WILLIS LEASE FINANCE CORP
10-K, 2000-03-29
EQUIPMENT RENTAL & LEASING, NEC
Previous: CORPORATE SPONSORED VUL SEPARATE ACCOUNT I, 24F-2NT, 2000-03-29
Next: AMAZON COM INC, DEF 14A, 2000-03-29



<PAGE>


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-K

         [X]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                  SECURITIES EXCHANGE ACT OF 1934 FOR THE FISCAL YEAR ENDED
                  DECEMBER 31, 1999

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

         COMMISSION FILE NUMBER:


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

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

 2320 MARINSHIP WAY, SUITE 300, SAUSALITO, CA                    94965
 (Address of principal executive offices)                      (Zip Code)



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


                               TITLE OF EACH CLASS
                               -------------------
                                  COMMON STOCK

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

    Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Registration S-K is not contained herein, and will not be
contained, to the best of the registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form
10-K or any amendments to this Form 10-K. [ ]

    The aggregate market value of voting stock held by non-affiliates of the
registrant as of March 23, 2000 was approximately $21,106,907 million (based
on a closing sale price of $8.8125 per share as reported on the NASDAQ
National Market).

    The number of shares of the registrant's Common Stock outstanding as of
March 23, 2000 was 7,401,866.

    The Company's Proxy Statement for the 2000 Annual Meeting of Stockholders
is incorporated by reference into Part III of this 10-K.

                                                                             1
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                          1999 FORM 10-K ANNUAL REPORT

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                              PART I
                                                                                 Page
                                                                                 ----
<S>        <C>                                                                  <C>
Item 1.    Business                                                                3
Item 2.    Properties                                                              7
Item 3.    Legal Proceedings                                                       8
Item 4.    Submission of Matters to a Vote of Security Holders                     8

                              PART II

Item 5.    Market for Registrant's Common Equity
               and Related Stockholder Matters                                     9
Item 6.    Selected Financial Data                                                 9
Item 7.    Management's Discussion and Analysis of Financial Condition
               and Results of Operations                                          10
Item 7A.   Quantitative and Qualitative Disclosures About Market Risk             16
Item 8.    Financial Statements and Supplementary Data                            17
Item 9.    Changes in and Disagreements with Accountants on Accounting
              and Financial Disclosure                                            17

                             PART III

Item 10.   Directors and Executives Officers of the Registrant                    17
Item 11.   Executive Compensation                                                 17
Item 12.   Security Ownership of Certain Beneficial Owners and Management         17
Item 13.   Certain Relationships and Related Transactions                         17

                              PART IV

Item 14.   Exhibits, Financial Schedules and Reports on Form 8-K                  18
</TABLE>

                                                                             2
<PAGE>

                                     PART I

ITEM 1.  BUSINESS

INTRODUCTION

    Willis Lease Finance Corporation and its subsidiaries (the "Company") is
a provider of aviation services including: (i) leasing aftermarket commercial
aircraft engines and other aircraft-related equipment, (ii) selling
aftermarket aircraft engines and aircraft spare parts, and (iii) maintaining,
repairing and overhauling engines. The Company provides these services to
passenger airlines, air cargo carriers, aircraft maintenance, repair and
overhaul ("MRO") facilities and to other distributors of aircraft spare parts
worldwide. Aircraft operators require engines and parts beyond those
installed in the aircraft that they operate. These "spare" aircraft engines
and parts are required for various reasons including requirements that
engines and parts be inspected and repaired at regular intervals based on
equipment utilization. Furthermore, unscheduled events such as mechanical
failure, and Federal Aviation Administration ("FAA") directives or
manufacturer recommended actions for maintenance, repair and overhaul of
engines and parts can give rise to demand for spare engines and parts and
services.

    The Company's core focus has been on providing operating leases of
aftermarket commercial aircraft engines and other aircraft-related equipment.
As of December 31, 1999, the Company had 55 lessees in 26 countries and the
Company's lease portfolio consisted of 101 engines, eight aircraft and four
spare parts packages with an aggregate net book value of $347.4 million. The
Company targets medium-term operating leases, typically with initial lease
terms of three to seven years, where the Company retains the risks and
benefits associated with the residual value of the leased asset. The Company
actively manages its portfolio and structures its leases in order to enhance
these residual values. The Company's leasing business focuses on popular
Stage III commercial jet aircraft engines manufactured by CFM International,
General Electric, Pratt & Whitney, Rolls Royce and International Aero
Engines. These engines are the most widely used aircraft engines in the
world, powering Boeing, McDonnell Douglas and Airbus aircraft.

    In 1994, the Company began selling aircraft parts and components through
its subsidiary Willis Aeronautical Services, Inc. ("WASI"). WASI's strategy
is to focus on the acquisition of aviation equipment, such as whole engines
and aircraft, which can be dismantled and sold as parts at a greater profit.
WASI also supplies certain parts and components used in the maintenance,
repair and overhaul of the Company's portfolio of aircraft and engines.
Finally, WASI provides an alternate method for realizing the maximum value
from an engine in our lease portfolio through dismantling the engine and
selling the individual parts and components.

    In 1998, the Company began disassembling commercial jet engines and
providing parts cleaning, testing and classification services through Pacific
Gas Turbine Center, Incorporated ("PGTC Inc."). PGTC Inc. received
certification in November 1998 from the FAA to perform maintenance, repair
and overhaul services for Pratt & Whitney JT8D and JT9D engines. PGTC Inc.
commenced repair of JT8D engines shortly after receiving FAA certification.
In May 1999, the Company contributed the operations and assets of PGTC Inc.
to a newly formed joint venture with Chromalloy Gas Turbine Corporation,
Pacific Gas Turbine Center, LLC ("PGTC LLC"). PGTC Inc. and its successor,
PGTC LLC provide engine disassembly and maintenance, repair and overhaul
services to the Company and third parties. PGTC Inc. purchased and its
successor, PGTC LLC has and will purchase parts from WASI for use during the
maintenance, repair, and overhaul of engines.

    The Company is a Delaware corporation. Its executive offices are located
at 2320 Marinship Way, Suite 300, Sausalito, California 94965. The Company
transacts business directly and through its subsidiaries unless otherwise
indicated.

AIRCRAFT EQUIPMENT LEASING

     LEASES. The vast majority of the Company's current leases to air
carriers, manufacturers and overhaul/repair facilities are operating leases
as opposed to finance leases. Under an operating lease, the Company retains
title to the aircraft equipment thereby retaining the benefit and assuming
the risk of the residual value of the aircraft equipment. Operating leases
allow airlines greater fleet and financial flexibility due to their
shorter-term nature and the relatively small initial capital outlay necessary
to obtain use of the aircraft equipment. Operating lease rates are generally
priced higher than finance lease rates, in part because of the risks
associated with the residual value. See "Management's Discussion and Analysis
of Financial Condition and Results of Operations - Factors That May Affect
Future Results."

     The Company targets the medium-term lease market, typically with initial
lease terms of three to seven years. All of the Company's lease transactions
with initial lease terms of three to seven years are triple-net leases. A
triple-net lease requires the lessee to make the full lease payment and pay
any other expenses associated with the use of the equipment, such as
maintenance, casualty and liability insurance, sales or use taxes and
personal property taxes. The leases contain detailed provisions specifying
maintenance standards and the required condition of the aircraft equipment
upon return at the end of

                                                                             3
<PAGE>

the lease. During the term of the lease, the Company generally requires the
lessee to maintain the aircraft engine in accordance with an approved
maintenance program designed to ensure that the aircraft engine meets
applicable regulatory requirements in the jurisdictions in which the lessee
operates. Under short-term leases and certain medium-term leases, the Company
may undertake a portion of the maintenance and regulatory compliance risk.

    The Company attempts to mitigate risk where possible. For example, the
Company typically makes an independent analysis of the credit risk associated
with each lessee before entering into a lease transaction. The Company's
credit analysis generally consists of evaluating the prospective lessee's
financial standing utilizing financial statements and trade and/or banking
references. In certain circumstances, where the Company or its lenders
believe necessary, the Company may require its lessees to obtain a partial
letter of credit or a guarantee from a bank or a third party. The Company
also evaluates insurance and expropriation risk and evaluates and monitors
the political and legal climate of the country in which a particular lessee
is located in order to determine the Company's ability to repossess its
equipment should the need arise.

    The Company often collects maintenance reserves and security deposits
from engine and aircraft lessees and security deposits from aircraft parts
lessees. Generally, the Company collects, in advance, a security deposit
equal to at least one month's lease payment, together with one month's
estimated maintenance reserve. The security deposit is returned to the lessee
after all return conditions have been met. Maintenance reserves are
accumulated in accounts maintained by the Company or its lenders and are used
when normal repairs associated with engine use or maintenance are required.
In many cases, to the extent that cumulative maintenance reserves are
inadequate to fund normal repairs required prior to return of the engine to
the Company, the lessee is obligated to cover the shortfall. Parts leases
generally require that the parts be returned in the condition the parts were
in at lease inception.

    During the lease period, the Company's leases require that the leased
equipment undergo maintenance and inspection at qualified maintenance
facilities certified by the FAA or its foreign equivalent. In addition, when
equipment comes off-lease, it undergoes inspection to verify compliance with
lease return conditions.

    As a result of these guidelines, the Company has not experienced any
material losses attributable to credit or collection problems. However, the
Company cannot assure that it will not experience collection problems or
significant losses in the future. In addition, while the Company cannot
assure that its maintenance and inspection requirements will result in a
realized return upon termination of a lease, the Company believes that its
attention to its lessees and its emphasis on maintenance and inspection
contributes to residual values and generally helps the Company to recover its
investment in its leased equipment. See "Management's Discussion and Analysis
of Financial Condition and Results of Operations - Factors That May Affect
Future Results."

     Upon termination of a lease, the Company will re-lease or sell the
aircraft equipment or will dismantle or have equipment dismantled and will
sell the parts. The demand for aftermarket aircraft equipment for either sale
or re-lease may be affected by a number of variables including general market
conditions, regulatory changes (particularly those imposing environmental,
maintenance and other requirements on the operation of aircraft engines),
changes in the supply and cost of aircraft equipment and technological
developments. In addition, the value of particular used aircraft, spare parts
or aircraft engines varies greatly depending upon their condition, the
maintenance services performed during the lease term and as applicable the
number of hours remaining until the next major maintenance is required. If
the Company is unable to re-lease or sell aircraft equipment on favorable
terms, its ability to service debt may be adversely affected. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations - Factors That May Affect Future Results."

    AIRCRAFT EQUIPMENT HELD FOR LEASE. The Company's management frequently
reviews opportunities to acquire suitable aircraft equipment based on market
demand, customer airline requirements and in accordance with the Company's
lease portfolio mix criteria and planning strategies for leasing. Before
committing to purchase specific equipment, the Company generally takes into
consideration such factors as estimates of future values, potential for
remarketing, trends in supply and demand for the particular make, model and
configuration of the equipment and the anticipated obsolescence of the
equipment. As a result, certain types and configurations of equipment do not
necessarily fit the profile for inclusion in the Company's portfolio of
equipment owned and used in its leasing operation.

    The Company focuses particularly on the noise compliant Stage III
aircraft engines manufactured by CFM International ("CFM"), General Electric
Pratt & Whitney ("PW"), Rolls Royce and International Aero Engines. As of
December 31, 1999, all but eighteen of the engines in the Company's lease
portfolio were Stage III or Stage II engines that have been fitted with
"hush-kits" and were generally suitable for use on one or more commonly used
aircraft. The Company's parts packages consist of rotable parts for use on
commercial aircraft or the engines appurtenant to such aircraft. The
Company's investments in aircraft have primarily involved the purchase of de
Havilland DHC-8 commuter aircraft which are Stage III compliant. The Company
may make further investments in aircraft for lease in the future.

    As of December 31, 1999, the Company had 101 aircraft engines and related
equipment, four spare parts packages and eight aircraft with an aggregate
original cost of $370.5 million in its lease portfolio. As of December 31,
1998, the Company


                                                                             4
<PAGE>

had 74 aircraft engines and related equipment, seven spare parts packages and
five aircraft with an aggregate original cost of $300.2 million in its lease
portfolio.

    As of December 31, 1999, minimum future rentals under the noncancelable
leases of these aircraft assets was as follows:

<TABLE>
<CAPTION>
              Year                                                (in thousands)
              ----
<S>                                                               <C>
              2000................................................   $38,857
              2001................................................    26,558
              2002................................................    22,082
              2003................................................    14,420
              2004................................................     8,979
              Thereafter..........................................     6,615
                                                                     --------
                                                                     $117,511
                                                                     ========
</TABLE>


    LESSEES. As of December 31, 1999, the Company had 55 lessees of
commercial aircraft engines and other aircraft-related equipment in 26
countries.

     The following table displays the regional profile of the Company's lease
customer base by revenue for the years ended December 31, 1999 and December
31, 1998. No single country other than the United States accounted for more
than 13% and 12% of the Company's lease revenue for the years ended December
31, 1999 and December 31, 1998, respectively.

<TABLE>
<CAPTION>
                                              YEAR ENDED DECEMBER 31, 1999                YEAR ENDED DECEMBER 31, 1998
                                              ----------------------------                ----------------------------
(dollars in thousands)                            LEASE                                      LEASE
                                                 REVENUE          PERCENTAGE                REVENUE          PERCENTAGE
                                                 -------          ----------                -------          ----------
<S>                                           <C>                 <C>                    <C>                 <C>
United States                                    $12,547              26%                  $10,540              33%
Europe                                            13,557              28                     6,704              20
Mexico                                             6,118              13                     3,780              11
Canada                                             3,329               7                     2,071               6
Australia/New Zealand                                551               1                       926               3
Asia                                               4,147               9                     2,710               8
South America                                      6,910              14                     5,399              16
Middle East                                        1,008               2                       917               3
                                         ---------------------------------------     ---------------------------------------
Total                                            $48,167             100%                  $33,047             100%
                                         =======================================     =======================================
</TABLE>

 SPARE PARTS SALES

    In 1994, the Company began selling aircraft parts and components to
airlines, air cargo carriers, MRO facilities and other aircraft parts
distributors through WASI. WASI purchases and resells aftermarket engine
parts, engines, modules, airframes and rotable components. WASI purchases
individual engine parts from airlines and others in the aftermarket or
acquires whole engines and aircraft. WASI has contracted with PGTC Inc. and
currently contracts with PGTC LLC as well as third parties to have the
engines dismantled and with third parties to have the aircraft dismantled
into their component parts for resale. Some of the parts are overhauled for
WASI by FAA-authorized repair agencies and then offered for sale to airlines,
maintenance and repair facilities, and distributors. To date, WASI has
targeted primarily General Electric CF6-50, Pratt & Whitney JT8D, JT9D and
PW4000 aircraft engines and components. These engines are amongst the most
widely used aircraft engines in the world, powering Boeing, McDonnell Douglas
and Airbus aircraft, including the Boeing 727, 737, 747, 757 and 767, the
McDonnell Douglas MD-80 series and the Airbus A300, A310, A320, A330 and A340
aircraft. WASI has begun to expand into engine components for the CFM-56, a
high thrust engine used on the popular Boeing 737.

    The Company believes that the operations of WASI complement the Company's
leasing and maintenance, repair, and overhaul businesses. WASI's operations
have afforded the Company additional contacts and opportunities in the
aircraft engine market. WASI was and is a major supplier of parts to PGTC
Inc. and PGTC LLC, respectively. WASI also supplies certain parts and
components used in the maintenance, repair and overhaul of the Company's
portfolio of aircraft and engines. In addition, WASI provides an alternate
method for realizing the maximum value from an engine in the lease portfolio
through dismantling the engine and selling the individual parts and
components.

                                                                             5
<PAGE>

ENGINE REPAIR, DISASSEMBLY, AND RELATED ACTIVITIES

    In 1998, the Company began disassembling large commercial jet engines and
providing parts cleaning, testing and classification services through PGTC
Inc. PGTC Inc. was formed initially to provide such disassembly services to
WASI. In November 1998, PGTC Inc. received its FAR 145 Repair Station Air
Agency Certification from the FAA. The FAA certification allows PGTC Inc. and
its successor PGTC LLC to perform maintenance, repair and overhaul services
for the Pratt & Whitney JT8D and JT9D engines as well as clean, perform
non-destructive testing of and classify, as to condition, certain Pratt &
Whitney engine parts. PGTC Inc. commenced repair of JT8D engines shortly
after receiving FAA certification.

    In May 1999, the Company entered into an agreement with Chromalloy Gas
Turbine Corporation, a subsidiary of Sequa Corporation ("Chromalloy"), to
operate a joint venture to perform maintenance, repair and overhaul of
commercial jet engines. Under the terms of the joint venture agreement, the
Company and Chromalloy formed a new company, PGTC LLC. The Company
contributed the operations and assets of its wholly owned subsidiary PGTC
Inc. and Chromalloy contributed working capital to the joint venture. Both
the Company and Chromalloy have a 50% interest in the joint venture.

    PGTC Inc. and its successor PGTC LLC have and will provide services to
WASI and to third party customers. PGTC Inc. and PGTC LLC have and will
purchase parts from WASI since spare parts are used extensively during the
maintenance, repair and overhaul of engines. PGTC Inc. and PGTC LLC's
services have and will continue to allow the Company to reduce the cost and
improve the timeliness of engine disassemblies, component overhaul services
and parts classification.

EQUIPMENT ACQUIRED FOR RESALE

     The Company engages in the selective purchase and resale of commercial
aircraft engines and engine components in the aftermarket to complement its
engine and parts leasing business. The Company may purchase engines and
components without having a commitment for their sale. The Company assesses
the supply and demand of target engines and components through its sales
force and relies, to a lesser extent, on referrals and advertising in
industry publications. The Company also subscribes to a data package that
provides it with access to lists composed of operators and their specific
engine inventories and engines on order.

FINANCING/SOURCE OF FUNDS

     The Company typically acquires the engines it leases with a combination
of equity capital and funds borrowed from financial institutions. The Company
can typically borrow 80% to 100% of an engine purchase price and 50% to 80%
of an aircraft or spare parts purchase price on a recourse, non-recourse or
partial recourse basis. Under many of the Company's term loans, the lender is
entitled to receive most of the lease payments associated with the financed
equipment to apply to debt service. Under the Company's warehouse facilities,
the lender is paid interest plus principal as a function of the book value of
assets pledged as collateral under the facilities. Generally, lenders take a
security interest in the equipment. The Company retains ownership of the
equipment, subject to such security interest. Loan interest rates often
reflect the financial condition of the underlying lessees, the terms of the
lease and percentage of purchase price advanced, and the financial condition
of the Company. The Company obtains the balance of the purchase price of the
equipment, the "equity" portion, from internally generated funds,
cash-on-hand, and the net proceeds of prior common stock offerings. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations - Liquidity and Capital Resources."

COMPETITION

    The markets for the Company's products and services are very competitive,
and the Company faces competition from a number of sources. These include
aircraft, engine and aircraft parts manufacturers, aircraft and aircraft
engine lessors, airline and aircraft service and repair companies and
aircraft spare parts redistributors. Certain of the Company's competitors
have substantially greater resources than the Company, including greater name
recognition, larger inventories, a broader range of material, complementary
lines of business and greater financial, marketing, information systems and
other resources. In addition, equipment manufacturers, aircraft maintenance
providers, FAA certified repair facilities and other aviation aftermarket
suppliers may vertically integrate into the markets that the Company serves,
thereby significantly increasing industry competition. The Company can give
no assurance that competitive pressures will not materially and adversely
affect the Company's business, financial condition or results of operations.
See "Management's Discussion and Analysis of Financial Condition and Results
of Operations Factors That May Affect Future Results."

INSURANCE

     The Company requires its lessees to carry the types of insurance
customary in the air transportation industry, including comprehensive third
party liability insurance and physical damage and casualty insurance. In
addition to requiring full indemnification under the terms of the lease, the
Company is named as an additional insured on liability insurance policies
carried by lessees, with the Company or its lenders normally identified as
the payee for loss and damage to the equipment.

                                                                             6
<PAGE>

The Company monitors compliance with the insurance provisions of the leases.
The Company also carries contingent physical damage and third party liability
insurance as well as product liability insurance.

GOVERNMENT REGULATION

    The Company's customers are subject to a high degree of regulation in the
jurisdictions in which they operate. For example, the FAA regulates the
manufacture, repair and operation of all aircraft operated in the United
States and equivalent regulatory agencies in other countries regulate
aircraft operated in those countries. Such regulations also indirectly affect
the Company's business operations. All aircraft operated in the United States
must be maintained under a continuous condition monitoring program and must
periodically undergo thorough inspection and maintenance. The inspection,
maintenance and repair procedures for commercial aircraft are prescribed by
regulatory authorities and can be performed only by certified repair
facilities utilizing certified technicians. The FAA can suspend or revoke the
authority of air carriers or their licensed personnel for failure to comply
with regulations and ground aircraft if their airworthiness is in question.

    While the Company's leasing and reselling business is not regulated, the
aircraft, engines and engine parts that the Company leases and sells to its
customers must be accompanied by documentation that enables the customer to
comply with applicable regulatory requirements. Furthermore, before parts may
be installed in an aircraft, they must meet certain standards of condition
established by the FAA and/or the equivalent regulatory agencies in other
countries. Specific regulations vary from country to country, although
regulatory requirements in other countries are generally satisfied by
compliance with FAA requirements. Presently, whenever necessary, with respect
to a particular engine or engine component, the Company utilizes FAA and/or
Joint Aviation Authority certified repair stations to repair and certify
engines and components to ensure marketability.

     Parts must also be traceable to sources deemed acceptable by the FAA or
such equivalent regulatory agencies. Such standards may change in the future,
requiring engine components already contained in the Company's inventory to
be scrapped or modified. Aircraft engine manufacturers may also develop new
engine components to be used in lieu of engine components already contained
in the Company's inventory. In all such cases, to the extent the Company has
such engine components in its inventory, their value may be reduced.

    Effective January 1, 2000, federal regulations stipulate that all
aircraft engines hold, or be capable of holding, a noise certificate issued
under Chapter 3 of Volume 1, Part II of Annex 16 of the Chicago Convention,
or have been shown to comply with Stage III noise levels set out in Section
36.5 of Appendix C of Part 36 of the FAA Regulations of the United States if
the engines are to be used in the continental United States. Additionally,
much of Europe has adopted similar regulations. As of December 31, 1999, all
but eighteen of the engines in the Company's lease portfolio were Stage III
engines. The eighteen engines that do not meet Stage III noise level
requirements (Stage II engines) are on-lease or available for lease to
customers located in countries which have not adopted Stage III noise
regulations such as Mexico and the countries of South America. Additionally,
Stage II engines may be "hush-kitted" so as to meet Stage III noise
regulations.

    The Company believes that the aviation industry will be subject to
continued regulatory activity. Additionally, increased oversight has and will
continue to originate from the quality assurance departments of airline
operators. The Company has been able to meet all such requirements to date,
and believes that it will be able meet any additional requirements that may
be imposed. The Company cannot assure, however, that new, more stringent
government regulations will not be adopted in the future or that any such new
regulations, if enacted, would not have a material adverse impact on the
Company.

EMPLOYEES

     As of December 31, 1999, the Company had 59 full-time employees and four
part-time employees (excluding consultants), including 36 employees in
equipment acquisition, leasing, sales and administration and 27 employees in
airframe and engine component sales and administration. None of the Company's
employees is covered by a collective bargaining agreement and the Company
believes its employee relations are satisfactory.

