



<PAGE>

                                     WILLIS LEASE FINANCE CORPORATION

<TABLE>

                                                   INDEX

<CAPTION>
PART 1.           FINANCIAL INFORMATION                                                                        Page No.
                                                                                                               --------
<S>               <C>                                                                                             <C>
Item 1.           Consolidated Financial Statements

                  Consolidated Balance Sheets
                  As of March 31, 1997 and December 31, 1996                                                       3

                  Consolidated Statements of Income
                  Three months ended March 31, 1997 and 1996                                                       4

                  Consolidated Statements of  Shareholders' Equity
                  Year Ended December 31, 1996 and three Months Ended March 31, 1997                               5

                  Consolidated Statements of Cash Flows
                  Three months ended March 31, 1997 and 1996                                                       6

                  Notes to Consolidated Financial Statements                                                       7

Item 2.           Management's Discussion and Analysis of Financial Condition                                      9
                  And Results of Operations


PART 2.           OTHER INFORMATION                                                                                14



Item 6.           Exhibits and Reports on Form 8-K                                                                 14

</TABLE>


                                       2
<PAGE>

<TABLE>
                                              WILLIS LEASE FINANCE CORPORATION
                                                       AND SUBSIDIARIES
                                                  Consolidated Balance Sheets
<CAPTION>
                                                                                            March 31,               December 31,
                                                                                              1997                      1996
                                                                                     -----------------------    --------------------
                                                                                          (Unaudited)
<S>                                                                                         <C>                      <C>       
ASSETS
Cash and cash equivalents                                                                   $7,803,582               $6,573,241
Deposits                                                                                                    
                                                                                            13,217,831               13,600,204
Aircraft engines, less accumulated depreciation of $16,712,210
   at March 31, 1997 and $16,372,418 at December 31, 1996                                                   
                                                                                            98,971,723               93,131,972
Aircraft engines on capital lease, less accumulated depreciation
   of  $22,203 at March 31, 1997 and $0 at December 31, 1996                                                
                                                                                             2,938,254                2,960,457
Property, equipment and furnishings, less accumulated depreciation
   of $181,957 at March 31, 1997 and  $160,407 at December 31, 1996                                         
                                                                                               481,072                  458,780
Spare parts inventory                                                                                       
                                                                                             4,571,288                4,057,648
Maintenance billings receivable                                                                             
                                                                                               891,502                1,107,283
Operating lease rentals receivable                                                                          
                                                                                               325,570                  405,601
Receivables from spare parts sales                                                                          
                                                                                             1,440,310                  854,566
Other receivables                                                                                           
                                                                                             1,443,706                  829,522
Other assets                                                                                                
                                                                                             1,368,814                  953,419
                                                                                -----------------------    ---------------------
Total assets                                                                              $133,453,652             $124,932,693
                                                                                =======================    =====================

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Accounts payable and accrued expenses                                                       $2,255,599               $2,753,641
Salaries and commissions payable                                                                            
                                                                                               587,212                  538,658
Deferred income taxes                                                                                       
                                                                                             7,924,369                5,949,676
Deferred gain                                                                                               
                                                                                               203,150                  209,774
Notes payable and accrued interest                                                                          
                                                                                            75,045,065               73,185,657
Capital lease obligation                                                                                    
                                                                                             2,906,704                2,960,457
Residual share payable                                                                                      
                                                                                             1,389,831                1,199,279
Maintenance deposits                                                                                        
                                                                                            13,610,084               11,680,525
Security deposits                                                                                           
                                                                                             2,168,400                1,978,505
Unearned lease revenue                                                                                      
                                                                                             1,089,659                1,274,269
                                                                                -----------------------    ---------------------
Total liabilities                                                                         $107,180,073             $101,730,441

Shareholders' equity:
Common stock, no par value.  Authorized 20,000,000 shares;
   5,430,861 and 5,426,793 issued and outstanding at March 31, 1997
   and December 31,1996, respectively                                                                       
                                                                                            16,103,946               16,055,689
Retained earnings                                                                                           
                                                                                            10,169,633                7,146,563
                                                                                -----------------------    ---------------------
Total shareholders' equity                                                                                  
                                                                                            26,273,579               23,202,252
                                                                                -----------------------    ---------------------
                                                                                                           =====================
Total liabilities and shareholders' equity                                                $133,453,652             $124,932,693
                                                                                =======================    =====================

<FN>
See accompanying notes to the consolidated financial statements
</FN>
</TABLE>

                                                                  3

<PAGE>
<TABLE>

                                              WILLIS LEASE FINANCE CORPORATION
                                                      AND SUBSIDIARIES
                                              Consolidated Statements of Income
                                                         (Unaudited)
<CAPTION>
                                                                                               Three months ended
                                                                                                    March 31,
                                                                                    ------------------------------------------
                                                                                           1997                  1996
                                                                                    --------------------  --------------------
<S>                                                                                          <C>                   <C>       
REVENUE
Operating lease revenue                                                                      $4,115,077            $3,453,727
Gain on sale of leased engines                                                                             
                                                                                                397,379                     -
Spare part sales                                                                                           
                                                                                              2,221,680             1,286,217
Sale of equipment acquired for resale                                                                      
                                                                                              2,547,840             2,210,640
Interest and other income                                                                                  
                                                                                                251,525                   321
                                                                                    --------------------  --------------------
Total revenue                                                                                $9,533,501            $6,950,905

EXPENSES
Interest expense                                                                                           
                                                                                              1,464,480             1,147,071
Depreciation expense                                                                                       
                                                                                                875,460             1,100,174
Residual share                                                                                             
                                                                                                190,552               221,963
Cost of spare part sales                                                                                   
                                                                                              1,304,152               524,552
Cost of equipment acquired for resale                                                                      
                                                                                              2,252,517             1,600,000
General and administrative                                                                                 
                                                                                              1,785,915               910,111
                                                                                    --------------------  --------------------
Total expenses                                                                               $7,873,076            $5,503,871

                                                                                    --------------------  --------------------
Income before income taxes, minority interest and extraordinary item                                       
                                                                                              1,660,425             1,447,034
Income taxes                                                                                               
                                                                                              (645,284)             (583,484)
                                                                                    --------------------  --------------------
Income before minority interest and extraordinary item                                                     
                                                                                              1,015,141               863,550
Less: minority interest in net income of subsidiary                                                        
                                                                                                      -              (26,319)
                                                                                    --------------------  --------------------
Income before extraordinary item                                                                           
                                                                                              1,015,141               837,231
Extraordinary item less applicable income taxes                                                            
                                                                                              2,007,929                     -
                                                                                    --------------------  --------------------
Net Income                                                                                   $3,023,070              $837,231
                                                                                    ====================  ====================
Earnings per common share:
Income before extraordinary item                                                                           
                                                                                                   0.18                  0.27
Extraordinary item                                                                                         
                                                                                                   0.36                     -
                                                                                    --------------------  --------------------
 Net Income                                                                                                
                                                                                                   0.54                  0.27
                                                                                    ====================  ====================
Weighted average number of shares outstanding                                                              
                                                                                              5,577,377             3,110,657
                                                                                    ====================  ====================

<FN>
See accompanying notes to the consolidated financial statements
</FN>
</TABLE>

                                                                 4
<PAGE>
<TABLE>




                                                 WILLIS LEASE FINANCE CORPORATION
                                                         AND SUBSIDIARIES
                                         Consolidated Statements of Shareholders' Equity
                                Year Ended December 31, 1996 and Three Months Ended March 31, 1997

<CAPTION>


                                                        Issued and                                                        Total
                                                        outstanding                                       Advances     shareholders'
                                                         shares of           Common      Retained           to            equity
                                                        common stock         stock       earnings       shareholders     (deficit)
                                                        ------------         ------      --------       ------------   -------------

<S>                                                      <C>            <C>            <C>             <C>             <C>         
Balances at December 31, 1995                                 1,500     $        500   $  5,293,566    ($   481,789)   $  4,812,277
                                                                                                                              1,500
Common stock issue and
   proceeds from IPO, net                                 5,425,293       16,055,189           --              --        16,055,189

Repayments to shareholders, net                                --               --             --           481,789         481,789
                                                                    
Dividends                                                      --               --         (951,475)           --          (951,475)
                                                                    
Net income                                                     --          2,804,472           --              --         2,804,472
                                                          -----------   ------------   ------------    ------------    ------------
Balance at December 31, 1996                              5,426,793       16,055,689      7,146,563            --        23,202,252
                                                                                                      
Shares issued                                                 4,068           48,257           --              --            48,257

Dividends                                                      --               --             --              --              --

Net income                                                     --               --        3,023,070            --         3,023,070
                                                          -----------   ------------   ------------    ------------    ------------
Balances at March 31, 1997 (unaudited)                    5,430,861     $ 16,103,946   $ 10,169,633    $ 26,273,579            --
                                                          ===========   ============   ============    ============    ============
<FN>

See accompanying notes to the consolidated financial statements
</FN>
</TABLE>
                                                                         5

<PAGE>

<TABLE>

                                         WILLIS LEASE FINANCE CORPORATION
                                                 AND SUBSIDIARIES
                                       Consolidated Statements of Cash Flows
                                                    (Unaudited)

<CAPTION>
                                                                                 Three Months Ended March 31,
                                                                            ----------------------------------------
                                                                                   1997                 1996
                                                                            -------------------  -------------------
<S>                                                                                 <C>                    <C>     
Cash flows from operating activities:
Net income                                                                          $3,023,070             $837,231
Adjustments to reconcile income to net cash
    provided by (used in) operating activities:
Depreciation of aircraft engines held for  lease                                                  
                                                                                       849,494            1,087,573
Depreciation of property, equipment and furnishings                                               
                                                                                        25,966               12,601
Loss on sale of property, equipment and furnishings                                               
                                                                                           885                4,556
(Gain) on sale of leased engines                                                                  
                                                                                     (397,379)                    -
Increase in residual share payable                                                                
                                                                                       190,552              221,963
Minority interest in net income of subsidiary                                                     
                                                                                             -               26,319
Changes in assets and liabilities:
    Decrease in deposits                                                                          
                                                                                       382,373              674,765
    (Increase) in spare parts inventory                                                           
                                                                                     (513,640)            (176,657)
    (Increase) in receivables                                                                     
                                                                                     (904,116)          (1,896,690)
    (Increase) decrease in other assets                                                           
                                                                                     (415,395)                4,202
    (Decrease) increase  in accounts payable and accrued expenses                                 
                                                                                     (498,042)              987,424
    Increase in salaries and commission payable                                                   
                                                                                        48,554               19,017
    Increase in deferred income taxes                                                             
                                                                                     1,974,693              561,961
    (Decrease) in deferred gain on sale of aircraft engine                                        
                                                                                       (6,624)                    -
    (Decrease) increase in accrued interest                                                       
                                                                                     (378,470)               13,089
    Increase in maintenance deposits                                                              
                                                                                     1,929,559              569,466
    Increase in security deposits                                                                 
                                                                                       189,895              222,396
    (Decrease) in unearned lease revenue                                                          
                                                                                     (184,610)            (146,885)
                                                                            -------------------  -------------------
Net cash  provided by  operating activities                                                       
                                                                                     5,316,765            3,022,331
Cash flows from investing activities:
Proceeds from sale of aircraft engines (net of selling expenses)                                  
                                                                                     1,000,000                    -
Proceeds from sale of property, equipment and furnishings                                         
                                                                                         3,500               22,200
Purchase of aircraft engines held for operating lease                                             
                                                                                   (7,269,663)            (505,820)
Purchase of property, equipment and furnishings                                                   
                                                                                      (52,643)            (106,544)
                                                                            -------------------  -------------------
Net cash used in investing activities                                                             
                                                                                   (6,318,806)            (590,164)
Cash flows from financing activities:
Advances to shareholder, net                                                                      
                                                                                             -             (98,756)
Proceeds from issuance of notes payable                                                           
                                                                                    56,838,374                7,000
Proceeds from issuance of common stock                                                            
                                                                                        48,257                    -
Principal payments on notes payable                                                               
                                                                                  (54,600,496)          (2,545,258)
Principal payments on capital lease obligation                                                    
                                                                                      (53,753)                    -
                                                                            -------------------  -------------------
Net cash provided (used in) by financing activities                                               
                                                                                     2,232,382          (2,637,014)
Increase (decrease) in cash and cash equivalents                                                  
                                                                                     1,230,341            (204,847)
Cash and cash equivalents at beginning of period                                                  
                                                                                     6,573,241              815,649
                                                                            -------------------  -------------------
Cash and cash equivalents at  end of period                                         $7,803,582             $610,802
                                                                            ===================  ===================

<FN>
See accompanying notes to the consolidated financial statements
</FN>
</TABLE>

                                                               6


<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Interim Financial Statements

In the opinion of Management,  the accompanying unaudited consolidated financial
statements  of Willis Lease  Finance  Corporation  ("The  Company")  contain all
adjustments  (consisting  of only normal  recurring  adjustments)  necessary  to
present  fairly the  financial  position of the Company as of March 31, 1997 and
the results of its  operations  for the three month periods ended March 31, 1997
and 1996 and cash flows for the three  month  periods  ended  March 31, 1997 and
1996. The results of operations and cash flows for the three month periods ended
March  31,  1997 and 1996  are not  necessarily  indicative  of the  results  of
operations or cash flows which may be reported for the remainder of 1997.

The  accompanying  unaudited  interim  financial  statements  have been prepared
pursuant to the rules and regulations of the Securities and Exchange  Commission
for  reporting  on Form 10-Q.  Pursuant to such rules and  regulations,  certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance with generally accepted  accounting  principles have been
condensed or omitted.  The accompanying  unaudited interim financial  statements
should be read in conjunction  with the  consolidated  financial  statements and
notes thereto,  together with management's  discussion and analysis of financial
condition and results of operations, contained in the Company's Annual Report to
Stockholders  incorporated  by reference in the Company's  Annual Report on Form
10-KA for the fiscal year ended December 31, 1996.

2. Management Estimates

These financial statements have been prepared on the accrual basis of accounting
in accordance  with  generally  accepted  accounting  principles.  This requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities  and disclosures of contingent  assets and liabilities at
the date of the  financial  statements  and the reported  amounts of revenue and
expenses  during the reporting  period.  Actual  results could differ from those
estimates.

3. Employee Stock Purchase Plan

The Company's  Employee Stock Purchase Plan ("The Purchase Plan") was adopted by
the  Board of  Directors  on June 1,  1996 and  filed  with the  Securities  and
Exchange  Commission on November 1, 1996. The Purchase Plan is designed to allow
eligible  employees of the Company and  participating  subsidiaries  to purchase
shares of Common Stock, at semi-annual intervals, through their periodic payroll
deduction  under the Purchase  Plan. A reserve of 75,000  shares of common stock
has been established for this purpose. During the three month period ended March
31,  1997,  the  Company  issued  4,068  shares of  Common  Stock as a result of
employee stock purchases under the plan.

                                       7
<PAGE>



4. Financing

In February 1997, the Company obtained a new loan agreement for $41.5 million to
replace the  existing  note of $44.2  million.  The  transaction  resulted in an
extraordinary  gain of $2 million or $0.36 per weighted  average  share,  net of
tax. The new facility bears interest at LIBOR plus 2.5% and matures in February,
1998.  At that time the  Company  has the option to extend the  facility  for an
additional six years.

In February 1997, an $8,742,376 bridge loan obtained to acquire two engines, two
auxiliary power units and a spare parts package was replaced with a term loan in
the amount of $11,010,875 at an interest rate of 10.23% for five years.

5. Subsequent event

On April 18,  1997,  Target  Airways,  Ltd.,  dba Great  American  Airways  (the
Debtor),  filed a voluntary  petition  under  Chapter 11 in the U.S.  Bankruptcy
Court in the  District  of Nevada.  Willis has two  engines  under  lease to the
Debtor.  The  engines  have a  combined  net book  value of $5.4  million  and a
combined  rental rate of $86,000 per month.  The  Company  has prepaid  rent,  a
letter of credit and  security  deposits  totaling  $288,000  relating  to these
engines. It is not known at this time what the effect of the bankruptcy will be,
if any, on the Company's financial position or results of operations.

6. Pro Forma Net Income Per Share

Net income per share has been  computed by dividing  net income by the number of
shares of Willis Lease Finance  Corporation  common stock issued to the original
shareholder  (3,110,657 shares), plus common stock issued in connection with the
Initial  Public  Offering  (2,316,136  shares),  warrants  and options  (400,000
shares)  and shares  issued in the three  months  ended  March 31,  1997  (4,068
shares)  diluted on a weighted  average basis for the period.  This  calculation
results in a weighted  average  number of shares  outstanding  of 5,577,377  and
3,110,657  for the  three  months  ended  March 31,  1997 and  March  31,  1996,
respectively.

                                       8
<PAGE>



Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS


Overview

The Company's primary  businesses are the leasing of spare replacement  aircraft
engines,  spare  parts  packages  and the  strategic  acquisition  and resale of
aircraft engines and parts to the worldwide commercial airline aftermarket.  The
Company commenced leasing operations in 1988 and established Willis Aeronautical
Services,  Inc., ("WASI") to conduct its spare parts resale operation in October
1994.  Revenue  consists  primarily of operating lease revenue,  income from the
sale of leased engines, sales of spare parts and components and equipment sales.

Summary of  Financial  Results  for the  Quarter  Ended  March 31,  1997.  Total
revenues for the quarter  ending March 31, 1997 were $9.5  million,  compared to
$7.0 million in the  corresponding  quarter of 1996. This increase resulted from
increased  revenue due to a higher  asset base,  a higher  volume of spare parts
sales and a modest increase in sale of equipment acquired for resale. Net income
for the quarter ending March 31, 1997,  excluding  extraordinary  item, was $1.0
million,  compared to $0.8 million in the  corresponding  quarter of 1996.  This
increase  resulted from higher  operating  lease revenue less related  expenses,
higher  gross  profit  margins  from sale of spare parts offset by lower gain on
equipment acquired for resale.

Results of Operations

Three Months Ended March 31, 1997 Compared to Three Months Ended March 31, 1996

Revenue is summarized as follows:

- --------------------------------------------------------------------------------
                                               Three Months Ended March 31,
                                          --------------------------------------
                                          Amount        %        Amount        %
                                          ------       --        ------       --
                                                  (dollars in thousands)
Revenue
  Operating lease revenue                 $4,115    43.2%        $3,454    49.7%
  Gain on sale of leased engines             397     4.2%           --       --
  Spare parts sales                        2,222    23.2%         1,286    18.5%
  Sale of equipment acquired for resale    2,548    26.7%         2,211    31.8%
  Interest and other income                  252     2.6%           --       --
                                          ------   ------        ------   ------
  Total                                   $9,534   100.0%        $6,951   100.0%
- --------------------------------------------------------------------------------
                                       
Lease Portfolio.  During the quarter ended March 31, 1997, two engines and three
parts packages (primarily  avionics) were added to the Company's lease portfolio
at a total cost of $7.1  million.  One engine  with a net book value of $603,000
was sold from the portfolio, resulting in a gain of $397,000.

Operating  Leases.  Operating lease revenue for the three months ended March 31,
1997 increased 19% to $4.1 million from $3.5 million from the comparable  period
in 1996. This increase reflects lease revenues from engines acquired after March
31, 1996 ($0.9 million), one engine off-lease during the quarter ended March 31,
1996 but on lease during the quarter ended March 31, 1997 ($0.2 million) and net
increases in effective  lease rates on the existing  portfolio  ($0.1  million).
Offsetting  this  increase is a decrease of lease  revenue of $0.5  million from
engines on lease  during the quarter  ended March 31, 1996 and sold or otherwise
disposed of prior to January 1, 1997.

Lease revenue is not materially  affected in the short term by lease volume.  In
the early  years of a lease,  much of the lease  revenue is offset by the higher
interest  expense.  Accordingly,  the timing of new lease volume does not have a
material effect on the near-term quarterly net income.

                                       9
<PAGE>



Expenses  directly  related to  operating  lease  activity  increased 1% to $2.5
million for the three months ended March 31, 1997 from the comparable  period in
1996.  Interest expense increased 26% to $1.4 million for the three months ended
March 31, 1997 from the comparable period in 1996, due primarily to an increased
loan base and the replacement of the existing facility with a new loan agreement
bearing a higher  interest rate in the first quarter of 1997.  Residual  sharing
expenses  decreased  14% to $191,000 from the  comparable  period in 1996 due to
changes  in the  Company's  portfolio  of engines  subject  to such  agreements.
Depreciation  expense decreased 22% to $849,000 for the three months ended March
31, 1997 from comparable period in 1996, due to accelerated  depreciation on one
engine in 1996, no longer applicable in 1997,  offset by increased  depreciation
due to the larger asset base.

Spare Parts Sales. Revenues from spare parts sales increased 73% to $2.2 million
and the gross  margin  decreased  to 40% in 1997  from 59% in the  corresponding
period in 1996. The increase in revenues resulted from increased  acquisition of
inventory in the prior  quarter.  The change in margins  resulted  from a higher
percentage of parts sold in the current  quarter which had a higher  acquisition
cost.

Equipment Sales.  During the three months ended March 31, 1997, the Company sold
one engine for $2.5 million which  resulted in a gain of $0.3 million,  compared
to the three  months  ended March 31,  1996,  during  which the Company sold one
engine for $2.2 million resulting in a gain of $0.6 million.

Interest and Other Income.  Interest and other income for the three months ended
March 31, 1997  increased to $252,000 from zero for the three months ended March
31, 1996.  This is a result of interest  earned on deposits held,  primarily the
proceeds from the Company's initial public offering.

General  and  Administrative  Expenses.   General  and  administrative  expenses
increased 96% to $1.8 million for the three months ended March 31, 1997 from the
comparable  period in 1996. This increase reflects  additional  compensation and
related benefits,  telephone and travel costs due to staff additions,  increased
rent due to the expansion of the WASI facility, an increase in professional fees
and insurance incurred by the Company and public company costs incurred in 1997.
In the past twelve  months,  the Company has increased its staff to 30 employees
from 18  employees  a year ago to manage its growth in assets  and  increase  in
transactions under consideration.