ITEM 2.  PROPERTIES

     The Company's principal offices are located at 2320 Marinship Way, Suite
300, Sausalito, California 94965. The Company occupies space in Sausalito
under a lease that covers approximately 9,300 square feet of office space and
expires on May 31, 2003. Aircraft asset leasing, financing, sales and general
administrative activities are conducted from the Sausalito location. The
Company also leases approximately 43,000 square feet of office and warehouse
space for WLFC's and WASI's operations at San Diego, California. This lease
expires on March 31, 2000 and may be extended on a month-to-month basis. The
Company plans to move the San Diego operation to a new facility within the
San Diego area during 2000. In addition, the Company leases approximately
10,730 square feet of warehouse and office space at 1769 West University
Drive, Suite 177, Tempe, Arizona 85821, which is used for parts storage and
distribution. This lease expires on July 31, 2000 and it is expected that the
Company will not renew this lease. See Note 8 to the audited consolidated
Financial Statements.

                                                                             7
<PAGE>

ITEM 3.  LEGAL PROCEEDINGS

     The Company is not a party to any material legal proceedings.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

    No matters were submitted to a vote of shareholders during the fourth
quarter of the fiscal year 1999.










                                                                             8
<PAGE>

                                     PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
         STOCKHOLDER MATTERS

    The following information relates to the Company's Common Stock, which is
listed on the NASDAQ National Market under the symbol WLFC. As of, March 23,
2000 there were approximately 1,265 stockholders of record of the Company's
Common Stock.

    The high and low sales price of the Common Stock for each quarter of 1999
and 1998, as reported by NASDAQ, are set forth below:

<TABLE>
<CAPTION>
                                           1999                      1998
                                           ----                      ----
                                    HIGH         LOW           HIGH          LOW
<S>                               <C>         <C>            <C>          <C>
First Quarter                      $19.25      $14.87         $22.62       $16.25
Second Quarter                      18.25       14.50          24.37        19.25
Third Quarter                       17.37       13.19          25.25        13.75
Fourth Quarter                       7.31        3.81          19.50        14.62
</TABLE>

    During the years ended December 31, 1999, 1998 and 1997 the Company did
not pay cash dividends to Company stockholders.

ITEM 6.  SELECTED FINANCIAL DATA

    The following table summarizes selected consolidated financial data and
operating information of the Company. The selected consolidated financial and
operating data should be read in conjunction with the Consolidated Financial
Statements and notes thereto and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" included elsewhere in this
Form 10-K.

<TABLE>
<CAPTION>
                                                                         YEARS ENDED DECEMBER 31,
                                                                         ------------------------
     (dollars in thousands)                              1999          1998          1997           1996         1995
                                                         ----          ----          ----           ----         ----
<S>                                                    <C>          <C>           <C>            <C>           <C>
REVENUE:
     Lease revenue                                      $48,167       $33,047       $19,456        $13,740      $13,771
     Gain (loss) on sale of leased equipment             11,371        13,413         4,165              2         (483)
     Spare parts sales                                   25,436        24,088        14,110          5,843        3,859
     Sale of equipment acquired for resale                9,775         4,093        12,748         12,105        5,472
     Interest and other income                            1,182         1,439           728            618          119

     Total Revenue                                      $95,931       $76,080       $51,207        $32,308      $22,738

EXPENSES:
     Cost of spare parts sales                          $28,317       $17,298        $9,469         $3,308       $2,546
     Cost of equipment acquired for resale                8,354         3,574        10,678         10,789        2,742
     All other expenses                                  54,309        39,447        22,245         13,351       14,168
     Gain on modification of credit facility                  -             -             -              -       (2,203)
     Loss from unconsolidated affiliate                     622             -             -              -            -
                                                       -----------------------------------------------------------------
     Income before income taxes, minority interest
     and extra ordinary item                             $4,329       $15,761        $8,815         $4,860       $5,485
     Net income                                          $3,283        $9,251        $7,338         $2,804       $3,216

BALANCE SHEET DATA:
     Total assets                                      $412,315      $360,005      $198,430       $124,933      $91,437
     Debt (includes capital lease obligation)           293,807       248,233       104,235         76,146       69,911
     Shareholders' equity                                69,538        65,842        54,601         23,202        4,812

LEASE PORTFOLIO:
     Engines at the end of the period                       101            74            44             32           31
     Spare parts packages at the end of the period            4             7             7              2            -
     Aircraft at the end of the period                        8             5             3              -            -
</TABLE>

                                                                             9
<PAGE>

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS

OVERVIEW

     GENERAL. The Company's core focus has been on providing operating leases
of aftermarket commercial aircraft engines and other aircraft-related
equipment. As of December 31, 1999, the Company had 55 lessees in 26
countries and its lease portfolio consisted of 101 engines, eight commuter
aircraft and four spare parts packages with an aggregate net book value of
$347.4 million. The Company targets medium-term operating leases, typically
with initial lease terms of three to seven years, where the Company retains
the risks and benefits associated with the residual value of the leased
asset. The Company actively manages its portfolio and structures its leases
in order to enhance these residual values. The Company's leasing business
focuses on popular Stage III commercial jet aircraft engines manufactured by
CFM, General Electric, Pratt & Whitney, Rolls Royce and International Aero
Engines. These engines are the most widely used aircraft engines in the
world, powering Boeing, McDonnell Douglas and Airbus aircraft.

     In 1994, the Company began selling aircraft parts and components through
WASI. WASI's strategy is to focus on the acquisition of aviation equipment,
such as whole engines and aircraft, which can be dismantled and sold as parts
at a greater profit. WASI also supplies certain parts and components used in
the maintenance, repair and overhaul of the Company's portfolio of aircraft
and engines. Finally, WASI provides an alternate method for realizing the
maximum value from an engine in the lease portfolio through dismantling the
engine and selling the individual parts and components.

    In 1998, the Company began disassembling commercial jet engines and
providing parts cleaning, testing and classification services through Pacific
Gas Turbine Center, Incorporated ("PGTC Inc."). PGTC Inc. received
certification in November 1998 from the FAA to perform maintenance, repair
and overhaul services for Pratt & Whitney JT8D and JT9D engines. PGTC Inc.
commenced repair of JT8D engines shortly after receiving FAA certification.
In May 1999, the Company contributed the operations and assets of PGTC Inc.
to a newly formed joint venture, Pacific Gas Turbine Center, LLC ("PGTC
LLC"). PGTC Inc. provided and its successor, PGTC LLC provides engine
disassembly and maintenance, repair and overhaul services to the Company and
third parties. PGTC Inc. purchased and its successor, PGTC LLC purchases
parts from WASI for use during the maintenance, repair, and overhaul of
engines.

    LEASING RELATED ACTIVITIES. Revenue from leasing of aircraft equipment is
recognized as operating lease or finance lease revenue over the terms of the
applicable lease agreements. The vast majority of the Company's leases are
accounted for as operating leases. Under an operating lease, the Company
retains title to the leased equipment, thereby retaining the potential
benefit and assuming the risk of the residual value of the leased equipment.

    The Company generally depreciates engines on a straight-line basis over
15 years to a 55% residual value. Spare parts packages are generally
depreciated on a straight-line basis over 15 years to a 25% residual value.
Aircraft are generally depreciated on a straight-line basis over 13-17 years
to a 15%-17% residual value. For assets that are leased with an intent to
disassemble upon lease termination, the Company depreciates the assets over
their estimated lease term to a residual value based on an estimate of the
wholesale value of the parts after disassembly.

    At the commencement of a lease, the Company often collects security
deposits (normally equal to at least one month's lease payment) and
maintenance reserves (normally equal to one month's estimated maintenance
expenses) from the lessee. The security deposit is returned to the lessee
after all lease conditions have been met. Maintenance reserves are
accumulated in accounts maintained by the Company or the Company's lenders
and are used when normal repair associated with engine use or maintenance is
required. In many cases, to the extent that cumulative maintenance reserves
are inadequate to fund normal repairs required prior to return of the engine
to the Company, the lessee is obligated to cover the shortfall.

    For equipment sold out of the Company's lease portfolio, the Company
recognizes the gain associated with the sale as revenue. Gain consists of
sales proceeds less the net book value of the equipment sold and any costs
directly associated with the sale. Additionally, to the extent that any
deposits or reserves are not included in the sale and the purchaser of the
equipment assumes any liabilities associated therewith, such deposits and
reserves are included in the gain on sale.

    The Company engages in the selective purchase and sale of commercial
aircraft engines and engine components. Assets acquired for resale are
recorded at the lower of cost or net realizable value. Gross revenue from the
sale of equipment is reflected as sale of equipment acquired for resale with
the corresponding cost of the equipment shown as an expense item.

    SPARE PARTS SALES. WASI acquires aviation equipment, such as whole
engines and aircraft, which can be dismantled and sold as parts at a greater
profit. The Company records the purchases at cost and capitalizes additional
costs relating to acquisition, overhaul, insurance and other direct costs.
Gross revenue from the sale of parts is reflected as spare parts sales. WASI
may also engage in the short term leasing of engines destined for disassembly
and sale of parts.

                                                                            10
<PAGE>

YEAR ENDED DECEMBER 31, 1999 COMPARED TO THE YEAR ENDED DECEMBER 31, 1998

     Revenue is summarized as follows:

<TABLE>
<CAPTION>
                                                                YEAR ENDED DECEMBER 31,
                                               ----------------------------------------------------------
                                                            1999                           1998
                                               ----------------------------------------------------------
                                                   AMOUNT              %            AMOUNT          %
                                                  --------            ---          --------        ---
                                                                (DOLLARS IN THOUSANDS)
<S>                                            <C>              <C>              <C>             <C>
      Lease revenue                                  $48,167         50.2%          $33,047        43.4%
      Gain on sale of leased equipment                11,371         11.9            13,413        17.6
      Spare parts sales                               25,436         26.5            24,088        31.7
      Sale of equipment acquired for resale            9,775         10.2             4,093         5.4
      Interest and other income                        1,182          1.2             1,439         1.9
                                               ----------------------------------------------------------
      Total                                          $95,931        100.0%          $76,080       100.0%
                                               ==========================================================
</TABLE>

    LEASING RELATED ACTIVITIES. Lease related revenue for the year ended
December 31, 1999, increased 46% to $48.2 million from $33.0 million for the
comparable period in 1998. This increase reflects lease related revenues from
additional engines and aircraft. The aggregate of net book value of leased
equipment and net investment in direct finance lease at December 31, 1999 and
1998 was $347.4 million and $283.9 million, respectively, an increase of 22%.

    During the year ended December 31, 1999, 51 engines and three aircraft
were added to the Company's lease portfolio at a total cost of $115.2
million. Twenty-four engines and three spare parts packages from the lease
portfolio were sold or transferred to WASI for sale as parts. The engines
sold had a total net book value of $39.2 million and were sold for a gain of
$11.4 million.

    During the year ended December 31, 1998, ten engines, one spare parts
package and one aircraft from the lease portfolio were sold or transferred to
WASI for sale as parts. These engines and the aircraft had a total net book
value of $27.1 million and were sold for a gain of $13.4 million.

    During the year ended December 31, 1999, the Company sold three engines
acquired for resale for $9.8 million which resulted in a gain of $1.4
million, compared to the year ended December 31, 1998, during which the
Company sold one engine acquired for resale for $4.1 million resulting in a
gain of $0.5 million.

    SPARE PARTS SALES. Revenues from spare parts sales for the year ended
December 31, 1999 increased 6% to $25.4 million from $24.1 million for the
comparable period in 1998. The gross margin for the year ended December 31,
1999 was negative 11% compared to positive 28% for the corresponding period
in 1998. The decrease in gross margin was primarily due to a third quarter
1999 inventory write-down expense of $7.4 million, lower parts sales margins,
scrappage of parts and other inventory write-downs in the normal course of
business.

    INTEREST AND OTHER INCOME. Interest and other income for the year ended
December 31, 1999, decreased to $1.2 million from $1.4 million for the year
ended December 31, 1998. The decrease was primarily due to ancillary fees
generated in connection with a lease arrangement during the year ended
December 31, 1998. The Company had no such fee activity during the comparable
1999 period.

    INTEREST EXPENSE AND RESIDUAL SHARING. Interest expense related to all
activities increased 47% to $22.4 million for the year ended December 31,
1999, from the comparable period in 1998, due to an increase in average debt
outstanding during the period. This increase in debt was primarily related to
debt associated with the increase in lease portfolio assets. Residual sharing
expense increased 5% to $847,000 for the year ended December 31, 1999 from
$803,000 for the comparable period in 1998. Residual sharing arrangements
apply to three of the Company's engines as of December 31, 1999 and are a
function of the difference between the debt associated with the residual
sharing arrangement and estimated residual proceeds. Because a greater
portion of the principal of such debt is amortized as debt ages, residual
sharing expense increases. The Company accrues for its residual sharing
obligations using net book value as an estimate for residual proceeds.

    DEPRECIATION EXPENSE. Depreciation expense increased 65% to $13.6 million
for the year ended December 31, 1999, from the comparable period in 1998, due
primarily to the increase in lease portfolio assets in 1999.

                                                                            11
<PAGE>

     GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses
increased 15% to $17.5 million for the year ended December 31, 1999, from the
comparable period in 1998. This change reflects increased expenses, in all
business segments, associated with staff additions, increased
non-capitalizable engine maintenance related expenses, as well as an increase
in professional fees. Five months of expenses related to PGTC Inc. are
included in the year ended December 31, 1999.

    INCOME TAXES. Income taxes, exclusive of tax on extraordinary items, for
the year ended December 31, 1999, decreased to $1.0 million from $6.3 million
for the comparable period in 1998. This decrease reflects a decrease in the
Company's pre-tax earnings and effective tax rate for the year ended December
31, 1999. The decrease in the effective tax rate was related to state taxes.
The Company's tax rate is subject to change based on changes in the mix of
domestic and foreign leased assets, the proportions of revenue generated
within and outside of California and numerous other factors, including
changes in tax law.

    LOSS FROM UNCONSOLIDATED AFFILIATE. In May 1999, the Company entered into
a joint venture to perform maintenance, repair and overhaul of commercial jet
aircraft engines. The Company accounts for its 50% interest in the joint
venture using the equity method. For the year ended December 31, 1999, the
Company's share of net losses from the joint venture, after inter-company
eliminations, was $622,000. The Company had no such activity during the
comparable 1998 period.

    In accordance with APB18, "The Equity Method for Investments in Common
Stock", an amount representing the difference between the book value of the
Company's investment in its unconsolidated affiliate and the amount of
underlying equity in net assets of PGTC LLC is being accreted into income
over the estimated life of the asset. For the year ended December 31, 1999,
the Company recorded $172,000 in income from unconsolidated affiliate related
to this asset.

     EXTRAORDINARY ITEM. In March 1998, the Company repaid a loan that had
residual sharing provisions and an interest rate of 10%. The repayment
resulted in an extraordinary expense of $0.2 million, net of tax.

YEAR ENDED DECEMBER 31, 1998 COMPARED TO THE YEAR ENDED DECEMBER 31, 1997

     Revenue is summarized as follows:

<TABLE>
<CAPTION>
                                                                YEAR ENDED DECEMBER 31,
                                               -----------------------------------------------------------
                                                            1998                            1997
                                               -----------------------------------------------------------
                                                    AMOUNT             %            AMOUNT           %
                                                   --------           ---          --------         ---
                                                                 (DOLLARS IN THOUSANDS)
<S>                                            <C>               <C>             <C>            <C>
      Lease revenue                                  $33,047           43.4%        $19,456          38.0%
      Gain on sale of leased equipment                13,413           17.6           4,165           8.1
      Spare parts sales                               24,088           31.7          14,110          27.6
      Sale of equipment acquired for resale            4,093            5.4          12,748          24.9
      Interest and other income                        1,439            1.9             728           1.4
                                               -----------------------------------------------------------
      Total                                          $76,080          100.0%        $51,207         100.0%
                                               ===========================================================
</TABLE>

    LEASING RELATED ACTIVITIES. Lease related revenue for the year ended
December 31, 1998, increased 70% to $33.0 million from $19.5 million for the
comparable period in 1997. This increase reflects lease related revenues from
additional engines, aircraft and spare parts packages. The aggregate of net
book value of leased equipment and net investment in direct finance lease at
December 31, 1998 and 1997 was $283.9 million and $148.4 million,
respectively, an increase of 91%.

    During the year ended December 31, 1998, 40 engines, three aircraft, and
one spare parts package were added to the Company's lease portfolio at a
total cost of $171.1 million. Ten engines, one spare parts package and one
aircraft from the lease portfolio were sold or transferred to WASI for sale
as parts. The engines and the aircraft had a total net book value of $27.1
million and were sold for a gain of $13.4 million.

    During the year ended December 31, 1997, the Company sold six engines
from the lease portfolio. These engines had a net book value of $11.5 million
and were sold for a gain of $4.2 million.

    During the year ended December 31, 1998, the Company sold one engine
acquired for resale for $4.1 million which resulted in a gain of $0.5
million, compared to the year ended December 31, 1997, during which the
Company sold ten

                                                                            12
<PAGE>

engines acquired for resale for $12.7 million resulting in a gain of $2.1
million. Included in the 1997 sales was one transaction involving the sale of
four engines acquired at a cost of $600,000 and sold for a gain of $100,000.

    SPARE PARTS SALES. Revenues from spare parts sales increased 71% to $24.1
million for the year ended December 31, 1998 compared to the year ended
December 31, 1997. The gross margin, decreased to 28% in 1998, from 33% in
the corresponding period in 1997. This decrease was due to increased
provisions for write-downs of inventory, the Company's decision to sell,
shortly after their acquisition, certain of the engines acquired under its
agreement with United Airlines, thus avoiding carrying costs and a change in
the mix of engine type parts sold.

    INTEREST AND OTHER INCOME. Interest and other income for the year ended
December 31, 1998, increased to $1.4 million from $0.7 million for the year
ended December 31, 1997. This is a result of interest earned on cash and
deposits held.

    INTEREST EXPENSE AND RESIDUAL SHARING. Interest expense related to all
activities increased 95% to $15.2 million for the year ended December 31,
1998, from the comparable period in 1997, due to an increase in average debt
outstanding during the period. This increase in debt was primarily related to
debt associated with the increase in lease portfolio assets and to a lesser
extent an increase in spare parts inventories. The Company accrues for
residual sharing obligations using net book value as a proxy for residual
proceeds. Residual sharing expense decreased 10% to $803,328 for the year
ended December 31, 1998 from $892,861 for the comparable period in 1997. The
decline was due to the repayment, in March 1998, of one of the Company's
loans which had residual sharing provisions. Residual sharing arrangements
apply to three of the Company's engines as of December 31, 1998.

    DEPRECIATION EXPENSE. Depreciation expense increased 95% to $8.3 million
for the year ended December 31, 1998, from the comparable period in 1997, due
primarily to the increase in lease portfolio assets in 1998.

     GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses
increased 63% to $15.2 million for the year ended December 31, 1998, from the
comparable period in 1997. This increase reflects expenses, in all business
segments, associated with staff additions, increased rent due to the
expansion of the facilities, as well as an increase in professional fees and
insurance expense.

     INCOME TAXES. Income taxes, exclusive of tax on extraordinary items, for
the year ended December 31, 1998, increased to $6.3 million from $3.5 million
for the comparable period in 1997. This increase reflects an increase in the
Company's pre-tax earnings.

     EXTRAORDINARY ITEM. In March 1998, the Company repaid a loan that had
residual sharing provisions and an interest rate of 10%. The repayment
resulted in an extraordinary expense of $0.2 million, net of tax. In February
1997, the Company obtained a new loan agreement for $41.5 million to replace
an existing loan of $44.2 million. The transaction resulted in an
extraordinary gain of $2.0 million, net of tax.

ACCOUNTING PRONOUNCEMENTS

    In June 1998, the Financial Accounting Standards Board (FASB) issued SFAS
No. 133, "Accounting for Derivative Instruments and Hedging Activities",
which standardizes the accounting for derivative instruments, including
certain derivative instruments embedded in other contracts, by requiring that
an entity recognize those items as assets or liabilities in the statement of
financial position and measure them at fair value.

    SFAS No. 137, "Accounting for Derivatives, Instruments, and Hedging
Activities - Deferral of the Effective Date of FASB Statement No. 133, an
amendment of FASB Statement No. 133," issued in June 1999, defers the
effective date of SFAS No. 133. SFAS No. 133, as amended, is now effective
for all fiscal quarters of all fiscal years beginning after June 15, 2000. As
of December 31, 1999, the Company is reviewing the effect SFAS No. 133 will
have on the Company's consolidated financial statements.

LIQUIDITY AND CAPITAL RESOURCES

    Historically, the Company has financed its growth through borrowings
secured by its equipment lease portfolio. Cash of approximately $118.2
million, $194.7 million and $165.6 million, in the years ended December 31,
1999, 1998 and 1997, respectively, was derived from this activity. In these
same time periods $73.0 million, $51.4 million and $137.2 million,
respectively, was used to pay down related debt or capital lease obligations.
In December 1997, net proceeds from a follow-on common stock offering were
approximately $23.8 million. Cash flow from operating activities used
approximately $18.9 million in the year ended December 31, 1998 and cash
flows from operating activities generated $22.0 million and $6.5 million in
the years ended December 31, 1999 and 1997, respectively. The deficit cash
flow from operations in 1998 was primarily attributable to the acquisition of
used aircraft assets for WASI's inventory and deposits made in connection
with future, committed inventory purchases. Such deposits are carried as
other assets on the Company's consolidated balance sheet.

                                                                            13
<PAGE>

    The Company's primary use of funds is for the purchase of equipment for
lease. Approximately $119.8 million, $171.1 million and $68.1 million of
funds were used for this purpose in the years ended December 31, 1999, 1998
and 1997, respectively.

    At December 31, 1999, the Company had a $150.0 million revolving credit
facility to finance the acquisition of aircraft engines, aircraft and spare
parts for sale or lease as well as for general working capital purposes. As
of December 31, 1999, $14.9 million was available under this facility,
subject to the Company providing sufficient collateral. On October 28, 1999,
effective September 30, 1999, the Company wrote down the value of portions of
the spare parts inventory which serves as collateral for the Company's
revolving credit facility. Consistent with the terms of the revolving credit
facility, the Company reduced the level of borrowing under the revolving
credit facility in order to maintain the required relationship between
collateral and loans outstanding. The facility has a revolving period ending
September 2000 followed by a four-year term-out period. The facility is
renewable and the Company expects to begin discussing such renewal with its
banks in mid-2000. The interest rate on this facility is currently
LIBOR plus 2.0%.

    In May 1999, the Company increased its $80 million debt warehouse
facility to $125 million. The facility is available to a wholly-owned special
purpose finance subsidiary of the Company, WLFC Funding Corporation, for the
financing of jet aircraft engines transferred by the Company to such finance
subsidiary. The facility is renewable annually. This transaction's structure
facilitates public or private securitized note issuances by the special
purpose finance subsidiary. The subsidiary is consolidated for financial
statement presentation purposes. The facility has an eight-year initial term
with a revolving period to February 2001 followed by a seven-year
amortization period. At December 31, 1999, the interest rate was a commercial
paper based rate plus a spread of 1.8%. The Company has guaranteed the
obligations under the facility on a limited basis, up to an amount equal to
the greater of: (i) the lesser of $5 million and 20% of the outstanding
obligations or (ii) 10% of the outstanding obligations. Assuming compliance
with the facility's terms, including sufficiency of collateral, as of
December 31, 1999, $18.1 million was available under this facility.

    Approximately $17.0 million of the Company's debt is repayable during
2000. Such repayments consist of scheduled installments due under term loans.

    The Company believes that its current equity base, internally generated
funds and existing debt facilities are sufficient to maintain the Company's
current level of operations. A decline in the level of internally generated
funds or the availability under the Company's existing debt facilities would
impair the Company's ability to sustain its current level of operations. The
Company is currently discussing additions to its debt and equity capital
bases with its commercial and investment banks. If the Company is not able to
access additional debt and equity capital, its ability to continue to grow
its asset base consistent with historical trends will be impaired and its
future growth limited to that which can be funded from internally generated
capital.

    The Company has committed to purchase, during 2000, additional used
aircraft and used engines for its operations. In 1998, certain deposits were
made in connection with these commitments. As of December 31, 1999, the
Company's current commitment to such purchases is not more than $6.4 million,
which includes $1.0 million of deposits in other assets.

MANAGEMENT OF INTEREST RATE EXPOSURE

    In September 1996, the Company purchased an amortizing interest rate cap
in order to limit its exposure to increases in interest rates on a portion of
its variable rate borrowings. Pursuant to this cap, the counter party will
make payments to the Company, based on the notional amount of the cap, if the
three month LIBOR rate is in excess of 7.7%. As of December 31, 1999, the
notional principal amount of the cap was $29.3 million, which will decline to
$26.0 million at the end of its term, October 2000. The cost of the cap is
being amortized as an expense over its remaining term. To further mitigate
exposure to interest rate changes, the Company has entered into interest rate
swap agreements which have notional outstanding amounts of $60.0 million, a
weighted average remaining term of 24 months and a weighted average fixed
rate of 5.9%. Under its borrowing agreement, WLFC Funding Corporation is
required to hedge a certain portion of its $125 million warehouse facility
against changes in interest rates. WLFC Funding Corporation has entered into
interest rate swap agreements in order to meet such hedging requirements and
to manage the variable interest rate risk related to its debt. As of December
31, 1999, such swap agreements had notional outstanding amounts totaling $65
million, a weighted average remaining term of 38 months and a weighted
average fixed rate of 6.0%.

    The Company will be exposed to risk in the event of non-performance of
the interest rate hedge counter parties. The Company anticipates that it will
hedge additional amounts of its floating rate debt during the next several
months.

FACTORS THAT MAY AFFECT FUTURE RESULTS

    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

                                                                            14
<PAGE>

Company's actual results could differ materially from those discussed herein.
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-K for the year ended December 31, 1998. 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
or in other written or oral statements by the Company.

    The businesses in which the Company is engaged are capital intensive
businesses. Accordingly, the Company's ability to successfully execute its
business strategy and to sustain its operations is dependent, in large part,
on the availability of debt and equity capital. There can be no assurance
that the necessary amount of such capital will continue to be available to
the Company on favorable terms or at all. If the Company is not successful in
obtaining sufficient capital, the Company's ability to: (i) add new aircraft
engines, aircraft and spare parts packages to its portfolio, (ii) add
inventory to support its spare parts sales, (iii) fund its working capital
needs, (iv) develop the business of PGTC LLC, and (v) finance possible future
acquisitions, would be impaired. The Company's inability to obtain sufficient
capital would have a material adverse effect on the Company's business,
financial condition and/or results of operations.

    The Company retains title to the aircraft engines, aircraft and parts
packages that it leases to third parties. Upon termination of a lease, the
Company will seek to re-lease or sell the aircraft equipment or will
dismantle the equipment and will sell the parts. The Company also engages in
the selective purchase and resale of commercial aircraft engines and engine
components. On occasion, the Company purchases engines or components without
having a firm commitment for their sale. Numerous factors, many of which are
beyond the Company's control, may have an impact on the Company's ability to
re-lease or sell aircraft equipment on a timely basis, including the
following: (i) general market conditions, (ii) the condition of the aircraft
equipment upon termination of the lease, (iii) the maintenance services
performed during the lease term and, as applicable, the number of hours
remaining until the next major maintenance is required, (iv) regulatory
changes (particularly those imposing environmental, maintenance and other
requirements on the operation of aircraft engines), (v) changes in the supply
or cost of aircraft engines, and (vi) technological developments. There is no
assurance that the Company will be able to re-lease or sell aircraft
equipment on a timely basis or on favorable terms. The failure to re-lease or
sell aircraft equipment on a timely basis or on favorable terms could have a
material adverse effect on the Company's business, financial condition and/or
results of operations.

    The Company experiences fluctuations in its operating results. Such
fluctuations may be due to a number of factors, including: (i) general
economic conditions, (ii) the timing of sales of engines and spare parts,
(iii) financial difficulties experienced by airlines, (iv) interest rates,
(v) fuel costs, (vi) downturns in the air transportation industry, (vii)
increased fare competition, (viii) decreases in growth of air traffic, (ix)
unanticipated early lease termination or a default by a lessee, (x) the
timing of engine acquisitions, (xi) engine marketing activities, (xii)
fluctuations in market prices for the Company's assets. The Company
anticipates that fluctuations from period to period will continue in the
future. As a result, the Company believes that comparisons to results of
operations for preceding periods are not necessarily meaningful and that
results of prior periods should not be relied upon as an indication of future
performance.

    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 due under a lease or to repossess aircraft
equipment in the event of a default by a lessee could have a material adverse
effect on the Company's business, financial condition and/or results of
operations. Various airlines have experienced financial difficulties in the
past, certain airlines have filed for bankruptcy and a number of such
airlines have ceased operations. In most cases where a debtor seeks
protection under Chapter 11 of Title 11 of the United States Code, creditors
are automatically stayed from enforcing their rights. In the case of United
States certified airlines, Section 1110 of the Bankruptcy Code provides
certain relief to lessors of aircraft equipment. The scope of Section 1110
has been the subject of significant litigation and there is no assurance that
the provisions of Section 1110 will protect the Company's investment in an
aircraft, aircraft engines or parts in the event of a lessee's bankruptcy. In
addition, Section 1110 does not apply to lessees located outside of the
United States and applicable foreign laws may not provide comparable
protection. Leases of spare parts may involve additional risks. For example,
it is likely to be more difficult to recover parts in the event of a lessee
default and the residual value of parts may be less ascertainable than an
engine.

    The Company's leases are generally structured at fixed rental rates for
specified terms while many of the Company's borrowings are at a floating
rate. 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 the Company pays under its borrowings,
and have a material adverse effect on the Company's business, financial
condition and/or results of operations.

    In 1999, 74% of the Company's lease revenue was generated by leases to
foreign customers. Such international 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. 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. In addition, political instability abroad and changes in
international policy also present risk of expropriation of the Company's
leased engines. Furthermore, many foreign countries have currency and
exchange laws regulating the international transfer of currencies.

                                                                            15
<PAGE>

    The Company has recently experienced significant growth in revenues. The
Company's growth has placed, and is expected to continue to place, a
significant strain on the Company's managerial, operational and financial
resources. There is 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,
in which event the Company's business, financial condition and/or results of
operations could be adversely affected. The Company may also acquire
businesses that would complement or expand the Company's existing businesses.
Any acquisition or expansion made by the Company may result in one or more of
the following events: (i) the incurrence of additional debt, (ii) future
charges to earnings related to the amortization of goodwill and other
intangible assets, (iii) difficulties in the assimilation of operations,
services, products and personnel, (iv) an inability to sustain or improve
historical revenue levels, (v) diversion of management's attention from
ongoing business operations, and (vi) potential loss of key employees. Any of
the foregoing factors could have a material adverse effect on the Company's
business, financial condition and/or results of operations.

    The markets for the Company's products and services are extremely
competitive, and the Company faces competition from a number of sources.
These include aircraft and aircraft part manufacturers, aircraft and aircraft
engine lessors, airline and aircraft service companies and aircraft spare
parts redistributors. Certain of the Company's competitors have substantially
greater resources than the Company, including greater name recognition,
larger inventories, a broader range of material, complementary lines of
business and greater financial, marketing and other resources. In addition,
equipment manufacturers, aircraft maintenance providers, FAA certified repair
facilities and other aviation aftermarket suppliers may vertically integrate
into the markets that the Company serves, thereby significantly increasing
industry competition. There can be no assurance that competitive pressures
will not materially and adversely affect the Company's business, financial
condition and/or results of operations.

    The Company's leasing activities generate significant depreciation
allowances that provide the Company with substantial tax benefits on an
ongoing basis. In addition, the Company's lessees currently enjoy favorable
accounting and tax treatment by entering into operating leases. Any change to
current tax laws or accounting principles that make operating lease financing
less attractive or affect the Company's recognition of revenue or expense
would have a material impact on the Company's business, financial condition
and/or results of operations.

    Before parts may be installed in an aircraft, they must meet certain
standards of condition established by the FAA and/or the equivalent
regulatory agencies in other countries. Specific regulations vary from
country to country, although regulatory requirements in other countries are
generally satisfied by compliance with FAA requirements. Parts must also be
traceable to sources deemed acceptable by the FAA or such equivalent
regulatory agencies. Such standards may change in the future, requiring
engine components already contained in the Company's inventory to be scrapped
or modified. In all such cases, to the extent the Company has such engine
components in its inventory, their value may be reduced and the Company's
business, financial condition and/or results of operations could be adversely
affected.

    The Company obtains a substantial portion of its inventories of aircraft,
engines and engine parts from airlines, overhaul facilities and other
suppliers. There is no organized market for aircraft, engines and engine
parts, and the Company must rely on field representatives and personnel,
advertisements and its reputation as a buyer of surplus inventory in order to
generate opportunities to purchase such equipment. The market for bulk sales
of surplus aircraft, engines and engine parts is highly competitive, in some
instances involving a bidding process. While the Company has been able to
purchase surplus inventory in this manner successfully in the past, there is
no assurance that surplus aircraft, engines and engine parts of the type
required by the Company's customers will be available on acceptable terms
when needed in the future or that the Company will continue to compete
effectively in the purchase of such surplus equipment.

    A change in the market for aircraft and engine parts could result in the
Company's inventory being overvalued and could require the Company to
write-down its inventory valuations in order to bring them into line with the
revised fair market value. Airline manufacturers may also develop new parts
to be used in lieu of parts already contained in the Company's inventory.
There is no assurance that a write-down would not adversely affect the
Company's business, operating results or financial condition.

    To date, the Company has not experienced any material Year 2000 issues
with its purchased software. In addition, to date, the Company has not been
impacted by any Year 2000 problems that may have impacted various third
parties that are important to the Company's business, including lessees,
customers, vendors and financial institutions. The amount the Company has
spent related to Year 2000 issues has not been material. The Company
continues to monitor its computer systems for any potential Year 2000 issues.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

    The Company's primary market risk exposure is that of interest rate risk.
A change in the U.S. prime interest rate, LIBOR rate, or cost of funds based
on commercial paper market rates, would affect the rate at which the Company
could borrow funds under its various borrowing facilities. Increases in
interest rates to the Company, which may cause the

                                                                            16
<PAGE>

Company to raise the implicit rates charged to its customers, could result in
a reduction in demand for the Company's leases. Certain of the Company's
warehouse credit facilities are variable rate debt. The Company estimates a
one percent increase or decrease in the Company's variable rate debt would
result in an increase or decrease, respectively, in interest expense of $1.1
million per annum. The Company estimates a two percent increase or decrease
in the Company's variable rate debt would result in an increase or decrease,
respectively, in interest expense of $2.1 million per annum. The foregoing
effect of interest rate changes on per annum interest expense is estimated as
constant due to the terms of the Company's variable rate borrowings, which
generally provide for the maintenance of borrowing levels given adequacy of
collateral and compliance with other loan conditions.

    The Company hedges a portion of its borrowings, effectively fixing the
rate of these borrowings. The Company is currently required to hedge a
portion of debt of the WLFC Funding Corporation Facility. Such hedging
activities may limit the Company's ability to participate in the benefits of
any decrease in interest rates, but may also protect the Company from
increases in interest rates. A portion of the Company's leases provide that
lease payments be adjusted based on changes in interest rates. Furthermore,
since lease rates tend to vary with interest rate levels, it is likely that
the Company can adjust lease rates for the effect of change in interest rates
at the termination of leases. Other financial assets and liabilities are at
fixed rates.

    The Company is also exposed to currency devaluation risk. During 1999,
74% of the Company's total lease revenues came from non-United States
domiciled lessees. All of the leases require payment in United States (U.S.)
currency. If these lessees' currency devalues against the U.S. dollar, the
lessees could potentially encounter difficulty in making the U.S. dollar
denominated lease payments.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

    The information required by this item is submitted as a separate section
of this report.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

    None.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

    The information required by this item is incorporated by reference to the
Company's Proxy Statement.

ITEM 11. EXECUTIVE COMPENSATION

    The information required by this item is incorporated by reference to the
Company's Proxy Statement.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    The information required by this item is incorporated by reference to the
Company's Proxy Statement.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    The information required by this item is incorporated by reference to the
Company's Proxy Statement.






                                                                            17
<PAGE>

                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a) (1)  Financial Statements
         The response to this portion of Item 14 is  submitted  as a separate
         section of this report beginning on page 21.

(a) (2)  Financial Statement Schedules
         Schedule II Valuation Accounts
         All other financial statement schedules have been omitted as the
         required information is not pertinent to the Registrant or is not
         material or because the information required is included in the
         financial statements and notes thereto.

(a) (3) and (c):  Exhibits:  The response to this portion of Item 14 is
submitted as a separate section of this report beginning on page 49.

                                    EXHIBITS
<TABLE>
<CAPTION>
EXHIBIT
 NUMBER         DESCRIPTION
- --------        -----------
<S>             <C>
  3.1           Certificate of Incorporation, filed on March 12, 1998
                together with Certificate of Amendment of Certificate of
                Incorporation filed on May 6, 1998. Incorporated by reference
                to Exhibits 4.01 and 4.02 of the Company's report on Form 8-K
                filed on June 23, 1998.

  3.2           Bylaws.  Incorporated by reference to Exhibit 4.03 of the
                Company's report on Form 8-K filed on June 23, 1998.

  4.1           Specimen of Common Stock Certificate.  Incorporated by
                reference to Exhibit 4.1 of the Company's report on Form 10-Q
                for the quarter ended June 30, 1998.

  4.2           Rights Agreement dated September 30, 1999, by and between the
                Company and American Stock Transfer Company, as Rights Agent
                incorporated by reference to Exhibit 4.1 of the Company's
                report on Form 8-K filed on October 4, 1999.

 10.1           Form of Indemnification Agreement entered into between the
                Company and its directors and officers. Incorporated by
                reference to Exhibit 10.3 to Registration Statement No.
                333-5126-LA filed on June 21, 1996.

 10.2           Employment Agreement between the Company and Edwin Dibble.
                Incorporated by reference to Exhibit 10.9 to Registration
                Statement No. 333-39865 filed on December 11, 1997.

 10.3           Settlement Agreement and General Release of Claims dated
                October 29, 1999 between the Company and Edwin F. Dibble.

 10.4           Employment Agreement between the Company and Donald Nunemaker
                dated July 16, 1997. Incorporated by reference to Exhibit
                10.10 to the Company's Report on Form 10-K for the year ended
                December 31, 1997.

 10.5           Employment Agreement between the Company and James D. McBride
                dated September 9, 1997. Incorporated by reference to Exhibit
                10.4 to the Company's Report on Form 10-K for the year ended
                December 31, 1998.

 10.6           Employment Agreement between the Company and David J. Hopkins
                dated August 16, 1999.

 10.7*          Indenture dated as of September 1, 1997, between WLFC Funding
                Corporation and The Bank of New York, as Indenture Trustee.
                Incorporated by reference to Exhibit 10.16 to the Company's
                Report on Form 10-K for the year ended December 31, 1997.

 10.8           Note Purchase Agreement (Series 1997-1 Notes) dated February
                11, 1999. Incorporated by reference to Exhibit 10.1 of the
                Company's report on Form 10-Q for the quarter ended March 31,
                1999.

                                                                            18
<PAGE>

 10.9*          Amended and Restated Series 1997-1 Supplement dated February
                11, 1999. Incorporated by reference to Exhibit 10.2 to the
                Company's report on Form 10-Q for the quarter ended March 31,
                1999.

 10.10*         Administration Agreement dated as of September 1, 1997
                between WLFC Funding Corporation, the Company, First Union
                Capital Markets Corp. and The Bank of New York.  Incorporated
                by reference to Exhibit 10.19 to the Company's Report on Form
                10-K for the year ended December 31, 1997.

 10.11*         Aircraft Purchase and Sale Agreement dated as of March 24,
                1998 between the Company and United Air Lines, Inc.
                Incorporated by reference to Exhibit 10.1 to the Company's
                Report on Form 10-Q for the quarter ended March 31, 1998.

 10.12*         Amended and Restated Credit Agreement dated September  30,
                1998. Incorporated by reference to Exhibit 10.1 to the
                Company's Report on Form 10-Q for the quarter ended September
                30, 1998.

 10.13          The Company's 1996 Stock Option/Stock Issuance Plan, as
                amended and restated as of April 6, 1999.

 10.14*         Operating Agreement of PGTC LLC dated May 28, 1999 among the
                Company, Chromalloy Gas Turbine Corporation and Pacific Gas
                Turbine Center, Incorporated.  Incorporated by reference to
                Exhibit 10.1 to the Company's Report on Form 10-Q for the
                quarter ended June 30, 1999.

 10.15*         Contribution and Assumption Agreement dated May 28, 1999
                among Pacific Gas Turbine Center Incorporated, the Company
                and Pacific Gas Turbine Center LLC.  Incorporated by
                reference to Exhibit 10.2 to the Company's Report on Form
                10-Q for the quarter ended June 30, 1999.

 11.1           Statement regarding computation of per share earnings.

 21.1           Subsidiaries of the Company

 23.1           Consent and Report on Schedule II of KPMG LLP, Independent
                Accountants

 27.1           Financial Data Schedule.
</TABLE>

*  Portions of these exhibits have been omitted pursuant to a request for
   confidential treatment and the redacted material has been filed separately
   with the Commission.

(b)  Reports on Form 8-K

    The Company filed one report on Form 8-K during the fourth quarter of
1999. This report was filed on October 4, 1999 and reported the fact that the
Company entered into a Rights Agreement with American Stock Transfer and
Trust Company in connection with the adoption by the Company of a Stockholder
Rights Plan. No financial statements were included in the Report on Form 8-K.


                                                                            19
<PAGE>

SIGNATURES

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

March 29, 2000

                                   Willis Lease Finance Corporation


                                   By:  /S/   CHARLES F. WILLIS, IV
                                        --------------------------------------
                                        Charles F. Willis, IV
                                        Chairman of the Board, President, and
                                        Chief Executive Officer


    Pursuant to the requirements of the Securities Exchange Act of 1934, this
Report has been signed by the following persons on behalf of the Registrant
and in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
         DATE                               TITLE                                       SIGNATURE
         ----                               -----                                       ---------
<S>                               <C>                                         <C>

Date:  March 29, 2000             Chief Executive Officer and Director        /S/   CHARLES F. WILLIS, IV
                                  (Principal Executive Officer)               ---------------------------
                                                                              Charles F. Willis, IV


Date:  March 29, 2000             Chief Financial Officer                     /S/   JAMES D. McBRIDE
                                  (Principal Financial and                    ----------------------
                                  Accounting Officer)                         James D. McBride


Date:  March 29, 2000             Director                                    /S/   WILLIAM M. LEROY
                                                                              ----------------------
                                                                              William M. LeRoy


Date:  March 29, 2000             Director                                    /S/   DONALD E. MOFFITT
                                                                              -----------------------
                                                                              Donald E. Moffitt


Date:  March 29, 2000             Director                                    /S/   ROBERT H. RAU
                                                                              -------------------
                                                                              Robert H. Rau


Date:  March 29, 2000             Director                                    /S/   WILLARD H. SMITH, JR.
                                                                              ---------------------------
                                                                              Willard H. Smith, Jr.
</TABLE>




                                                                            20
<PAGE>

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<S>                                                                                   <C>
Report of Independent Accountants                                                       Page 22

Consolidated Balance Sheets as of December 31, 1999 and December 31, 1998.              Page 23

Consolidated Statements of Income for the years ended December 31, 1999,
    December 31, 1998 and December 31, 1997.                                            Page 24

Consolidated Statements of Shareholders' Equity for the years ended December 31,
   1999, December 31, 1998 and December 31, 1997.                                       Page 25

Consolidated Statements of Cash Flows for the years ended December 31, 1999,
   December 31, 1998 and December 31, 1997.                                             Page 26

Notes to Consolidated Financial Statements.                                             Page 27
</TABLE>







                                                                            21
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS


TO THE BOARD OF DIRECTORS OF WILLIS LEASE FINANCE CORPORATION AND SUBSIDIARIES:

    We have audited the accompanying consolidated financial statements of
Willis Lease Finance Corporation and subsidiaries (the "Company") as listed
in the accompanying index. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express
an opinion on these consolidated financial statements based on our audits.

    We have conducted our audits in accordance with generally accepted
auditing standards. Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used
and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe our audits provide a
reasonable basis for our opinion.

    In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Willis
Lease Finance Corporation and subsidiaries as of December 31, 1999 and 1998,
and the results of their operations and their cash flows for each of the
years in the three-year period ended December 31, 1999, in conformity with
generally accepted accounting principles.