                                       10

<PAGE>



Liquidity and Capital Resources

In February 1997, the Company obtained a new loan agreement for $41.5 million to
replace the  existing  note of $44.2  million.  The  transaction  resulted in an
extraordinary  gain of $2 million or $0.36 per weighted  average  share,  net of
tax. The new facility bears interest at LIBOR plus 2.5% and matures in February,
1998.  At that time the  Company  has the option to extend the  facility  for an
additional six years.

In February 1997, an $8,742,376 bridge loan obtained to acquire two engines, two
auxiliary power units and a spare parts package was replaced with a term loan in
the amount of $11,010,875 at an interest rate of 10.23% for five years.

At March 31, 1997, $48.0 million of the Company's  borrowings were on a variable
rate basis,  substantially  all of which bears  interest at LIBOR plus 2.5%. The
Company's  engine  leases are  generally  structured  at fixed  rental rates for
specific  terms.  To date,  this variable  rate  borrowing has resulted in lower
interest  expense for the Company.  The Company  purchased an interest  rate cap
from an investment grade financial institution in September,  1996, for $460,000
to limit its  exposure  to  increases  in  interest  rates on a  portion  of its
variable  rate  borrowings.  The cap has a  notional  principal  amount of $40.8
million and caps the Company's  exposure to interest rate increases for a period
of four years to a maximum fixed interest rate of 8.66%.  The cost of the cap is
being  amortized over four years.  The Company will be exposed to credit risk in
the event of non-performance by the counterparty to the cap.

Increases in interest rates could narrow or eliminate the spread, or result in a
negative  spread,  between the rental  revenue the  Company  realizes  under its
leases and the interest rate that the Company pays under its borrowings.  In the
future, the Company does not expect to enter into any variable rate loans except
in those instances where it obtains a variable rate lease from its customers and
anticipates significantly reducing its remaining variable rate borrowings during
the next four years,  after which the Company will  re-evaluate  its exposure to
interest rate variations.

As of March 31, 1997, the Company has two engines and three spare parts packages
which have not been financed.  Until such permanent  financing is in place,  the
Company has interest rate risk if interest rates increase,  since the underlying
lease  revenue is fixed.  The  Company  will seek  permanent  financing  for the
engines,  although no assurance can be given that  permanent  financing  will be
available on favorable terms, if at all.

The  Company  believes  that its  current  and  anticipated  credit  facilities,
internally  generated  funds and the net proceeds of the Initial Public Offering
("the  Offering"),   will  be  sufficient  to  fund  the  Company's  anticipated
operations  until the first  quarter of 1998, at which time,  additional  equity
capital is anticipated to be required to fund projected  growth.  The Company is
also exploring a possible  securitization of its lease portfolio.  The Company's
ability to  successfully  execute  its  business  strategy,  and to sustain  its
operations,  is  dependent  in part on its ability to obtain debt capital and to
raise equity  capital.  There can be no assurance  that the necessary  amount of
such capital or  securitization  will continue to be available to the Company on
favorable  terms, or at all. If the Company were unable to obtain any portion of
required  financing on favorable terms, the Company's ability to add new engines
to its portfolio or to conduct  profitable  operations  with its existing  asset
base  would be  impaired,  which  would have a  material  adverse  effect on the
Company's business, financial condition and results of operations.

                                       11
<PAGE>



Factors That May Affect Future Results

In addition to other  information  in this Report,  the  following  risk factors
should  be  considered  carefully  by  potential  purchasers  in  evaluating  an
investment in the Common Stock of the Company. Except for historical information
contained  herein,  the  discussion  in  this  Report  contains  forward-looking
statements  that involve  risks and  uncertainties,  such as  statements  of the
Company's  plans,  objectives,   expectations  and  intentions.  The  cautionary
statements made in this Report should be read as being applicable to all related
forward-looking  statements  wherever they appear in this Report.  The Company's
actual results could differ  materially from those discussed here.  Factors that
could cause or contribute to such differences  include those discussed below, as
well as those  discussed  elsewhere  herein and in the Company's  report on Form
10-KA for the year ended December 31, 1996.

The Company leases its portfolio of aircraft  engines  primarily under operating
leases  rather than  finance  leases.  Operating  leases  require the Company to
re-lease  or sell  aircraft  engines in its  portfolio  in a timely  manner upon
termination  of the lease in order to  minimize  off-lease  time and recover its
original investment in the aircraft engine.  Numerous factors, many of which are
beyond the control of the Company,  may have an impact on the Company's  ability
to re-lease or sell an aircraft engine on a timely basis.  Among the factors are
general  market  conditions,  regulatory  changes  (particularly  those imposing
environmental,  maintenance and other  requirements on the operation of aircraft
engines),  changes in the supply or cost of aircraft  engines and  technological
developments.  Further,  the value of a particular  used aircraft  engine varies
greatly  depending upon its condition,  the number of hours  remaining until the
next major maintenance of the aircraft engine is required and general conditions
in the airline industry. In addition,  the success of an operating lease depends
in part upon having the  aircraft  engine  returned by the lessee in  marketable
condition as required by the lease. Consequently, there can be no assurance that
the Company's estimated residual value for aircraft engines will be realized. If
the Company is unable to re-lease or resell aircraft engines on favorable terms,
its  business,  financial  condition,  cash flow,  ability  to service  debt and
results of operations could be adversely affected.

The  Company  also  engages in the  short-term  trading of  commercial  aircraft
engines in the aftermarket.  Although it is the Company's  general policy not to
purchase engines on speculation,  the Company has and, if it deems  appropriate,
may in the future occasionally  purchase engines without having a commitment for
the engines' resale.  If the Company were to purchase an engine without having a
firm  commitment for its resale or if a firm commitment for resale were to exist
but not be consummated for whatever reason,  the Company would be subject to all
the risks of ownership of the engine as described above.

The Company  also engages in the  purchase  and resale of  aftermarket  airframe
rotable parts, engine parts, engines and modules.  Before parts may be installed
in an aircraft, they must meet certain standards of condition established by the
Federal  Aviation   Administration  ("FAA")  and/or  the  equivalent  regulatory
agencies in other  countries.  Parts must also be  traceable  to sources  deemed
acceptable by such agencies.  Parts owned by the Company may not meet applicable
standards  or  standards  may  change,  causing  parts  which are already in the
Company's  inventory to be scrapped or modified.  Engine  manufacturers may also
develop new parts to be used in lieu of parts already contained in the Company's
inventory.  In all such  cases,  to the extent the Company has such parts in its
inventory, their value may be reduced.

The Company would be affected by downturns in the air transportation industry in
general.  Substantial increases in fuel costs or interest rates, increasing fare
competition,  slower growth in air traffic,  or any significant  downturn in the
general economy could adversely affect the air  transportation  industry and may
therefore  negatively  impact the Company's  business,  financial  condition and
results of operations.

A lessee may default in performance of its lease obligations and the Company may
be unable to enforce its  remedies  under a lease.  The  Company's  inability to
collect receivables under a large dollar engine lease or to repossess engines in
the event of a default by a lessee could have a material  adverse  effect on the
Company's business,  financial condition or results of operations. In most cases
where a debtor seeks protection under Chapter 11 of the United States Bankruptcy
Code (the "Bankruptcy Code"),  creditors are stayed automatically from enforcing
their rights. In the case of United States certified  airlines,  Section 1110 of
the Bankruptcy Code provides certain relief to lessors of the aircraft  engines.
Specifically,  the airline has 60 days from the date the lessor  makes its claim
to agree to perform its obligations and to cure any defaults.  If it does not do
so, the lessor may repossess the aircraft engine.  The scope of Section 1110 has
been the subject of  significant  litigation  and there can be no assurance that
the  provisions  of Section 1110 will  protect the  Company's  investment  in an
aircraft engine in the event of a lessee's bankruptcy.

On April 18,  1997,  Target  Airways,  Ltd.,  dba Great  American  Airways  (the
Debtor),  filed a voluntary  petition  under  Chapter 11 in the U.S.  Bankruptcy
Court in the  District  of Nevada.  Willis has two  engines  under  lease to the
Debtor.  The  engines  have a  combined  net book  value of $5.4  million  and a
combined  rental rate of $86,000 per month.  The  Company  has prepaid  rent,  a
letter of credit and  security  deposits  totaling  $288,000  relating  to these
engines. It is not known at this time what the effect of the bankruptcy will be,
if any, on the Company's financial position or results of operations.


                                       12
<PAGE>



In 1996,  approximately  61% of the  Company's  lease  revenue was  generated by
leases to foreign  customers.  Such  leases  may  present  greater  risks to the
Company because certain  foreign laws,  regulations and judicial  procedures may
not be as protective of lessor rights as those which apply in the United States.
In addition,  many foreign  countries have currency and exchange laws regulating
the international  transfer of currencies.  To date, the Company has experienced
some collection  problems under certain leases with foreign airlines,  and there
can be no  assurance  that the  Company  will  not  experience  such  collection
problems in the future.  The Company  may also  experience  collection  problems
related to the enforcement of its lease  agreements under foreign local laws and
the  attendant  remedies in such locales  Section 1110 does not apply to lessees
located outside of the United States and applicable foreign laws may not provide
comparable  protection.  Consequently,  the Company is subject to the timing and
access to courts  and the  remedies  local laws  impose in order to collect  its
lease payments and recover its assets.

The  Company  has  experienced   fluctuations  in  its  quarterly   results  and
anticipates that these  fluctuations may continue.  Such fluctuations may be due
to a number  of  factors,  including  the  timing of  acquisitions  and sales of
engines and spare parts and engine  marketing  activities,  unanticipated  early
lease  terminations  or a default  by a lessee.  Given the  possibility  of such
fluctuations, the Company believes that comparisons of the results for preceding
quarters  are not  necessarily  meaningful  and that results for any one quarter
should not be relied upon as an indication of future  performance.  In the event
the Company's volume of  transactions,  revenues or earnings for any quarter are
less than the level  expected by  securities  analysts or the market in general,
such  shortfall  could have an immediate and  significant  adverse impact on the
market price of the Company's Common Stock.

The Company has recently experienced significant growth in revenues. Such growth
has placed,  and is expected to continue to place,  a significant  strain on its
managerial,  operational and financial resources. There can be no assurance that
the Company will be able to effectively  manage the expansion of its operations,
or that the  Company's  systems,  procedures  or  controls  will be  adequate to
support the Company's operations. Any inability to effectively manage growth, if
any, could have a material adverse effect on the Company's  business,  financial
condition and results of  operations.  On February 6, 1997,  William  McElfresh,
formerly Executive Vice  President-Marketing was named of Executive President of
Strategic Development.  At the same time, Allan W. Nilsen, formerly President of
Airmotive,  Inc.,  joined the  Company  as Senior  Vice  President  of Sales and
Marketing.  On April 25, 1997, John F. Votruba,  General Counsel,  resigned from
the Company effective June 9, 1997.

                                       13
<PAGE>



Part 2.  Other Information

Item 6.           Exhibits and Reports on Form 8-K

   Exhibit Number                                       Description
   --------------                                       -----------

         3.1      Articles  of  Incorporation.   Incorporated  by  reference  to
                  Exhibit 3.1 to Registration Statement No. 333-5126-LA filed on
                  June 21, 1996

         3.2      Amended  and  Restated   Articles  of   Incorporation,   filed
                  September 11, 1996,  together with Certificate of Amendment of
                  Amended  and  Restated  Articles  of  Incorporation  filed  on
                  September 24, 1996.

         3.3      Bylaws.   Incorporated   by   reference   to  Exhibit  3.3  to
                  Registration Statement No. 333-5126-LA filed on June 21, 1996.

         4.1      Specimen  of  Common  Stock   Certificate.   Incorporated   by
                  reference  to  Exhibit  4.1  to  Registration   Statement  No.
                  333-5126-LA filed on June 21, 1996.

         10.5     Lease dated  February 4, 1997,  between  Atlas Metal  Spinning
                  Company and Willis Aeronautical Services,  Inc., for an office
                  and a  warehouse  facility  located  in South  San  Francisco.
                  Incorporated  by reference  to Exhibit  10.5 of the  Company's
                  report on Form 10K for the year ended December 31, 1996.

         10.16    Loan Agreement  dated January 28, 1997,  together with related
                  documents.  Incorporated  by reference to Exhibit 10.16 of the
                  Company's  report on Form 10K for the year ended  December 31,
                  1996.

         10.18    Loan agreement  dated February 2, 1997 between the Company and
                  Finova Capital Corporation.

         11.1     Statement regarding computation of per share earnings.

         27.1     Financial Data Schedule


                                       14
<PAGE>





Pursuant to the requirements of Section 13 or 15 (d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned thereunto duly authorized.

                                     Willis Lease Finance Corporation

Date:  March  14, 1997
                                     By:    /s/  Elliot M. Fischer
                                     ..........................................
                                     Elliot M. Fischer
                                     Chief Financial Officer, Controller



                                       15

                             SECURED LOAN AGREEMENT


         THIS SECURED LOAN AGREEMENT,  made as of the 6th day of February,  1997
by and among FINOVA CAPITAL CORPORATION,  a Delaware corporation ("Lender"), and
T-10, INC., a California corporation ("Borrower"),

                              W I T N E S S E T H:

         WHEREAS, Lender has agreed to loan to Borrower up to eleven million ten
thousand eight hundred  seventy-five Dollars  ($11,010,875),  in order to permit
Borrower to acquire a certain pool of equipment  consisting  of two jet aircraft
engines,  two auxiliary power units, and a spare parts package,  all as provided
herein,

         NOW,  THEREFORE,  in  consideration  of the foregoing and the terms and
conditions hereinafter set forth, and other good and valuable consideration, the
 receipt and sufficiency of which are hereby acknowledged, Borrower and Lender
hereby agree as follows:

         1. DEFINITIONS.

         1.1 Definitions.  Capitalized terms defined elsewhere in this Agreement
shall have the meanings  there  ascribed to them,  and the  following  words and
expressions shall have the following meanings and shall be equally applicable to
both the singular and plural forms of the terms so defined:

                  "Advances"  shall mean,  collectively,  the AL Engine Advance,
the AL Spare Parts Advance, the AM Engine Advance, and the KLM APU Advance.

                  "Advance Fee" shall mean, with respect to each Advance, a fee,
in the amount of one percent (1%) of such Advance, payable by Borrower to Lender
on the date  such  Advance  is made,  in order to  induce  Lender  to make  such
Advance.

                  "Affirmation of Pledge  Agreement"  shall mean the Affirmation
and  Amendment  of the  Pledge  Agreement  and  Irrevocable  Proxy,  in form and
substance  satisfactory  to Lender,  pursuant  to which  Guarantor  affirms  the
Existing  Pledge  Agreement and  Guarantor and Lender amend the Existing  Pledge
Agreement as set forth therein.

                  "Agreement" shall mean this Secured Loan Agreement.

                  "AL APU" shall mean that certain Garrett  auxiliary power unit
bearing  manufacturer's  serial number 194 for an Airbus A330-300  aircraft,  as
such  auxiliary  power  unit is more  particularly  described  in the  Equipment
Purchase Agreement (referred to therein as the "APU").

<PAGE>

                  "AL Engine"  shall mean that certain  General  Electric  model
CF6-80E-1 jet aircraft engine bearing  manufacturer's serial number 811116, with
QEC kit, as more  particularly  described in the  Equipment  Purchase  Agreement
(referred to therein as the "AL Engine").

                  "AL  Engine  Advance"  shall  mean  the  advance  of  funds to
Borrower by Lender in the aggregate amount of $5,100,000,  the proceeds of which
shall be applied: (a) to repay principal and interest outstanding under the ILFC
Bridge Loan and to refund to Borrower a portion of  Borrower's  cash equity paid
by Borrower in connection  with  Borrower's  purchase of the AL Engine under the
Equipment Purchase Agreement, and (b) to pay Documented Closing Costs.

                  "AL Engine  Lease" shall mean,  collectively  (a) that certain
Spare  Engine  Lease  Agreement  dated as of August 24, 1994  between Aer Lingus
Limited,  an Irish corporation ("Aer Lingus"),  as lessee,  and ILFC, as lessor,
with  respect  to the  lease of the AL  Engine  and (b) the  Equipment  Purchase
Agreement  pursuant to which,  among other things (i) ILFC sells to Borrower the
equipment referred to in such Spare Engine Lease Agreement and (ii) ILFC assigns
to Borrower and Borrower  assumes,  all of the right,  title and  obligations of
ILFC under the lease under such Spare Engine Lease Agreement;

                  "AL Engine  Note" shall mean the  Promissory  Note,  dated the
date of the AL Engine Advance, in form and substance  satisfactory to Lender and
in  substantively  the  form  attached  hereto  as  Exhibit  C, in the  original
principal amount of $5,100,000.

                  "AL Spare Parts" shall mean those  certain  spare parts for an
Airbus  A330-300  aircraft and General  Electric  model  CF-6-80E-1 jet aircraft
engine,  as more  particularly  described in the  Equipment  Purchase  Agreement
(referred to therein as the "Spare Parts").

                  "AL Spare  Parts  Advance"  shall mean the advance of funds to
Borrower by Lender in the aggregate amount of $2,337,500,  the proceeds of which
shall be applied: (a) to repay principal and interest outstanding under the ILFC
Bridge Loan and to refund to Borrower a portion of  Borrower's  cash equity paid
by Borrower in connection with Borrower's  purchase of the AL Spare Parts and Al
APU, and (b) to pay Documented Closing Costs.

                  "AL Spare  Parts  Lease"  shall mean,  collectively,  (a) that
certain Spare Parts Lease Agreement dated as of July 27, 1994 between Aer Lingus
Limited,  an Irish corporation,  as lessee, and ILFC, as lessor, with respect to
the lease of the AL Spare  Parts and the AL APU and (b) the  Equipment  Purchase
Agreement  pursuant to which,  among other things (i) ILFC sells to Borrower the
AL Spare  Parts and the AL APU and (ii) ILFC  assigns to Borrower  and  Borrower
assumes,  all of the right, title and obligations of ILFC under such Spare Parts
Lease Agreement.

                                       -2-
<PAGE>

                  "AL Spare Parts Note" shall mean the  Promissory  Note,  dated
the date of the AL Spare Parts Advance,  in form and substance  satisfactory  to
Lender  and in  substantively  the form  attached  hereto as  Exhibit  C, in the
original principal amount of $2,337,500.

                  "AM Engine"  shall mean that certain  Pratt and Whitney  model
PW2037 jet aircraft engine bearing manufacturer's serial number P716407, as more
particularly  described in the Equipment Purchase Agreement (referred to therein
as the "AM Engine").

                  "AM  Engine  Advance"  shall  mean  the  advance  of  funds to
Borrower by Lender in the aggregate amount of $3,148,375,  the proceeds of which
shall be applied: (a) to repay principal and interest outstanding under the ILFC
Bridge Loan and to refund to Borrower a portion of  Borrower's  cash equity paid
by Borrower in connection  with  Borrower's  purchase of the AM Engine under the
Equipment Purchase Agreement, and (b) to pay Documented Closing Costs.

                  "AM Engine Lease" shall mean,  collectively,  (a) that certain
Spare Engine Lease  Agreement  dated as of April 14, 1994,  between  Aerovias De
Mexico,  S.A. De C.V., a Mexican  corporation  ("Aero Mexico"),  as lessee,  and
ILFC,  as lessor,  with respect to the lease of the AM Engine as amended by that
certain Letter  Agreement No. 1 to Spare Engine Lease  Agreement dated April 14,
1994  between  ILFC and Aero  Mexico and (b) the  Equipment  Purchase  Agreement
pursuant to which,  among other  things (i) ILFC sells to Borrower the AM Engine
and (ii) ILFC assigns to Borrower and Borrower assumes,  all of the right, title
and obligations of ILFC under the lease under such Spare Engine Lease Agreement.

                  "AM Engine  Note" shall mean the  Promissory  Note,  dated the
date of the AM Engine Advance, in form and substance  satisfactory to Lender and
in  substantively  the  form  attached  hereto  as  Exhibit  C, in the  original
principal amount of $3,148,375.

                  "APU  Purchase   Agreement"  shall  mean  the  Assignment  and
Assumption  of Lease and  Purchase and Sale of APU dated as of December 27, 1996
between  Borrower and IAI,  pursuant to which  Borrower (a) acquires the KLM APU
from IAI,  which is  presently  on lease  pursuant  to the KLM APU Lease and (b)
Borrower assumes,  and IAI assigns to Borrower,  all of IAI's right,  title, and
obligation under the KLM APU Lease.

                  "Basic Interest" shall mean interest payable under any Note at
the Interest Rate applicable to such Note, and interest payable pursuant to this
Agreement  or any of the  other  Loan  Documents  (other  than any  Note) at the
Interest Rate in effect on the date the first Advance is made hereunder.

                  "Business  Day" shall mean any day on which national banks are
open for business in Phoenix, Arizona.

                                      -3-
<PAGE>

                  "BWIA Lease  Extension  Documents"  shall mean those documents
identified on Exhibit A attached  hereto in form and substance  satisfactory  to
Lender.

                  "Chief  Financial  Officer"  shall mean,  with  respect to any
corporation, the principal financial officer of such corporation, who shall be a
duly elected officer of such corporation at the time acting as such.

                  "Closing Date" shall mean February 7, 1997.

                  "Collateral"  shall have the meaning  ascribed to such term in
Section 4.1 hereof.

                  "Cross-Default   Documents"   shall   mean   those   documents
identified on Exhibit B attached  hereto in form and substance  satisfactory  to
Lender.

                  "Default" shall mean an event which, with the passage of time,
or giving of notice, or both, would constitute an Event of Default.

                  "Default Rate" shall have the meaning ascribed to such term in
Section 12.3 hereof.