SAN FRANCISCO, CALIFORNIA
FEBRUARY 17, 2000







                                                                            22
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT SHARE DATA)

<TABLE>
<CAPTION>
                                                                               DECEMBER 31,         DECEMBER 31,
                                                                                  1999                  1998
                                                                           ------------------    -----------------
<S>                                                                        <C>                   <C>
ASSETS
Cash and cash equivalents                                                           $9,476              $10,305
Restricted cash                                                                     15,992               13,738
Equipment held for operating lease, less accumulated depreciation
   of $21,592 at December 31, 1999 and $15,455 at December 31, 1998                338,788              274,618
Net investment in direct finance lease                                               8,666                9,249
Property, equipment and furnishings, less accumulated depreciation
  of $674 at December 31, 1999 and $577 at December 31, 1998                           933                2,480
Spare parts inventory                                                               22,237               35,858
Operating lease related receivable                                                   3,236                2,492
Trade receivables, net                                                               1,904                5,310
Note receivable                                                                        650                    -
Investment in unconsolidated affiliates                                              5,082                    -
Other receivables                                                                        8                  757
Other assets                                                                         5,343                5,198
                                                                            ------------------    -----------------
Total assets                                                                      $412,315             $360,005
                                                                            ==================    =================

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Accounts payable and accrued expenses                                               $4,139               $9,620
Salaries and commissions payable                                                       359                  977
Deferred income taxes                                                               12,815               11,684
Deferred gain                                                                          338                  157
Notes payable and accrued interest                                                 291,318              245,581
Capital lease obligation                                                             2,489                2,652
Residual share payable                                                               3,465                2,618
Maintenance reserves                                                                18,555               13,273
Security deposits                                                                    5,522                4,561
Unearned lease revenue                                                               3,777                3,040
                                                                            ------------------    -----------------
Total liabilities                                                                  342,777              294,163
                                                                            ------------------    -----------------



Shareholders' equity:
Preferred stock ($0.01 par value, 5,000,000 shares authorized; none
    outstanding)                                                                         -                    -
Common stock, ($0.01 par value,  20,000,000 shares authorized;
    7,397,877 and 7,360,813 shares issued and outstanding
    as of  December 31, 1999 and December 31, 1998, respectively)                       74                   74
Paid-in capital in excess of par                                                    42,446               42,033
Retained earnings                                                                   27,018               23,735
                                                                            ------------------    -----------------

Total shareholders' equity                                                          69,538               65,842
                                                                            ------------------    -----------------
Total liabilities and shareholders' equity                                        $412,315             $360,005
                                                                            ==================    =================
</TABLE>

See accompanying notes to the consolidated financial statements

                                                                            23
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                           TWELVE MONTHS ENDED
                                                                               DECEMBER 31,
                                                              ----------------------------------------------
                                                                 1999             1998             1997
                                                              ------------     ------------    -------------
<S>                                                           <C>              <C>             <C>
REVENUE
Lease revenue                                                     $48,167          $33,047          $19,456
Gain on sale of leased equipment                                   11,371           13,413            4,165
Spare part sales                                                   25,436           24,088           14,110
Sale of equipment acquired for resale                               9,775            4,093           12,748
Interest and other income                                           1,182            1,439              728
                                                              ------------     ------------    -------------
Total revenue                                                      95,931           76,080           51,207
                                                              ------------     ------------    -------------

EXPENSES
Interest expense                                                   22,357           15,209            7,797
Depreciation expense                                               13,639            8,251            4,223
Residual share                                                        847              803              893
Cost of spare part sales                                           28,317           17,298            9,469
Cost of equipment acquired for resale                               8,354            3,574           10,678
General and administrative                                         17,466           15,184            9,332
                                                              ------------     ------------    -------------
Total expenses                                                     90,980           60,319           42,392
                                                              ------------     ------------    -------------

Income from operations                                              4,951           15,761            8,815

Loss from unconsolidated affiliate                                   (622)               -      -

                                                              ------------     ------------    -------------
Income before income taxes and extraordinary item                   4,329           15,761             8815
Income taxes                                                       (1,046)          (6,310)          (3,485)
                                                              ------------     ------------    -------------
Income before extraordinary item                                    3,283            9,451            5,330
Extraordinary item less applicable income taxes                         -             (200)           2,008
                                                              ------------     ------------    -------------
Net income                                                         $3,283           $9,251           $7,338
                                                              ============     ============    =============

Basic earnings per common share:
Income before extraordinary item                                    $0.44            $1.30            $0.97
Extraordinary item                                                      -            (0.03)            0.36
                                                              ------------     ------------    -------------
Net income                                                          $0.44            $1.27            $1.33
                                                              ============     ============    =============

Diluted earnings per common share:
Income before extraordinary item                                    $0.44            $1.27            $0.94
Extraordinary item                                                      -            (0.03)            0.35
                                                              ------------     ------------    -------------
Net income                                                          $0.44            $1.24            $1.29
                                                              ============     ============    =============

Average common shares outstanding                                   7,382            7,266            5,497
Diluted average common shares outstanding                           7,447            7,461            5,673
</TABLE>

See accompanying notes to the consolidated financial statements

                                                                            24
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1997, 1998, AND 1999
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                 Issued and
                                                 outstanding                           Paid-in                          Total
                                                  shares of          Common          Capital in      Retained       shareholders'
                                                 common stock         Stock         Excess of par    earnings          equity
                                                 ------------        ------         -------------    --------          ------
<S>                                              <C>               <C>             <C>              <C>             <C>
Balance at December 31, 1996                            5,427           $16,056       $        -         $7,147          $23,203
Shares issued                                              26               221                -              -              221
Common stock issued and
    proceeds from follow-on
    offering, net                                       1,725            23,840                -              -           23,840
Net income                                                  -                 -                -          7,337            7,337
                                                  ------------     -------------    -------------   ------------    -------------
Balance at December 31, 1997                            7,178           $40,117       $        -        $14,484          $54,601
Shares issued                                             183               587              737              -            1,324
Tax benefit from disqualified
    dispositions of qualified shares                        -                 -              666              -              666
Conversion to par value stock                               -           (40,630)          40,630              -                -
Net income                                                  -                 -                -          9,251            9,251
                                                  ------------     -------------    -------------   ------------    -------------
Balances at December 31, 1998                           7,361               $74       $   42,033        $23,735          $65,842

Shares issued                                              37                 -              339              -              339
Tax benefit from disqualified
   dispositions of qualified shares                         -                 -               74              -               74
Net income                                                  -                 -                -          3,283            3,283
                                                  ------------     -------------    -------------   ------------    -------------
Balances at December 31, 1999                           7,398               $74       $   42,446        $27,018          $69,538
                                                  ============     =============    =============   ============    =============
</TABLE>

See accompanying notes to the consolidated financial statements


                                                                            25
<PAGE>

                  WILLIS LEASE FINANCE CORPORATION
                          AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                TWELVE MONTHS ENDED DECEMBER 31,
                                                                     -------------------------------------------------------
                                                                          1999               1998                  1997
                                                                     --------------   -----------------    -----------------
<S>                                                                  <C>              <C>                  <C>
Cash flows from operating activities:
Net income                                                                  $3,283              $9,251               $7,338
Adjustments to reconcile net income to net cash
    provided by (used in) operating activities:
Depreciation of equipment held for  lease                                   13,251               7,945                4,098
Depreciation of property, equipment and furnishings                            388                 306                  125
(Loss) gain on sale of property, equipment and furnishings                     (15)                 24                  (45)
Gain on sale of leased equipment                                           (11,371)            (13,413)              (4,165)
Increase in residual share payable                                             847                 526                  893
Loss from unconsolidated affiliate                                             622                   -                    -
Changes in assets and liabilities:
        Restricted cash                                                     (2,254)               (303)              (4,861)
        Spare parts inventory                                               13,293             (25,524)              (6,276)
        Receivables                                                          3,076              (3,206)              (2,155)
        Other assets                                                        (2,455)               (986)              (1,335)
        Accounts payable and accrued expenses                               (4,729)              5,608                1,257
        Salaries and commission payable                                       (518)                (93)                 531
        Deferred income taxes                                                1,131               3,208                2,526
        Deferred gain                                                          181                 (26)                 (26)
        Accrued interest                                                       337                 704                 (248)
        Maintenance reserves                                                 5,282              (6,745)               8,337
        Security deposits                                                      961               2,125                  457
        Unearned lease revenue                                                 737               1,733                   32
                                                                     --------------   -----------------    -----------------
Net cash provided by (used in) operating activities                         22,047             (18,866)               6,483

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sale of equipment held for operating lease (net
   of selling expenses)                                                     52,523              40,486               15,673
Proceeds from sale of property, equipment and furnishings                        1                  16                   81
Purchase of equipment held for operating lease                            (119,752)           (171,101)             (68,144)
Deposits made in connection with inventory purchases                             -              (1,923)                   -
Purchase of property, equipment and furnishings                             (1,720)             (2,285)                (242)
Investment in unconsolidated affiliate                                         (87)                  -                    -
Principal payments received on direct finance lease                            583                 573                  273
                                                                     --------------   -----------------    -----------------
Net cash used in investing activities                                      (68,452)           (134,234)             (52,359)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of notes payable                                    118,202             194,703              165,591
Proceeds from issuance of common stock                                         339               1,990               24,062
Principal payments on notes payable                                        (72,802)            (51,260)            (137,096)
Principal payments on capital lease obligation                                (163)               (150)                (158)
                                                                     --------------   -----------------    -----------------
Net cash provided by financing activities                                   45,576             145,283               52,399
(Decrease) increase in cash and cash equivalents                              (829)             (7,817)               6,523
Cash and cash equivalents at beginning of period                            10,305              18,122               11,599
                                                                     --------------   -----------------    -----------------
Cash and cash equivalents at end of period                                  $9,476             $10,305              $18,122
                                                                     ==============   =================    =================

Supplemental information:
Net cash paid for:         Interest                                        $21,658             $14,505               $7,951
                                                                     --------------   -----------------    -----------------
                           Income Taxes                                       $675              $4,839                 $197
                                                                     --------------   -----------------    -----------------
Non-investing activity:
Transfer of assets to unconsolidated affiliate (net)                        $5,630                   -                    -
                                                                     --------------   -----------------    -----------------
Non-cash financing activity:
Short term loan related to sale of equipment                                  $650                   -                    -
                                                                     --------------   -----------------    -----------------
</TABLE>

See accompanying notes to the consolidated financial statements

                                                                            26
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1)    ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    (a) ORGANIZATION

    Willis Lease Finance Corporation ("Willis") is a provider of aviation
services whose primary focus has been on providing operating leases of
aftermarket commercial aircraft engines and other aircraft-related equipment
to air carriers, manufacturers and overhaul/repair facilities worldwide.
Willis also engages in the selective purchase and resale of commercial
aircraft engines.

    Terandon Leasing Corporation (Terandon), T-2 Inc. (T-2), T-4 Inc. (T-4),
T-5 Inc. (T-5), T-7 Inc. (T-7), T-8 Inc. (T-8), T-10 Inc. (T-10), T-11 Inc.
(T-11), and T-12 Inc. (T-12) are wholly-owned subsidiaries of Willis. They
are all California corporations and were established to purchase and lease
and resell commercial aircraft engines and parts.

    Willis Aeronautical Services, Inc. ("WASI") is a wholly owned subsidiary
of Willis. WASI is a California corporation established in 1994 for the
purpose of marketing and selling aircraft parts and components. WLFC Funding
Corporation ("WLFC-FC") is a wholly owned subsidiary of Willis. WLFC-FC is a
Delaware corporation and was established in 1997 for the purpose of financing
aircraft engines. WLFC Engine Pooling Company ("WLFC Pooling") is a
wholly-owned subsidiary of Willis. WLFC-Pooling is a California Corporation
and was established in 1997 for the purpose of acquiring and leasing aircraft
engines. Pacific Gas Turbine Center Incorporated ("PGTC Inc.") was a wholly
owned subsidiary of Willis. PGTC Inc. was formed in 1998 to provide, among
other things, engine disassembly services and was dissolved in May 1999 upon
the Company contributing the operations and assets to a newly formed joint
venture, Pacific Gas Turbine Center, LLC ("PGTC LLC"). WLFC (Ireland) Limited
is a wholly-owned subsidiary of Willis. WLFC (Ireland) Limited was formed in
1998 to facilitate certain of Willis' international leasing activities.

    (b)   PRINCIPLES OF CONSOLIDATION

    The consolidated financial statements include the accounts of Willis,
Terandon, T-2, T-4, T-5, T-7, T-8, T-10, T-11, T-12, WASI, WLFC-FC,
WLFC-Pooling, PGTC Inc. (five months ended May 1999) and WLFC (Ireland)
Limited (together, the "Company"). All significant intercompany balances and
transactions have been eliminated in consolidation.

    (c)   REVENUE RECOGNITION

    Revenue from leasing of aircraft equipment is recognized as operating
lease or finance lease revenue over the terms of the applicable lease
agreements. The Company includes in operating lease revenue non-refundable
maintenance payments received from lessees to the extent that, in the
Company's opinion, it would not be economically advantageous to overhaul the
engine the next time the life-limited parts need to be replaced. In this
circumstance, the engines are normally dismantled and sold as parts.

    The Company records an allowance for estimated returns of spare parts
based on recent experience. Such returns occur in the ordinary course of the
Company's business.

    (d)   EQUIPMENT HELD FOR OPERATING LEASE

    Aircraft assets held for operating lease are stated at cost, less
accumulated depreciation. Certain professional fees incurred in connection
with the acquisition and leasing of aircraft assets are capitalized as part
of the cost of such assets. Major overhauls paid for by the Company which add
economic value are capitalized and depreciated over the estimated remaining
useful life of the engine.

    The Company generally depreciates engines on a straight-line basis over a
15 year period from the acquisition date to a 55% residual value. The Company
believes that this methodology accurately reflects the Company's typical
holding period for the assets and, further, that the residual value
assumption reasonably approximates the selling price of the assets 15 years
from date of acquisition.

                                                                            27
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    For engines or aircraft that are leased with an intent to disassemble
upon lease termination, the Company depreciates the engines or aircraft over
their estimated lease term to a residual value based on an estimate of the
wholesale value of the parts after disassembly.

    The spare parts packages owned by the Company are depreciated on a
straight-line basis over an estimated useful life of 15 years to a 25%
residual value.

    The aircraft owned by the Company are depreciated on a straight-line
basis over an estimated useful life of 13 to 17 years to a 15% to 17%
residual value.

    In March 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 121, "ACCOUNTING FOR THE IMPAIRMENT OF
LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF," (SFAS 121).
SFAS 121 requires that (i) long-lived assets and certain identifiable
intangibles to be held and used by an entity be reviewed for impairment
whenever events or changes in circumstances indicate that the carrying amount
of an asset may not be recoverable and (ii) long-lived assets and certain
identifiable intangibles to be disposed of generally be reported at the lower
of carrying amount or fair value less cost to sell. The Company adopted SFAS
121 in 1995 and reviews at least quarterly the carrying value of long-lived
assets. Such reviews resulted in no losses on revaluation in 1999, 1998 or
1997.

    (e)   SPARE PARTS INVENTORY

    The Company, through one or more of its subsidiaries, buys used aircraft
spare parts for resale. This inventory is valued at the lower of cost or
market value. Costs of such sales are: (i) specifically identified based on
actual purchase price; or (ii) the cost of parts purchased in a pool or from
dismantled engines or aircraft based on estimated relative sales price.

    (f)   LOAN COMMITMENT AND RELATED FEES

    To the extent that the Company is required to pay fees in order to secure
debt, such fees are amortized over the life of the related loan on a
straight-line basis.

    (g)   MAINTENANCE COSTS

    Maintenance costs under the Company's long-term leases are generally the
responsibility of the lessees. Additionally, under many of the Company's
long-term leases, lessees pay fees to the Company based on the usage of the
asset. Upon the completion of approved maintenance of an asset, such fees are
returned to the lessee. The Company records a Maintenance Reserve liability
in connection with the obligation to reimburse lessees for approved
maintenance. Under certain of the Company's leases, the lessee is not
obligated to perform maintenance on the asset. To the extent that such leases
require the lessee to make payments to the Company based on the usage of the
asset and the Company does not plan to apply such payments to the repair of
the asset, the usage payments are included in lease revenue.

    (h)   INTEREST RATE HEDGING

    In 1996, the Company purchased an interest rate cap in order to mitigate
its exposure to increases in interest rates on a portion of its variable rate
borrowings. The instrument minimizes the Company's exposure to interest rate
fluctuations for a period of four years. The cost of this instrument is
amortized on a straight-line basis over the four year period.

    Additionally, the Company has entered into interest rate swap agreements
to mitigate its exposure on its variable rate borrowings. The durations of
the swap agreements are set consistent with the duration of the Company's
leases. The differential to be paid or received under the swap agreements is
charged or credited to interest expense.


                                                                            28
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    (i)  INCOME TAXES

    The Company uses the asset and liability method of accounting for income
taxes. Under the asset and liability method, deferred income taxes are
recognized for the tax consequences of "temporary differences" by applying
enacted statutory tax rates applicable to future years to differences between
the financial statement carrying amounts and the tax bases of existing assets
and liabilities. The effect on deferred taxes of a change in the tax rates is
recognized in income in the period that includes the enactment date.

    (j)  PROPERTY, EQUIPMENT AND FURNISHINGS

    Property, equipment and furnishings are recorded at cost and depreciated
by the straight-line method over the estimated useful lives of the related
assets, which range from three to seven years. Leasehold improvements are
recorded at cost and depreciated by the straight-line method over the lease
term.

    (k)      RESIDUAL SHARING WITH LENDERS

    Certain of the Company's credit agreements require the Company to share
"residual proceeds" as defined in the agreements with the lenders upon sale
of engines held for operating lease. The Company provides for its residual
sharing obligation with respect to each engine by a charge or credit to
income or expense, each period, sufficient to adjust the residual share
payable at the balance sheet date to the amount that would be payable at that
date if all engines under said agreements were sold on the balance sheet date
at their net book values.

    Residual share payable totaled $3.5 million and $2.6 million as of
December 31, 1999 and 1998, respectively. As of December 31, 1999 and 1998,
three engines, with a total net book value of $10.6 million and $11.0
million, respectively, were subject to residual sharing arrangements (notes 4
and 5).

    (l) SALE OF LEASED EQUIPMENT AND EQUIPMENT ACQUIRED FOR RESALE

    The Company regularly sells equipment from its lease portfolio. This
equipment may or may not be subject to lease at time of sale. The gain on
such sales is recognized as revenue and consists of proceeds associated with
the sale less the net book value of the asset sold and any direct costs
associated with the sale. To the extent that deposits or maintenance reserves
are not included in the sale and the liability associated with such items is
transferred to the purchaser of the equipment, the Company includes such
items in its calculation of gain.

    The Company periodically engages in transactions involving the purchase
and resale of aircraft equipment. Assets acquired for resale are recorded at
the lower of cost or net realizable value. Gross revenue from the sale of
equipment is reflected as sale of equipment acquired for resale with the
corresponding cost of the equipment shown as an expense item.

    (m) CASH AND CASH EQUIVALENTS

    The Company considers highly liquid investments readily convertible into
known amounts of cash, with original maturities of 90 days or less, as cash
equivalents.

    (n) RECLASSIFICATIONS

    Certain items in the consolidated financial statements of prior years
have been reclassified to conform to the current year's presentation.

    (o) 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.

                                                                            29
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    (p) PER SHARE INFORMATION

    In February 1997, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards (SFAS) No. 128, "Earnings Per
Share," which required the Company to replace its presentation of primary
earnings per share with a presentation of basic and fully diluted earnings
per share on the face of the income statement, effective December 15, 1997.
The principal difference between primary earnings per share and basic
earnings per share under the new statement is that basic earnings per share
does not consider common stock equivalents such as stock options and
warrants. Basic earnings per common share is computed by dividing net income
to common shares by weighted-average number of shares outstanding during the
period. The computation of fully diluted earnings per share is similar to the
computation of basic earnings per share, except for the inclusion of all
potentially dilutive common shares. The statement required restatement of all
prior periods presented. Basic and fully diluted earnings per share are
presented below:

<TABLE>
<CAPTION>
                                                                                     YEARS ENDED DECEMBER 31,
                                                                               (in thousands, except per share data)
                                                                     ----------------------------------------------------------
                                                                           1999                1998                1997
                                                                           ----                ----                ----
<S>                                                                  <C>                 <C>                  <C>
Basic:
    Net Income                                                             $3,283               $9,251             $7,338
    Weighted-average number of common shares outstanding                    7,382                7,266              5,497

    Basic earnings per common share                                         $0.44                $1.27              $1.33
                                                                     ------------------ -------------------- ------------------

Fully diluted:
    Net income                                                             $3,283               $9,251             $7,338

Shares:
    Weighted-average number of common shares outstanding                    7,382                7,266              5,497
    Potentially dilutive common shares                                         65                  195                176
                                                                     ------------------ -------------------- ------------------
       Total Shares                                                         7,447                7,461              5,673
       Fully diluted earnings per weighted-average common share             $0.44                $1.24              $1.29
</TABLE>

    (q) ACCOUNTING PRONOUNCEMENTS

    In June 1998, the Financial Accounting Standards Board (FASB) issued SFAS
No. 133, "Accounting for Derivative Instruments and Hedging Activities",
which standardizes the accounting for derivative instruments, including
certain derivative instruments embedded in other contracts, by requiring that
an entity recognize those items as assets or liabilities in the statement of
financial position and measure them at fair value.

    SFAS No. 137, "Accounting for Derivatives, Instruments, and Hedging
Activities - Deferral of the Effective Date of FASB Statement No. 133, an
amendment of FASB Statement No. 133," issued in June 1999, defers the
effective date of SFAS No. 133. SFAS No. 133, as amended, is now effective
for all fiscal quarters of all fiscal years beginning after June 15, 2000. As
of December 31, 1999, the Company is reviewing the effect SFAS No. 133 will
have on the Company's consolidated financial statements.

    (r) COMPREHENSIVE INCOME

    The Company's net income is equal to comprehensive income for the years
ended December 31, 1999, 1998 and 1997.

                                                                            30
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    (2)       EQUIPMENT HELD FOR LEASE

    At December 31, 1999, the Company had 101 aircraft engines and related
equipment with an aggregate original cost of $329.5 million, four spare parts
packages with an aggregate original cost of $14.8 million and eight aircraft
with an aggregate original cost of $26.2 million in its operating and
finance lease portfolio. At December 31, 1998, the Company had 74 aircraft
engines and related equipment with an aggregate original cost of $260.2
million, seven spare parts packages with an aggregate original cost of $17.8
million and five aircraft with an aggregate original cost of $22.2 million in
its operating and finance lease portfolio.

    Certain of the Company's aircraft equipment is leased and operated
internationally. All leases relating to this equipment are denominated and
payable in U.S. dollars.

    The Company leases its aircraft equipment to lessees domiciled in eight
geographic regions. The tables below set forth geographic information about
the Company's operating leased aircraft equipment grouped by domicile of the
lessee:

<TABLE>
<CAPTION>
                                                                YEARS ENDED DECEMBER 31,
     REGION                                                          (in thousands)
     ------                                         -------------------------------------------------
                                                          1999             1998              1997
                                                          ----             ----              ----
<S>                                                 <C>                <C>              <C>
     Operating lease revenue:
        United States                                    $12,547          $10,540            $6,718
        Canada                                             3,329            2,071             1,521
        Mexico                                             6,118            3,780             2,479
        Australia/New Zealand                                551              926             1,027
        Europe                                            13,557            6,704             5,432
        South America                                      6,910            5,399               778
        Asia                                               3,350            1,862               807
        Middle East                                        1,008              917               251
                                                    -------------------------------------------------
     Totals                                              $47,370          $32,199           $19,013
                                                    =================================================
</TABLE>




                                                                            31
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
                                                                   YEARS ENDED DECEMBER 31,
REGION                                                                  (in thousands)
- ------                                              --------------------------------------------------------
                                                             1999              1998                1997
                                                             ----              ----                ----
<S>                                                 <C>                <C>                  <C>
    Operating lease revenue less applicable
    depreciation, interest and residual
    share:
       United States                                         $4,309             $3,801              $2,751
       Canada                                                   669                517                 580
       Mexico                                                 2,749              1,954                 554
       Australia/New Zealand                                    379                276                 402
       Europe                                                 3,535              1,824               2,076
       South America                                          1,659              2,198                 267
       Asia                                                   1,200                755                 123
       Middle East                                              385                321                 100
       Off-lease and other                                   (1,650)              (419)                (70)
                                                    --------------------------------------------------------

    Totals                                                  $13,235             $11,227            $6,783
                                                    ========================================================
</TABLE>



<TABLE>
<CAPTION>
                                                                   YEARS ENDED DECEMBER 31,
REGION                                                                  (in thousands)
- ------                                              --------------------------------------------------------
                                                             1999              1998                1997
                                                             ----              ----                ----
<S>                                                 <C>                <C>                  <C>
    Net book value of operating leased assets:
       United States                                         $77,759            $61,266            $46,853
       Canada                                                 27,645             17,753             11,167
       Mexico                                                 29,154             30,366             13,032
       Australia/New Zealand                                   5,373              6,281              5,312
       Europe                                                103,821             75,179             35,964
       South America                                          41,885             44,169             11,205
       Asia                                                   23,689             15,348              7,437
       Middle East                                             7,521              4,188              4,833
       Off-lease and other                                    21,941             20,068              2,733
                                                    --------------------------------------------------------

    Totals                                                  $338,788           $274,618           $138,536
                                                    ========================================================
</TABLE>


                                                                            32
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    Finance leased assets, generated $797,000 and $840,000 of revenue in 1999
and 1998, respectively. After estimated interest expense such assets
generated $127,000 and $480,000, respectively. The net investment in direct
finance leases on December 31, 1999 and 1998 was as follows:

<TABLE>
<CAPTION>
                                                                          (in thousands)
                                                                       1999           1998
                                                                       ----           ----
<S>                                                                 <C>           <C>
              Minimum payments receivable                             $6,426        $7,852
              Estimated residual value of leased assets                4,950         4,950
              Unearned income                                         (2,710)       (3,553)
                                                                     --------       --------

              Net investment in finance lease                         $8,666         $9,249
                                                                     ========       ========
</TABLE>

    As of December 31, 1999, minimum future payments under noncancelable leases
were as follows:

<TABLE>
<CAPTION>
                                                              (in thousands)
              YEAR                                         OPERATING      FINANCE
              ----                                         ---------      -------
<S>                                                      <C>            <C>
              2000....................................      $37,350       $1,507
              2001....................................       25,051        1,507
              2002....................................       20,575        1,507
              2003....................................       12,913        1,507
              2004....................................        8,226          753
              Thereafter..............................        6,615            -
                                                         ------------------------
                                                           $110,730       $6,781
                                                         =========================
</TABLE>



                                                                            33
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


(3)    PROPERTY, EQUIPMENT AND FURNISHINGS

       Property, equipment and furnishings consist of the following:

<TABLE>
<CAPTION>
                                                  AS OF DECEMBER 31,
                                                    (in thousands)
                                             ----------------------------
                                                 1999           1998
                                                 ----           ----
<S>                                          <C>            <C>
Vehicles                                          $156           $156
Computer equipment                                 604            526
Furniture and equipment                            818          1,450
Leasehold improvements                              29            925
                                             ----------------------------
                                                 1,607          3,057
Accumulated depreciation                          (674)          (577)
                                             ----------------------------
Net book value                                    $933         $2,480
                                             ============================
</TABLE>

(4)      EXTRAORDINARY EXPENSE/GAIN

    In March 1998, the Company repaid a loan that had residual sharing
provisions and an interest rate of 10%. The repayment resulted in an
extraordinary expense of $0.2 million, net of tax.

    In February 1997, the Company obtained a new loan agreement for $41.5
million to replace an existing loan of $44.2 million. The transaction
resulted in an extraordinary gain of $2.0 million, net of tax.

(5)    NOTES PAYABLE AND ACCRUED INTEREST

       Notes payable consisted of the following:

<TABLE>
<CAPTION>
                                                                                                 AS OF DECEMBER 31,
                                                                                                   (in thousands)
                                                                                          ------------------------------
                                                                                                1999           1998
                                                                                                ----           ----
<S>                                                                                       <C>              <C>
Notes payable at fixed interest rates of 11.03%.  Secured by aircraft engines and the
proceeds thereof.  The note was repaid in December 1999.                                          $   -         $1,339

Note payable at a floating interest rate of LIBOR plus 5%.  Secured by aircraft engines
and the proceeds thereof. The note matures in April 2001 or upon sale of such engines.              250          2,661

Note payable at a floating interest rate of LIBOR plus 2.3%.  Secured by aircraft
engines and the proceeds thereof.  The note matures in October 2006.                                802              -

Subordinated note payable at a fixed interest rate of 7%.   Secured by aircraft
engines, spare parts and the proceeds thereof.  The note matures in June 2004.                    1,098          1,342

Note payable at a fixed interest rate of 11.68%.  Secured by an aircraft engine and the
proceeds thereof.  The note matures in December 2001.                                             1,783          1,980

Note payable at a fixed interest rate of 7.8%.  Secured by aircraft engines and
proceeds thereof.  This note matures in April 2006.                                               2,400              -

Note payable at a fixed interest rate of 8.05%.  Secured by an aircraft engine and the
proceeds thereof. The note matures in May 2003.                                                   2,458          2,600

                                                                            34
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Notes payable at a fixed interest rate of 8.63%.  Secured by aircraft engines and the
proceeds thereof.  The note matures in October 2006.                                              3,846              -

Note payable at a fixed interest rate of 8.89%.  Secured by aircraft engines and the
proceeds thereof.  The note matures in August 2002.                                               4,012          4,128

Note payable at a fixed interest rate of 8.18% secured by aircraft and the proceeds
thereof.  The note matures in November 2002.                                                      8,419          9,545

Note payable at a fixed interest rate of 6.95% secured by aircraft and the proceeds
thereof.  The note matures in September 2005.                                                     9,137          9,813

Notes payable at fixed interest rates ranging from 10.23% to 10.77%. Secured by
aircraft engines and parts and the proceeds thereof. The notes mature between
December 2001 and February 2002.                                                                 13,488         17,288

Note payable at a floating rate of interest based on commercial paper rates plus 1.8%
secured by engines, the proceeds thereof and certain deposits.  The facility has a
committed amount of $125 million. At December 31, 1999, $18.1 million was available
under the facility subject to the Company providing additional collateral.  The
facility matures in February 2008.                                                              106,931         64,479

Notes payable at a floating rate of interest of LIBOR plus 2.0%. Secured by
engines, parts and the proceeds thereof. The facility has a committed amount of
$150 million. At December 31, 1999, $14.9 million was available under the
facility subject to the Company providing additional collateral. The facility
has a two-year revolving period ending September 2000 followed by a four-year
term-out period. The facility is renewable and the Company expects to begin
discussing such renewal with its banks in mid-2000.                                             135,054        129,100
                                                                                         ------------------------------

Total notes payable                                                                            $289,678       $244,275
                                                                                         ==============================
</TABLE>



                                                                            35
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    The fair value of the Company's long-term debt is estimated based on
quoted market prices for the same or similar issues or on the current rates
offered to the Company for debt of the same remaining maturities. The fair
value of the Company's debt is estimated by the Company to be $289.6 million
at December 31, 1999.

    The fair value of the interest rate cap, as estimated by the financial
institution providing the instrument, was $362 at December 31, 1999. The fair
value of the interest rate swaps, as estimated by the financial institutions
providing the swaps, was $1,761,000 at December 31, 1999.

    Principal outstanding at December 31, 1999 is repayable as follows:

<TABLE>
<CAPTION>
              Year                                                  (in thousands)
              ----
<S>                                                                <C>
              2000..............................................       $17,048
              2001..............................................        39,017
              2002..............................................        47,708
              2003..............................................        36,589
              2004..............................................        72,511
              Thereafter........................................        76,805
                                                                     ----------
                                                                      $289,678
                                                                     ==========
</TABLE>

    As of December 31, 1999 and 1998, accrued interest in the amounts of $1.6
million and $1.3 million, respectively, is included in notes payable and
accrued interest. At December 31, 1999 and 1998, the Company held deposits in
the amount of $16.0 million and $13.7 million, respectively, consisting of
bank accounts that are subject to withdrawal restrictions as per lease or
loan agreements. Included in these amounts are payments to the Company
required by certain lease agreements for periodic engine maintenance. These
accounts also include security deposits held. Substantially all of the
deposits bear interest for the Company's benefit.




                                                                            36
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(6)   INCOME TAXES

     The components of income tax expense (net of tax benefit or expense
related to the extraordinary items of $134,000 and $(1,329,000)) for the
years ended December 31, 1998 and 1997, respectively, included in the
accompanying statement of income were as follows:

<TABLE>
<CAPTION>
                                                     (in thousands)
                                       FEDERAL            STATE          TOTAL
                                       -------            -----          -----
<S>                             <C>                 <C>             <C>
December 31, 1999
     Current                            $    -            $  (85)        $  (85)
     Deferred                            1,459              (328)         1,131
                                ----------------------------------------------------
                                        $1,459            $ (413)        $1,046
                                ====================================================

December 31, 1998
     Current                            $2,118              $850         $2,968
     Deferred                            2,850               358          3,208
                                ----------------------------------------------------
                                        $4,968            $1,208         $6,176
                                ====================================================

December 31, 1997
     Current                            $1,683              $604         $2,288
     Deferred                            2,252               274          2,526
                                ----------------------------------------------------
                                        $3,935            $  878         $4,814
                                ====================================================
</TABLE>

     The following is a reconciliation of the statutory federal income tax
expense (net of income tax benefit related to the extraordinary item) to the
effective income tax expense:

<TABLE>
<CAPTION>
                                                                      YEARS ENDED DECEMBER 31,
                                                                           (in thousands)
                                                       -----------------------------------------------------
                                                               1999              1998               1997
                                                               ----              ----               ----
<S>                                                    <C>                <C>               <C>
Statutory federal income tax expense                         $1,472            $5,245            $4,132
State taxes, net of federal benefit                             153               901               710
Adjustment of state tax apportionment rates                    (756)                -                 -
Other                                                           177                30               (28)
                                                       -----------------------------------------------------
  Effective income tax expense                               $1,046            $6,176            $4,814
                                                       =====================================================
</TABLE>



                                                                            37
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(6)    INCOME TAXES (CONTINUED)

    The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and liabilities are presented below:

<TABLE>
<CAPTION>
                                                               AS OF DECEMBER 31,
                                                                (in thousands)
                                                            1999                1998
                                                            ----                ----
<S>                                                    <C>                 <C>
Deferred tax assets:
     Charitable contribution                               $     15            $      -
     Prepaid rent                                             1,418               1,211
     Residual sharing expenses                                1,301               1,043
     Uniform capitalization expenses                            726                 945
     State Taxes                                                  5                 235
     Reserves                                                   527                 390
     Alternative minimum tax credit                           2,844               2,803
     Passive activity loss carryforwards                          -                 286
     Net operating loss carryforward                          6,023                   -
                                                       -----------------------------------
        Total gross deferred tax assets                      12,859               6,913
        Less valuation allowances                                 -                   -
                                                       -----------------------------------
        Net deferred tax assets                             $12,859              $6,913
Deferred tax liabilities:
     Depreciation on aircraft equipment                     (25,554)            (18,597)
     Investment in PGTC LLC                                    (107)                  -
     Goodwill income amortization                               (13)                  -
                                                       -----------------------------------
     Net deferred tax liability                            ($12,815)           ($11,684)
                                                       ===================================
</TABLE>

    As of December 31, 1999, the Company had net operating loss carryforwards
of approximately $5.9 million for federal tax purposes and approximately $0.2
million for state tax purposes. The federal net operating loss carryforwards
will expire in the year 2019 and the state net operating loss carryforwards
will expire in the year 2004. Net operating losses can be used as a deduction
against future income arising from any source. As of December 31, 1999, the
Company also had alternative minimum tax credits of approximately $2.8
million for federal income tax purposes which have no expiration date and
which should be available to offset future tax liabilities. Management
believes that no valuation allowance is required on deferred tax assets as it
is more likely than not that all amounts are recoverable through previously
paid taxes and/or future taxable income.

(7)      RISK MANAGEMENT ISSUES

    RISK CONCENTRATIONS

    Financial instruments which potentially subject the Company to
concentrations of credit risk consist principally of cash deposits and
receivables.

    The Company places its cash deposits with financial institutions and
other creditworthy issuers and limits the amount of credit exposure to any
one party. Concentrations of credit risk with respect to lease receivables
are limited due to the large number of customers comprising the Company's
customer base, and their dispersion across different geographic areas.

                                                                            38
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    As of December 31, 1999 and 1998, management believes the Company had no
significant concentrations of credit risk.

    For the year ended December 31, 1998, the Company had one significant
customer, Kellstrom Industries, Inc., which accounted for approximately 13%
of total revenue and 74% of gain on sale of leased equipment. The Company had
no such customer concentrations during the comparable 1999 and 1997 periods.

    INTEREST RATE RISK MANAGEMENT

    In September 1996, Willis Lease Finance Corporation purchased an
amortizing interest rate cap in order to limit its exposure to increases in
interest rates on a portion of its variable rate borrowings. Pursuant to this
cap, the counter party will make payments to the Company, based on the
notional amount of the cap, if the three month LIBOR rate is in excess of
7.66%. As of December 31, 1999, the notional principal amount of the cap was
$29.3 million, which will decline to $26.0 million at the end of its term.
The cost of the cap is being amortized as an expense over its remaining term.
To further mitigate exposure to interest rate changes, Willis Lease Finance
Corporation has entered into interest rate swap agreements. As of December
31, 1999, such swap agreements had notional outstanding amounts of $60
million, a weighted average remaining duration of 24 months and a weighted
average fixed rate of 5.90%.

    Under its borrowing agreement, WLFC Funding Corporation is required to
hedge a certain portion of its $125 million debt warehouse facility against
changes in interest rates. WLFC Funding Corporation has entered into interest
rate swap agreements in order to meet the hedging requirements and to manage
the variable rate interest risk related to WLFC Funding Corporation's debt.
As of December 31, 1999, such swap agreements had notional outstanding
amounts of $65 million, a weighted average remaining duration of 38 months
and a weighted average fixed rate of 6.0%. As a result of these swap
arrangements, interest expense was increased by $307,000, $28,000 and $0 in
1999, 1998 and 1997, respectively.

(8)      COMMITMENTS AND CONTINGENCIES

    The Company has three leases for its office and warehouse space. The
annual lease rental commitments are $309,000, $75,000, and $48,000 and the
leases expire on May 31, 2003, March 31, 2000 and July 31, 2000, respectively.

    The Company finances one of its engines under a capital lease. The
maturities of the capital lease obligation as of December 31, 1999 are as
follows:

<TABLE>
<CAPTION>
             Year                                                     (in thousands)
             ----
<S>                                                                   <C>
             2000.................................................          $377
             2001.................................................           376
             2002.................................................           377
             2003.................................................           376
             2004.................................................         1,816
                                                                         --------
             Net Minimum Lease Payment............................         3,322
             Less:  Amount Representing Interest..................          (832)
                                                                         --------
             Present Value of Net Minimum Lease Payment...........        $2,490
                                                                         ========
</TABLE>


                                                                            39
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    In March 1998, the Company committed, subject to documentation, to
purchase, during 1998 and 1999, certain aircraft and engines for its WASI
parts operation. The agreement was amended in October 1999 to extend the
remaining aircraft and engine deliveries to the first quarter 2000. A $1.0
million deposit is held by the seller of the aircraft and engines in
connection with this commitment and is included in other assets as of
December 31, 1999. Including this commitment, total purchase commitments as
of December 31, 1999 are not more than $6.4 million.

    In July 1999, the Company entered into an agreement to participate in a
joint venture - Sichuan Snecma Aero-engine Maintenance Co. Ltd. Sichuan
Snecma will focus on providing maintenance services for CFM56 series engines.
Other participants in the joint venture are China Southwest Airlines, Snecma
Services and Beijing Kailan Aviation Technology Development and Services
Corporation. As of the year ended December 31, 1999, less than $20,000 has
been contributed. Under the terms of the agreement, the Company contributed
an additional $0.8 million in January 2000 and not more than an additional
$2.2 million is expected to be contributed to the joint venture over the next
three years.

    Under the terms of the PGTC LLC joint venture, to the extent that PGTC
LLC requires additional working capital and the Company and its partner in
PGTC LLC agree to provide such capital, each partner is required to
contribute to such capital requirement equally. At present, during the year
2000, the Company does not anticipate that its share of additional capital to
be contributed to PGTC LLC will exceed $1.0 million.

    In January 2000, a suit was filed against the Company in connection with
the sale by the Company of an aircraft engine for cash consideration. The
buyer of the engine alleges that the sale was not validly consummated and
amongst other things requests that the purchase price of the engine, $3.2
million, be returned to the buyer. The Company is vigorously contesting the
suit and has filed a cross complaint in connection with the suit. The Company
believes that the loss, if any, resulting from the suit will not have a
material impact on the Company's financial position, results of operations,
or cash flows in future years.

(9)      INVESTMENT IN UNCONSOLIDATED AFFILIATE

    In May 1999, the Company entered into an agreement with Chromalloy Gas
Turbine Corporation ("Chromalloy"), a subsidiary of Sequa Corporation, to
operate a joint venture to perform maintenance, repair and overhaul of
commercial jet engines. Under the terms of the joint venture agreement, the
Company and Chromalloy formed a new company, PGTC LLC. The Company
contributed the operations and assets of its wholly owned subsidiary PGTC
Inc. (with a book value of $5.7 million) and Chromalloy contributed working
capital to the joint venture. Both the Company and Chromalloy have a 50%
interest in the joint venture. The equity method of accounting is used for
the Company's 50% ownership in PGTC LLC. Under the equity method, the
original contribution was recorded at cost and is adjusted periodically to
recognize the Company's share of the earnings or losses of PGTC LLC after the
date of formation. For the year ended December 31, 1999, WASI purchased
$1,054,000 of services from PGTC LLC and PGTC LLC purchased $982,000 of
engine parts from WASI. All intercompany profits or losses have been
eliminated. The Company had no such activity during the comparable 1998 and
1997 periods.

(10)     EMPLOYEE BENEFIT PLANS

    EMPLOYEE STOCK PURCHASE PLAN

    The Company has a 1996 Employee Stock Purchase Plan (the "Purchase Plan")
under which 75,000 shares of common stock have been reserved for issuance.
This plan was effective in September 1996. Eligible employees may designate
not more than 10% of their cash compensation to be deducted each pay period
for the purchase of common stock under the Purchase Plan, and participants
may purchase not more than $25,000 of common stock in any one calendar year.
Each January 31 and July 31 shares of common stock are purchased with the
employees' payroll deductions over the immediately preceding six months at a
price per share of 85% of the lesser of the market price of the common stock
on the purchase date or the market price of the common stock on the date of
entry into an offering period. In fiscal 1999 and 1998, 6,864 and 15,755
shares of common stock, respectively were issued under the Purchase Plan.

    The weighted average per share fair value of the employee's purchase
rights under the Purchase Plan for the rights granted in 1999 and 1998 were
$7.36 and $6.37, respectively.

                                                                            40
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    1996 STOCK OPTION/STOCK ISSUANCE PLAN

    In June 1996, the Board of Directors approved the 1996 Stock Option/Stock
Issuance Plan (the "Plan"). The Plan was amended by the Shareholders and
restated in February 1998, to provide for an increase in the number of shares
reserved for issuance under the Plan from 525,000 shares to 1,025,000 shares.
The plan includes a Discretionary Option Grant Program, a Stock issuance
Program and an Automatic Option Grant Program for eligible non-employee Board
members.

    A summary of the activity under the plan is as follows:

<TABLE>
<CAPTION>
                                                                         OPTIONS OUTSTANDING
                                                           ------------------------------------------------
                                               OPTIONS                         WEIGHTED        WEIGHTED
                                              AVAILABLE                         AVERAGE         AVERAGE
                                              FOR GRANT       OPTIONS       EXERCISE PRICE     FAIR VALUE
                                            -------------- -------------- -----------------  --------------
<S>                                         <C>            <C>            <C>                <C>
Balances at December 31, 1996                   210,000        315,000             $8.00
    Options Granted                            (191,000)       191,000            $13.99           $5.83
    Options Exercised                              -           (15,000)            $8.00
    Options Canceled                             52,500        (52,500)           $10.86
                                            -------------- -------------- -----------------
Balances at December 31, 1997                    71,500        438,500            $10.27
    Additional Options Made Available           500,000           -                    -
    Options Granted                            (302,000)       302,000            $14.98           $5.32
    Options Exercised                              -          (150,000)            $8.28
    Options Canceled                             70,000        (70,000)           $10.47
                                            -------------- -------------- -----------------
Balances at December 31, 1998                   339,500        520,500            $13.51
    Options Granted                            (480,185)       480,185             $8.79           $4.28
    Options Exercised                                 -        (32,250)            $8.10
    Options Canceled                            238,000       (238,000)           $14.17
                                            -------------- -------------- -----------------
Balance at December 31, 1999                     97,315        730,435            $10.43
</TABLE>

     In connection with the exercise of a portion of these options during the
year ended December 31, 1999, the Company recognized a $74,000 tax benefit.

    A summary of the outstanding, exercisable options and their weighted
average exercise prices is as follows:

<TABLE>
<CAPTION>
                                                                     WEIGHTED
                                                                     AVERAGE
                                                OPTIONS           EXERCISE PRICE
                                                -------           --------------
<S>                                            <C>                <C>
         At December 31, 1997                   192,500                $9.33
         At December 31, 1998                   162,500               $11.76
         At December 31, 1999                   198,760               $13.06
</TABLE>


                                                                            41
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    The following table summarizes information concerning outstanding and
exercisable options at December 31, 1999:

<TABLE>
<CAPTION>
                                                OPTIONS OUTSTANDING                            OPTIONS EXERCISABLE
                                                -------------------                            -------------------
                                                                                                              WEIGHTED
                                                    WEIGHTED AVERAGE       WEIGHTED                            AVERAGE
                                   NUMBER              REMAINING            AVERAGE           NUMBER          EXERCISE
EXERCISE PRICES                  OUTSTANDING        CONTRACTUAL LIFE    EXERCISE PRICE      OUTSTANDING         PRICE
                             ---------------------------------------------------------------------------------------------
<S>                          <C>                  <C>                   <C>              <C>                <C>
From $2.15 to $8.00                 316,795               9.46               $  4.60            42,795           $7.22
From $10.63 to $14.75               250,840               8.40                 13.68           116,965           13.10
From $15.56 to $22.13               162,800               8.93                 16.77            39,000           19.37
                             ---------------------------------------------------------------------------------------------
From $2.15 to $22.13                730,435               8.98                $10.43           198,760          $13.06
                             =============================================================================================
</TABLE>

    In October 1995, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 123, Accounting for Stock
Based Compensation (SFAS 123). SFAS 123 establishes financial accounting and
reporting standards for stock-based employee compensation plans. SFAS 123
encourages all entities to adopt a fair value based method of accounting for
stock based compensation plans in which compensation cost is measured at the
date the award is granted based on the value of the award and is recognized
over the employee service period. However, SFAS 123 allows an entity to
continue to use the method prescribed by Accounting Principles Board Opinion
No. 25, Accounting for Stock Issued to Employees (APB 25), with pro forma
disclosures of net income and earnings per share as if the fair value based
method had been applied. APB 25 requires compensation expense to be
recognized over the employee service period based on the excess, if any, of
the quoted market price of the stock at the date the award is granted or
other measurement date, as applicable, over an amount an employee must pay to
acquire the stock. SFAS 123 is effective for financial statements for fiscal
years beginning after December 15, 1995.

    At December 31, 1999, 1998 and 1997, the Company had two stock-based
compensation plans, as described above. The Company applies APB 25 in
accounting for its plans. Accordingly, no compensation cost has been
recognized for its fixed stock option plans and its stock purchase plan. Had
compensation cost for the Company's two stock-based compensation plans and
warrants been determined consistent with SFAS 123, the Company's net income
and earnings per share would have been as follows:

<TABLE>
<CAPTION>
                                                            1999               1998              1997
                                                            ----               ----              ----
<S>                                                       <C>               <C>               <C>
Net Income as reported                                      $3,283            $9,251            $7,338
Net Income pro forma                                        $2,393            $8,644            $6,900
Basic Earnings per Common Share as reported                  $0.44             $1.27             $1.33
Basic Earnings per Common Share pro forma                    $0.32             $1.19             $1.25
Diluted Earnings per Common Share as reported                $0.44             $1.24             $1.29
Diluted Earnings per Common Share pro forma                  $0.32             $1.16             $1.22
</TABLE>

    The fair value of the purchase rights under the Purchase Plan, the
options and the warrants is estimated using the Black-Scholes option pricing
model.