                  "Deficiency  Guaranty" shall mean, with respect to any Advance
(a) the Guaranty and Subordination Agreement, in form and substance satisfactory
to Lender, dated as of the date of the Note evidencing such Advance, pursuant to
which  Guarantor  agrees  that in the  event of any  exercise  by  Lender of its
remedies  under such Note and the Security  Agreement  executed and delivered by
Borrower in connection  with such Note,  Guarantor shall pay to Lender an amount
equal to thirty  percent (30%) of any  deficiency  suffered by Lender  following
such  exercise,  based  upon  the  amount  of  principal  of,  and  accrued  and
outstanding  interest  under,  such Note as of the date  Lender  exercises  such
remedies, and the amount of Lender's expenses in exercising such remedies or (b)
such  other   Guaranty  or  other  document  which  is  in  form  and  substance
satisfactory to Lender and accepted by Lender.

                  "Documented  Closing  Costs"  shall mean,  with respect to any
Advances  (a) the Advance Fee payable by Borrower  with  respect to such Advance
and (b) reasonable  out-of-pocket  costs, fees and expenses incurred by Borrower
in connection with such Advance, any other Advances,  or the Loan Documents,  as
to which Borrower has presented to Lender  documentation  evidencing such costs,
fees, and expenses.

                  "Dollars"  or "($)"  shall  mean the  legal  currency,  at the
relevant time, of the United States of America.

                  "Eligible Equipment" shall mean,  collectively (a) the AL APU,
(b) the AL

                                      -4-
<PAGE>

Engine, (c) the AL Spare Parts, (d) the AM Engine, and (e) the KLM APU.

                  "Engine" shall mean, generally,  any one of the following: (a)
the AL Engine; or (b) the AM Engine.

                  "Equipment"  shall mean the  Eligible  Equipment in respect of
which Lender has made an Advance in accordance with the terms of this Agreement.

                  "Equipment  Purchase  Agreement" shall mean the Assignment and
Assumption of Leases and Purchase and Sale of Equipment dated as of December 27,
1996 between Borrower and ILFC as amended by the ILFC Lease Payment Guaranty and
that certain Side Letter No. 2 to Equipment Purchase  Agreement,  dated December
27, 1996,  between ILFC and Borrower,  pursuant to which  Borrower has agreed to
purchase (a) the AL APU, (b) the AL Engine,  (c) the AL Spare Parts, and (d) the
AM Engine from ILFC and ILFC has agreed to sell the same to Borrower.

                  "Existing Loan Agreement" shall mean that certain Secured Loan
Agreement dated as of December 29, 1995 between Borrower and Lender,  as amended
by (a) that  certain  First  Amendment  to Secured  Loan  Agreement  dated as of
December 30, 1996  between  Borrower  and Lender,  and (b) that  certain  Second
Amendment  to  Secured  Loan  Agreement  dated as of  February  6, 1997  between
Borrower and Lender (as such Secured Loan Agreement,  as so amended, may be from
time to time further amended, modified or restated).

                  "Existing  Loan  Documents"  shall  mean,  collectively,   the
Existing Loan Agreement and the "Loan Documents" as defined therein.

                  "Existing  Pledge  Agreement"  shall mean that  certain  Stock
Pledge  Agreement  and  Irrevocable  Proxy dated as of December 29, 1995 between
Guarantor and Lender.

                  "FAA" shall mean the Federal Aviation  Administration provided
for in the Department of Transportation Act of 1966, as in effect on the date of
this  Agreement  and as  modified  or amended  hereafter,  or any  successor  or
substituted  governmental  authority  at the time having  jurisdiction  over the
Mortgaged Property.

                  "Full  Recourse  Advance"  shall  mean  that  portion  of  the
Advances  which is applied to acquire  the AM Engine and the AL Spare  Parts and
the AL APU pursuant to the Equipment Purchase Agreement.

                  "Full Recourse  Guaranty"  shall mean,  with respect to a Full
Recourse  Advance,  the  Guaranty  and  Subordination  Agreement,  in  form  and
substance  satisfactory  to Lender,  dated as of the date of the Note evidencing
such Full Recourse Advance,  

                                      -5-
<PAGE>

pursuant to which Guarantor  guaranties  Borrower's payment of all principal and
interest of such Full Recourse Advance.

                  "Guarantor"  shall mean Willis Lease  Finance  Corporation,  a
California corporation formerly known as Charles F. Willis Company.

                  "IAI"  shall  mean   International   Aircraft   Investors,   a
California corporation.

                  "ILFC" shall mean International Lease Finance  Corporation,  a
California corporation.

                  "ILFC Bridge Loan" shall mean that  certain  seller  carryback
loan in the original  principal amount of $8,742,376 made by ILFC to Borrower to
pay a portion of the purchase  price  payable by Borrower  under the  applicable
Purchase  Agreement  for (a) the AL APU,  (b) the AL  Engine,  (c) the AL  Spare
Parts,  and (d) the AM Engine,  which seller carryback loan (i) is made pursuant
to the terms and  conditions of the ILFC Bridge Loan Documents and (ii) shall be
repaid from the AL Engine Advance, the AL Spare Parts Advance, and the AM Engine
Advance.

                  "ILFC Bridge Loan Documents" shall mean collectively,  (i) the
Bridge Loan  Agreement  dated  December 27, 1996 between  Borrower and ILFC, and
(ii) the  Promissory  Note in the amount of $8,742,376  dated  December 27, 1996
from  Borrower in favor of ILFC,  delivered by Borrower in  accordance  with the
terms and conditions of the Bridge Loan Agreement.

                  "ILFC Lease  Payment  Guaranty"  shall mean that  certain Side
Letter No. 1 to Equipment Purchase  Agreement,  dated December 27, 1996, between
ILFC and Borrower in form and substance  acceptable to Lender pursuant to which,
among other  things,  ILFC  guaranties  (a) the payment of rent in the amount of
$57,500 per month until May 15, 2001 under the AL Engine Lease,  notwithstanding
the  lessee's  exercise  of an early  termination  right under such lease or the
expiration  of such lease,  and (b) the payment of rent in the amount of $35,788
per month until May 15, 2001 under the AL Spare Parts Lease, notwithstanding the
lessee's  exercise  of an  early  termination  right  under  such  lease  or the
expiration of such lease.

                  "Interest  Rate" shall mean,  with respect to any  Advance,  a
fixed  rate of  interest  equal to the sum of (a) four and eight  one-hundredths
percentage  points (4.08%) plus (b) either (i) the yield,  published in The Wall
Street  Journal two (2) days prior to the making of such Advance,  of the United
States Treasury Notes maturing sixty months from the date of such publication or
(ii) in the event that no United States  Treasury Notes mature sixty months from
the date of such  publication,  then the  yield,  published  in The Wall  Street
Journal  two (2) days prior to the making of such  Advance,  of the  sixty-month
United States  Treasury Notes next maturing after the date which is sixty months
following  the date 

                                      -6-
<PAGE>

of such  publication.  

                  "KLM APU" shall mean that certain Garrett model GTCP 331-200ER
auxiliary  power unit  bearing  manufacturer's  serial  number  P2280 as further
described in the APU Purchase Agreement (referred to therein as the "APU").

                  "KLM APU Advance"  shall mean the advance of funds to Borrower
by Lender in the  aggregate  amount of $425,000,  the proceeds of which shall be
applied:  (a) to pay to IAI the  purchase  price  for the KLM APU  under the APU
Purchase  Agreement,  (b) to refund to  Borrower  a portion of  Borrower's  cash
equity  paid by  Borrower  in  connection  with  Borrower's  purchase of the AL,
Engine,  the AL Spare Parts,  the AL APU, and the AM Engine under the  Equipment
Purchase Agreement, and (c) to pay Documented Closing Costs.

                  "KLM APU Note" shall mean the Promissory  Note, dated the date
of the KLM APU  Advance,  in form and  substance  satisfactory  to Lender and in
substantively  the form attached hereto as Exhibit C, in the original  principal
amount of $425,000.

                  "KLM APU Lease"  shall mean,  collectively,  (a) that  certain
Spare  APU  Lease  Agreement  dated  as of  July  24,  1994  between  Koninklyke
Luchtvaart Maatschappy N.V. (KLM Royal Dutch Airlines), a Dutch corporation,  as
lessee, and ILFC, as lessor,  with respect to the lease of the KLM APU, (b) that
certain  Assignment and Assumption of Lease dated as of January 26, 1996 between
ILFC and IAI, pursuant to which ILFC assigned to IAI and IAI assumed, all of the
right,  title and obligations of ILFC under such Spare APU Lease Agreement,  and
(c) the APU Purchase  Agreement  pursuant to which (i) IAI sells to Borrower the
KLM APU,  and (ii) IAI  assigns to Borrower  and  Borrower  assumes,  all of the
right, title and obligations of IAI under such Spare APU Lease Agreement.

                  "Lease" shall mean generally any one of the following:  (a) AL
Engine Lease,  (b) AL Spare Parts Lease,  (c) AM Engine  Lease,  and (d) KLM APU
Lease.

                  "Lease  Assignment"  shall  mean a  Collateral  Assignment  of
Lease,  in form and  substance  satisfactory  to  Lender,  dated  the date of an
Advance,   between  Borrower,  as  assignor,   and  Lender,  as  assignee,   and
acknowledged  by the lessee  under the Lease  referred to  therein,  pursuant to
which Borrower assigns to Lender all of Borrower's right,  title and interest in
such Lease, as security for all of the Obligations.

                  "Lease  Default" shall mean the occurrence of (a) an "Event of
Default"  under,  and as such term is defined in, any of the Leases,  or (b) any
event  (including  the  giving  of any  notice  or the  lapse  of any  time,  as
applicable)  which would permit the Borrower or any of the lessees  under any of
the Leases to  terminate  such Lease or exercise  any other remedy for breach of
the terms of such Lease.

                                      -7-
<PAGE>

                  "Lease Default Period" shall have the meaning ascribed to such
term in Section  10.2  hereof.  

                  "Lien"  shall  mean  any  mortgage,   pledge,   lien,  charge,
encumbrance,  option, security interest or lease (including any conditional sale
agreement,  equipment trust  agreement,  or other title retention  agreement) or
right or claim of any person, whether voluntary or involuntary in nature.

                  "Loan" shall mean all  principal,  interest and other  amounts
outstanding  from time to time and due Lender  pursuant to this  Agreement,  the
Notes and the other Loan Documents.

                  "Loan Documents" shall mean, collectively, this Agreement, the
Notes,  the Security  Agreements,  any  Deficiency  Guaranty,  the Full Recourse
Guaranty, the Pledge Agreement,  the Lease Assignments,  and all other documents
executed in  connection  with any of the foregoing  agreements  or  contemplated
thereby or the transactions related thereto.

                  "Maturity   Date"  shall  mean,   for  each  Note,  the  fifth
anniversary of the Closing Date.

                  "Mortgaged Property" shall mean, collectively,  the "Mortgaged
Property" under, and as defined in, each of the Security Agreements.

                  "Notes" shall mean,  collectively,  the AL Engine Note, the AL
Spare Parts Note, the AM Engine Note, and the KLM APU Note.

                  "Obligations"  shall have the meaning ascribed to such term in
Section 4.1 hereof.

                  "Permitted  Liens" shall mean:  (a) Liens for Taxes either not
yet due or being contested in good faith by appropriate  proceedings (so long as
adequate  reserves are maintained  with respect to such Liens from and after the
date the Taxes, as to which such Liens relate, became due and so long as none of
the Collateral is in material danger of being lost, sold, confiscated, forfeited
or seized as a result of such Lien); (b) materialmen's,  mechanics',  workmen's,
repairmen's,  employees' or other like Liens  arising in the ordinary  course of
business of Borrower and not  delinquent  for more than sixty (60) days or being
contested  in good  faith (so long as  adequate  reserves  are  maintained  with
respect to such Liens from and after the date the claim,  as to which such Liens
relate,  became due and so long as none of the Collateral is in material  danger
of being lost, sold, confiscated, forfeited or seized as a result of such Lien);
(c) Liens arising out of any judgment or award unless the judgment secured shall
not,  within  thirty (30) days of the entry  thereof,  have been  discharged  or
vacated  or  execution  thereof  stayed  pending  appeal  or  bonded in a manner
satisfactory  to Lender;  (d) the Lien of the  Security  Agreements  and of each
other  Loan  Document  granting  a Lien in favor of Lender as  security  for the
payment and  performance 

                                      -8-
<PAGE>

of the Obligations;  (e) with respect to particular Equipment, the rights of any
lessee  under a Lease,  with  respect  to such  Equipment,  (f) with  respect to
particular  Equipment,  Liens  permitted  under a  Lease  with  respect  to such
Equipment,  (g) the  subordinated  lien of ILFC with respect to the indebtedness
evidenced by the Subordinated  Note, and (h) Liens which  constitute  "Permitted
Liens" (as defined in the Existing Loan Agreement).

                  "Pledge  Agreement" shall mean the Existing Pledge  Agreement,
as amended by the  Affirmation  and Amendment of Pledge  Agreement,  pursuant to
which  Guarantor  pledges to Lender all of the  issued and  outstanding  capital
stock of Borrower as security for the payment and performance by Borrower of the
Obligations.

                  "Purchase  Agreements"  shall  mean,  collectively,   (a)  the
Equipment Purchase Agreement, and (b) the APU Purchase Agreement.

                  "Replacement  Lease"  shall have the meaning  ascribed to such
term in Section 10.2 hereof.

                  "Retention  Account"  shall mean an interest  bearing  deposit
account  in the  name of  Lender,  in  which  the  proceeds  of all  maintenance
reserves,  security  deposits and similar amounts which are payable  pursuant to
the terms of any Lease are paid directly to Lender,  retained and disbursed,  in
accordance with Section 4.2 hereof.

                  "Security  Agreement"  shall  mean a  First  Priority  Chattel
Mortgage and Security  Agreement  between  Borrower and Lender,  dated as of the
date of an Advance, as from time to time amended and supplemented,  with respect
to the  Equipment  which is  acquired  by  Borrower  with the  proceeds  of such
Advance.

                  "Subordinated  Note"  shall  mean the  promissory  note in the
original  principal  amount of  $1,830,538,  issued by  Borrower  to ILFC on the
Closing Date in payment of the  outstanding  balance of the "Purchase  Price" as
defined in the Purchase Agreements.

                  "Suspended Principal Payments" shall have the meaning ascribed
to such term in Section 10.2 hereof.

                  "Taxes"  shall  have  the  meaning  ascribed  to such  term in
Section 11.3.

         1.2 Terms Defined in Security Agreements. Capitalized terms used herein
which are defined in the Security  Agreements,  unless otherwise defined herein,
shall have the respective meanings ascribed to them in the Security Agreements.

         1.3 Satisfaction or Acceptability to Lender. As used in this Agreement,
the terms  "satisfactory  to Lender" or "acceptable to Lender" or which refer to
the  satisfaction 

                                      -9-
<PAGE>

of Lender or the  acceptance  by Lender  shall  refer to the  matters  which are
satisfactory  to  Lender,  or  acceptable  to  Lender,  or  as to  which  Lender
determines it is satisfied or which Lender finds acceptable, in each case in the
sole and absolute discretion of Lender.

         2. ADVANCES.

         2.1 Advances.  (a) Subject in each case to the terms and  conditions of
this  Agreement,  Lender  hereby  agrees with Borrower that on the Closing Date,
provided that there does not then exist any Default or Event of Default,  Lender
shall make  Advances for the benefit of Borrower in order to permit  Borrower to
acquire the Eligible  Equipment.  In no event shall the aggregate  amount of all
Advances  made to Borrower by Lender at any time  outstanding  hereunder  exceed
eleven million ten thousand eight hundred  seventy-five  Dollars  ($11,010,875).
The Loan  contemplated  hereby is a non-revolving,  closed-end loan, and amounts
repaid hereunder shall not be available for re-advance to Borrower. Lender shall
have no obligation to make more than four (4) Advances hereunder.

         (b) Each  Advance  hereunder  shall be in an amount  not to exceed  the
lesser of (a)  eighty-four  percent (84%) of the cost of the Eligible  Equipment
acquired  with such  Advance,  as set forth in the Purchase  Agreement  for such
Eligible Equipment, or (b) eighty-four percent (84%) of the fair market value of
the Eligible Equipment acquired with such Advance,  as such fair market value is
determined  in the  appraisal  provided  to Lender  prior to the  making of such
Advance pursuant to Section 5.1.

         (c) The proceeds of each Advance shall be applied as follows:

                           (i) subject to the  limitations  set forth in Section
                  2.1(a) 2.1(b) and 2.1(d)  hereof,  the AL Engine Advance shall
                  be applied to (A)  repayment of principal  and interest of the
                  ILFC Bridge Loan and payment of  Documented  Closing Costs (in
                  the aggregate amount of  approximately  $4,251,990) and (B) to
                  refund to Borrower  approximately  $848,010 of Borrower's cash
                  equity paid by Borrower in connection with Borrower's purchase
                  of the AL Engine under the Equipment Purchase Agreement;

                           (ii) subject to the  limitations set forth in Section
                  2.1(a)  2.1(b) and 2.1(d)  hereof,  the AL Spare Parts Advance
                  shall be applied to (A) repayment of principal and interest of
                  the ILFC  Bridge  Loan and  Documented  Closing  Costs (in the
                  aggregate  amount  of  approximately  $1,950,365)  and  (B) to
                  refund to Borrower  approximately  $387,135 of Borrower's cash
                  equity paid by Borrower in connection with Borrower's purchase
                  of the AL  Spare  Parts  and the AL APU  under  the  Equipment
                  Purchase Agreement;

                           (iii) subject to the limitations set forth in Section
                  2.1(a) 2.1(b) and 

                                      -10-
<PAGE>

                  2.1(d)  hereof,  the AM Engine Advance shall be applied to (A)
                  repayment  of  principal  and interest of the ILFC Bridge Loan
                  and  Documented  Closing  Costs  (in the  aggregate  amount of
                  approximately  $2,590,021)  and  (B)  to  refund  to  Borrower
                  approximately  $558,354  of  Borrower's  cash  equity  paid by
                  Borrower  in  connection  with  Borrower's  purchase of the AM
                  Engine under the Equipment Purchase Agreement; and

                           (iv) subject to the  limitations set forth in Section
                  2.1(a) 2.1(b) and 2.1(d) hereof,  the KLM APU Advance shall be
                  applied  to (A)  payment  of  $375,000  to  IAI,  representing
                  payment of the purchase  price for the KLM APU pursuant to the
                  APU Purchase  Agreement,  and (B) payment of $50,000 to refund
                  to  Borrower a portion of its cash  equity paid by Borrower in
                  connection with Borrower's  purchase of the AL Engine,  the AL
                  APU,  the AL Spare  Parts,  and the AM Engine  and  Documented
                  Closing Costs.

         (d) In no event shall the Advances  include amounts paid to Borrower in
respect of Documented Closing Costs in excess of $218,000.

         2.2  Obligation  to Advance Not Absoulte.  The  obligation of Lender to
make the Advances to Borrower under this Agreement shall be expressly subject to
the terms of this  Agreement in general and in particular to the  fulfillment by
Borrower of all of the  conditions  set forth in Section 5 hereof (except to the
extent that such  fulfillment is waived by Lender) not later than at the time or
times  therein  specified.  Lender  shall have no  obligation  in respect of the
Advances or the Loan except as expressly set forth in this Agreement.

         2.3 Final Advance Date; Advance Simultaneous.  Notwithstanding anything
to the contrary set forth  herein,  Lender shall have no  obligation to make any
Advance to Borrower  under this  Agreement  from and after  February  14,  1997.
Unless otherwise agreed by Lender, all of the Advances shall be made on the same
date.

         2.4 Each Advance  Evidenced by Note. Each Advance shall be evidenced by
a Note, in the original  principal  amount of such Advance,  and dated as of the
date of such  Advance.  Each Note shall (a)  provide  for Basic  Interest at the
Interest Rate, as determined in accordance  with the definition of Interest Rate
set forth above, (b) provide for monthly payments of accrued Basic Interest,  in
arrears,  on each rent  payment  date  under the  Lease for the  Equipment  with
respect to which such  Advance is made,  (c)  provide  for  monthly  payments of
principal,  over a term of sixty  months,  on each rent  payment  date under the
Lease for the Equipment with respect to which such Advance is made, equal to the
greater of (i) the amount of such rental payment,  or (ii) an amount  sufficient
to amortize at least  thirty-eight  percent (38%) of the principal of such Note,
(d) provide that all principal of such Note, and all accrued and unpaid interest
thereunder,  shall be due and  payable  on the  sixty-month  anniversary  of the
Advance  evidenced by such Note,  (e) provide  that the

                                      -11-
<PAGE>

maturity thereof may be accelerated upon, among other things,  the occurrence of
an Event of Default  hereunder,  and (f) in all other  respects,  be in form and
substance  satisfactory to Lender and in substantially  the form attached hereto
as Exhibit C.

         3. LOAN; NOTICE OF PROPOSED ADVANCE; FAILURE TO ADVANCE.

         3.1 Form of Advances.  The Advances shall be made available to Borrower
in Dollars via wire transfer, subject to the terms of this Agreement.

         3.2 Notice of Proposed  Advances.  Unless  otherwise agreed by Borrower
and  Lender,  Borrower  shall  deliver a notice  to  Lender  at least  three (3)
Business Days prior to the date of a proposed  Advance,  specifying  the date of
such  proposed  Advance.  Such  notice may not be  rescinded  by  Borrower  once
received by Lender. Such notice shall:

                  (a) be in writing and be signed on behalf of Borrower;

                  (b) be effective on receipt by Lender; and

                  (c) specify (i) the Eligible Equipment to be acquired with the
         proceeds  of such  Advance  (ii) the amount,  if any,  included in such
         Advance in respect  of  Documented  Closing  Costs,  together  with the
         aggregate  amount  included in prior  Advances in respect of Documented
         Closing Costs,  and (iii) the account or accounts to which the proceeds
         of the proposed  Advance are to be made  available  (subject  always to
         Lender's agreement and the provisions hereof).

Notwithstanding  anything to the contrary set forth herein,  Borrower  shall not
provide any notice to Lender under this Section unless each condition  precedent
to the Advance  sought by the notice so provided to Lender has been fulfilled or
waived, or will be fulfilled or waived by the date of the proposed  Advance,  as
set forth in such notice.

         3.3 Failure to Advance;  Indemnity.  In the event that  Borrower  shall
have sent a notice specified in Section 3.2 and the Advances are not made on the
date  specified in such notice for any reason other than the willful  misconduct
or negligence of Lender,  Borrower shall and hereby does  indemnify  Lender for,
and hold Lender harmless from and against, any and all interest expense incurred
by Lender in  connection  with funds  borrowed by Lender to fund the Advances or
any portion  thereof in reliance upon  Borrower's  notice to Lender  pursuant to
Section 3.2.

         4. DESCRIPTION OF SECURITY.

         4.1 Description of Collateral.  (a) As collateral  security for (i) the
prompt and complete payment and performance of Borrower's  obligations hereunder
and under the

                                      -12-
<PAGE>

Notes and other  Loan  Documents,  (ii) the  prompt  and  complete  payment  and
performance  of the  "Obligations"  (as such term is used in the  Existing  Loan
Agreement),  and (iii) the payment of any sum advanced or subsequently  advanced
or obligation  incurred  pursuant to any provision of the Loan  Documents or the
Existing  Loan  Documents  (the  obligations  referred to in clauses (i) through
(iii)  of  this   sentence   are  herein   collectively   referred   to  as  the
"Obligations"),  Borrower shall grant to Lender a first priority  perfected Lien
upon and security  interest in all right,  title and interest of Borrower in all
of the  following  items and types of  property,  whether now owned or hereafter
acquired by Borrower, and wheresoever located (collectively,  the "Collateral"):
(1)  the  Mortgaged  Property,  including,  without  limitation,  all  Equipment
referred  to in each  of the  Security  Agreements;  (2)  each  of the  Purchase
Agreements; (3) each of the Leases, including, without limitation, all rights to
payment thereunder (other than "Excluded Amounts" as such term is defined in the
Security  Agreement  executed  and  delivered  by Borrower  with  respect to the
Equipment  referred to in such Lease);  (4) the Retention  Account;  and (5) all
proceeds and products thereof.

                  (b) Until all of the  Obligations  have  been  fully  paid and
discharged,  Lender shall retain a continuous  first  priority Lien and security
interest in all of the Collateral.

                  (c) In  addition to the  Collateral,  the (i)  Guaranty  shall
secure the payment and performance of certain of the Obligations,  in accordance
with the terms, and subject to the conditions and limitations,  thereof and (ii)
the Pledge  Agreement,  and all of the "Pledged  Collateral"  (as defined in the
Pledge Agreement),  shall secure the payment and performance of the Obligations,
subject to the conditions and limitations thereof.

                  (d)  Nothing  herein,  or in any of the other Loan  Documents,
shall be deemed to provide that the  Collateral  shall secure any  obligation of
Borrower to Lender other than the Obligations, it being expressly understood and
agreed, without limiting the generality of the foregoing, that nothing set forth
in this  Agreement or the other Loan  Documents  shall cause the  Collateral  to
secure any of the  "Obligations"  as such term is defined in the  Existing  Loan
Agreement.

         4.2 Retention  Account.  (a) On the Closing Date,  Lender shall open an
interest  bearing  deposit  account  in the name of  Lender,  at a bank or other
financial  institution  selected  by  Lender,  in  which  the  proceeds  of  all
maintenance  reserves,  security  deposits  (in  the  amount  of not  less  than
$289,000)  and similar  amounts  which are  payable to Borrower  pursuant to the
terms of any Lease shall be  transferred  by either ILFC,  to the extent ILFC is
holding  the same,  or the lessee  under such Lease,  and in which such  amounts
shall be retained and disbursed in accordance  with the terms of this  Agreement
and such Lease. Lender agrees that no funds other than such maintenance reserves
and  deposits  and similar  amounts,  and  accrued  interest  thereon,  shall be
deposited or held in the Retention  Account.  Subject to Lender's right to apply
all amounts on deposit in the  Retention  Account to

                                      -13-
<PAGE>

payment of the Obligations  pursuant to Section  4.2(b),  all interest earned on
amounts  on  deposit  in the  Retention  Account  shall  be for the  account  of
Borrower;  provided,  however, that such interest shall be disbursed to Borrower
no more frequently than quarterly and provided, further, that no disbursement of
interest from the Retention Account shall be made following the occurrence of an
Event of Default except pursuant to Section 4.2(b).

         (b) In the event that,  prior to  disbursement  by Lender of amounts on
deposit in the Retention Account,  there shall occur an Event of Default,  then,
subject to any contrary  provision of any applicable  Lease,  Lender may, in its
discretion,  without  notice  to  Borrower,  at any time  and from  time to time
thereafter,  apply all or any part of the  amounts on  deposit in the  Retention
Account (including all accrued interest then held in the Retention Account),  to
payment of the Obligations then outstanding, whether or not such Obligations are
at the time due. Such  application  shall be in addition to, and not in lieu of,
any other rights and remedies  available  to Lender  under this  Agreement,  the
other Loan Documents, and applicable law.

         (c) Lender shall have no obligation  to disburse any  principal  amount
(representing maintenance reserves, security deposits or similar amounts under a
Lease) from the Retention  Account  (except in accordance  with Section  4.2(b))
unless and until Lender has received  evidence  satisfactory to Lender that such
disbursement is required in accordance  with the terms of the applicable  Lease,
together with copies of all documentation required under the terms of such Lease
in order for such amount to be  disbursed in  accordance  with the terms of such
Lease.

         5.  CONDITIONS PRECEDENT.

         5.1 Conditions  Precedent to Advances.  Lender's obligation to make any
Advance hereunder is conditional upon the satisfaction of each of the conditions
set forth on  Exhibit D  hereto,  all of which  shall  take  place,  occur or be
delivered  to Lender,  as  applicable,  not later than the date such  Advance is
made.

         5.2 Waiver of Conditions  Precedent.  In the event that Lender,  in its
sole and absolute discretion,  waives satisfaction of any condition set forth in
Exhibit  D,  such  waiver  shall  constitute  a  waiver  only as to the time for
satisfaction of such  condition,  and Borrower shall be obligated to comply with
such  condition  as soon as  practicable  after  the  Advance  as to which  such
condition  related,  and in any case  within  thirty (30) days after the date of
such Advance.

         6. BASIC INTEREST.

         Basic  Interest  hereunder  shall:  (a)  accrue  from  the date of each
Advance,  on the principal  amount of the Note evidencing such Advance,  as such
principal  amount is from time to time  outstanding,  at a fixed per annum  rate
equal to the Interest Rate which is

                                      -14-
<PAGE>

determined with respect to such Advance in accordance with the definition of the
term  "Interest  Rate" set forth above;  and (b) be calculated on the basis of a
year of 360 days for the actual days elapsed.

         7. REPAYMENT.

         7.1  Repayment.  In addition to any other sums which may become payable
hereunder or under any other Loan  Document,  Borrower shall repay the principal
of each  Advance in the amounts,  and on the dates,  set forth in the Note which
evidences such Advance.

         7.2  Application of Payments.  The amount of all payments in respect of
any Note shall  first be applied  to the  prepayment  fee  payable  pursuant  to
Section  8.4, if any, and any other amount  (other than (i)  principal  and (ii)
Basic Interest at the Interest Rate or the Default Rate, as applicable  which is
applicable to such Note) which is payable by Borrower to Lender pursuant to this
Agreement,  next to  payment  of  accrued  Basic  Interest  on the Loan,  at the
Interest Rate or the Default Rate,  as  applicable,  which is applicable to such
Note,  and next to principal of the Loan.  All  prepayments  of principal of any
Note  shall be  applied  in  inverse  order of the  scheduled  maturity  of such
principal.

         8. MANDATORY PREPAYMENTS.

         8.1 Upon Event of Default.  Immediately  upon (a) the  occurrence of an
Event  of  Default  under  Sections  13(f)  or  13(g)  hereof,  or (b)  Lender's
declaration  that the Loan is due and payable in full pursuant to Section 13, in
the case of any  Event of  Default  other  than  under  Sections  13(f) or 13(g)
hereof, the Loan and all accrued but unpaid interest on the Loan and any and all
other fees and sums which may be or become payable hereunder and under the Note,
the Security  Agreements,  and any other Loan Document shall become  immediately
due and payable.  Payments on the Loan pursuant to this Section shall be subject
to the prepayment premium described in Section 8.4 below.

         8.2 Insurance  Proceeds;  Other Amounts in Respect of Casualty.  In the
event  that any  proceeds  of  insurance,  with  respect  to any  portion of the
Mortgaged Property,  are payable to Lender pursuant to any Security Agreement or
in the event that Borrower is obligated to pay any amount to Lender  pursuant to
the Security Agreement, upon the occurrence of an Event of Loss or other loss of
or damage or casualty to any portion of the Mortgaged  Property,  Borrower shall
pay  such  proceeds  of  insurance  or  other  amount  in  accordance  with  the
requirements  of the  applicable  Security  Agreements.  Payments  on  the  Loan
pursuant  to  this  Section  shall  not be  subject  to the  prepayment  premium
described in Section 8.4 below.

         8.3  Upon  Sale of  Equipment  or  Refinanicng.  Except  to the  extent
expressly  provided  in any  Note,  in the  event  that any  Equipment  is sold,
transferred  or otherwise 

                                      -15-
<PAGE>

disposed of by Borrower or the Note  associated with such Equipment is repaid in
full with the proceeds of borrowed money which has been borrowed by Borrower for
the purpose of repaying such Note, and which borrowed money is secured by a Lien
on such  Equipment,  then  simultaneously  with the  consummation  of such sale,
transfer or other  disposition or refinancing,  Borrower shall make a prepayment
of principal of the Note associated  with such Equipment,  in an amount equal to
the  outstanding  principal  amount  of the  Note as of the  date of such  sale,
transfer  or other  disposition,  together  with all  accrued  and unpaid  Basic
Interest,  all Additional Interest payable by Borrower as a result of such sale,
and the prepayment fee referred to in Section 8.4 in respect of such prepayment.
Upon payment to Lender of such amounts,  provided that there does not then exist
an Event of Default,  Lender shall release its Lien on such Equipment.  Payments
on a Note  pursuant to this Section shall be subject to the  prepayment  premium
described in Section 8.4.

         8.4 Prepayment  Premium.  Any prepayment of a Note, which prepayment is
effected with proceeds of a sale, transfer or other disposition of the Equipment
associated with such Note or refinancing thereof, shall be made together with:

                  (a) accrued and unpaid Basic Interest on such Note through the
         date of such prepayment;

                  (b) except to the extent  expressly  provided  in any Note,  a
         prepayment  fee  equal  to (i) four  percent  (4.0%)  of the  principal
         balance of the Note so prepaid,  if such prepayment occurs on or before
         the first  anniversary  of the date of the  Advance  evidenced  by such
         Note; (ii) three percent (3.0%) of the principal balance of the Note so
         prepaid,  if such prepayment  occurs after the first anniversary of the
         date of the Advance evidenced by such Note, but on or before the second
         anniversary  of the date of such Advance;  (iii) two percent  (2.0%) of
         the principal balance of the Note so prepaid, if such prepayment occurs
         after the second  anniversary  of the date of the Advance  evidenced by
         such Note,  but on or before the third  anniversary of the date of such
         Advance;  and (iv) one percent  (1.0%) of the principal  balance of the
         Note so prepaid,  if such prepayment occurs after the third anniversary
         of the date of the Advance evidenced by such Note, but on or before the
         fourth anniversary of the date of such Advance;

                  (c) all  other  sums  then  due and  owing  under  the Note so
         prepaid; and

                  (d) to the extent that Borrower requests that any Equipment be
         released from the lien of a Security  Agreement in connection with such
         prepayment of a Note, in addition to the  prepayment fee required under
         Section 8.4(b) above,  Borrower shall pay such sums as are required, if
         any, such that the loan to value ratios set forth on Exhibit E attached
         hereto are maintained in the aggregate  notwithstanding  the release of
         such Equipment from the lien of the Security Agreement.

                                      -16-
<PAGE>

         8.5 Other Prepayments Prohibited.  The Notes shall not be prepayable in
whole or in part  except  (a) upon the  occurrence  of an Event of  Default,  in
accordance with Section 8.1 above,  (b) from the proceeds of insurance  insuring
the Mortgaged  Property,  in accordance  with Section 8.2 above and (c) upon the
sale or other disposition of the respective Equipment associated with such Note,
or a  refinancing  of such Note,  in each case in  accordance  with  Section 8.3
above.

         8.6  Replacement  Lessee.  Subject to Lender's  prior written  consent,
Borrower may lease the Equipment  pursuant to a replacement  lease following the
expiration or earlier termination of a Lease with respect to such Equipment. Any
such replacement lease shall conform to the criteria for a Replacement Lease set
forth in Section 10.2(b)(1) hereof.

         9. REPRESENTATIONS AND WARRANTIES.

         9.1  Representations  and  Warranties  of  Borrower.   Borrower  hereby
represents and warrants to Lender that, as of the date hereof:

         (a) Borrower is duly formed, validly existing and in good standing as a
California  corporation,  qualified to do business in all jurisdictions in which
the  nature of its  business  or its  properties  requires  it to be  qualified,
maintains  its  principal  place of  business  and  chief  executive  office  in
Sausalito,  California, and has full power to carry on its business as it is now
being  conducted  and to enter  into,  legally  bind  itself by, and perform its
obligations under this Agreement and all of the other Loan Documents to which it
is a party,  and  Borrower has complied  with all material  statutory  and other
requirements relative to the business carried on by it;

         (b) All consents, resolutions and authorizations necessary or advisable
in order for  Borrower  to enter into this  Agreement  and all of the other Loan
Documents to which it is a party and to borrow and repay the Loan in  accordance
with the terms and conditions hereof have been obtained,  no further consents or
authorizations  are necessary for the service and repayment of the Loan pursuant
to the provisions  hereof and of the Note and for the performance by Borrower of
all of its  obligations  pursuant to the provisions of all of the Loan Documents
to which it is a party;

         (c) This Agreement and the other Loan  Documents (i)  constitute  valid
and binding obligations of the respective parties thereto (other than Lender, as
to  which  Borrower  makes  no  representation  or  warranty),   enforceable  in
accordance  with their terms,  except as such  enforceability  may be limited by
applicable  bankruptcy,  insolvency or other laws affecting creditors' rights in
general, and (ii) are in full force and effect;

         (d)  The  execution  and  delivery  of,  and  the  performance  of  the
provisions of, this Agreement and the Loan  Documents,  and of the  transactions
contemplated  thereby and

                                      -17-
<PAGE>

hereby, do not, to the best of Borrower's knowledge,  contravene in any material
respect any applicable law, regulation,  decree, order, permit or contractual or
other  restriction  now  existing  and  binding  on  Borrower  or on  any of the
properties  of  Borrower  (including  any of the  Mortgaged  Property),  and the
performance of the provisions of this Agreement and the Loan Documents all as in
effect on the Closing Date,  and of the  transactions  contemplated  thereby and
hereby will not, to the best of Borrower's knowledge, contravene in any material
respect any applicable law,  regulation,  decree,  order or permit  currently in
effect or contractual or other  restriction now existing and binding on Borrower
or on  any  of the  properties  of  Borrower  (including  any  of the  Mortgaged
Property);

         (e) There are no  outstanding  judgments  against  Borrower and, to the
knowledge  of  Borrower,  no action,  claim,  suit or  proceeding  is pending or
threatened (including,  but not limited to, tax liens or tax actions) against or
affecting Borrower or any of the property of Borrower before any court, board of
arbitration or  administrative  agency which would likely result in any material
adverse  change  in the  business  or  condition  (financial  or  otherwise)  of
Borrower;

         (f)  Borrower is not in default  under any  agreement  to which it is a
party or by which it may be bound,  nor in default of any kind in respect of any
financial  commitment or obligation  (including  obligations  under  guarantees)
which could have a material adverse effect on the ability of Borrower to perform
its  obligations  under this Agreement or any other Loan Document,  nor upon due
inquiry  is  Borrower  aware of a fact  which by giving of notice or by lapse of
time or otherwise might constitute such default by Borrower;

         (g) To the best of Borrower's  knowledge,  none of this Agreement,  any
other  Loan  Document,  any  other  document  executed  in  connection  with the
foregoing documents or contemplated thereby nor any filing required or permitted
hereunder or  thereunder is subject to any  registration  tax, any stamp duty or
similar  tax and to the  extent  the same is due then the same  shall be paid by
Borrower when due;

         (h) No security agreement, financing statement,  equivalent security or
lien instrument or continuation  statement or other Lien,  whether  voluntary or
involuntary,  covering all or any part of the Collateral is on file or of record
with any governmental  agency or bureau or any political  subdivision thereof or
is otherwise in effect with respect to any of the Collateral, except such as may
have been filed in connection  with the Lien of Lender  arising  pursuant to the
Security  Agreements  and such as may be  satisfied,  discharged  and removed of
record in connection with the funding of the Advances;

         (i) Borrower has furnished Lender with unaudited  financial  statements
of Guarantor as of September 30, 1996;

         (j) No  written  information  given by  Borrower  in  relation  to this
Agreement or any other Loan Document  contains any misstatement of fact or omits
to state a fact which

                                      -18-
<PAGE>

would be adverse to the  interest of Lender or which would be  necessary to make
any  statement or  representation  or warranty  contained  herein or therein not
misleading;

         (k) There has  occurred  no event  which,  with the giving of notice or
lapse of time or both, would constitute an Event of Default or Default hereunder
or under any of the Loan Documents;

         (l)  Borrower  maintains  its  principal  place of  business  and chief
executive office, and the place where Borrower maintains records relating to the
Collateral, at the address set out in Section 15 hereof;

         (m) Borrower does not do business under any assumed or trade name;

         (n) On the  Closing  Date and until the Loan is paid in full,  Borrower
will have good and marketable title to, and will be the sole legal owner of, all
property in which Borrower has granted,  or purported to have granted, to Lender
a security interest pursuant to the Security  Agreements,  free and clear of all
liens, pledges,  options,  mortgages,  claims, charges,  encumbrances,  security
interests and use  restrictions  which materially and adversely affect the value
and utility of the Collateral, except for Permitted Liens;

         (o)  Borrower's  United  States  taxpayer   identification   number  is
correctly set forth beneath Borrower's signature below;

         (p) The capital stock of Borrower consists of common stock of which 500
shares have been issued and are presently outstanding,  all of which are held of
record by Guarantor; and

         (q)  Borrower  owns no  asset or  property  other  than the  Collateral
purported to be owned by Borrower,  owes no debt other than the  Obligations and
the  indebtedness  of Borrower  under the Purchase  Agreements  in effect on the
Closing  Date with  ILFC,  in a maximum  principal  amount  of  $1,830,538,  and
conducts no business  other than the  ownership  of the  Collateral  and matters
incidental thereto.

         10. UNDERTAKINGS.

         10.1 Undertakings of Borrower.

         Borrower  hereby  undertakes,  during  the period  commencing  with the
Closing  Date and  ending  with the date on which  the Loan is paid in full,  as
follows:

         (a) To cause to be furnished to Lender  sufficient copies of the annual
report  or  annual  financial  statements,  as the  case may be,  of  Guarantor,
prepared  in  accordance   with   generally   accepted   accounting   principles
consistently  applied and audited by recognized,

                                      -19-
<PAGE>

independent  certified  public  accountants  reasonably  satisfactory to Lender,
together with comparable figures from the previous fiscal year of Guarantor,  in
comparative form, as soon as practicable, and in any event within 120 days after
the  end of the  fiscal  year of  Guarantor,  as  well  as  quarterly  unaudited
financial  statements,  certified by the Chief  Financial  Officer of Guarantor,
within 45 days following the close of each of the fiscal  quarters of Guarantor,
together with comparable figures from the corresponding  period of the preceding
fiscal year of Guarantor,  in comparative form, and such further  information as
Lender reasonably deems necessary to assess the financial  position from time to
time of Guarantor;

         (b) To  furnish  Lender  with  proof  satisfactory  to Lender  that all
insurance required under the Security  Agreements is in full force and effect at
each renewal (but no less  frequently  than once a year) of any such contract or
policy of insurance or upon Lender's request;

         (c) To at all times  preserve  and keep in full  force and  effect  its
corporate  existence,  its rights and franchises  material to its it performance
under this Agreement and the other Loan Documents;

         (d) To at all times be in good standing as a California corporation and
qualified to do business in all  jurisdictions  where the nature of its business
or properties requires it to be so qualified;

         (e) Not to merge with or into or  consolidate  with or into, or convey,
transfer,  lease or  otherwise  dispose of (whether in one  transaction  or in a
series of  transactions)  all or  substantially  all of its assets  (whether now
owned or  hereafter  acquired)  to any  entity,  except to the extent  expressly
permitted by the terms of this Agreement or the other Loan Documents;

         (f) To cause to be furnished to Lender within  forty-five  (45) days of
the last day of each  calendar  quarter,  and at any other  time  upon  Lender's
request to Borrower therefor,  a statement,  prepared and certified by the Chief
Financial  Officer of  Guarantor,  stating  that,  as of the date thereof (i) no
condition or event which constitutes an Event of Default or Default has occurred
and is  continuing  or if an Event of  Default or Default  has  occurred  and is
continuing  or exists,  specifying  in detail the nature and period of existence
thereof and any action taken or contemplated  to be taken with respect  thereto,
and stating that the signer has personally reviewed this Agreement and that such
certificate  is  based  on  an  examination   sufficient  to  assure  that  such
certificate  is  accurate  and (ii) that  Borrower  continues  to  function as a
limited  purpose  corporation in accordance  with the  limitations  set forth in
Section 10.1(p) hereof;

         (g) To cause to be furnished to Lender within  forty-five  (45) days of
the last day of each  calendar  quarter,  and at any other  time  upon  Lender's
request to Borrower therefor,

                                      -20-
<PAGE>

a statement,  prepared and certified by the Chief Financial Officer of Borrower,
stating that, as of the date thereof (i) no condition or event which constitutes
an Event of Default or Default has occurred and is  continuing or if an Event of
Default or Default has  occurred  and is  continuing  or exists,  specifying  in
detail  the  nature  and period of  existence  thereof  and any action  taken or
contemplated to be taken with respect  thereto,  and stating that the signer has
personally  reviewed  this  Agreement and that such  certificate  is based on an
examination sufficient to assure that such certificate is accurate and (ii) that
Borrower  continues to function as a limited  purpose  corporation in accordance
with the limitations set forth in Section 10.1(p) hereof;

         (h) To inform  Lender no later than thirty  (30) days  before  Borrower
changes its principal  place of business or chief  executive  office or promptly
upon its  knowledge of the  occurrence  of any Event of Default,  and to use its
best  efforts  to inform  Lender,  promptly  upon  Borrower's  obtaining  actual
knowledge  thereof,  of any  event  which,  in  its  reasonable  opinion,  might
materially  adversely affect its ability fully to perform its obligations  under
this Agreement or any other Loan Document to which it is a party;

         (i) To provide Lender with the following  information regarding each of
the Engines and Borrower,  as applicable:  (i) within thirty (30) days following
the last day of each fiscal  quarter of Borrower,  and (ii) at any time and from
time to time after the occurrence of an Event of Default:

                  (i) a listing of the current location of the Engine, including
         information  identifying  the  aircraft  on  which  such  Equipment  is
         installed,  if installed,  and such other  information as is reasonably
         requested by Lender regarding the location of such Engine;

                  (ii) the total number of hours and cycles with respect to each
         of the Engines;

                  (iii) the number of engine  cycles  remaining  with respect to
         each Engine prior to the next scheduled removal for maintenance of such
         Engine from the aircraft on which such Engine is installed, if any;
         
                  (iv) whether (A) the FAA,  any other agency or authority  with
         jurisdiction over Borrower,  any of the Engines or any lessee of any of
         the Engines,  has during the fiscal  quarter then ended  conducted  any
         inspection  of any  facility or records of Borrower or taken any action
         with respect to any facility or procedure of Borrower,  and, if so, the
         nature  and  results  and  resolution  of  such  inspection  or  action
         (including, without limitation, any fines and settlements in connection
         therewith),  or (B) to the  knowledge of  Borrower,  the FAA, any other
         agency or authority with jurisdiction over Borrower, any of the Engines
         or any lessee of any of the Engines, has during the fiscal quarter then
         ended conducted any inspection of any facility or records of any lessee
         under any Lease of any Engine,  or taken any action with

                                      -21-
<PAGE>

         respect to any facility or  procedure  of any such lessee,  and, if so,
         the nature and  results and  resolution  of such  inspection  or action
         (including, without limitation, any fines and settlements in connection
         therewith).