    The assumptions underlying the estimates derived using the Black-Scholes
model are as follows:

<TABLE>
<CAPTION>
                                                 1996 STOCK OPTION/                                 EMPLOYEE STOCK
                                                STOCK ISSUANCE PLAN                                 PURCHASE PLAN
                                                -------------------                                 --------------
                                     1999             1998               1997            1999           1998            1997
                                     ----             ----               ----            ----           ----            ----
<S>                               <C>             <C>                <C>            <C>              <C>            <C>
Expected Dividend Yield                0%                 0%               0%              0%               0%            0%
Risk-free Interest Rate              5.7%               4.5%             6.2%            5.4%             5.4%          5.1%
Expected Volatility                   67%                48%              54%             67%              48%           54%
Expected Life (in years)              3.0                2.9              3.0         0.5-2.0          0.5-2.0       0.5-2.0
</TABLE>

    The Black-Scholes option valuation model was developed for use in
estimating the fair value of traded options that have no vesting restrictions
and are fully transferable. In addition, option valuation models require the
input of highly subjective

                                                                            42
<PAGE>

assumptions including the expected stock price volatility. Because the
Company's employee stock options have characteristics significantly different
from those of traded options, and because changes in the subjective input
assumptions can materially affect the fair value estimate, in management's
opinion the existing models do not necessarily provide a reliable single
measure of the fair value of the Company's options.

    EMPLOYEE 401(k) PLAN

    The Company adopted The Willis 401(k) Plan (the "401(k) Plan") effective
as of January 1997. The 401(k) Plan provides for deferred compensation as
described in Section 401(k) of the Internal Revenue Code. The 401(k) Plan is
a contributory plan available to essentially all full-time and part-time
employees of the Company in the United States. In 1999, employees who
participated in the 401(k) Plan could elect to defer and contribute to the
401(k) Plan up to 20% of pretax salary or wages up to $10,000. The Company
made no 401(k) contributions during the years ended December 31, 1999 and
1998.

(11)     WARRANTS

    In conjunction with the initial public offering, the Company sold
five-year purchase warrants for $.01 per warrant covering an aggregate of
100,000 shares of Common Stock exercisable at a price equal to 130% of the
initial public offering price. The warrants are exercisable commencing 24
months after the effective date of the offering or earlier, but not earlier
than 12 months after the initial public offering, if and when the Company
files a registration statement for the sale by the Company of shares of
Common Stock or securities exercisable for, convertible into or exchangeable
for shares of Common Stock (other than pursuant to a stock option or other
employee benefit or similar plan, or in connection with a merger or an
acquisition). The secondary offering in December 1997 constituted such a
registration. The warrants' exercise price and the number of shares of Common
Stock are subject to adjustment to protect the warrant holders against
dilution in certain events. On February 26, 1998, a holder of 50,000 of the
warrants exercised the warrants under the net issuance rights of the
warrants. Based on the closing price on such date, the exercise resulted in
the issuance of 25,238 shares to the holder of the warrants.







                                                                            43
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(12)     OPERATING SEGMENTS

    The Company operates in two business segments: (i) Leasing and Related
Operations which involves acquiring and leasing, primarily pursuant to
operating leases, commercial aircraft, aircraft spare engines and other
aircraft equipment and the selective purchase and resale of commercial
aircraft engines and other aircraft equipment and (ii) Spare Parts Sales
which involves the purchase and resale of after-market engine and airframe
parts, whole engines, engine modules and rotable aircraft components and
leasing of engines destined for disassembly and sale of parts.

    In July 1998, the Company formed PGTC Inc. to engage in engine
disassembly and maintenance, repair and overhaul services. At the end of May
1999, the Company's investment in and the operations of PGTC Inc. were
contributed to a joint venture, PGTC LLC (see note 9 above). During the five
months ended May 31, 1999, while PGTC Inc. was a wholly-owned subsidiary of
the Company, the majority of PGTC Inc.'s revenue was derived from services
provided to WASI. Revenue from third parties during this period was not
material. Accordingly, for the five months ended May 31, 1999 and for the
1998 period, the operations of PGTC Inc. are included in the Spare Parts
Sales segment. Subsequent to the formation of PGTC LLC, because PGTC LLC is
an unconsolidated affiliate accounted for using the equity method of
accounting, PGTC LLC is not included in the operating segment analysis for
the year ended December 31, 1999.

     The Company evaluates the performance of each of the segments based on
profit or loss after general and administrative expenses and inter-company
allocation of interest expense. While the Company believes there are
synergies between the two business segments, the segments are managed
separately because each requires different business strategies.







                                                                            44
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

    The following tables present a summary of the operating segments (in
thousands):

<TABLE>
<CAPTION>
                                                             Leasing and            Spare
                                                               Related              Parts
FOR THE YEAR ENDED DECEMBER 31, 1999                          Operations            Sales             Total
                                                           -----------------    --------------    ---------------
<S>                                                        <C>                  <C>               <C>
Revenue
Lease revenue                                                       $43,547            $4,620            $48,167
Gain on sale of leased equipment                                     11,371                 -             11,371
Spare parts sales                                                         -            25,436             25,436
Sale of equipment acquired for resale                                 9,775                 -              9,775
Interest and other income                                               951               231              1,182
                                                           -----------------    --------------    ---------------
Total revenue                                                        65,644            30,287             95,931
                                                           -----------------    --------------    ---------------

Expenses
Interest expense                                                     19,247             3,110             22,357
Depreciation expense                                                 10,559             3,080             13,639
Residual share                                                          847                 -                847
Cost of spare parts                                                       -            28,317             28,317
Cost of equipment acquired for resale                                 8,354                 -              8,354
General and administrative                                           11,536             5,930             17,466
                                                           -----------------    --------------    ---------------
Total expenses                                                       50,543            40,437             90,980

Income (loss) from operations                                       $15,101          ($10,150)(1)         $4,951
                                                           =================    ==============    ===============

Total assets as of December 31, 1999 (2)                           $365,343           $41,890           $407,233
                                                           =================    ==============    ===============
</TABLE>

- ---------------
(1)      The Company estimates that loss from operations would have been
         ($8,974) if the effect of PGTC Inc.'s operations after intercompany
         elimination, were eliminated from the results of the spare parts sales
         segment.

(2)      Total assets as of December 31, 1999 does not include investment in
         unconsolidated affiliate.





                                                                            45
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

<TABLE>
<CAPTION>
                                                             LEASING AND            SPARE
                                                               RELATED              PARTS
FOR THE YEAR ENDED DECEMBER 31, 1998                          OPERATIONS            SALES              TOTAL
                                                           -----------------    --------------     ---------------
<S>                                                        <C>                  <C>                <C>
Revenue
Lease revenue                                              $         31,607     $       1,439      $       33,046
Gain on sale of leased equipment                                     12,628               785              13,413
Spare parts sales                                                         -            24,088              24,088
Sale of equipment acquired for resale                                 4,094                 -               4,094
Interest and other income                                             1,393                46               1,439
                                                           -----------------    --------------     ---------------
Total Revenue                                                        49,722            26,358              76,080

Expense
Interest expense                                                     13,535             1,674              15,209
Depreciation expense                                                  7,377               874               8,251
Residual share                                                          803                 -                 803
Cost of spare parts                                                       -            17,298              17,298
Cost of equipment acquired for resale                                 3,574                 -               3,574
General and administrative                                            9,772             5,412              15,184
                                                           -----------------    --------------     ---------------
Total Expenses                                                       35,061            25,258              60,319
                                                           -----------------    --------------     ---------------

Income before income tax and extraordinary item            $         14,661     $       1,100(1)   $       15,761
                                                           =================    ==============     ===============

Total assets as of December 31, 1998                       $        316,855     $      43,150      $      360,005
                                                           =================    ==============     ===============
</TABLE>

- ---------------
(1)      The Company estimates that income before income tax and extraordinary
         item would have been $2.5 million if the effect of PGTC's operations,
         after intercompany eliminations, were eliminated from the results of
         the Spare Parts Sales segment.

<TABLE>
<CAPTION>
                                                             LEASING AND            SPARE
                                                               RELATED              PARTS
FOR THE YEAR ENDED DECEMBER 31, 1997                          OPERATIONS            SALES              TOTAL
                                                           -----------------    --------------     ---------------
<S>                                                        <C>                  <C>                <C>
Revenue
Lease revenue                                              $         19,304     $         151      $       19,455
Gain on sale of leased equipment                                      4,166                 -               4,166
Spare parts sales                                                         -            14,110              14,110
Sale of equipment acquired for resale                                12,748                 -              12,748
Interest and other income                                               612               116                 728
                                                           -----------------    --------------     ---------------
Total Revenue                                                        36,830            14,377              51,207

Expense
Interest expense                                                      7,508               289               7,797
Depreciation expense                                                  4,123               100               4,223
Residual share                                                          893                 -                 893
Cost of spare parts                                                       -             9,469               9,469
Cost of equipment acquired for resale                                10,678                 -              10,678
General and administrative                                            7,057             2,275               9,332
                                                           -----------------    --------------     ---------------
Total Expenses                                                       30,259            12,133              42,392
                                                           -----------------    --------------     ---------------

Income before income tax and extraordinary item            $          6,571     $       2,244      $        8,815
                                                           =================    ==============     ===============

Total assets as of December 31, 1997                       $        189,701     $       8,729      $      198,430
                                                           =================    ==============     ===============
</TABLE>


                                                                            46
<PAGE>

                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(13)     QUARTERLY CONSOLIDATED FINANCIAL INFORMATION (UNAUDITED)

The following is a summary of the unaudited quarterly results of operations for
the years ended December 31, 1999 and 1998 (in thousands, except per share
data):

<TABLE>
<CAPTION>
Fiscal 1999                                  1st Quarter      2nd Quarter      3rd Quarter     4th Quarter      Full Year
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>              <C>              <C>             <C>              <C>
Total revenue                                 $ 28,946         $ 25,501         $ 21,380        $ 20,104         $ 95,931
Income (loss) from operations                    4,645            4,688           (6,915)          2,533            4,951
Net income (loss)                                2,785            2,787           (4,384)          2,095            3,283
Basic earnings per common share                   0.38             0.38            (0.59)           0.28             0.44
Diluted earnings per common share                 0.37             0.37            (0.59)           0.28             0.44
Average common shares outstanding                7,363            7,374            7,394           7,398            7,382
Diluted average common shares outstanding        7,450            7,453            7,448           7,443            7,447
</TABLE>

<TABLE>
<CAPTION>
Fiscal 1998                                  1st Quarter      2nd Quarter      3rd Quarter     4th Quarter      Full Year
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>              <C>              <C>             <C>              <C>
Total revenue                                 $ 12,745         $ 20,671         $ 20,081        $ 22,583         $ 76,080
Income from operations                           3,254            3,587            4,136           4,784           15,761
Net income                                       1,749            2,149            2,484           2,869            9,251
Basic earnings per common share                   0.24             0.30             0.34            0.39             1.27
Diluted earnings per common share                 0.23             0.29             0.33            0.38             1.24
Average common shares outstanding                7,192            7,263            7,280           7,327            7,266
Diluted average common shares outstanding        7,440            7,488            7,495           7,478            7,461
</TABLE>

During the fourth quarter of 1999, WLFC recorded a reduction to its income tax
expense of approximately $756,000 related to state taxes. The adjustment lowered
the Company's effective tax rate for 1999 to 24%. The reduction in the income
tax expense arose from a review of the Company's sources of revenue during 1998
and 1999. Based on this review, the effective tax rate applicable for deferred
tax liability recognition during 1998 and 1999 was reduced.

                                                                            47
<PAGE>

SCHEDULE II
Valuation Accounts (in thousands)

                        WILLIS LEASE FINANCE CORPORATION
                               Valuation Accounts
                                 (in thousands)

<TABLE>
<CAPTION>
                                            BALANCE AT      ADDITIONS
                                            BEGINNING       CHARGED TO                          BALANCE AT
                                            OF PERIOD         EXPENSE         DEDUCTIONS       END OF PERIOD
                                            ---------         -------         ----------       -------------
<S>                                         <C>             <C>              <C>               <C>
December 31, 1997
Accounts receivable, allowance
  for doubtful accounts                     $       -       $      28         $       (6)      $          22
December 31, 1998
Accounts receivable, allowance
  for doubtful accounts                            22              12                  -                  34
December 31, 1999
Accounts receivable, allowance
  for doubtful accounts                            34             105                (92)                 47

December 31, 1997
Reserve for sales returns                   $       -       $     223         $        -       $         223
December 31, 1998
Reserve for sales returns                         223             550         $     (428)      $         345
December 31, 1999
Reserve for sales returns                         345             389         $      (29)      $         705
</TABLE>



                                                                            48
<PAGE>

INDEX OF EXHIBITS

<TABLE>
<CAPTION>
EXHIBIT
 NUMBER         DESCRIPTION
- -------         -----------
<S>             <C>
  3.1           Certificate of Incorporation, filed on March 12, 1998
                together with Certificate of Amendment of Certificate of
                Incorporation filed on May 6, 1998. Incorporated by reference
                to Exhibits 4.01 and 4.02 of the Company's report on Form 8-K
                filed on June 23, 1998.

  3.2           Bylaws.  Incorporated by reference to Exhibit 4.03 of the
                Company's report on Form 8-K filed on June 23, 1998.

  4.1           Specimen of Common Stock Certificate.  Incorporated by
                reference to Exhibit 4.1 of the Company's report on Form 10-Q
                for the quarter ended June 30, 1998.

  4.2           Rights Agreement dated September 30, 1999, by and between the
                Company and American Stock Transfer Company, as Rights Agent
                incorporated by reference to Exhibit 4.1 of the Company's
                report on Form 8-K filed on October 4, 1999.

 10.1           Form of Indemnification Agreement entered into between the
                Company and its directors and officers. Incorporated by
                reference to Exhibit 10.3 to Registration Statement No.
                333-5126-LA filed on June 21, 1996.

 10.2           Employment Agreement between the Company and Edwin Dibble.
                Incorporated by reference to Exhibit 10.9 to Registration
                Statement No. 333-39865 filed on December 11, 1997.

 10.3           Settlement Agreement and General Release of Claims dated
                October 29, 1999 between the Company and Edwin F. Dibble.

 10.4           Employment Agreement between the Company and Donald Nunemaker
                dated July 16, 1997. Incorporated by reference to Exhibit
                10.10 to the Company's Report on Form 10-K for the year ended
                December 31, 1997.

 10.5           Employment Agreement between the Company and James D. McBride
                dated September 9, 1997. Incorporated by reference to Exhibit
                10.4 to the Company's Report on Form 10-K for the year ended
                December 31, 1998.

 10.6           Employment Agreement between the Company and David J. Hopkins
                dated August 16, 1999.

 10.7*          Indenture dated as of September 1, 1997, between WLFC Funding
                Corporation and The Bank of New York, as Indenture Trustee.
                Incorporated by reference to Exhibit 10.16 to the Company's
                Report on Form 10-K for the year ended December 31, 1997.

 10.8           Note Purchase Agreement (Series 1997-1 Notes) dated February
                11, 1999. Incorporated by reference to Exhibit 10.1 of the
                Company's report on Form 10-Q for the quarter ended March 31,
                1999.

 10.9*          Amended and Restated Series 1997-1 Supplement dated February
                11, 1999. Incorporated by reference to Exhibit 10.2 to the
                Company's report on Form 10-Q for the quarter ended March 31,
                1999.

 10.10*         Administration Agreement dated as of September 1, 1997
                between WLFC Funding Corporation, the Company, First Union
                Capital Markets Corp. and The Bank of New York.  Incorporated
                by reference to Exhibit 10.19 to the Company's Report on Form
                10-K for the year ended December 31, 1997.

 10.11*         Aircraft Purchase and Sale Agreement dated as of March 24,
                1998 between the Company and United Air Lines, Inc.
                Incorporated by reference to Exhibit 10.1 to the Company's
                Report on Form 10-Q for the quarter ended March 31, 1998.

 10.12*         Amended and Restated Credit Agreement dated September  30,
                1998. Incorporated by reference to Exhibit 10.1 to the
                Company's Report on Form 10-Q for the quarter ended September
                30, 1998.

                                                                      49
<PAGE>

 10.13          The Company's 1996 Stock Option/Stock Issuance Plan, as
                amended and restated as of April 16, 1999.

 10.14*         Operating Agreement of PGTC LLC dated May 28, 1999 among the
                Company, Chromalloy Gas Turbine Corporation and Pacific Gas
                Turbine Center, Incorporated.  Incorporated by reference to
                Exhibit 10.1 to the Company's Report on Form 10-Q for the
                quarter ended June 30, 1999.

 10.15*         Contribution and Assumption Agreement dated May 28, 1999
                among Pacific Gas Turbine Center Incorporated, the Company
                and Pacific Gas Turbine Center LLC.  Incorporated by
                reference to Exhibit 10.2 to the Company's Report on Form
                10-Q for the quarter ended June 30, 1999.

 11.1           Statement regarding computation of per share earnings.

 21.1           Subsidiaries of the Company.

 23.1           Consent and Report on Schedule II of KPMG LLP, Independent Accountants.

 27.1           Financial Data Schedule.
</TABLE>



                                                                            50

<PAGE>

                                                                       EX 10.3

               SETTLEMENT AGREEMENT AND GENERAL RELEASE OF CLAIMS

         This Settlement Agreement and General Release of Claims ("Release"),
with an effective date of October 29, 1999, is entered into by and among Edwin
F. Dibble, an individual (the "Employee"), and Willis Lease Finance Corporation,
a corporation, and Willis Aeronautical Services, Inc., a corporation,
(collectively hereinafter "the Company") (hereinafter, the Employee and the
Company may sometimes be referred to collectively as "the Parties"), and is
based upon the following:

                                    RECITALS

         WHEREAS, Employee has been employed by the Company since 1994;

         WHEREAS, Employee entered into an Employment Agreement with Willis
Aeronautical Services, Inc., effective January 1, 1997, as well as a First
Amendment to said Employment Agreement, which was entered into on July 28, 1997,
and effective January 1, 1998;

         WHEREAS, Employee and the Company have concluded that it would be in
the best interests of all concerned for Employee to leave his employment with
the Company to pursue other interests;

         WHEREAS, the Parties wish to permanently resolve all claims that exist
or may exist in the future arising out of Employee's relationship with the
Company, his employment with the Company, and his resignation therefrom, and the
Parties desire to formalize the terms of their agreement in this Release, which,
by its own terms, will supersede the Employment Agreement and First Amendment to
Employment Agreement referred to above;

         NOW, THEREFORE, in consideration of the premises and promises contained
herein, and the payments described below, the Parties agree as follows:



<PAGE>

                                    AGREEMENT

         1. RESIGNATION.  Employee has resigned his employment with the
Company, effective September 30, 1999.

         2. SEPARATION PAYMENT. The Company agrees that it when it receives the
fully executed original of this Release and the revocation period set forth in
paragraph 23 has expired, it shall provide Employee with a check in the gross
amount of One Hundred Fifty Thousand Dollars ($150,000.00) (representing ten
(10) months of separation pay commencing October 1, 1999, two months of which
have already been paid, based upon an annual salary rate of $225,000.00) made
payable to Employee, less customary employee withholdings. The Employee
acknowledges and agrees that apart from the other consideration specifically
described in this Release, Employee has received all compensation from the
Company to which he is entitled, including bonuses, sick pay or vacation pay,
incentives, salary, reimbursement for expenses, or any other form of
compensation.

         3. RELOCATION REIMBURSEMENT. The Company will provide Employee with a
check in the amount of Fifty Thousand Dollars ($50,000.00) representing
reimbursement for relocation expenses. The Company will issue an IRS Form 1099
in connection with this payment.

         4. STOCK VESTING. Employee agrees that his rights to continued vesting
under the Company's 1996 Stock Option/Stock Issuance Plan terminated on
September 30, 1999. Employee will be entitled to exercise options on 40,000
shares of Company stock (30,000 at an option price of $8.00 per share, and
10,000 at an option price of $14.00 per share), which options are vested, but
unexercised, and Employee must exercise these options no later than March 31,
2000 or the options terminate.

                                       2

<PAGE>

         5. COBRA BENEFITS. The Company shall reimburse Employee for the cost of
continuation of the medical and dental insurance coverage presently received by
Employee under COBRA for the period up to and including July 31, 2000. The
Company will provide Employee with a check in the gross amount of $1,933.58,
representing the cost of these COBRA payments. Employee understands that he is
responsible for transmitting the appropriate payments each month under the terms
of COBRA. In the event Employee elects to continue receiving these benefits
under COBRA after July 31, 2000, Employee understands that he will be
responsible for making these payments himself.

         6. NO ADMISSION OF LIABILITY. Employee and the Company enter into this
Release for the sole purpose of avoiding the time and expense involved in
possible litigation. This Release shall in no way be construed as an admission
by the Company, or any of the Releasees (as defined in paragraph 7 below) of any
wrongful conduct with respect to employee or any other person, or that employee
has any rights whatsoever against the Company, or any of the Releasees.

         7. RELEASE OF CLAIMS. As a material inducement to the Company to enter
into this Release, Employee hereby irrevocably and unconditionally releases,
acquits and forever discharges the Company, and all of its current and former
parents, subsidiaries, affiliates, divisions, successors, predecessors, related
corporate entities, assigns, owners, stockholders, partners, directors,
officers, employees, agents, representatives, attorneys and all persons acting
by, through, under or in concert with any of them (collectively "the
Releasees"), from any and all charges, complaints (including, but not limited
to, complaints arising under the Federal Age Discrimination in Employment Act of
1967, the California Labor Code, the Civil Rights Act of 1991, and Title VII of
the Civil Rights Act of 1964, as amended, the Civil Rights Act of 1886,

                                       3

<PAGE>

the California Fair Employment and Housing Act, the Americans with
Disabilities Act, the Unruh Act and the National Labor Relations Act),
claims, liabilities, obligations, promises, agreements, damages, actions,
causes of action, suits, rights, demands, costs, losses, debts and expenses
(including attorneys' fees and costs) actually incurred of any nature
whatsoever, known or unknown, suspected or unsuspected which Employee now
has, owns or holds, or claims to have, own or hold, or which Employee at any
time heretofore had, owned or held, or claimed to have had, owned or held, or
which Employee at any time hereafter may have, own or hold, or claim to have,
own or hold, against any of the Releasees relating to any event, act or
omission that has occurred as of the date of this Release.

         8. COVENANT NOT TO SUE. Employee represents that he had not filed any
complaints, charges or lawsuits against any of the Releasees; that he will not
file any complaint, charge or lawsuit against any of the Releasees at any time
hereafter for any event occurring prior to the date of this Release; and that if
any agency or court assumes jurisdiction of any complaint, charge or lawsuit
against any of the Releasees, Employee will request that the matter be dismissed
with prejudice.

         9. WAIVER OF CIVIL CODE SECTION 1542. Employee expressly waives and
relinquishes all rights and benefits afforded by Section 1542 of the Civil Code
of the State of California, and does so understanding and acknowledging the
significance and consequence of such specific waiver of Section 1542. Section
1542 of the Civil Code of the State of California provides as follows:

            SECTION 1542. A GENERAL RELEASE DOES NOT EXTEND TO CLAIMS
            WHICH THE CREDITOR DOES NOT KNOW OR SUSPECT TO EXIST IN HIS
            FAVOR AT THE TIME OF EXECUTING THE RELEASE, WHICH IF KNOWN BY
            HIM, MUST HAVE


                                       4

<PAGE>

            MATERIALLY AFFECTED HIS SETTLEMENT WITH THE DEBTOR.

Thus, notwithstanding the provisions of Section 1542, and for the purpose of
implementing a full and complete release and discharge of the Releasees,
Employee expressly acknowledges that this Release is intended to include in its
effect, without limitation, all claims which he does not know or suspect to
exist in his favor at the time of execution hereof, and that this Release
contemplates the extinguishment of any such claim or claims.

         10. NO PRIOR ASSIGNMENT. Employee represents that he has not heretofore
assigned or transferred, or purported to have assigned or transferred, to any
person or entity, any claim or any portion thereof, or any interest therein, and
agrees to indemnify, defend and hold Releasees harmless from and against any and
all claims, based on or arising out of any such assignment or transfer, or
purported assignment or transfer of any claims or any portion thereof or
interest therein.

         11. CONSTRUCTION OF RELEASE. This Release is the product of
negotiations between counsel for the respective Parties. As such, the language
of all parts of this Release shall be construed as a whole, according to its
fair meaning, and not strictly for or against any of the Parties. It is agreed
that this Release shall be construed with the understanding that both Parties
were responsible for drafting it.

         12. BINDING EFFECT. This Release shall be binding upon Employee and
upon his heirs, spouse, administrators, representatives, executors, successors
and assigns, and shall inure to the benefit of Releasees and each of them, and
to their heirs, administrators, representatives, executors, successors and
assigns.

                                       5

<PAGE>

         13. CALIFORNIA LAW. This Release is made and entered into in the State
of California and shall in all respects be interpreted, enforced and governed
under the laws of the State of California. Venue shall be in San Diego County.

         14. CONFIDENTIALITY. Employee agrees that he will keep the terms and
substance of this Release completely confidential, including the terms and
substance of any part of the settlement discussions leading to the
preparation of this Release; provided, however, the disclosure is permitted
only to (a) Employee's accountants, tax advisors or attorneys who provide
advice to Employee and who reasonably must be informed of the terms of this
Release; (b) as may be required by law; or (c) as may be required to enforce
the terms of this Release. Employee further understands that this
confidentiality pledge is a material term of this Release, but for which the
Company would not have entered into it.

         15. NONDISPARAGEMENT. The Company and Employee both agree that neither
will do or say anything to disparage the other. In addition, and subject to the
terms set forth in paragraph 16 below, the Company and Employee agree that
neither will do anything to improperly disrupt, interfere, impair or damage the
respective business of the other.

         16. OBLIGATIONS CONCERNING COMPANY PROPRIETARY INFORMATION. The Company
and Employee acknowledge that nothing in this Release precludes Employee from
working in the aviation industry following his departure from the Company.
Employee agrees that he has an ongoing obligation to refrain from using or
disclosing Company trade secrets, confidential and proprietary information in
the pursuit of any future business endeavor, or at all. The Company and Employee
also acknowledge that the restrictions on the use or disclosure of Company trade
secrets, confidential and proprietary information shall not apply to any
information that the Employee can document was:

                                       6

<PAGE>

         A.  Independently developed by the Employee prior to his employment
with the Company;

         B.  In the public domain without breach of this Release and through
no fault of the Employee; or

         C.  Required to be disclosed to any state, federal or industry
regulatory authority.

         It shall not be a violation of this paragraph 16 if Employee gives
notice to a company or companies that are doing or have done business with
the Company indicating that Employee has left the employ of the Company and,
on their own, the company or companies initiate contact with the Employee for
the purpose of doing business with the Employee. This exception to the
restrictions described generally in paragraph 16 is expressly subject to the
provisions of paragraph 15 above.

         17. ENTIRE AGREEMENT. This Release sets forth the entire agreement
between the Parties hereto and fully supersedes any and all prior agreements or
understandings between the Parties hereto pertaining to the subject matter
hereof, including, without limitation, the Employment Agreement effective
January 1, 1997, and the First Amendment to Employment Agreement, which was
effective as of January 1, 1998.

         18. ATTORNEYS' FEES. The parties to this Release understand that each
party is responsible for bearing its own costs and attorneys' fees incurred in
connection with the preparation and negotiation of this Release, and all matters
or events occurring up to the date of this Release.

         19. MANDATORY ARBITRATION TO RESOLVE DISPUTES. In the event of a
dispute concerning application, interpretation or enforcement of any provision
of aspect of this Release, the parties agree that any such dispute shall be
submitted to final and binding arbitration in lieu of

                                       7

<PAGE>

proceeding before a state or federal agency or court. Such arbitration will
take place in the County of San Diego, California, and shall be conducted by
an arbitrator mutually agreed upon between the parties from a panel of 11
arbitrators from JAMS/Endispute's San Diego offices. The arbitration will be
conducted in accordance with JAMS/Endispute's rules governing commercial
arbitrations then in effect. The parties further agree that, notwithstanding
any JAMS/Endispute rule to the contrary, the arbitrator shall be vested with
discretion and authority to award the prevailing party the costs and expenses
incurred in connection with the arbitration, including reasonable attorneys'
fees.

         20. SEVERABILITY. If any provision of this Release is determined to be
invalid or unenforceable, all of the other provisions shall remain valid and
enforceable notwithstanding, unless the provision found to be unenforceable is
of such material effect that the Release cannot be performed in accordance with
the intent of the Parties in the absence thereof.

         21. COUNTERPARTS AND FACSIMILES. This Release may be signed in
counterparts, each of which shall be deemed to be an original, but all of which
together shall constitute one agreement. Facsimile signatures on this Release
shall be deemed to be original signatures.

         22. MODIFICATIONS IN WRITING. This Release shall not be altered,
amended or modified except in a writing signed by Employee and the President of
the Company.

         23. REVOCATION RIGHT. Employee hereby acknowledges he has twenty-one
(21) days within which to review and consider this Release before signing it,
although he is not required to wait the entire twenty-one (21) days before
signing. Employee has also been advised of his right to consult with an attorney
of his choice prior to executing this Release. Employee further acknowledges
that he has seven (7) days after signing this Release within which to revoke it
should he elect to do so. Any such written revocation shall be sent to the
Director of Human

                                       8

<PAGE>

Resources, 2320 Marinship Way, Suite 300, Sausalito, CA 94965. Employee
further understands that this Release shall become effective and enforceable
upon the expiration of the seven (7) calendar days following the date in
which Employee executes this Release.

         PLEASE READ CAREFULLY.  THIS RELEASE INCLUDES A RELEASE OF ALL KNOWN
OR UNKNOWN CLAIMS.

                                EMPLOYEE

Dated:                          By
      ---------------------        ----------------------------------------
                                             EDWIN F. DIBBLE

                                WILLIS LEASE FINANCE CORPORATION and
                                WILLIS AERONAUTICAL SERVICES, INC.

Dated:                          By
      ----------------------       ----------------------------------------
                                             DONALD A. NUNEMAKER

                                Executive Vice-President
                                Willis Aeronautical Services, Inc.

                                and

                                Executive Vice-President, Chief Administrative
                                Officer, Willis Lease Finance Corporation




                                       9




<PAGE>

                                                                       EX 10.6

                              EMPLOYMENT AGREEMENT

         THIS EMPLOYMENT AGREEMENT ("Agreement") is made and entered into as of
the 14th of May, 1999, by and between Willis Lease Finance Corporation
("Employer"), a Delaware corporation, and David J. Hopkins (hereinafter referred
to as "Employee"), and is effective as of August 16, 1999;

         WITNESSETH:

         WHEREAS, Employer desires to employ Employee, and Employee desires to
be employed by Employer, upon the terms and conditions set forth in this
Employment Agreement; and

         WHEREAS, Employee acknowledges that he has had an opportunity to
consider this Agreement and consult with independent advisor(s) of his choosing
with regard to the terms of this Agreement, and enters this Agreement
voluntarily and with a full understanding of its terms;

         NOW, THEREFORE, in consideration of the promises and the mutual
covenants hereinafter set forth, Employer and Employee agree as follows:

         1. EMPLOYMENT AND TERM. Employer agrees to employ Employee as Senior
Vice President, Sales & Marketing for a period of two (2) years ("Initial
Employment Period") commencing on August 16, 1999, and ending on or about July
31, 2001 unless terminated prior thereto in accordance with Section 4 hereof.
Each full twelve month period Employee is employed by Employer shall be referred
to herein as an "Employment Year." The entire duration of Employee's employment
by Employer hereunder shall be referred to herein as the "Employment Period."
Employee shall devote his full time and attention, with undivided loyalty, to
the business and affairs of Employer during the Employment Period. Employee
shall not engage in any other business or job activity during the Employment
Period without Employer's prior written consent. Employee shall in good faith
perform those duties and functions as are required by his position and as are
determined and assigned to him from time to time by the Board of Directors of
Employer or its designate(s), such essential duties as set forth on Exhibit A
hereto. Notwithstanding the foregoing or any other provision in this Agreement,
Employer shall have the right to modify from time to time the title and duties
assigned to Employee.

                  After the expiration of the Initial Employment Period pursuant
to this Agreement, Employee's employment will automatically renew for successive
periods of one year, each year, on the same terms and conditions as are set
forth herein, unless either party gives the other notice of nonrenewal at least
six (6) months prior to the end of the last applicable Employment Year. Employer
may in its sole discretion elect to pay Employee the equivalent of six months
base salary in lieu of notice in the event of nonrenewal of this Agreement.


<PAGE>

Hopkins Employment Agreement
Page 2


         2. COMPENSATION. During the Employment Period, Employee shall receive
compensation from Employer for his services hereunder determined as follows:

                  BASE SALARY. Employer agrees to pay to Employee during the
Employment Period a base salary (hereafter referred to as the "Base Salary"), in
the amount of One Hundred Sixty Thousand Dollars ($160,000.00) per Employment
Year, to be paid not less frequently than bi-monthly in accordance with
Employer's usual payroll practices. The Board of Directors will review
Employee's Base Salary no less than once annually, and shall have sole
discretion to increase or decrease the Base Salary, so long as the Base Salary
is not set below $160,000.00.

                  INCENTIVE COMPENSATION PLAN. Employee will be eligible to
participate in the Willis Lease Incentive Compensation Plan under which Employee
will be eligible for an annual bonus, based on a calendar year. Employee would
be entitled to a target bonus equal to 85% of your Base Salary based upon the
achievement of certain annual goals and objectives. Because the terms of
Employee's Employment Period will commence in the middle of the calendar year,
Employee will be eligible for a pro rata portion of his bonus based upon that
period of the calendar year for which he has actually been employed. For 1999,
Employee will receive a bonus equal to not less than 42.5% of Employee's Base
Salary, pro-rated based upon Employee's Start Date. The bonus for 1999 will be
paid to employee no later than March 2000. The bonus, thereafter, will be paid
as determined by the Board of Directors and employee's bonus will be paid at the
same time as the bonus of the Chairman and other company senior executive
officers.

                  RELOCATION/TRANSITIONAL EXPENSE COMPENSATION. Employer shall
provide Employee with temporary living facilities for a period not to exceed two
(2) months at no cost to Employee. Thereafter, Employee would receive a cash
payment equal to Employee's relocation expenses, not to exceed an amount of
$50,000.00, provided Employee provides adequate receipts to substantiate such
expenses. Employer shall gross up for tax purposes 50% of the actual relocation
expense, in an amount not to exceed $25,000.00. Employee shall be required to
reimburse Employer for the full amount of the relocation expense payment in the
event that Employee terminates this Agreement within twelve months of the
commencement of employment hereunder or is terminated for cause within this time
period. Employee shall be required to reimburse Employer for one-half the amount
of the relocation expense payment in the event that Employee terminates this
Agreement after twelve months, but within twenty four months of the commencement
of employment hereunder, or is terminated for cause within this time period.

                  SIGNING BONUS. Employer shall pay to Employee the amount of
$20,000 as a signing bonus. The signing bonus shall be payable to Employee on
the first pay-day following the day Employee commences employment pursuant to
this Agreement. Employee shall be required to reimburse Employer for the full
amount of the signing bonus in the event that Employee terminates this Agreement
within twelve months of the commencement of employment hereunder or is
terminated for cause. Employee shall be required to reimburse


<PAGE>

Hopkins Employment Agreement
Page 3


Employer for one-half the amount of the signing bonus ($10,000.00) in the
event that Employee terminates this Agreement after twelve months, but within
twenty four months of the commencement of employment hereunder, or is
terminated for cause.

         3. FRINGE BENEFITS. During the Employment Period, Employer agrees to
provide Employee with the following fringe benefits:

            (A) BUSINESS EXPENSE REIMBURSEMENT. Employee shall be authorized
to incur reasonable business expenses in performing his duties under this
Agreement, including, but not limited to, expenses for entertainment, long
distance telephone calls, lodging, meals, air fare, transportation and
travel. Employer will reimburse Employee for all such reasonable expenses
upon presentation by Employee, from time to time, of an itemized account or
other appropriate documentation of such expenses.

            (B) VACATION. Employee shall be entitled to three (3) weeks of
paid vacation during each Employment Year, excluding Company holidays;
provided, however, that Employer and Employee must mutually agree as to the
time during any Employment Year when such vacation may be taken. Upon
termination Employee will receive payment for unused accrued vacation.

            (C) BENEFITS. Employee will be eligible to participate in
benefit plans and policies provided to other Employer employees of similar
status, on the terms and conditions existing, and as may be changed from time
to time, for participation in those plans and policies.

            (D) STOCK OPTIONS. Employee will be eligible to participate in
the Employee Stock Option Plan and Employee Stock Purchase Plan subject to
the terms and conditions set forth in detail in the separate Stock Option and
Stock Purchase Plan documents. The terms of vesting applicable to Employee
are set forth in detail in the separate plan documents, and Employee agrees
to be bound by the provisions contained therein, except as otherwise provided
in this Agreement. Pursuant to the Employee Stock Option Plan, within thirty
(30) days after Employee commences employment with the Company, the Board of
Directors shall grant Employee 30,000 shares of Willis Lease Finance
Corporation stock, exercisable at the market value per share at the close of
business on the date of the grant. The options shall become exercisable in
four (4) equal successive annual installments upon Employee's completion of
each year of service over the four (4) year period measured from the date of
grant. In no event shall the options become exercisable after Optionee's
cessation of Service.

         4. TERMINATION. Either Employer or Employee may terminate Employee's
employment in accordance with the following provisions:


<PAGE>

Hopkins Employment Agreement
Page 4


            (A) TERMINATION BY EMPLOYER. The employment of Employee may be
terminated by Employer for any reason or no reason, with or without cause or
justification, subject to the following:

                (i)      In the event that  Employee's  employment is
terminated by Employer for cause, or due to death or due to Employee's
inability to properly perform his duties by reason of incapacity for a period
of more than ninety (90) days, Employer's total liability to Employee or his
heirs shall be limited to payment of Employee's Base Salary and Fringe
Benefits through the effective date of termination, such payment to be made
no later than seven (7) days after termination, and Employee shall not be
entitled to any further compensation or benefits provided under this
Agreement.

                         (a) Cause for  termination  shall include, but
shall not be limited to: (1) Employee's conviction of or plea of nolo
contendere to any felony or gross misdemeanor charges brought in any Court of
competent jurisdiction; (2) Any fraud, misrepresentation or gross misconduct
by Employee against Employer; (3) Employee's breach of this Agreement.

                (ii)     In the event Employee's employment is terminated by
Employer other than for cause, including a material change in position,
Employer will provide not less than six (6) months notice of termination or
an amount equal to six (6) months of Employee's Base Salary in lieu of notice
and Employee will be paid his Base Salary and Fringe Benefits through the
date of termination, such payment to be made no later than seven (7) days
after termination. The notice period and/or payments in lieu of notice
provided herein shall be terminated in the event Employee obtains new
employment after receiving notice of termination from Employer.

            (B) TERMINATION BY EMPLOYEE. If Employee's employment with
Employer is terminated by Employee for any reason, Employee shall be entitled
only to his Base Salary and Fringe Benefits through the date of termination
and shall not be entitled to any further compensation or benefits pursuant to
this Agreement, such payment to be made no later than seven (7) days after
termination. Employee agrees to give Employer at least ninety (90) days prior
written notice of termination of his employment. Employer shall have the
right in its sole discretion to continue to employ Employee for ninety days,
or for a shorter period with pay in lieu of notice to Employee in the amount
to which Employee would have been entitled if employed for the ninety-day
notice period.


<PAGE>

Hopkins Employment Agreement
Page 5


         5. MAINTENANCE OF CONFIDENTIALITY AND DUTY OF LOYALTY.

            Employee acknowledges that, pursuant to his employment with
Employer, he will necessarily have access to trade secrets and information
that is confidential and proprietary to Employer in connection with the
performance of his duties. In consideration for the disclosure to Employee
of, and the grant to Employee of access to such valuable and confidential
information and in consideration of his employment, Employee shall comply in
all respects with the provisions of this Section 5.

            (A) NONDISCLOSURE. During the Employment Period and thereafter,
Confidential and Proprietary Information of Employer of which Employee gains
knowledge during the Employment Period or prior thereto in connection with
his hiring shall be used by Employee only for the benefit of Employer in
connection with Employee's performance of his employment duties, and Employee
shall not, and shall not allow any other person that gains access to such
information in any manner or form, disclose, communicate, divulge or
otherwise make available, or use, any such information, other than for the
immediate benefit of Employer and without the prior written consent of
Employer. For purposes of this Agreement, the term "Confidential and
Proprietary Information" means information not generally known to the public
and which is proprietary to Employer and relates to Employer's existing or
reasonably foreseeable business or operations, including but not limited to
trade secrets, business plans, advertising or public relations strategies,
financial information, budgets, personnel information, customer information
and lists, and information pertaining to research, development,
manufacturing, engineering, processing, product designs (whether or not
patented or patentable), purchasing and licensing, and may be embodied in
reports or other writings or in blue prints or in other tangible forms such
as equipment and models. Employee will refrain from any acts or omissions
that would jeopardize the confidentiality or reduce the value of any Employer
Confidential and Proprietary Information.

            (B) COVENANT OF LOYALTY. During the Employment Period and for any
period Employee is receiving compensation from Employer, Employee shall not,
on his own account or as an employee, agent, promoter, consultant, partner,
officer, director, or shareholder of any other person, firm, entity,
partnership or corporation, own, operate, lease, franchise, conduct, engage
in, be connected with, have any interest in, or assist any person or entity
engaged in any business in the continental United States that is in any way
competitive with or similar to the business that is conducted by Employer or
is in the same general field or industry as Employer.

Without limiting the generality of the foregoing, Employee does hereby covenant
not to, during the Employment Period and for any period that he is receiving
compensation from Employer:

         (i)      solicit, accept or receive any compensation from any customer
                  of Employer or any business competitive to that of Employer;
                  or


<PAGE>

Hopkins Employment Agreement
Page 6


         (ii)     contact, solicit or call upon any customer or supplier of
                  Employer on behalf of any person or entity other than Employer
                  for the purpose of selling, providing or performing any
                  services of the type normally provided or performed by
                  Employer; or

         (iii)    induce or attempt to induce any person or entity to curtail or
                  cancel any business or contracts which such person or entity
                  had with Employer; or

         (iv)     induce or attempt to induce any person or entity to terminate,
                  cancel or breach any contract which such person or entity has
                  with Employer, or receive or accept any benefits from such
                  termination, cancellation or breach.

            (C) NO SOLICITATION. During the Employment Period, during any
period Employee is receiving compensation from Employer and for one year
thereafter. Employee agrees not directly or indirectly to solicit, induce or
attempt to solicit or induce any employee of Employer to terminate his or her
employment with Employer in order to become employed by any other person or
entity.

            (D) INJUNCTIVE RELIEF. Employee expressly agrees that the
covenants set forth in this Section 5 are reasonable and necessary to protect
Employer and its legitimate business interests, and to prevent the
unauthorized dissemination of Confidential Information to competitors of
Employer. Employee also agrees that Employer will be irreparably harmed and
that damages alone cannot adequately compensate Employer if there is a
violation of this Section 5 by Employee, and that injunctive relief against
Employee is essential for the protection of Employer. Therefore, in the event
of any such breach, it is agreed that, in addition to any other remedies
available, Employer shall be entitled as a matter of right to injunctive
relief in any court of competent jurisdiction, plus attorneys' fees actually
incurred for the securing of such relief. Furthermore, Employee agrees that
Employer shall not be required to post a bond or other collateral security
with the court if Employer seeks injunctive relief. To the extent any
provision of this Section 5 is deemed unenforceable by virtue of its scope or
limitation, Employee and Employer agree that the scope and limitation
provisions shall nevertheless be enforceable to the fullest extent
permissible under the laws and public policies applied in such jurisdiction
where enforcement is sought.

         6. NOTICES. Any notice which either party may wish or be required to
give to the other party pursuant to this Agreement shall be in writing and shall
be either personally served or deposited in the United States mail, registered
or certified and with proper postage prepaid, addressed as follows:

            TO EMPLOYER:              Willis Lease Finance Corporation
                                      2320 Marinship, Suite 300


<PAGE>

Hopkins Employment Agreement
Page 7




                                       Sausalito, CA.  94965
                                       Attn: General Counsel



                  TO EMPLOYEE:         David J. Hopkins

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

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

or to such other address as the parties may designate from time to time by
written notice to the other party given in the above manner. Notice given by
personal service shall be deemed effective upon service. Notice given by
registered or certified mail shall be deemed effective three (3) days after
deposit in the mail.

         7.       MISCELLANEOUS.

                  (A) MODIFICATIONS. This Agreement supersedes all prior
agreements and understandings between the parties relating to the employment of
Employee by Employer, and it may not be changed or terminated orally. No
modification, termination, or attempted waiver of any other provisions of this
Agreement shall be valid unless in writing signed by the party against whom the
same is sought to be enforced.

                  (B) ENFORCEABILITY AND SEVERABILITY. If any term of this
Agreement is deemed void, voidable, invalid or unenforceable for any reason,
such term shall be deemed severable from all other terms of this Agreement,
which shall continue in full force and effect.

                  (C) PRIOR OBLIGATIONS OF EMPLOYEE. Employee represents and
warrants that by entering this Agreement he is not breaching any contractual
relationship or obligation toward any person or entity. Furthermore, he
understands that Employer is hiring him solely for the purpose of engaging his
skill and expertise and not to acquire trade secrets or confidential information
belonging to any other person or entity. Employee further understands that he is
prohibited from disclosing such trade secrets and proprietary information to
Employer.