         (j) To provide Lender once each calendar year, and at any time and from
time to time  after the  occurrence  of an Event of  Default,  the  results of a
representative  sampling  audit  of the  AL  Spare  Parts  and  to  correct  any
deviations to Lender's  satisfaction,  within 60 days of the  completion of such
audit,  between  the results of any such  sampling  audit and the AL Spare Parts
pledged to Lender on the Closing Date;

         (k) Not to (i) grant or permit to remain  outstanding  with  respect to
any of the Collateral any Lien other than Permitted  Liens, nor to (i) incur any
indebtedness  other than (x) such sums as may be  permitted  under the  Existing
Loan Agreement, (y) the Loan, and (z) trade indebtedness (including professional
fees) incurred in the ordinary course of business of Borrower;

         (l) Not to enter into any lease or sublease  arrangement,  contract for
hire or other agreement  providing for the operation of the Equipment by another
(other than the Lease with respect to such  Equipment  which is in effect on the
date the Advance is made with which  Borrower has acquired such  Equipment),  or
terminate  or  acquiesce  in the  termination  of any Lease,  without  the prior
written consent of Lender if Borrower's  consent is required for any such action
under such Lease;

         (m) Not to pay any dividend,  or make any  distribution  of property or
assets to  Guarantor,  except that  Borrower may  distribute  to  Guarantor  the
aggregate  amount of Lease  Payment  Remainders  as such term is  defined in the
Existing  Loan  Agreement,  and as  such  payment  is  contemplated  by,  and in
accordance  with the terms and  provisions  of,  the  Existing  Loan  Agreement,
subject,  however, to Lender's right after the occurrence of an Event of Default
to cause the full  amount of each  monthly  rent  payments  under each Lease (as
defined in the Existing Loan Agreement) to be paid directly to Lender;

         (n) Not to issue any capital stock of Borrower to any Person;

         (o) To promptly provide Lender with a written summary of any inspection
of any Collateral which is conducted by Borrower;

         (p) Not to  conduct  any  business  other  than  the  ownership  of the
Equipment  and ownership of the Engines (as such term is defined in the Existing
Loan Agreement), the entry into Leases with respect thereto, the solicitation of
purchasers  and lessees of such  Equipment,  the payment and  performance of the
Obligations, and such matters as may be incident thereto;

         (q) Not to agree to, or acquiesce in, any actual or purported amendment
of the 

                                      -22-
<PAGE>

Subordinated Note;

         (r) To maintain  the loan to value  ratios set forth on Exhibit E, both
in the aggregate,  with respect to the value of all Equipment in relation to the
outstanding Loan balance, which value shall be determined by mutually acceptable
third-party  appraisers,  and with  respect to the value of a specific  piece of
Equipment  and the  outstanding  balance of the  Advance  applied by Borrower to
acquire such Equipment,  notwithstanding  an event of loss,  sale, or release of
such Equipment; and

         (s) To maintain on deposit with Lender adequate security deposits under
the  Leases to pay at least  three (3)  months of  interest  expense on the then
outstanding balance of the Loan.

         10.2  Undertaking of Borrower with Respect to Lease Defaults.  (a) Upon
the  occurrence of a Lease Default under any Lease, a period (the "Lease Default
Period") shall commence, which shall continue until the earlier of:

                  (i) the date on which a  "Replacement  Lease" (as  hereinafter
         defined) becomes a portion of the Collateral hereunder; or

                  (ii) the date which is six (6) months (or such later period as
         is applicable  upon  application of the provisions set forth in Section
         10.2(d) (i) below) following the date on which the Lease Default Period
         commenced.

         (b) As used  herein,  the term  "Replacement  Lease" shall mean a lease
which conforms to the following criteria:

                  (1) such lease is  effective  with  respect to that portion of
         the Eligible  Equipment which was subject to the Lease as to which such
         Lease Default has occurred;

                           (A)  Such  lease  shall  be with a  lessee  which  is
                  satisfactory to Lender in its sole discretion;

                           (B) Such lease  shall  contain  insurance  provisions
                  which are satisfactory to Lender in its sole discretion;

                           (C) Such  lease  shall  provide  for  monthly  rental
                  payments  in  advance  of not  less  than the  monthly  rental
                  payments  which were payable  under the Lease as to which such
                  Lease Default has occurred;

                           (D) Such lease shall  contain  such other  commercial
                  conditions   (including,   without   limitation,   payment  of
                  maintenance  reserves,  restrictions 

                                      -23-
<PAGE>

                  on operation outside the United States of America, requirement
                  that the aircraft to which such Eligible Equipment is attached
                  be  registered  in the  United  States of  America  or another
                  jurisdiction,  maintenance requirement, delivery condition and
                  return condition) as are reasonably satisfactory to Lender; or

                  (2) such  lease  is  effective  with  respect  to  replacement
         Eligible Equipment which is reasonably satisfactory to Lender, and such
         lease conforms to the criteria set forth in Section 10.2(b)(1) above.

Any such  Replacement  Lease shall  constitute a Lease for purposes  hereof upon
Lender's determination that such lease constitutes a Replacement Lease.

         (c) During any Lease Default Period,  principal payments under the Note
associated with the Eligible  Equipment which is associated with the Lease as to
which such Lease Default has occurred shall be suspended  ("Suspended  Principal
Payments"); provided, that the amount of such Suspended Principal Payments shall
be payable as follows:

                  (i)  if  as  of  the  end  of  the  Lease  Default  Period,  a
         Replacement  Lease is in effect with respect to the  affected  Eligible
         Equipment,  the amount of such  Suspended  Principal  Payments shall be
         capitalized by adding such amount to the outstanding  principal balance
         of such Note  (Borrower  hereby  agreeing  to execute  an  amended  and
         restated version of such Note to the extent Lender determines necessary
         or appropriate to effect such capitalization); and

                  (ii)  if as of  the  end  of  the  Lease  Default  Period,  no
         Replacement Lease is in effect with respect to such Eligible Equipment,
         the  amount  of such  Suspended  Principal  Payments  shall  be due and
         payable in full as of the last day of such Lease Default Period.

         (d) The  foregoing  Sections  10.2(a),  10.2(b)  and  10.2(c)  shall be
subject to the following limitations:

                  (i) for each Lease,  not more than eighteen (18) months in the
         aggregate  shall be available  pursuant to this Section 10.2 during the
         period  commencing  with  the date the  Advance  evidenced  by the Note
         associated  with such Lease is made and ending on the Maturity  Date of
         such Note;

                  (ii) in any period of twelve  consecutive  months during which
         any of the Obligations are outstanding and unpaid,  Borrower shall cure
         no more  than two (2) Lease  Defaults  by the  entry  into  Replacement
         Leases.

                                      -24-
<PAGE>

         (e) The  occurrence of a Lease Default shall not constitute an Event of
Default hereunder;  provided,  however, that an Event of Default hereunder shall
be deemed to have  occurred upon the  expiration of a Lease Default  Period with
respect to any Lease without a Replacement Lease becoming effective with respect
to such Lease or the  Eligible  Equipment  subject  thereto,  and either (i) the
amount of the  associated  Suspended  Principal  Payments  is not paid as of the
first day  following  such Lease  Default  Period or (ii)  following  such Lease
Default  Period,  any  default in  payment  under the Note  associated  with the
applicable Lease shall occur (it being understood that Borrower or Guarantor may
make such  payment in their  discretion  in the event that the lessee under such
Lease is not making the same).

         11. FORCE MAJEURE, CHANGE IN LAW, INCREASED COSTS.

         11.1 Loss for Which  Lender Not  Responsible.  Lender shall not be held
responsible  for  any  loss  or  damage,  to any of the  Mortgaged  Property  or
Borrower,  arising out of any commercially reasonable action taken or omitted by
Lender, or to which Lender becomes subject,  resulting from a legal enactment or
any measure of a public  authority,  or war,  strike,  boycott,  blockade or any
other cause beyond its control,  except for any such loss or damage which is the
direct  result of the gross  negligence  or wilful  misconduct  of Lender or its
agents.

         11.2  Unlawfulness of Transaction.  In the event that in the reasonable
judgment  of  Lender,  the  making or  maintaining  of the Loan by Lender or the
performance by Borrower of any obligation to be performed by Borrower  hereunder
or under any other Loan Document to which Borrower is party, has become unlawful
by reason of any change after the date of this  Agreement in any  applicable law
or  governmental  regulation or order,  or in the  interpretation  of any of the
same, with respect to this Agreement,  any other Loan Document to which Borrower
is party or the Loan, then Lender shall notify Borrower thereof  immediately and
to the extent that the Advances have not been made, the  obligation  pursuant to
Section 2 of Lender to make the Advances  available shall terminate,  and in the
event that the Advances have been made,  Borrower shall, within thirty (30) days
after receipt of such notice or any later date  permitted by  applicable  law or
governmental  regulation  or order,  either (a) repay the Loan and pay  interest
accrued thereon and all other sums payable  hereunder (except for the prepayment
fee set forth in Section 8.4 hereof) and under the other Loan Documents, and all
actual, reasonable,  out+of+pocket expenses incurred by Lender in complying with
any such  changed  law,  governmental  regulation  or order prior to the date on
which  Borrower  repays the Loan,  together with interest  thereon,  or (b) have
taken steps  satisfactory to Lender to cure or remedy the matters giving rise to
such unlawfulness.

         11.3  Increased  Expense.  Should  Lender  become  subject  to  levies,
imposts,  duties,  fees, or sales,  use,  excise,  gross receipts,  value added,
personal property,  stamp or 

                                      -25-
<PAGE>

documentary   taxes,  ad  valorem  taxes,   license  fees,   registration  fees,
assessments,  fines,  penalties or similar charges imposed on the Equipment,  or
any portion of the Equipment,  or to any other taxes of whatsoever  kind imposed
upon Lender with respect to the Equipment,  or any portion of the Equipment,  or
this Agreement, any other Loan Document, the transactions contemplated by any of
the  aforesaid  documents or any documents  executed in connection  therewith or
contemplated thereby, or the payments to be made pursuant to this Agreement, the
Note and any other  payments of whatsoever  kind required to be paid by Borrower
to Lender  pursuant to the terms of this  Agreement,  other than taxes which are
payable by Lender and which are measured by the income of Lender or which are in
the nature of  franchise  taxes  (collectively,  "Taxes"),  which will  increase
Lender's  total cost with  respect to the Loan,  then,  in such event,  Borrower
shall at the  request  of Lender pay to Lender an amount  which will  compensate
Lender for such  increased  costs  (after  taking into  account any tax benefits
realized by Lender as a result of the payment or accrual of such Taxes).

         11.4  Prepayment  in Respect of Increased  Expenses.  In the event that
Lender exercises its rights pursuant to Section 11.3 hereof, Borrower may prepay
the Loan in  accordance  with the  provisions of this  Agreement.  In such case,
Borrower  shall repay to Lender the Loan plus interest  accrued  thereon and all
other sums payable  hereunder  then due and payable and excluding any prepayment
fee under Section 8.4 hereof.

         12. PAYMENTS.

         12.1 Direction of Payments.  All payments required to be made to Lender
hereunder or under the Note or the other Loan Documents shall be made in Dollars
by wire transfer in good, immediately available funds to:

                  Bank:                           Citibank, N.A.
                                                           New York, New York
                  For the Account Of:             FINOVA Capital Corporation
                  Account No.:                    4068-0522
                  ABA No.:                                 021000089
                  Reference:                               T-10 Inc.
                  Other Banking Information:               ZQX34830ZQX

or to such other account as Lender may designate by written notice sent pursuant
to Section 15 hereof.

         12.2 Non Business Day. All payments  falling due on a non+Business  Day
shall be paid on the next succeeding Business Day.

         12.3 Default  Interest.  Should  Borrower  fail to pay any amount under
this

                                      -26-
<PAGE>

Agreement,  any Note or any of the  other  Loan  Documents,  on the due date for
payment  thereof  (whether by  acceleration,  prepayment or otherwise),  then in
addition to any other sum or fees which may become  payable  hereunder  or under
the Note or the other Loan Documents, Borrower shall pay interest on such amount
from the due date up to and including the date of actual  payment at a per annum
interest rate (the "Default Rate") equal to (a) in the case of any payment which
is due under any Note,  the  Interest  Rate under such Note plus two  percentage
points  (2%),  (b) in the case of any  payment  which is due under any  Security
Agreement or Lease Assignment,  the Interest Rate under the Note which evidences
the Advance  whereby the  Equipment  referred to in such  Security  Agreement or
Lease Assignment has been acquired by Borrower,  plus two percentage points (2%)
and (c) in all other cases,  the  Interest  Rate in effect on the date the first
Advance is made hereunder plus two percentage points (2%).

         12.4 No Offset.  All payments by Borrower under this Agreement shall be
made without  deduction by reason of any defense,  setoff or counterclaim of any
kind, nature or description  whatever (subject to the provisions of Section 12.5
hereof).

         12.5 No Deduction for Taxes. All payments under this Agreement shall be
made free and clear of, and without  deduction for, any Taxes,  now or hereafter
imposed by or within any governmental  authority or pursuant to any governmental
rule or regulation or any administrative subdivision or taxing authority thereof
or  therein,  respectively,  unless  Borrower is  compelled  by law to deduct or
withhold such Taxes, in which event Borrower shall pay to Lender such additional
amounts (such amounts are herein referred to as the "Gross Up Amounts") as shall
result in the  effective  receipt by Lender of the gross  amount of all sums due
Lender  hereunder and under the Note had no such deduction or  withholding  been
made;  provided,  however,  that  Borrower  shall have no  obligation to pay any
additional  amount with respect to United States  withholding taxes imposed as a
result of any  transfer,  assignment  or grant of a  participation  in  Lender's
rights  hereunder to a foreign  party and provided,  further,  that in the event
that Borrower shall pay to Lender any Gross Up Amounts, Lender shall prepare and
assist  Borrower in preparing such  applications  and other  documents as may be
reasonably  necessary in order for Borrower or Lender to obtain a refund of such
Gross Up Amounts,  or any part thereof which is available for refund, and to the
extent that any Gross Up Amounts are  refunded to Lender,  Lender  shall in turn
refund same to Borrower.

         13. EVENTS OF DEFAULT.

         13.1 Events of Default.  Upon the  occurrence of any of the  following,
each of which is referred to herein as an "Event of Default":

         (a) Failure of Borrower to pay within  forty-five (45) days of the date
due and payable, any principal of the Loan, Basic Interest,  Additional Interest
or any other sum with 

                                      -27-
<PAGE>

respect to the Loan,  the Notes or Security  Agreements  or other sums which may
become due  hereunder  or under any Loan  Document,  whether by reason of stated
maturity  or due  date,  notice of  prepayment,  cancellation,  acceleration  or
otherwise;

         (b) Any failure by Borrower to (i) perform or cause to be performed its
obligations  as set  forth in any of the Loan  Documents  providing  for (x) the
preparation or recordation of any document or instrument  required by Lender for
the  maintenance  or perfection of any lien on the Mortgaged  Property or any of
the other Collateral,  or (y) maintenance of any part of the Mortgaged  Property
or any of the other  Collateral,  within ten (10)  Business  Days  after  notice
thereof from Lender or (ii)  fulfill any other  covenant or to perform any other
obligation of Borrower  under this Agreement or any other Loan Document to which
Borrower is party and such  failure is not cured  within  thirty (30) days after
such failure shall have first  occurred,  or (iii) if Borrower  shall amend,  or
purport to amend, or acquiesce in the amendment of, the Subordinated Note;

         (c)  If any  representation  or  warranty  made  by  Borrower  in  this
Agreement,  or any other Loan Document or any financial statement shall prove to
have been untrue,  inaccurate or incomplete in any material  respect at the time
when made or when  effective  and such  party  fails to do that  which  shall be
necessary in order that said  representation or warranty shall be true, accurate
or  complete  within  thirty  (30) days after the  earlier  of actual  knowledge
thereof or of receipt of notice thereof;

         (d) Any indebtedness of Borrower or Guarantor to:

                  (i) Lender or any  affiliate or  subsidiary  of Lender  (other
         than the Obligations)  shall become due and payable prior to the stated
         maturity  thereof  resulting  from a  default  thereunder,  or if  such
         indebtedness  shall not be paid at the maturity thereof or any guaranty
         or similar  obligation  of Borrower or Guarantor is not  discharged  at
         maturity  or when due and  called or if  Borrower  or  Guarantor  shall
         otherwise be in breach or default under any agreement pursuant to which
         such  indebtedness  was  incurred,   and  Borrower  or  Guarantor,   as
         applicable,  fails to cure such  default  within (x)  thirty  (30) days
         after written notice thereof, or (y) any cure period provided for under
         the  agreement  pursuant to which the default  occurred,  whichever  is
         less,  and the aggregate  amount of all such  indebtedness  at the time
         exceeds one hundred thousand Dollars ($100,000); or

                  (ii)  the  holder  of  the   Subordinated   Note,   under  the
         Subordinated Note;

                  (iii) any Person  (other than (x) Lender or any  affiliate  or
         subsidiary of Lender or (y) the holder of the Subordinated Note), shall
         become due and payable prior to the stated maturity  thereof  resulting
         from a default thereunder, or if such indebtedness shall not be paid at
         the maturity thereof or any guaranty or similar 

                                      -28-
<PAGE>

         obligation  of Borrower or Guarantor is not  discharged  at maturity or
         when due and called or if Borrower or Guarantor  shall  otherwise be in
         breach  or  default  under  any   agreement   pursuant  to  which  such
         indebtedness  was incurred,  and Borrower or Guarantor,  as applicable,
         fails to cure such  default  within (x) thirty (30) days after  written
         notice thereof, or (y) any cure period provided for under the agreement
         pursuant  to which the default  occurred,  whichever  is less,  and the
         aggregate  amount  of all such  indebtedness  at the time  exceeds  the
         greater of (A) one million  Dollars  ($1,000,000)  or (B) five  percent
         (5%)  of  the   aggregate   principal   amount  of  all  of  Borrower's
         indebtedness for borrowed money then outstanding;

         (e) Any approval of any governmental or regulatory  authority having or
asserting  jurisdiction  over  Borrower,  Guarantor  or any  of the  Collateral,
required  or to be  issued to  Borrower  or  Guarantor  in  connection  with the
business of Borrower or  Guarantor,  respectively,  this  Agreement or under any
other Loan Document or the transactions contemplated herein or therein, shall be
revoked, rescinded,  suspended or otherwise limited in effect and same shall not
have been  reinstated  within thirty (30) days after the first effective date of
such revocation,  rescission, suspension or limitation, or Borrower or Guarantor
shall cease or suspend its business operations or a material portion thereof;

         (f) If Borrower or Guarantor files a voluntary  petition in bankruptcy,
or a voluntary  petition or an answer seeking  readjustment of its debts, or for
any other relief under any bankruptcy,  insolvency,  or other similar act or law
of any jurisdiction, domestic or foreign, now or hereafter existing, or Borrower
or  Guarantor  takes any action  indicating  its  consent  to,  approval  of, or
acquiescence  in or failure to oppose,  any such petition or  proceeding;  or if
Borrower or Guarantor  applies for, or sustains the  appointment  (by consent or
acquiescence)  of, a receiver or trustee for Borrower or Guarantor or for all or
a  substantial  part of its  property;  or if  Borrower  or  Guarantor  makes an
assignment for the benefit of its creditors;  or if Borrower or Guarantor  fails
to pay or becomes unable to pay its debts as they mature;

         (g) If there  is filed an  involuntary  petition  against  Borrower  or
Guarantor in  bankruptcy or seeking  readjustment  of its debts or for any other
relief  under any  bankruptcy,  insolvency,  or other  similar act or law of any
jurisdiction,  domestic or foreign, now or hereafter existing,  or a receiver or
trustee is  involuntarily  appointed  for  Borrower or Guarantor or for all or a
substantial  part of the property or assets of Borrower or Guarantor or there is
served on Borrower or  Guarantor a warrant of  attachment,  execution or similar
process  against any  substantial  part of the property of Borrower or Guarantor
and any of such events  continues for sixty (60) days  undismissed,  unbonded or
undischarged;

         (h) If this  Agreement  or any other  Loan  Document  shall at any time
after its  respective  execution  and delivery and for any reason cease to be in
full force and effect or any  certificate,  instrument  or documents  issued and
executed  pursuant  hereto or thereto 

                                      -29-
<PAGE>

shall for any reason cease to be effective to  constitute a valid and  perfected
first priority Lien and security  interest in and to the Collateral,  except for
Permitted Liens;

         (i) If any  portion  of  the  Equipment  shall  be  sold,  transferred,
assigned,  leased or otherwise  disposed of by Borrower  without  Lender's prior
written consent,  except (i) for Permitted Liens or (ii) as otherwise  permitted
herein;

         (j) If material damage,  destruction,  or loss to any of the Collateral
shall occur, and (i) the insurer thereof does not (x) acknowledge that such loss
is covered under the applicable insurance policy within a reasonable period (not
to exceed one hundred  twenty (120) days) which is  customary in the  commercial
aviation  industry under the  circumstances  of the damage,  destruction or loss
involved,  or (y) make payment in respect thereof within seven (7) Business Days
thereafter,  or (ii)  Borrower  fails to  diligently  pursue  collection  of the
proceeds of any insurance policy covering such damage, destruction or loss;

         (k) If any governmental or judicial  authority shall condemn,  seize or
appropriate all or a material part of the Collateral or all or substantially all
of the assets of Borrower or Guarantor;

         (l) If there shall occur an Event of Default under,  and as defined in,
any of the other Loan Documents;

         (m) If there  shall  occur  any  lapse  of,  or  failure  to  maintain,
insurance coverage on the Mortgaged Property required to be maintained under any
one or more of the Security Agreements;

         (n) If  Guarantor  shall fail to fulfill any covenant or to perform any
obligation of Guarantor  under any Loan Document to which Guarantor is party and
such failure is not cured within fifteen (15) days after such failure shall have
first occurred, or if Guarantor shall at any time cease to own all of the issued
and  outstanding  capital  stock  of  Borrower,  or if  any of  the  issued  and
outstanding capital stock of Borrower is not subject to the Pledge Agreement, or
if Guarantor ceases to manage Borrower and its business and operations;

         then, in any such event (other than upon the  occurrence of an Event of
Default  specified  in clause (f) or (g) of this  Section),  Lender  may, at the
option of Lender,  declare the principal of, and accrued  interest on, the Loan,
the Note and this  Agreement  and any and all other sums  payable by Borrower to
Lender under this Agreement,  the Note or any other Loan Document  including any
penalties  or other  amounts  to be,  and the Loan,  the Note and all such other
amounts shall thereupon become, due and payable. Upon the occurrence of an Event
of Default  specified in clause (f) or (g) of this  Section,

                                      -30-
<PAGE>

automatically and without any notice to Borrower,  the principal of, and accrued
interest on, the Loan,  the Note and this  Agreement  and any and all other sums
payable by Borrower to Lender under this  Agreement,  the Note or any other Loan
Document including  penalties and all other amounts shall be due and payable. In
any such case, such amounts shall be paid without presentment,  demand,  protest
or other notice of any kind, all of which are hereby expressly waived,  anything
contained  herein  or in the Note or any other  Loan  Document  to the  contrary
notwithstanding,  and Lender may  exercise  any and all rights and remedies of a
secured party under the Arizona Uniform Commercial Code and under the applicable
Loan Document, or under any governing law;

         (o) There shall occur any event which constitutes an "Event of Default"
under the Existing Loan Agreement; or

         (p) The  occurrence  of an Event of  Default  as  described  in Section
10.2(e) hereof.

         13.2 When Cure  Period  Commences.  In the event that  Lender  shall be
prevented by operation of the automatic stay under 11 U.S.C. ss.362 from sending
any notice  permitted or required to commence a period during which Borrower may
cure any Event of Default hereunder,  then, in the event that the automatic stay
is lifted as to Lender, or in the event that Borrower's bankruptcy proceeding is
dismissed, the period during which Borrower may cure such Event of Default shall
be deemed to have commenced,  without further notice, on the first date on which
Lender would have been entitled to give such notice pursuant to the terms hereof
or of the other Loan  Documents,  as  applicable,  but for the  operation of the
automatic stay.

         13.3 Remedies not Prejudiced. Borrower and Lender hereby agree that, to
the extent  permitted  by law,  the rights and remedies of Lender in relation to
any misrepresentation or breach of warranty on the part of Borrower shall not be
prejudiced  by any lack of  investigation  by or on behalf  of  Lender  into the
affairs of Borrower.

         14. FEES AND EXPENSES.

         14.1 Fees and Expenses  Through  Closing  Date.  Borrower  shall on the
Closing Date (or at any time  thereafter  at the  election of Lender)  reimburse
Lender  for  all  reasonable   out+of+pocket  expenses  of  Lender  incurred  in
connection   with  this   Agreement  and  each  other  Loan  Documents  and  the
transactions contemplated hereby and thereby, including, without limitation, all
recordation fees and legal fees and disbursements of Lender's counsel, including
special FAA counsel,  and in connection with all professional  services rendered
and  disbursements  incurred by said counsel  with  respect to all  transactions
relevant  to the  subject  matter  hereof  including,  without  limitation,  the
preparation  and  negotiation  of this Agreement and any other Loan Document and
the 

                                      -31-
<PAGE>

review and negotiation of all other  agreements and instruments  contemplated by
this  Agreement  and the other  Loan  Documents,  and any other  instruments  or
documents  to be  reviewed,  prepared or to be executed in  connection  with the
transactions   contemplated  hereby  and  thereby.   Borrower  agrees  that  the
obligations  of Borrower  pursuant to the  provisions of this Section 14.1 shall
arise  irrespective  of whether or not Lender makes the Advances,  except in the
event of  Lender's  wilful  failure to make the  Advances  after the  conditions
precedent to the making of the Advances have been fulfilled by Borrower.

         14.2 Fees and Expenses of Enforcement. Borrower shall pay to Lender, on
demand, any expenses or other costs (including,  without limitation,  reasonable
attorneys' fees and disbursements,  expert witness fees, and all travel,  hotel,
telephone,  postage, copying,  appraisal,  inspection,  and consulting expenses)
incurred by Lender in connection with (a) the enforcement and collection against
Borrower or any other party (other than Lender) to any of the Loan  Documents of
any provision thereof or the indebtedness contemplated hereby, or (b) any actual
or  threatened  litigation,  investigation  or  proceeding  relating to the Loan
Documents,  whether  or not  suit is  instituted,  relating  to any of the  Loan
Documents  or the  indebtedness  contemplated  thereby,  (c) any  proceeding  or
enforcement in any state or federal bankruptcy or reorganization proceeding, and
(d) any actual or proposed  amendment  of the Loan  Documents  or any of them or
modification  of the  indebtedness  contemplated  thereby.  Notwithstanding  the
foregoing,  Borrower  shall be  entitled to recover  from Lender the  reasonable
attorneys' fees and costs incurred by Borrower in successfully  bringing a claim
against  Lender or defending a claim  brought by Lender,  under or in connection
with this Agreement or the other Loan Documents.

         14.3  Obligations  Secured.  The  obligations  of  Borrower  under this
Section 14 shall at all times constitute a portion of the Obligations secured by
the Collateral.

         15. NOTICES.

         Except as otherwise  specifically provided to the contrary herein or in
the Security Agreements:

         (a) Every notice or demand under this Agreement shall be in writing and
may be  given  or  made by  registered  mail,  return  receipt  requested  or by
internationally recognized overnight courier service.

         (b)  Every  notice or demand  shall be sent,  in the case of  overnight
courier or registered mail, to Lender or to Borrower,  at the following address,
or to such other  address as  Borrower  or Lender  may  designate  for itself by
notice to the other  conforming to the requirements for notice set forth in this
Section:

         If to Borrower:                    T-10 Inc.

                                      -32-
<PAGE>

                                               180 Harbor Drive, Suite 200
                                               Sausalito, California 94965
                                               Attention: President

                           and

         If to Lender:                         FINOVA Capital Corporation
                                               1850 North Central Avenue
                                               Phoenix, Arizona 85077
                                               Attention:  Vice President+Law  
                                                           Transportation
                                                                 Finance
                                    and
                                               FINOVA Capital Corporation
                                               1850 North Central Avenue
                                               Phoenix, Arizona 85077
                                               Attention:  Vice President+
                                                           Operations Management

         (c) Every notice or demand shall,  except so far as otherwise expressly
provided by this  Agreement,  be deemed to have been  received in the case of an
internationally  recognized  overnight  courier service or registered mail, upon
acknowledgment  of  receipt or as of the date on which  receipt  of such  notice
delivered by overnight  courier or registered mail is refused or such courier or
the U.S.  Postal  Service  advises  that such letter is not  deliverable  at the
address set out in paragraph (b) of this Section 15.

         (d) A copy of all  notices  sent to  Lender  shall be sent to  Herriot,
Coti, Sugrue & Simbro, 3200 North Central Avenue,  Suite 1910, Phoenix,  Arizona
85012, Attention: Mark R. Herriot, Esq., telefax number 602/222+9725.

         16. ENTIRE AGREEMENT; AMENDMENTS.

         This Agreement embodies the entire agreement and understanding  between
Borrower and Lender  relating to the subject  matter hereof and  supersedes  all
prior  agreements  and  understandings  relating  hereto and none of the parties
hereto  shall be  bound by or  charged  with  any  oral or  written  agreements,
representations,   warranties,   statements,   promises  or  understandings  not
specifically set forth herein or therein.  This Agreement may not be changed and
no right granted or obligation imposed hereunder may be waived,  except pursuant
to an instrument in writing signed by the party against whom  enforcement of any
waiver, change, modification or discharge is sought.

         17. GOVERNING LAW: JURISDICTION AND VENUE; WAIVER OF JURY TRIAL.

                                      -33-
<PAGE>

         (A)  Governing  Law.  THIS  AGREEMENT  SHALL  BE  DEEMED  TO HAVE  BEEN
NEGOTIATED AND MADE IN, AND SHALL BE GOVERNED AND INTERPRETED UNDER THE LAWS OF,
THE STATE OF ARIZONA  APPLICABLE TO AGREEMENTS  MADE BY RESIDENTS  THEREOF TO BE
WHOLLY PERFORMED THEREIN.

         (B) Jurisdiction  and Venue.  BORROWER AND LENDER HEREBY AGREE THAT ALL
ACTIONS OR PROCEEDINGS  INITIATED BY BORROWER AND ARISING DIRECTLY OR INDIRECTLY
OUT OF THIS  LOAN  AGREEMENT  OR THE OTHER  LOAN  DOCUMENTS  SHALL BE  LITIGATED
EXCLUSIVELY IN THE SUPERIOR  COURT OF ARIZONA,  MARICOPA  COUNTY,  OR THE UNITED
STATES  DISTRICT  COURT FOR THE DISTRICT OF ARIZONA AND ANY ACTION OR PROCEEDING
INITIATED  BY  LENDER  AND  ARISING  DIRECTLY  OR  INDIRECTLY  OUT OF THIS  LOAN
AGREEMENT  OR  THE  OTHER  LOAN  DOCUMENTS  MAY  BE  LITIGATED  IN  EITHER  SUCH
JURISDICTION OR IN ANY OTHER  JURISDICTION IN WHICH ANY OF THE PARTIES OR ANY OF
THEIR ASSETS MAY BE LOCATED, AT LENDER'S DISCRETION.  BORROWER AND LENDER HEREBY
EXPRESSLY SUBMIT AND CONSENT IN ADVANCE TO SUCH JURISDICTION AND VENUE IN ANY OF
SUCH COURTS,  AGREE THAT  JURISDICTION  AND VENUE IS PROPER IN SUCH COURTS,  AND
HEREBY WAIVE  PERSONAL  SERVICE OF THE SUMMONS AND COMPLAINT OR OTHER PROCESS OR
PAPERS ISSUED THEREIN,  AND AGREE THAT SUCH SERVICE OF THE SUMMONS AND COMPLAINT
OR OTHER  PAPERS  MAY BE MADE BY  REGISTERED  MAIL,  RETURN  RECEIPT  REQUESTED,
ADDRESSED  TO  BORROWER  OR LENDER,  AS THE CASE MAY BE, AT THE ADDRESS TO WHICH
NOTICES ARE TO BE SENT PURSUANT TO SECTION 15 HEREOF. BORROWER HEREBY WAIVES ANY
CLAIM THAT PHOENIX,  ARIZONA OR THE DISTRICT OF ARIZONA IS AN INCONVENIENT FORUM
OR AN IMPROPER FORUM BASED ON LACK OF VENUE.  SHOULD BORROWER OR LENDER,  AS THE
CASE MAY BE,  AFTER  BEING SO SERVED,  FAIL TO APPEAR OR ANSWER TO ANY  SUMMONS,
COMPLAINT,  PROCESS OR PAPER SO SERVED WITHIN THIRTY (30) DAYS AFTER THE MAILING
THEREOF,  BORROWER AND LENDER  ACKNOWLEDGE  THAT AN ORDER AND/OR JUDGMENT MAY BE
ENTERED BY THE OTHER  AGAINST IT AS  DEMANDED  OR PLEADED  FOR IN SUCH  SUMMONS,
COMPLAINT,  PROCESS  OR PAPERS.  THE  CHOICE OF FORUM SET FORTH IN THIS  SECTION
SHALL NOT BE DEEMED TO PRECLUDE THE ENFORCEMENT,  BY LENDER OR BORROWER,  AS THE
CASE MAY BE, OF ANY JUDGMENT OBTAINED IN ANY OTHER APPROPRIATE JURISDICTION.

                                      -34-
<PAGE>

         (C) Waiver of Jury. BORROWER AND LENDER EACH HEREBY WAIVES THE RIGHT TO
TRIAL BY JURY IN ANY ACTION OR  PROCEEDING  BASED UPON, OR ARISING OUT OF, OR IN
ANY WAY RELATING TO: (a) THIS AGREEMENT;  (b) THE OTHER LOAN DOCUMENTS;  (c) ANY
OTHER PRESENT OR FUTURE  INSTRUMENT OR AGREEMENT BETWEEN BORROWER AND LENDER; OR
(d) ANY  CONDUCT,  ACTS OR  OMISSIONS  OF  BORROWER  OR  LENDER  OR ANY OF THEIR
RESPECTIVE  DIRECTORS,  OFFICERS,  EMPLOYEES,  AGENTS,  ATTORNEYS  OR ANY  OTHER
PERSONS  AFFILIATED WITH LENDER OR BORROWER;  IN EACH OF THE FOREGOING,  WHETHER
SOUNDING IN TORT OR CONTRACT OR OTHERWISE.

         18. CONTRACTED FOR RATE OF INTEREST UNDER ARIZONA LAW.

                  (a) For purposes of  determining  compliance  with Arizona law
regulating the payment of interest,  the  "contracted  for rate of interest," as
such  term is  defined  under  the  laws of the  State of  Arizona,  of the Loan
contemplated hereby, without limitation, shall consist of the following:

                           (i) The Interest Rate,  calculated and applied to the
principal  balances  of the  Notes in  accordance  with the  provisions  of this
Agreement  and the Notes,  and the Interest Rate in effect on the date the first
Advance is made hereunder, applied in accordance with the terms hereof;

                           (ii) All  interest at the Default  Rate,  as provided
for in Section 12.3 hereof;

                           (iii) All Advance Fees payable  pursuant to the terms
hereof; and

                           (iv) All Additional Sums (as hereinafter defined), if
any.

Borrower agrees to pay an effective contracted for rate of interest which is the
sum of the Interest Rate plus any additional rate of interest resulting from the
payment of interest at the Default  Rate and payment of the Advance Fees and the
Additional  Sums, if any, as contemplated  by the foregoing  clauses (i) through
(iv), respectively.

                  (b) For purposes of  determining  compliance  with Arizona law
regulating the payment of interest,  all fees, charges,  goods, things in action
or any other sums or things of value  (other than  interest  resulting  from the
payment by Borrower of the  amounts  referred to in clauses (i) through  (iv) of
Section 18(a) above) paid or payable by Borrower (collectively,  the "Additional
Sums"),  whether  pursuant to this  Agreement,  the

                                      -35-
<PAGE>

other Loan  Documents or any other  document or instrument in any way pertaining
to  this  lending  transaction,  or  otherwise  with  respect  to  this  lending
transaction,  that,  under the  applicable law may be deemed to be interest with
respect to this lending transaction,  for the purpose of any applicable law that
may limit the  maximum  amount of interest  to be charged  with  respect to this
lending transaction, shall be payable by Borrower as, and shall be deemed to be,
additional interest, and for such purposes only, the agreed upon and "contracted
for  rate of  interest"  of this  lending  transaction  shall  be  deemed  to be
increased by the rate of interest resulting from the Additional Sums.

                  (c) If any interest or other charges in  connection  with this
lending  transaction are ever determined to exceed the maximum amount  permitted
by law, then Borrower  agrees that (i) the amount of interest or charges payable
pursuant to this  lending  transaction  shall be reduced to the  maximum  amount
permitted by law and (ii) any excess amount  previously  collected from Borrower
in connection  with this lending  transaction  that exceeded the maximum  amount
permitted by law,  shall be credited to the  principal  balance of the Loan then
outstanding.  If the outstanding  principal  balance  hereunder has been paid in
full, the excess amount paid shall be refunded to Borrower.

         19. NO BROKER.

         Borrower and Lender each hereby represent and warrant to the other that
no broker  brought  about the  transactions  contemplated  hereby and each party
hereby agrees to indemnify and hold the other party  harmless  from, any and all
liabilities and costs (including  without  limitation,  costs of counsel) to any
person or entity claiming  brokerage  commissions or finder's fees on account of
this Agreement.

         20. SURVIVAL.

         Each of the  representations,  warranties  and  covenants  of  Borrower
contained herein shall survive the closing of the Loan.

         21. INDEMNIFICATION.

         In addition to Borrower's  obligations and Lender's  remedies  provided
elsewhere in this Agreement:  (a) Borrower hereby  indemnifies Lender and agrees
to hold Lender harmless for, from and against any and all liabilities,  damages,
losses, claims, reasonable costs or expenses whatsoever, and to reimburse Lender
for any reasonable legal or other fees or expenses (including but not limited to
the fees and expenses of expert witnesses,  consultants and appraisers) incurred
by it in  connection  with any claim or defending or  prosecuting  any action or
proceeding  relating  to this  Agreement  (including,  but not  limited  to, the
disbursement of the Advances),  the Note and any Loan Document to which Borrower
is a party; and (b) Borrower hereby indemnifies Lender and agrees to hold Lender
harmless for, from and against any and all liabilities, damages, losses, claims,
costs 

                                      -36-
<PAGE>

or expenses  whatsoever  and to reimburse  Lender for any legal or other fees or
expenses  incurred by it in connection  with or arising out of or resulting from
any  breach of  warranty  or  material  misrepresentation  by  Borrower,  or the
non+performance  of any  covenant or  obligation  to be performed on the part of
Borrower, under this Agreement, the Note or any Loan Document, or arising out of
or  resulting  from any  misrepresentation  or  omission  from any  certificate,
instrument or paper  delivered or to be delivered by Borrower to Lender pursuant
to this  Agreement or any Loan Document or in connection  with the  transactions
contemplated herein or therein.

         22. ASSIGNMENT, SUCCESSORS AND ASSIGNS.

         Lender may assign or obtain participations with other Lenders in regard
to its rights  hereunder  and under the Note and any other Loan  Document and in
respect of the Loan,  provided that no such  assignment or  participation  shall
impose any greater  obligation  on Borrower than set forth herein or therein and
provided,  further,  that Lender  shall not effect an  assignment  of all of its
rights under this  Agreement to an entity (other than an affiliate or subsidiary
of Lender)  which is in the  business of  acquiring  jet  aircraft  engines (for
commercial  aircraft) and re-selling or leasing same.  Borrower shall not assign
any rights under this Agreement nor shall any of Borrower's  duties hereunder or
under the Note or Security Agreements be assigned or delegable without the prior
written  consent of Lender.  Nothing  contained  in this  Agreement,  express or
implied, is intended to confer upon any person or entity, other than the parties
hereto and their  permitted  successors in interest and permitted  assigns,  any
rights or remedies under or by reason of this Agreement  unless expressly herein
stated  to  the  contrary.  All  covenants,   representations,   warranties  and
agreements of the parties  contained herein shall,  subject to the provisions of
the  preceding  sentence,  be  binding  upon and inure to the  benefit  of their
respective successors and permitted assigns.

         23. CAPTIONS AND SECTION HEADINGS; CONSTRUCTION.

         Captions and paragraph  headings used herein are for  convenience  only
and are not a part of this  Agreement  and shall not be used in  construing  it.
This  Agreement  and all  documents  executed in  connection  herewith  shall be
construed  without  regard to the identity of the party which prepared the same,
and no presumption shall arise as a result thereof.

         24. SEVERABILITY.

         In the event that any one or more of the provisions of this  Agreement,
any Loan Document, or the Note shall be invalid, illegal or unenforceable in any
respect or in any jurisdiction, the validity, legality and enforceability of the
remaining  provisions  contained herein and therein or of the same provisions in
any other jurisdiction shall not in any way be affected or impaired thereby.

                                      -37-
<PAGE>

         25. TIME OF THE ESSENCE.

         Time  is of  the  essence  with  respect  to all  of  the  payment  and
performance obligations of Borrower hereunder.

         26. COUNTERPARTS.

         This  Agreement  may be executed in one or more  counterparts,  each of
which shall constitute an original and, when taken together,  all of which shall
constitute one and the same Agreement.

         27. FURTHER ASSURANCES.

         Borrower agrees to execute such agreements,  instruments and documents,
and take  such  actions,  without  cost to  Lender,  as  Lender  may  reasonably
determine  are  necessary  or  appropriate  in order to effect the  transactions
contemplated  by this  Agreement and the other Loan  Documents,  or to preserve,
protect and perfect the Lien of Lender in the Collateral.

         28. PAYMENTS BY LENDER ON BEHALF OF BORROWER.

         In the event that at any time Borrower  shall fail to do or perform any
act,  or pay any  amount,  or take any action  (including,  without  limitation,
failure to maintain  insurance  coverage on the Mortgaged Property in accordance
with the  requirements  of the  Security  Agreements),  when  such  performance,
payment or action is required  under this  Agreement or the other Loan Documents
(and, if applicable,  following lapse of any grace or compliance period in which
such payment,  performance  or action may be taken or made by Borrower under the
applicable Loan Document),  then Lender may, but shall not be obligated to, make
such payment or cause such  performance or action to be taken,  and all expenses
incurred by Lender in connection therewith, together with the amount of any such
payment,  shall (i) be immediately  due and payable by Borrower to Lender,  (ii)
constitute a portion of the Obligations hereunder, (iii) at all times be secured
by the Collateral, and (iv) bear interest at the Default Rate from the date paid
or incurred by Lender, as applicable, through the date paid to Lender.


            [THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK]

                                      -38-
<PAGE>

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly  executed  by their duly  authorized  officers as of the day and year first
above written.

                             LENDER:
                             FINOVA CAPITAL CORPORATION, a Delaware 
                             corporation


                             By:
                                ---------------------------------------------
                             Name:
                                   ------------------------------------------
                             Title:
                                    -----------------------------------------

                             BORROWER:
                             T-10 INC., a California corporation


                             By:
                                ---------------------------------------------
                             Name:      Charles F. Willis
                                  -------------------------------------------
                             Title:          President
                                   ------------------------------------------

                             Taxpayer Identification No.:   68-0370687
                                                         --------------------

                                                                         LNAG


<PAGE>


                                    EXHIBIT A

                                       to

                             SECURED LOAN AGREEMENT

- --------------------------------------------------------------------------------

                         BWIA LEASE EXTENSION DOCUMENTS

- --------------------------------------------------------------------------------



         1.       Acknowledgment and Agreement of Borrower;

         2        Supplemental Agreement (BWIA Lease Assignment); and

         3        Acknowledgment   and   Agreement  of  Willis   Lease   Finance
                  Corporation,  formerly  known as The Charles F. Willis Company
                  (with respect to the Guaranties and Pledge Agreement)


<PAGE>


                                    EXHIBIT B

                                       to

                             SECURED LOAN AGREEMENT

- --------------------------------------------------------------------------------

                             CROSS-DEFAULT DOCUMENTS

- --------------------------------------------------------------------------------



         1.       Second Amendment to Secured Loan Agreement; and

         2.       Acknowledgment   and  Agreement  (from  Willis  Lease  Finance
                  Corporation)


<PAGE>


                                    EXHIBIT C

                                       to

                             SECURED LOAN AGREEMENT

- --------------------------------------------------------------------------------

                             FORM OF PROMISSORY NOTE

- --------------------------------------------------------------------------------



                        P R O M I S S O R Y    N O T E


U.S.$__________                                                _____________1997
                                                                Phoenix, Arizona

                  FOR VALUE RECEIVED,  the  undersigned  T-10 INC., a California
corporation  ("Maker"),  hereby  promises to pay to the order of FINOVA  CAPITAL
CORPORATION,   a  Delaware   corporation   ("Lender"),   the  principal  sum  of
______________________________________________   no   one   hundredths   Dollars
($________________),  or so much thereof as may from time to time be advanced by
Lender to Maker  (and as such  principal  amount  may be  adjusted  pursuant  to
Section 3 hereof),  together with interest thereon and such other amounts as may
be payable by Maker to Lender pursuant to the terms and conditions of this Note,
as follows:

                  1.  Loan  Agreement.   This  Note  is  executed  by  Maker  in
accordance  with the  terms of that  certain  Secured  Loan  Agreement  dated as
February  _____,  1997  between  Maker  and  Lender  (collectively,   the  "Loan
Agreement").  This  Note  is the  "__________  Note,"  as  defined  in the  Loan
Agreement, and evidences the "_________________  Advance" as defined in the Loan
Agreement.  All  capitalized  terms not otherwise  defined herein shall have the
meanings ascribed to such terms in the Loan Agreement.  The Advance evidenced by
this  Note  is  to  be   applied   by  Maker  in  order  to  acquire  a  certain
_________________________ (_______________), which is, as of the date hereof, on
lease  to   ________________________________   ("_______"),   pursuant   to  the
_________________  Lease Agreement  dated  ____________________,  1997,  between
__________________, as lessee, and __________________________,  a _____________,
as lessor, and that certain, and as thereafter assigned by  ____________________
pursuant  to that  certain  _________________________________,  dated as of even
date  herewith  between_________  and  Maker,  pursuant  to which  _____________
assigns to Maker and

<PAGE>

Maker assumes, all of the right, title and obligations of ________________ under
such ________________________Lease Agreement.

                  2.  Interest.  (a)  Principal  of this Note  shall  bear Basic
Interest,  from the date of disbursement  until paid.  Basic Interest shall: (i)
accrue from the date of each Advance,  on the principal  amount of the Loan from
time to time  outstanding,  at a per annum rate equal to the "Interest Rate," as
set forth in Section 2(b) below (except to the extent Basic  Interest is payable
at the Default Rate in accordance with the terms of the Loan Agreement), (ii) be
paid by Borrower, in arrears, on each Repayment Date and whenever else a payment
of principal is due and payable hereunder;  and (iii) be calculated on the basis
of a year of 360 days for the actual days elapsed.

                  (b)  The   Interest   Rate   hereunder   shall   be  equal  to
_______________ one-hundredths percent (________%) per annum.

                  3.  Payments of Principal  and Interest;  Maturity  Date.  (a)
Subject  to the  provisions  of (i)  Section 6 hereof  regarding  prepayment  of
principal of this Note, (ii) Section 9 hereof  regarding the rights and remedies
of Lender upon the occurrence of an Event of Default,  and (iii) Section 10.2 of
the Loan Agreement, which provides for payment of interest only hereon following
the  occurrence of a "Lease  Default" (as defined in the Loan  Agreement)  under
certain circumstances, principal of, and interest on, this Note shall be paid in
sixty (60) consecutive  monthly  installments  ("Installments"),  payable on the
last Banking Day (as defined in the Loan  Agreement)  of each month,  commencing
with the _______________ (_______st) day of _____________ 1997. Each Installment
hereunder   shall   be  in  the   amount   of   __________________________   and
one-hundredths Dollars ($_____________); provided, however, that notwithstanding
anything to the contrary set forth herein, the sixtieth (60th) Installment shall
be due and payable on the Maturity  Date in the amount of all  principal of this
Note,  all  accrued  and  unpaid  interest  hereunder,  and  all  other  amounts
outstanding  and unpaid,  pursuant to this Note, the Loan Agreement or the other
Loan Documents as of the Maturity Date.

                  (b) The principal  amount hereof is subject to increase  under
certain circumstances pursuant to Section 10.2(c) of the Loan Agreement.

                  4. Final Maturity. Notwithstanding any other provision of this
Note,  the  Loan  Agreement  or any  other  of the Loan  Documents,  the  entire
principal balance of this Note, together with all accrued interest and all other
amounts due Lender under this Note,  the Loan Agreement or any of the other Loan
Documents,  shall be due and  payable in full on  ________________________  (the
"Maturity Date").

                  5. Application of Payments. Any payment in respect of the Loan
shall 

<PAGE>

be applied as follows:

                  (a)  first,  to  payment of (i) the  prepayment  fee,  if any,
         payable  pursuant to Section 6 below,  and (ii) any other amount (other
         than principal hereof and interest at the Interest Rate and the Default
         Rate) which is payable by Maker to Lender in accordance  with the terms
         of this Note, the Loan Agreement, or the other Loan Documents;

                  (b) the  remainder,  if any,  to  payment of  outstanding  and
         unpaid  interest  at  the  Interest  Rate  and  the  Default  Rate,  as
         applicable; and

                  (c) the remainder, if any, to payment of principal hereof.

All  prepayments  of principal  hereof shall be applied in inverse  order of the
scheduled maturity of such principal.

                  6.  Prepayments.   This  Note  shall  be  prepayable  only  in
accordance  with  the  provisions  of the  Loan  Agreement,  including,  without
limitation,  Section 8.4 thereof  regarding payment of a premium in the event of
prepayments under certain circumstances.

                  7.  Contracted For Rate of Interest under Arizona Law. (a) For
purposes of  determining  compliance  with Arizona law regulating the payment of
interest,  the  "contracted for rate of interest," as such term is defined under
the laws of the  State of  Arizona,  of the Loan  contemplated  hereby,  without
limitation, shall consist of the following:

                           (i) The Interest Rate,  calculated and applied to the
principal balance of the Loan in accordance with the provisions of this Note;

                           (ii) All  interest at the Default  Rate,  as provided
for in Section 12.3 of the Loan Agreement;

                           (iii) The Loan Fee,  which is payable by  Borrower to
Lender in accordance with the terms of the Loan Agreement; and

                           (iv) All Additional Sums (as hereinafter defined), if
any.

Maker agrees to pay an effective  contracted  for rate of interest  which is the
sum of the Interest Rate plus any additional rate of interest resulting from the
payment of  interest  at the  Default  Rate and  payment of the Loan Fee and the
Additional  Sums, if any, as 
<PAGE>

contemplated by the foregoing clauses (i) through (iv), respectively.

                  (b) For purposes of  determining  compliance  with Arizona law
regulating the payment of interest,  all fees, charges,  goods, things in action
or any other sums or things of value  (other than  interest  resulting  from the
payment by Maker of the  amounts  referred  to in clauses  (i)  through  (iv) of
Section  7(a) above)  paid or payable by Maker  (collectively,  the  "Additional
Sums"),  whether  pursuant to this Note,  the other Loan  Documents or any other
document or instrument in any way  pertaining  to this lending  transaction,  or
otherwise with respect to this lending  transaction,  that, under the applicable
law may be deemed to be interest with respect to this lending  transaction,  for
the purpose of any  applicable law that may limit the maximum amount of interest
to be charged  with  respect to this  lending  transaction,  shall be payable by
Maker as, and shall be deemed to be, additional interest,  and for such purposes
only,  the agreed upon and  "contracted  for rate of  interest"  of this lending
transaction  shall be deemed to be increased  by the rate of interest  resulting
from the Additional Sums.

                  (c) If any interest or other charges in  connection  with this
lending  transaction  are  ever  determined  in a final  judgment  by a court of
competent jurisdiction to exceed the maximum amount permitted by law, then Maker
agrees  that (i) the amount of  interest  or charges  payable  pursuant  to this
lending  transaction shall be reduced to the maximum amount permitted by law and
(ii) any excess amount  previously  collected from Maker in connection with this
lending  transaction  that exceeded the maximum amount permitted by law, will be
credited  against the  principal  balance of the Loan then  outstanding.  If the
outstanding principal balance hereunder has been paid in full, the excess amount
paid will be refunded to Maker.

                  8.  Form of  Payments.  All  payments  required  to be made to
Lender  hereunder or under the Note shall be made in Dollars by wire transfer in
good,  immediately available funds to such account of Lender as is designated in
the Loan Agreement,  or to such other account as Lender may designate by written
notice sent pursuant to the provisions hereof regarding notices.

                  9. Event of Default;  Acceleration.  Upon the occurrence of an
Event of Default,  the principal of this Note,  together with accrued and unpaid
interest  thereon and all other amounts  outstanding  under this Note,  the Loan
Agreement  and the other Loan  Documents  shall,  at the  option of  Lender,  be
immediately due and payable.

                  10. Time of  Essence.  Time is of the essence of this Note and
each provision hereof.

                  11.  Waiver  by  Lender.  No delay on the  part of  Lender  in
exercising 

<PAGE>

any right, power or privilege  hereunder shall operate as a waiver thereof,  and
no single or partial exercise of any right,  power or privilege  hereunder shall
preclude other or further exercise  thereof,  or be deemed to establish a custom
or course of dealing or performance  between the parties hereto, or preclude the
exercise of any other right, power or privilege.

                  12.  Costs of  Enforcement.  Maker  agrees to pay to Lender on
demand  all  reasonable  expenses  incurred  by  Lender in  connection  with the
enforcement of the provisions of this Note or any of the other Loan Documents or
the transactions contemplated hereby, including, without limitation:

                  (a)  All   expenses,   disbursements   and   attorneys'   fees
         (including,  without  limitation,  charges for required lien  searches,
         reproduction of documents,  long distance telephone calls and overnight
         express  carriers)  of special  counsel and other  counsel  retained by
         Lender in  connection  with any  amendments,  modifications  or waivers
         hereto or thereto (whether or not the same become effective); and

                  (b) Any expenses or other costs, including attorneys' fees and
         expert  witness  fees,  incurred  by  Lender  in  connection  with  the
         enforcement or collection against Maker of any obligation  hereunder or
         against Maker or any other obligor hereunder of any provision of any of
         the  Loan  Documents,  and in  connection  with or  arising  out of any
         litigation,  investigation or proceeding instituted by any governmental
         body or any  other  person or entity  with  respect  to any of the Loan
         Documents,  whether  or not  suit  is  instituted,  including,  but not
         limited to,  such costs or expenses  arising  from the  enforcement  or
         collection against any obligor hereunder of any provision of any of the
         Loan  Documents in any state or federal  bankruptcy  or  reorganization
         proceeding.

Notwithstanding  the  foregoing,  Maker shall be entitled to recover from Lender
the  reasonable  attorneys'  fees and costs  incurred  by Maker in  successfully
bringing a claim against Lender or defending a claim brought by Lender, under or
in connection with this Note, the Loan Agreement or the other Loan Documents.

                  13. Waivers of Maker. Maker (for itself and its successors and
assigns), and any endorsers and guarantors hereof, by virtue of such endorsement
or guaranty,  respectively,  hereby waives presentment for payment,  protest and
demand,  notice of protest,  demand and of dishonor and nonpayment of this Note,
and expressly agrees that this Note, or any payment  hereunder,  may be extended
from time to time before,  at, or after  maturity of the  obligations  evidenced
hereby,  without in any way affecting the liability of Maker  hereunder,  or the
validity of any  mortgage,  pledge,  lien or security  interest  given to secure
payment hereof.
<PAGE>

                  14.  Governing  Law.  THIS  NOTE  SHALL BE DEEMED TO HAVE BEEN
NEGOTIATED AND MADE IN, AND SHALL BE GOVERNED AND INTERPRETED UNDER THE LAWS OF,
THE STATE OF ARIZONA  APPLICABLE TO AGREEMENTS  MADE BY RESIDENTS  THEREOF TO BE
WHOLLY PERFORMED THEREIN.

                  15.  Jurisdiction  and Venue.  MAKER  HEREBY  AGREES  THAT ALL
ACTIONS OR PROCEEDINGS INITIATED BY MAKER AND ARISING DIRECTLY OR INDIRECTLY OUT
OF THIS NOTE OR THE OTHER LOAN DOCUMENTS  SHALL BE LITIGATED  EXCLUSIVELY IN THE
SUPERIOR COURT OF ARIZONA,  MARICOPA COUNTY, OR THE UNITED STATES DISTRICT COURT
FOR THE DISTRICT OF ARIZONA AND ANY ACTION OR PROCEEDING INITIATED BY LENDER AND
ARISING  DIRECTLY OR INDIRECTLY OUT OF THIS NOTE OR THE OTHER LOAN DOCUMENTS MAY
BE LITIGATED IN EITHER SUCH  JURISDICTION OR IN ANY OTHER  JURISDICTION IN WHICH
ANY OF THE  PARTIES  OR  ANY  OF  THEIR  ASSETS  MAY  BE  LOCATED,  AT  LENDER'S
DISCRETION.  MAKER  HEREBY  EXPRESSLY  SUBMITS  AND  CONSENTS IN ADVANCE TO SUCH
JURISDICTION AND VENUE IN ANY OF SUCH COURTS, AGREES THAT JURISDICTION AND VENUE
IS PROPER IN SUCH COURTS,  AND HEREBY WAIVES PERSONAL SERVICE OF THE SUMMONS AND
COMPLAINT  OR OTHER  PROCESS OR PAPERS  ISSUED  THEREIN,  AND  AGREES  THAT SUCH
SERVICE OF THE SUMMONS AND  COMPLAINT OR OTHER PAPERS MAY BE MADE BY  REGISTERED
MAIL,  RETURN  RECEIPT  REQUESTED,  ADDRESSED  TO MAKER AT THE  ADDRESS TO WHICH
NOTICES ARE TO BE SENT PURSUANT TO THE LOAN  AGREEMENT.  MAKER HEREBY WAIVES ANY
CLAIM THAT PHOENIX,  ARIZONA OR THE DISTRICT OF ARIZONA IS AN INCONVENIENT FORUM
OR AN  IMPROPER  FORUM  BASED ON LACK OF VENUE.  SHOULD  MAKER,  AFTER  BEING SO
SERVED, FAIL TO APPEAR OR ANSWER TO ANY SUMMONS, COMPLAINT,  PROCESS OR PAPER SO
SERVED WITHIN  THIRTY (30) DAYS AFTER THE MAILING  THEREOF,  MAKER  ACKNOWLEDGES
THAT AN ORDER AND/OR JUDGMENT MAY BE ENTERED BY LENDER AGAINST MAKER AS DEMANDED
OR PLEADED  FOR IN SUCH  SUMMONS,  COMPLAINT,  PROCESS OR PAPERS.  THE CHOICE OF
FORUM SET FORTH IN THIS SECTION SHALL NOT BE DEEMED TO PRECLUDE THE ENFORCEMENT,
BY LENDER OF ANY JUDGMENT OBTAINED IN ANY OTHER APPROPRIATE JURISDICTION.

                  16. Waiver of Jury.  MAKER HEREBY WAIVES THE RIGHT TO TRIAL BY
JURY IN ANY ACTION OR  PROCEEDING  BASED UPON,  OR ARISING OUT OF, OR IN ANY WAY
RELATING TO: (a) THIS NOTE; (b) THE

<PAGE>

OTHER LOAN  DOCUMENTS;  (c) ANY OTHER PRESENT OR FUTURE  INSTRUMENT OR AGREEMENT
BETWEEN  MAKER AND LENDER;  OR (d) ANY  CONDUCT,  ACTS OR  OMISSIONS OF MAKER OR
LENDER  OR ANY OF  THEIR  RESPECTIVE  DIRECTORS,  OFFICERS,  EMPLOYEES,  AGENTS,
ATTORNEYS OR ANY OTHER PERSONS  AFFILIATED  WITH LENDER OR MAKER; IN EACH OF THE
FOREGOING, WHETHER SOUNDING IN TORT OR CONTRACT OR OTHERWISE.

                  17.  Successors  and Assigns.  This Note shall be binding upon
the  successors  and  assigns  of Maker and shall  inure to the  benefit  of the
successors, assigns and participants of Lender.



            [THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK]


<PAGE>





                  IN WITNESS WHEREOF, Maker has executed this Promissory Note as
of the date first above written.

                              T-10 INC., a California corporation


                              By:_____________________________________________

                              Its:____________________________________________


                                                                       _______PN





<PAGE>


                                    EXHIBIT D

                                       to

                             SECURED LOAN AGREEMENT

- --------------------------------------------------------------------------------

                              CONDITIONS PRECEDENT

- --------------------------------------------------------------------------------


         I. Conditions Precedent to Any Advance. Lender's obligation to make any
Advance is conditional upon the following, all of which shall take place, occur,
or be  delivered  to Lender,  as  applicable,  not later than the date the first
Advance is made:

                  (b) Borrower  shall have executed and delivered to Lender this
         Agreement;

                  (c) Guarantor  shall have (i) executed and delivered to Lender
         the  Affirmation of Pledge  Agreement and (ii) confirmed that Lender is
         in  possession  of all  certificates  evidencing  all of the issued and
         outstanding  capital  stock of Borrower,  together  with a stock power,
         endorsed in blank by Guarantor, with respect to each such certificate;

                  (d) Borrower shall have  performed all of its agreements  and,
         subject to the making of the  Advances,  paid all sums, to be performed
         or paid  hereunder  (including  sums payable  under Section 14.1) on or
         prior to the Closing Date and the  representations  and  warranties  of
         Borrower  contained  herein and in each Loan Document to which Borrower
         is a party shall be true and correct as of the Closing  Date as if made
         on and as of the Closing Date and  Borrower  shall have so certified to
         Lender;

                  (e) No Event of Default or Default under this Agreement or any
         other Loan Document shall have occurred and be continuing;

                  (f) Borrower shall have caused to be delivered to Lender,  and
         Lender  shall have  reviewed and found  satisfactory  (i) a copy of the
         Articles of  Incorporation  of Borrower,  certified by the secretary of
         state of the state of  incorporation of Borrower and (ii) a copy of the
         by+laws of Borrower,  certified as being true, complete and accurate by
         a duly authorized corporate officer of 
<PAGE>

         Borrower;

                  (g) Borrower shall have caused to be delivered to Lender,  and
         Lender  shall  have   reviewed  and  found   satisfactory,   copies  of
         resolutions adopted by the Board of Directors of Borrower, certified by
         the  corporate  secretary or an executive  officer of Borrower as being
         true, accurate and complete, authorizing the entry into and performance
         by Borrower of its obligations  under this  Agreement,  each other Loan
         Document  to  which   Borrower  is  a  party,   and  all   transactions
         contemplated herein and therein;

                  (h) Borrower shall have caused to be delivered to Lender,  and
         Lender shall have reviewed and found satisfactory, a certificate of the
         corporate  secretary or an executive officer of Borrower as being true,
         accurate and complete, evidencing the signing authority of the officers
         of  Borrower  who sign  this  Agreement,  each Loan  Document  to which
         Borrower is a party,  and all  documents  and  instruments  executed by
         Borrower in connection herewith or therewith;

                  (i) all reasonable  sums due and owing to Lender's  counsel on
         account  of legal  services  rendered  and  disbursements  incurred  in
         connection  with this  transaction  shall have been paid in  accordance
         with invoices to be provided by Lender's counsel;

                  (j) Lender shall have conducted,  and found  satisfactory  the
         results of, a reference check and UCC-1 Financing  Statement,  tax lien
         and litigation searches with respect to Guarantor and Borrower;

                  (k) Lender  shall have  reviewed  and found  satisfactory  the
         terms of the Subordinated  Note, and Lender and ILFC shall have entered
         into an intercreditor  agreement in form and substance  satisfactory to
         Lender with respect thereto;

                  (l)  Borrower  shall have caused to be delivered to Lender the
         Cross-Default  Documents  duly  authorized  and  validly  executed  and
         delivered to Lender in form and substance satisfactory to Lender;

                  (m)  Borrower  shall have caused to be delivered to Lender the
         BWIA Lease Extension Documents duly authorized and validly executed and
         delivered to Lender in form and substance satisfactory to Lender; and

                  (n)  Borrower  shall have caused to be delivered to Lender the
         ILFC Lease Payment Guaranty.
<PAGE>

         II. Conditions Precedent to Each Advance. Lender's obligation to make a
particular  Advance is conditional  upon the following,  all of which shall take
place,  occur, or be delivered to Lender, as applicable,  no later than the date
such Advance is made:

                  (b)  Borrower  shall have caused to be  delivered  to Lender a
         certificate  as to  Borrower,  certified  by an  authorized  officer of
         Borrower,  certifying  that no Event of Default or, to the knowledge of
         such officer, no Default has occurred and is continuing;

                  (c)  Borrower  shall have caused to be  delivered  to Lender a
         favorable opinion, dated as of the Closing Date, in form and substance,
         and with assumptions, limitations and qualifications, and reliance upon
         other  opinions,  and issued by such counsel,  as are  satisfactory  to
         Lender,   opining,  among  other  things,  that  under  California  law
         (assuming  for this  purpose that Arizona law (which is by the terms of
         the  Loan  Documents  to  govern  the  interpretation  and  enforcement
         thereof) is  substantively  identical to California  law): (A) the Loan
         Documents  executed by Borrower and  delivered to Lender on the Closing
         Date are legal,  valid and binding  obligations of Borrower,  including
         (x) that the  provisions of the Loan  Documents  which are executed and
         delivered  by Borrower as of the Closing Date with respect to choice of
         law to govern the interpretation and enforcement of such Loan Documents
         and consent to jurisdiction and choice of forum in connection with such
         interpretation  and  enforcement  are legal,  valid and binding and (y)
         that the Loan  Documents  executed and  delivered by Borrower as of the
         Closing  Date  do  not  violate  any  law  relating  to  the  charging,
         contracting  for, or payment or collection of interest or the like; (B)
         Borrower is duly organized and validly  existing in its jurisdiction of
         incorporation;  (C) Borrower has the  requisite  power and authority to
         conduct its businesses,  own its properties, and carry out the terms of
         the Loan  Documents  to which it is a party;  (D)  except to the extent
         disclosed  in  such  opinion,  such  counsel  has no  knowledge  of any
         litigation  affecting  Borrower;   (E)  the  execution,   delivery  and
         performance  by Borrower of the Loan  Documents  to which it is a party
         will not violate the Articles of  Incorporation  or by+laws of Borrower
         or any law, rule, judgment,  order, decree,  agreement or instrument to
         which Borrower is a party or by which Borrower is bound; (F) no consent
         to the  execution,  delivery  or  performance  by  Borrower of the Loan
         Documents  to  which  it is a party  is  required  of any  governmental
         authority (or if required, has been obtained); (G) the Pledge Agreement
         is the legal, valid and binding obligation of Guarantor, including that
         the provisions of the Pledge Agreement with respect to choice of law to
         govern  the  interpretation  and  enforcement  thereof  and  consent to
         jurisdiction and choice of forum in connection with such interpretation
         and  enforcement  are legal,  valid and binding;  (H) Guarantor is duly
         organized and validly  existing in its  jurisdiction of  incorporation;
         (I)  Guarantor  has the  requisite  power and  authority to 

<PAGE>

         conduct its businesses,  own its properties, and carry out the terms of
         the Pledge  Agreement and the  Deficiency  Guaranties and Full Recourse
         Guaranties (referred to herein as the "Guaranties");  (J) except to the
         extent disclosed in such opinion,  such counsel has no knowledge of any
         litigation  affecting  Guarantor;  (K)  the  execution,   delivery  and
         performance by Guarantor of the Pledge  Agreement and  Guaranties  will
         not violate the  Articles of  Incorporation  or by+laws of Guarantor or
         any law,  rule,  judgment,  order,  decree,  agreement or instrument to
         which  Guarantor  is a party or by which  Guarantor  is  bound;  (L) no
         consent to the  execution,  delivery or performance by Guarantor of the
         Pledge   Agreement  or  Guaranties  is  required  of  any  governmental
         authority  (or if  required,  has been  obtained);  (M) the  issued and
         outstanding  capital stock of Borrower  consists of 500 shares,  all of
         which are held of record by Guarantor;  (N) the  Guaranties  associated
         with such  Advance,  are the legal,  valid and binding  obligations  of
         Guarantor,  including that the provisions of such Guaranty with respect
         to choice of law to govern the interpretation  and enforcement  thereof
         and consent to jurisdiction and choice of forum in connection with such
         interpretation  and enforcement are legal,  valid and binding;  and (O)
         Lender  will  have,   upon  filing  of  the  applicable  UCC  financing
         statements  or the  equivalent  and the taking of the actions  required
         pursuant to the Security  Agreement  executed by Borrower in connection
         with each Advance, a perfected, first priority security interest in and
         to the Mortgaged  Property referred to therein,  provided,  that to the
         extent special FAA counsel or the equivalent  provides an opinion as to
         such matters,  the opinion of counsel to Borrower need not address such
         matters;

                  (d) No event shall have occurred which has a material  adverse
         effect on the  business,  operations  or prospects  of Guarantor  since
         September 30, 1996 (the date that the most recent financial  statements
         of Guarantor were delivered to Lender);

                  (e) all reasonable  sums due and owing to Lender's  counsel on
         account  of legal  services  rendered  and  disbursements  incurred  in
         connection  with this  transaction  shall have been paid in  accordance
         with invoices to be provided by Lender's counsel;

                  (f) Borrower  shall have  executed and delivered to Lender the
         Note evidencing each Advance,  together with a Security  Agreement with
         respect to the  Equipment  to be  acquired  with the  proceeds  of such
         Advance,  and Lender shall be satisfied that such Security Agreement is
         sufficient  to convey to Lender a valid  Lien on the items and types of
         property referred to therein, which Lien is effective under the laws of
         the United States of America or, if effective under the laws of another
         jurisdiction,  provides for  effective  rights and remedies in favor of
         Lender  which are  

<PAGE>

         comparable  to those which would  inure to Lender's  benefit  under the
         laws of the United States of America;

                  (g) Lender shall have reviewed,  and found to be satisfactory,
         the terms and  conditions of the Lease  relating to the Equipment as to
         which such Advance is made;

                  (h)  Borrower  and the  lessee  under  the  Lease to which the
         Equipment to be acquired  with the proceeds of such Advance is subject,
         shall have  executed and  delivered to Lender a Lease  Assignment  with
         respect to such  Lease,  and (i) Lender  shall be  satisfied  that such
         Lease  Assignment is sufficient to convey to Lender a valid Lien on the
         items  and  types  of  property  referred  to  therein,  which  Lien is
         effective  under  the laws of the  United  States  of  America  or,  if
         effective  under  the  laws  of  another  jurisdiction,   provides  for
         effective  rights and remedies in favor of Lender which are  comparable
         to those which would  inure to Lender's  benefit  under the laws of the
         United States of America, or which is otherwise satisfactory to Lender,
         and (ii) such Lease Assignment shall provide for direct payment by such
         lessee to Lender of (x) all security deposits, maintenance reserves and
         similar amounts, which shall be held by Lender in the Retention Account
         in  accordance  with the terms  hereof and subject to the terms of such
         Lease and this  Agreement and (y) all monthly rental amounts under such
         Lease (which must be  sufficient  to pay interest at the Interest  Rate
         under the Note which will be issued to evidence  the  proposed  Advance
         and amortize at  thirty-eight  percent  (38%) of the  principal of such
         Note through the "Maturity  Date" as such term is defined in such Note)
         shall be retained by Lender for  application  to the  Obligations,  and
         (iii) the lessees under each of the Leases shall have  acknowledged the
         physical existence and lessee's possession of the Equipment that is the
         subject of such Lease.

                  (i)  Guarantor  shall have  executed and delivered to Lender a
         Full Recourse Guaranty with respect to the AM Engine Advance and the AL
         Spare Parts Advance,  and a Deficiency  Guaranty with respect to the AL
         Engine Advance and the KLM APU Advance;

                  (j) the  Equipment  to be acquired  with the  proceeds of such
         Advance shall be Eligible Equipment as of the date of such Advance, and
         Lender shall have confirmed same to Lender's satisfaction;

                  (k)  Borrower  shall have paid to Lender the  Advance Fee with
         respect to such Advance;

                  (l)  Borrower  shall have  provided  Lender  with  third-party
         appraisals  of 

<PAGE>

         the Equipment to be acquired  with the proceeds of such Advance,  which
         shall be satisfactory to Lender in form and substance and the values of
         such shall not be materially less than those  determined  internally by
         Lender;

                  (m) A physical  inspection,  of the  Equipment  to be acquired
         with the proceeds of such Advance,  shall have been conducted by Lender
         or an agent, employee or designee of Lender (specifically, with respect
         to the AL Spare Parts, a  representative  sample will be  inventoried),
         and  Lender,  its agent,  employee or  designee  shall have  prepared a
         satisfactory  appraisal  report with respect to such  Equipment,  which
         appraisal   report  shall  confirm,   without   limitation,   that  the
         loan-to-value requirements of Section 2.1(b) and Exhibit E hereof would
         be satisfied with the making of the proposed  Advance;  provided,  that
         Lender shall not require such Equipment to be removed from the aircraft
         on which it is installed in order to conduct such  physical  inspection
         unless  Lender  shall  determine  that such  removal is  necessary  and
         Borrower shall agree in advance to such removal;

                  (n)  Lender  shall  have  prepared  (with  the  assistance  of
         Borrower,  to the extent requested by Lender),  and found satisfactory,
         an analysis of (i) the  Equipment  to be acquired  with the proceeds of
         such Advance,  including market data and specifications with respect to
         the  Equipment to be acquired  with the proceeds of such Advance , (ii)
         the  operations,  creditworthiness  and  financial  performance  of the
         lessee under the Lease which  affects the Equipment to be acquired with
         the proceeds of such Advance, and (iii) the intended use by such lessee
         of such Equipment;

                  (o) No  material  adverse  change  shall have  occurred in the
         finances,  operations or business of (i) Borrower since the date of the
         most recent  financial  statements of Borrower  which were delivered to
         Lender  prior to the date of the  proposed  Advance and (ii)  Guarantor
         since the date of the most recent  financial  statements  of  Guarantor
         which  were  delivered  to  Lender  prior to the  date of the  proposed
         Advance;

                  (p) Borrower shall have  performed all of its agreements  and,
         subject to the making of such  Advance,  paid all sums, to be performed
         or paid  hereunder  (including  sums payable  under Section 14.2) on or
         prior to the date of such proposed Advance, and the representations and
         warranties  of Borrower  contained  herein and in each Loan Document to
         which Borrower is a party shall be true and correct as of such date, as
         if made on and as of such date, and Borrower shall have so certified to
         Lender;

                  (q) Borrower  shall have duly executed and delivered to Lender
         and 

<PAGE>

         Lender  shall  have  approved  and  accepted  (i) all  UCC+1  financing
         statements and assignments or other similar documents reasonably deemed
         necessary by Lender to perfect,  maintain and preserve the Liens in and
         to, and the security  interest in, that  portion of the  Collateral  in
         which  Lender will  acquire a Lien upon the making of an  Advance,  and
         (ii) such  documents  as Lender  may  require  in  connection  with the
         termination of any and all liens, claims or encumbrances  affecting any
         of the Mortgaged Property including,  without limitation, all releases,
         consents, and/or terminations required by Lender in respect of the ILFC
         Bridge Loan Documents or the Subordinated Note;

                  (r) The Security Agreement with respect to the Equipment to be
         acquired  with the  proceeds of such  Advance,  and all such  financing
         statements,  assignments,  releases or other similar documents shall be
         suitable for filing in all public offices  reasonably  deemed necessary
         by Lender to perfect the security interests granted to Lender under the
         Security Agreement;

                  (s) No Event of Default or Default under this Agreement or any
         other Loan Document or existing Loan Documents  shall have occurred and
         be continuing;

                  (t) All documents,  instruments and  certificates  relating to
         the making of the Advances and all  proceedings in connection  with the
         transactions  contemplated by this Agreement or any other Loan Document
         shall be satisfactory in form and substance to Lender, and Lender shall
         have received copies of all such instruments,  certificates,  and other
         evidence  as  Lender  may  reasonably  request  with  respect  to  such
         transactions  in form and  substance  satisfactory  to  Lender  and its
         counsel;

                  (u) Lender shall be  satisfied  that  following  the making of
         such Advance,  the  Equipment to be acquired with the proceeds  thereof
         shall be free of all Liens other than  Permitted  Liens,  and  Borrower
         shall be the holder of good and marketable title thereto,  and the Lien
         of  Lender  on  such  Equipment  shall  be a first  priority  perfected
         purchase money Lien;

                  (v) All documents,  instruments and  certificates  relating to
         the making of such Advance shall be  satisfactory in form and substance
         to  Lender,   and  Lender  shall  have  received  copies  of  all  such
         instruments,  certificates, and other evidence as Lender may reasonably
         request  with  respect to such  transactions  in form  satisfactory  to
         Lender and its counsel,  including,  without limitation, at least three
         (3)  Business  Days prior to the date an Advance is to be made,  one or
         more Certificates of Insurance, satisfactory in all respects to Lender,
         evidencing that insurance  conforming to all of the requirements of the
         Security  Agreement  with respect to the  


<PAGE>

         Equipment to be acquired with the proceeds of such Advance, is in force
         with respect to the Mortgaged Property thereunder and a written opinion
         of each insurance broker issuing such Insurance Certificate  confirming
         that the insurance  coverage  described in such  Insurance  Certificate
         complies with the requirements of such Security Agreement;

                  (w)  Borrower  shall have caused to be  delivered  to Lender a
         favorable  opinion,  dated  the  Closing  Date,  in form and  substance
         satisfactory to Lender, of (i) FAA counsel,  if the Lien of Lender will
         be perfected by filing with the FAA, and (ii) the  equivalent  counsel,
         to  the  extent  applicable,  under  the  laws  of  another  applicable
         jurisdiction,  in which the Security  Agreement  will become of record,
         which shall include,  without  limitation,  the opinion of such counsel
         that (A)  Borrower has title to the  Equipment to be acquired  with the
         proceeds  of such  Advance  and that  there are no  outstanding  liens,
         mortgages,  charges, options,  interests or encumbrances on or security
         interests  therein  or  thereon  or of  record  with  respect  thereto,
         including tax liens or assessments (other than Permitted Liens) and (B)
         Lender will, upon such filing of the Security Agreement or its becoming
         of record under the laws of such  jurisdiction,  as applicable,  have a
         perfected,  first  priority  security  interest in and to the Mortgaged
         Property described therein, and Lender shall have received confirmation
         from such counsel that  Borrower has delivered  executed  copies of the
         Security  Agreement to such  counsel,  who shall have  approved same as
         being in appropriate  form for  recordation  with the FAA or such other
         appropriate  authority,  and shall  have  delivered  to such  counsel a
         letter, in form and substance  satisfactory to Lender,  authorizing and
         directing  such  counsel to file the Security  Agreement,  which letter
         shall provide that such  authorization and direction may not be revoked
         or revised without the prior written consent of Lender;

                  (x)   Borrower   shall  have   provided  to  Lender   evidence
         satisfactory  to Lender  that (i) upon the making of such  Advance  (i)
         Borrower shall have sufficient  funds in order to acquire the Equipment
         to be acquired  with the proceeds of such  Advance,  and (ii)  Borrower
         shall acquire good and marketable  title to such Equipment,  subject to
         no Liens other than Permitted  Liens,  and Lender shall acquire a valid
         first priority purchase money security interest on such Equipment; and

                  (y)  Borrower  shall have caused to be delivered to Lender the
         chattel  paper  counterpart,  if any,  of the  Lease as to  which  such
         Advance relates,  and Lender shall be satisfied that Lender has a valid
         first priority  security interest on the interest of Borrower as lessor
         under such Lease.

<PAGE>


                                    EXHIBIT E

                                       to

                             SECURED LOAN AGREEMENT

- --------------------------------------------------------------------------------
<TABLE>

                          REQUIRED LOAN TO VALUE RATIOS

- --------------------------------------------------------------------------------

<CAPTION>
 --------------------------- -------------------------- -------------------------- --------------------------
       Period (End Of)             FINOVA Loan                   FINOVA                     FINOVA
                                      Balance                 Collateral on                  LTV%
                                                            Fair Market Value
                                                                  Basis
 --------------------------- -------------------------- -------------------------- --------------------------

<S>                                 <C>                        <C>                           <C>  
 Initial Funding                    $11,010,875                $13,250,000                   83.1%
 --------------------------- -------------------------- -------------------------- --------------------------

 12 Months                          $10,298,851                12,642,855                    81.5%
 --------------------------- -------------------------- -------------------------- --------------------------

 24 Months                          $9,508,410                 $12,035,710                   79.0%
 --------------------------- -------------------------- -------------------------- --------------------------

 36 Months                          $8,630,913                 $11,428,566                   75.5%
 --------------------------- -------------------------- -------------------------- --------------------------

 48 Months                          $7,659,459                 10,821,421                    70.8%
 --------------------------- -------------------------- -------------------------- --------------------------

 60 Months                          $6,671,044                 10,214,276                    65.3%
 --------------------------- -------------------------- -------------------------- --------------------------
</TABLE>

Assumptions:

         a.       The Fair Market Value of the Eligible  Equipment declines over
                  the Loan term on a straight line basis.

         b.       Security Deposits are not included in the above calculation of
                  Loan to Value ratios.



<TABLE>

                                                  Willis Lease Finance Corporation
                                                  Computation of Earnings Per Share
                                                    Quarters Ended March 31, 1997


<CAPTION>
                                                                                                  1997                   1996       
                                                                                              --------------------------------------
                                                                                               (in thousands, except per share data)

<S>                                                                                                <C>                 <C>   
Income before extraordinary item                         
                                                         
Primary                                                  
     Earnings
           Income to common shares before extraordinary item:                                      $1,015              $  837

     Shares:
          Weighted average number of common shares                                                  5,577               3,111
          outstanding
                                                                                                   ======              ======

Primary earnings per common share before extraordinary item                                        $ 0.18              $ 0.27

Assuming Full Dilution
     Earnings:
           Income before extraordinary item                                                        $1,015              $  837
                                                                                                   ======              ======

     Shares:
          Weighted average number of common shares
          outstanding and common stock equivalents                                                  5,577               3,111
                                                                                                   ======              ======

Earnings per common share assuming full dilution                                                   $ 0.18              $ 0.27
                                                                                                   ======              ======



Net income
Primary
     Earnings:
          Net income to common shares:                                                             $3,023              $  837
                                                                                                   ======              ======

     Shares:
          Weighted average number of common shares                                                  5,577               3,111
          outstanding
                                                                                                   ======              ======

Primary earnings per common share                                                                  $ 0.54              $ 0.27

Assuming Full Dilution
     Earnings:
          Net income                                                                               $3,023              $  837
                                                                                                   ======              ======

     Shares:
          Weighted average number of common shares
         outstanding and common stock equivalents                                                   5,577               3,111
                                                                                                   ======              ======

Earnings per common share assuming full dilution                                                   $ 0.54              $ 0.27
                                                                                                   ======              ======

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                               DEC-31-1997
<PERIOD-START>                                  JAN-01-1997
<PERIOD-END>                                    MAR-31-1997
<CASH>                                           21,021,413
<SECURITIES>                                              0
<RECEIVABLES>                                     4,101,088
<ALLOWANCES>                                              0
<INVENTORY>                                       4,571,288
<CURRENT-ASSETS>                                          0
<PP&E>                                          102,391,049
<DEPRECIATION>                                   16,916,370
<TOTAL-ASSETS>                                  133,453,652
<CURRENT-LIABILITIES>                                     0
<BONDS>                                                   0
                            16,103,946
                                               0
<COMMON>                                                  0
<OTHER-SE>                                       10,169,633
<TOTAL-LIABILITY-AND-EQUITY>                    133,453,652
<SALES>                                           4,769,520
<TOTAL-REVENUES>                                  9,533,501
<CGS>                                             3,556,669
<TOTAL-COSTS>                                     6,087,161
<OTHER-EXPENSES>                                  1,785,915
<LOSS-PROVISION>                                          0
<INTEREST-EXPENSE>                                        0
<INCOME-PRETAX>                                   1,660,425
<INCOME-TAX>                                        645,284
<INCOME-CONTINUING>                                       0
<DISCONTINUED>                                            0
<EXTRAORDINARY>                                   2,007,929
<CHANGES>                                                 0
<NET-INCOME>                                      3,023,070
<EPS-PRIMARY>                                          0.54
<EPS-DILUTED>                                          0.54
                                                                                


</TABLE>


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