                  (D) ARBITRATION. Any disputes or controversy between the
parties to this Agreement, including allegations of fraud and misrepresentation,
arising from or as a result of this Agreement, the resulting business dealings
between Employer and Employee, Employee's employment or the termination thereof,
including any claims of discrimination or other claims under any federal, state,
or local law or regulation now in existence or hereinafter enacted concerning in
any way the subject of Employee's employment with Employer or its termination,
shall be resolved, after the parties attempt informal resolution, exclusively by
arbitration in accordance with the Rules and Regulations of the American
Arbitration Association. All Arbitration hearings shall be held in San Francisco
County, California within one hundred twenty (120) days from the date
Arbitration is demanded by any of the parties and the Arbitrator shall render
his/her written decision within thirty (30) days after the Arbitration hearing
has


<PAGE>

Hopkins Employment Agreement
Page 8


concluded. The decision of the Arbitrator shall be final and binding on all
parties, and may be entered as a judgment by any party with any federal or
state court of competent jurisdiction. The parties to the Arbitration hearing
shall share any filing fees and Arbitrator's fees which must be paid in
advance of the hearing equally; however, as set forth below the prevailing
party shall be entitled to recover from the losing party all costs that it
has incurred as a result of the Arbitration hearing, including fees paid to
the arbitrator, travel costs and attorneys' fees. This provision shall not
alter the rights of the parties to seek and obtain the provisional equitable
remedies provided under any applicable state or federal law. Employee
represents, by his signature, that he is making a voluntary and knowing
waiver of his right to pursue any and all employment-related claims in court.

                  (E) SUCCESSORS. This Agreement shall extend to and be binding
upon Employee, his legal representatives, heirs and distributees, and upon
Employer, its successors and assigns.

                  (F) GOVERNING LAW. This Agreement and all remedies hereunder
shall be construed and enforced in accordance with the laws of the State of
California.

                  (G) EFFECTIVE DATE. This Agreement shall be effective as of
the date first above written.

                  (I) Facsimile Copy. This parties will accept execution by
facsimile.

         IN WITNESS WHEREOF, the parties have caused this Agreement to be
executed effective as of the date first set forth above.

Employer:

WILLIS LEASE FINANCE CORPORATION

By:
   ---------------------------------
         President and CEO

Employee:

- ------------------------------------
         David J. Hopkins


<PAGE>


Hopkins Employment Agreement
Page 9



                                    Exhibit A

Essential Duties of Employee

- -        Provide leadership and direction to the sales team;

- -        Provide leadership in "origination" activities, effectively sourcing
         aircraft engine leasing and trading opportunities with customers on a
         worldwide basis;

- -        Assess the market for aircraft engine leases and related products.
         Formulate and effectively implement a strategic marketing plan;

- -        Establish and maintain consistent, effective integration of marketing
         activities with other departments within the Company.

- -        Ensure that leasing volume and fee income goals are achieved.

Initially Employee shall report to the Chief Administrative Officer, but
Employer has the right to change the individual to whom Employee shall report.




<PAGE>

                                                                      EX 10.13

                        WILLIS LEASE FINANCE CORPORATION
                      1996 STOCK OPTION/STOCK ISSUANCE PLAN

                   (AMENDED AND RESTATED AS OF APRIL 6, 1999)

                                   ARTICLE ONE

                               GENERAL PROVISIONS

  I.     PURPOSE OF THE PLAN

            This 1996 Stock Option/Stock Issuance Plan is intended to promote
the interests of Willis Lease Finance Corporation, a California corporation, by
providing eligible persons with the opportunity to acquire a proprietary
interest, or otherwise increase their proprietary interest, in the Corporation
as an incentive for them to remain in the service of the Corporation.

            Capitalized terms shall have the meanings assigned to such terms in
the attached Appendix.

  II.    STRUCTURE OF THE PLAN

            A. The Plan shall be divided into five separate equity programs:

                  (i)      the Discretionary Option Grant Program under which
eligible persons may, at the discretion of the Plan Administrator, be granted
options to purchase shares of Common Stock,

                  (ii)     the Salary Investment Option Grant Program under
which eligible employees may elect to have a portion of their base salary
invested each year in special option grants,

                  (iii)    the Stock Issuance Program under which eligible
persons may, at the discretion of the Plan Administrator, be issued shares of
Common Stock directly, either through the immediate purchase of such shares or
as a bonus for services rendered the Corporation (or any Parent or Subsidiary),

                  (iv)     the Automatic Option Grant Program under which
eligible non-employee Board members shall automatically receive option grants at
periodic intervals to purchase shares of Common Stock, and

                  (v)      the Director Fee Option Grant Program under which
non-employee Board members may elect to have all or any portion of their annual
retainer fee and attendance fees otherwise payable in cash applied to special
option grants.


<PAGE>


            B. The provisions of Articles One and Seven shall apply to all
equity programs under the Plan and shall govern the interests of all persons
under the Plan.

  III.   ADMINISTRATION OF THE PLAN

            A. The Primary Committee shall have sole and exclusive authority to
administer the Discretionary Option Grant and Stock Issuance Programs with
respect to Section 16 Insiders. However, any discretionary option grants or
stock issuances for members of the Primary Committee shall be made by a
disinterested majority of the Board.

            B. Administration of the Discretionary Option Grant and Stock
Issuance Programs with respect to all other persons eligible to participate in
those programs may, at the Board's discretion, be vested in the Primary
Committee or a Secondary Committee, or the Board may retain the power to
administer those programs with respect to all such persons. The members of the
Secondary Committee may be Board members who are Employees eligible to receive
discretionary option grants or direct stock issuances under the Plan or any
other stock option, stock appreciation, stock bonus or other stock plan of the
Corporation (or any Parent or Subsidiary).

            C. Members of the Primary Committee or any Secondary Committee shall
serve for such period of time as the Board may determine and may be removed by
the Board at any time. The Board may also at any time terminate the functions of
any Secondary Committee and reassume all powers and authority previously
delegated to such committee.

            D. Each Plan Administrator shall, within the scope of its
administrative functions under the Plan, have full power and authority (subject
to the provisions of the Plan) to establish such rules and regulations as it may
deem appropriate for proper administration of the Discretionary Option Grant and
Stock Issuance Programs and to make such determinations under, and issue such
interpretations of, the provisions of such programs and any outstanding options
or stock issuances thereunder as it may deem necessary or advisable. Decisions
of the Plan Administrator within the scope of its administrative functions under
the Plan shall be final and binding on all parties who have an interest in the
Discretionary Option Grant and Stock Issuance Programs under its jurisdiction or
any option or stock issuance thereunder.

            E. The Primary Committee shall have the sole and exclusive authority
to determine which Section 16 Insiders and other highly compensated employees
shall be eligible for participation in the Salary Investment Option Grant
Program for one or more calendar years. However, all option grants under the
Salary Investment Option Grant Program shall be made in accordance with the
express terms of that program, and the Primary Committee shall not exercise any
discretionary functions with respect to the option grants made under that
program.

            F. Service on the Primary Committee or the Secondary Committee shall
constitute service as a Board member, and members of each such committee shall
accordingly be entitled to full indemnification and reimbursement as Board
members for their service on such committee. No member of the Primary Committee
or the Secondary Committee shall be liable for any act or omission made in good
faith with respect to the Plan or any option grants or stock issuances under the
Plan.

                                      2.

<PAGE>

            G. Administration of the Automatic Option Grant and Director Fee
Option Grant Programs shall be self-executing in accordance with the terms of
those programs, and no Plan Administrator shall exercise any discretionary
functions with respect to any option grants or stock issuances made under those
programs.

  IV.    ELIGIBILITY

            A. The persons eligible to participate in the Discretionary Option
Grant and Stock Issuance Programs are as follows:

                  (i) Employees,

                  (ii) non-employee members of the Board or the board of
directors of any Parent or Subsidiary, and

                  (iii) consultants and other independent advisors who provide
services to the Corporation (or any Parent or Subsidiary).

            B. Only Employees who are Section 16 Insiders or other highly
compensated individuals shall be eligible to participate in the Salary
Investment Option Grant Program.

            C. Each Plan Administrator shall, within the scope of its
administrative jurisdiction under the Plan, have full authority to determine,
(i) with respect to the option grants under the Discretionary Option Grant
Program, which eligible persons are to receive option grants, the time or times
when such option grants are to be made, the number of shares to be covered by
each such grant, the status of the granted option as either an Incentive Option
or a Non-Statutory Option, the time or times when each option is to become
exercisable, the vesting schedule (if any) applicable to the option shares and
the maximum term for which the option is to remain outstanding and (ii) with
respect to stock issuances under the Stock Issuance Program, which eligible
persons are to receive stock issuances, the time or times when such issuances
are to be made, the number of shares to be issued to each Participant, the
vesting schedule (if any) applicable to the issued shares and the consideration
for such shares.

            D. The Plan Administrator shall have the absolute discretion either
to grant options in accordance with the Discretionary Option Grant Program or to
effect stock issuances in accordance with the Stock Issuance Program.

            E. The individuals who shall be eligible to participate in the
Automatic Option Grant Program shall be limited to (i) those individuals serving
as non-employee Board members on the Underwriting Date, (ii) those individuals
who first become non-employee Board members after the Underwriting Date, whether
through appointment by the Board or election by the Corporation's stockholders,
and (iii) those individuals who continue to serve as non-employee Board members
at one or more Annual Stockholders Meetings held after the Underwriting Date. A
non-employee Board member who has previously been in the employ of the
Corporation (or any Parent or Subsidiary) shall not be eligible to receive an
option grant under the Automatic Option Grant Program at the time he or she
first becomes a non-employee Board member, but shall be eligible to receive
periodic option grants under the Automatic Option Grant Program while he or she
continues to serve as a non-employee Board member.

                                      3.

<PAGE>

            F. All non-employee Board members shall be eligible to participate
in the Director Fee Option Grant Program.

  V.     STOCK SUBJECT TO THE PLAN

            A. The stock issuable under the Plan shall be shares of authorized
but unissued or reacquired Common Stock, including shares repurchased by the
Corporation on the open market. The maximum number of shares of Common Stock
reserved for issuance over the term of the Plan shall not exceed 1,025,000
shares. Such authorized share reserve is comprised of (i) 525,000 shares
initially reserved for issuance under the Plan, and (ii) an additional increase
of 500,000 shares authorized by the Board on February 24, 1998, and approved by
the stockholders at the 1998 Annual Meeting.

            B. No one person participating in the Plan may receive options,
separately exercisable stock appreciation rights and direct stock issuances for
more than 250,000 shares of Common Stock in the aggregate per calendar year,
beginning with the 1996 calendar year.

            C. Shares of Common Stock subject to outstanding options shall be
available for subsequent issuance under the Plan to the extent those options
expire or terminate for any reason prior to exercise in full. Unvested shares
issued under the Plan and subsequently cancelled or repurchased by the
Corporation, at the original issue price paid per share, pursuant to the
Corporation's repurchase rights under the Plan shall be added back to the number
of shares of Common Stock reserved for issuance under the Plan and shall
accordingly be available for reissuance through one or more subsequent option
grants or direct stock issuances under the Plan. However, should the exercise
price of an option under the Plan be paid with shares of Common Stock or should
shares of Common Stock otherwise issuable under the Plan be withheld by the
Corporation in satisfaction of the withholding taxes incurred in connection with
the exercise of an option or the vesting of a stock issuance under the Plan,
then the number of shares of Common Stock available for issuance under the Plan
shall be reduced by the gross number of shares for which the option is exercised
or which vest under the stock issuance, and not by the net number of shares of
Common Stock issued to the holder of such option or stock issuance.

            D. If any change is made to the Common Stock by reason of any stock
split, stock dividend, recapitalization, combination of shares, exchange of
shares or other change affecting the outstanding Common Stock as a class without
the Corporation's receipt of consideration, appropriate adjustments shall be
made to (i) the maximum number and/or class of securities issuable under the
Plan, (ii) the number and/or class of securities for which any one person may be
granted stock options, separately exercisable stock appreciation rights and
direct stock issuances under this Plan per calendar year, (iii) the number
and/or class of securities for which grants are subsequently to be made under
the Automatic Option Grant Program to new and continuing non-employee Board
members, (iv) the number and/or class of securities and the exercise price per
share in effect under each outstanding option under the Plan. Such adjustments
to the outstanding options are to be effected in a manner which shall preclude
the enlargement or dilution of rights and benefits under such options. The
adjustments determined by the Plan Administrator shall be final, binding and
conclusive.

                                      4.

<PAGE>



                                   ARTICLE TWO

                       DISCRETIONARY OPTION GRANT PROGRAM

  I.     OPTION TERMS

            Each option shall be evidenced by one or more documents in the form
approved by the Plan Administrator; PROVIDED, however, that each such document
shall comply with the terms specified below. Each document evidencing an
Incentive Option shall, in addition, be subject to the provisions of the Plan
applicable to such options.

            A. EXERCISE PRICE.

               1. The exercise price per share shall be fixed by the Plan
Administrator but shall not be less than one hundred percent (100%) of the Fair
Market Value per share of Common Stock on the option grant date.

               2. The exercise price shall become immediately due upon exercise
of the option and shall, subject to the provisions of Section I of Article Five
and the documents evidencing the option, be payable in one or more of the forms
specified below:

                  (i)    cash or check made payable to the Corporation,

                  (ii)   shares of Common Stock held for the requisite period
necessary to avoid a charge to the Corporation's earnings for financial
reporting purposes and valued at Fair Market Value on the Exercise Date, or

                  (iii)  to the extent the option is exercised for vested
shares, through a special sale and remittance procedure pursuant to which the
Optionee shall concurrently provide irrevocable written instructions to (a) a
Corporation-designated brokerage firm to effect the immediate sale of the
purchased shares and remit to the Corporation, out of the sale proceeds
available on the settlement date, sufficient funds to cover the aggregate
exercise price payable for the purchased shares plus all applicable Federal,
state and local income and employment taxes required to be withheld by the
Corporation by reason of such exercise and (b) the Corporation to deliver the
certificates for the purchased shares directly to such brokerage firm in
order to complete the sale.

            Except to the extent such sale and remittance procedure is utilized,
payment of the exercise price for the purchased shares must be made on the
Exercise Date.

            B. EXERCISE AND TERM OF OPTIONS. Each option shall be exercisable at
such time or times, during such period and for such number of shares as shall be
determined by the Plan Administrator and set forth in the documents evidencing
the option. However, no option shall have a term in excess of ten (10) years
measured from the option grant date.

                                      5.

<PAGE>

            C. EFFECT OF TERMINATION OF SERVICE.

               1. The following provisions shall govern the exercise of any
options held by the Optionee at the time of cessation of Service or death:

                 (i)     Any option outstanding at the time of the Optionee's
cessation of Service for any reason shall remain exercisable for such period
of time thereafter as shall be determined by the Plan Administrator and set
forth in the documents evidencing the option, but no such option shall be
exercisable after the expiration of the option term.

                 (ii)    Any option exercisable in whole or in part by the
Optionee at the time of death may be subsequently exercised by the personal
representative of the Optionee's estate or by the person or persons to whom
the option is transferred pursuant to the Optionee's will or in accordance
with the laws of descent and distribution.

                 (iii)   Should the Optionee's Service be terminated for
Misconduct, then all outstanding options held by the Optionee shall terminate
immediately and cease to be outstanding.

                 (iv)    During the applicable post-Service exercise period,
the option may not be exercised in the aggregate for more than the number of
vested shares for which the option is exercisable on the date of the
Optionee's cessation of Service. Upon the expiration of the applicable
exercise period or (if earlier) upon the expiration of the option term, the
option shall terminate and cease to be outstanding for any vested shares for
which the option has not been exercised. However, the option shall,
immediately upon the Optionee's cessation of Service, terminate and cease to
be outstanding to the extent the option is not otherwise at that time
exercisable for vested shares.

               2. The Plan Administrator shall have complete discretion,
exercisable either at the time an option is granted or at any time while the
option remains outstanding, to:

                 (i)     extend the period of time for which the option is to
remain exercisable following the Optionee's cessation of Service from the
limited exercise period otherwise in effect for that option to such greater
period of time as the Plan Administrator shall deem appropriate, but in no
event beyond the expiration of the option term, and/or

                 (ii)    permit the option to be exercised, during the
applicable post-Service exercise period, not only with respect to the number
of vested shares of Common Stock for which such option is exercisable at the
time of the Optionee's cessation of Service but also with respect to one or
more additional installments in which the Optionee would have vested had the
Optionee continued in Service.

            D. STOCKHOLDER RIGHTS. The holder of an option shall have no
stockholder rights with respect to the shares subject to the option until such
person shall have exercised the option, paid the exercise price and become a
holder of record of the purchased shares.

                                      6.

<PAGE>

            E. REPURCHASE RIGHTS. The Plan Administrator shall have the
discretion to grant options which are exercisable for unvested shares of Common
Stock. Should the Optionee cease Service while holding such unvested shares, the
Corporation shall have the right to repurchase, at the exercise price paid per
share, any or all of those unvested shares. The terms upon which such repurchase
right shall be exercisable (including the period and procedure for exercise and
the appropriate vesting schedule for the purchased shares) shall be established
by the Plan Administrator and set forth in the document evidencing such
repurchase right.

            F. LIMITED TRANSFERABILITY OF OPTIONS. During the lifetime of the
Optionee, Incentive Options shall be exercisable only by the Optionee and shall
not be assignable or transferable other than by will or by the laws of descent
and distribution following the Optionee's death. However, a Non-Statutory Option
may, in connection with the Optionee's estate plan, be assigned in whole or in
part during the Optionee's lifetime to one or more members of the Optionee's
immediate family or to a trust established exclusively for one or more such
family members. The assigned portion may only be exercised by the person or
persons who acquire a proprietary interest in the option pursuant to the
assignment. The terms applicable to the assigned portion shall be the same as
those in effect for the option immediately prior to such assignment and shall be
set forth in such documents issued to the assignee as the Plan Administrator may
deem appropriate.

  II.    INCENTIVE OPTIONS

            The terms specified below shall be applicable to all Incentive
Options. Except as modified by the provisions of this Section II, all the
provisions of Articles One, Two and Five shall be applicable to Incentive
Options. Options which are specifically designated as Non-Statutory Options
when issued under the Plan shall NOT be subject to the terms of this Section
II.

            A. ELIGIBILITY. Incentive Options may only be granted to
Employees.

            B. DOLLAR LIMITATION. The aggregate Fair Market Value of the
shares of Common Stock (determined as of the respective date or dates of
grant) for which one or more options granted to any Employee under the Plan
(or any other option plan of the Corporation or any Parent or Subsidiary) may
for the first time become exercisable as Incentive Options during any one
calendar year shall not exceed the sum of One Hundred Thousand Dollars
($100,000). To the extent the Employee holds two (2) or more such options
which become exercisable for the first time in the same calendar year, the
foregoing limitation on the exercisability of such options as Incentive
Options shall be applied on the basis of the order in which such options are
granted.

            C. 10% STOCKHOLDER. If any Employee to whom an Incentive Option
is granted is a 10% Stockholder, then the exercise price per share shall not
be less than one hundred ten percent (110%) of the Fair Market Value per
share of Common Stock on the option grant date, and the option term shall not
exceed five (5) years measured from the option grant date.

                                      7.

<PAGE>

  III.   CORPORATE TRANSACTION/CHANGE IN CONTROL

            A. In the event of any Corporate Transaction, each outstanding
option shall automatically accelerate so that each such option shall,
immediately prior to the effective date of the Corporate Transaction, become
fully exercisable with respect to the total number of shares of Common Stock
at the time subject to such option and may be exercised for any or all of
those shares as fully-vested shares of Common Stock. However, an outstanding
option shall not so accelerate if and to the extent: (i) such option is, in
connection with the Corporate Transaction, either to be assumed by the
successor corporation (or parent thereof) or to be replaced with a comparable
option to purchase shares of the capital stock of the successor corporation
(or parent thereof), (ii) such option is to be replaced with a cash incentive
program of the successor corporation which preserves the spread existing on
the unvested option shares at the time of the Corporate Transaction and
provides for subsequent payout in accordance with the same vesting schedule
applicable to such option or (iii) the acceleration of such option is subject
to other limitations imposed by the Plan Administrator at the time of the
option grant. The determination of option comparability under clause (i)
above shall be made by the Plan Administrator, and its determination shall be
final, binding and conclusive.

            B. All outstanding repurchase rights shall also terminate
automatically, and the shares of Common Stock subject to those terminated
rights shall immediately vest in full, in the event of any Corporate
Transaction, except to the extent: (i) those repurchase rights are to be
assigned to the successor corporation (or parent thereof) in connection with
such Corporate Transaction or (ii) such accelerated vesting is precluded by
other limitations imposed by the Plan Administrator at the time the
repurchase right is issued.

            C. Immediately following the consummation of the Corporate
Transaction, all outstanding options shall terminate and cease to be
outstanding, except to the extent assumed by the successor corporation (or
parent thereof).

            D. Each option which is assumed in connection with a Corporate
Transaction shall be appropriately adjusted, immediately after such Corporate
Transaction, to apply to the number and class of securities which would have
been issuable to the Optionee in consummation of such Corporate Transaction
had the option been exercised immediately prior to such Corporate
Transaction. Appropriate adjustments to reflect such Corporate Transaction
shall also be made to (i) the exercise price payable per share under each
outstanding option, PROVIDED the aggregate exercise price payable for such
securities shall remain the same, (ii) the maximum number and/or class of
securities available for issuance over the remaining term of the Plan and
(iii) the maximum number and/or class of securities for which any one person
may be granted stock options, separately exercisable stock appreciation
rights and direct stock issuances under the Plan per calendar year.

            E. The Plan Administrator shall have full power and authority to
grant options under the Discretionary Option Grant Program which will
automatically accelerate in the event the Optionee's Service subsequently
terminates by reason of an Involuntary Termination within twelve (12) months
following the effective date of any Corporate Transaction in which those
options are assumed or replaced and do not otherwise accelerate. Any options
so accelerated shall remain exercisable for fully-vested shares until the
EARLIER of (i) the expiration

                                      8.

<PAGE>

of the option term or (ii) the expiration of the one (1)-year period measured
from the effective date of the Involuntary Termination. In addition, the Plan
Administrator may provide that one or more of the Corporation's outstanding
repurchase rights with respect to shares held by the Optionee at the time of
such Involuntary Termination shall immediately terminate, and the shares
subject to those terminated repurchase rights shall accordingly vest in full.

            F. The Plan Administrator shall have the discretion, exercisable
either at the time the option is granted or at any time while the option
remains outstanding, to (i) provide for the automatic acceleration of one or
more outstanding options (and the automatic termination of one or more
outstanding repurchase rights with the immediate vesting of the shares of
Common Stock subject to those rights) upon the occurrence of a Change in
Control or (ii) condition any such option acceleration (and the termination
of any outstanding repurchase rights) upon the subsequent Involuntary
Termination of the Optionee's Service within a specified period following the
effective date of such Change in Control. Any options accelerated in
connection with a Change in Control shall remain fully exercisable until the
expiration or sooner termination of the option term.

            G. The portion of any Incentive Option accelerated in connection
with a Corporate Transaction or Change in Control shall remain exercisable as
an Incentive Option only to the extent the applicable One Hundred Thousand
Dollar limitation is not exceeded. To the extent such dollar limitation is
exceeded, the accelerated portion of such option shall be exercisable as a
Non-Statutory Option under the Federal tax laws.

            H. The outstanding options shall in no way affect the right of
the Corporation to adjust, reclassify, reorganize or otherwise change its
capital or business structure or to merge, consolidate, dissolve, liquidate
or sell or transfer all or any part of its business or assets.

  IV.    CANCELLATION AND REGRANT OF OPTIONS

            The Plan Administrator shall have the authority to effect, at any
time and from time to time, with the consent of the affected option holders,
the cancellation of any or all outstanding options under the Discretionary
Option Grant Program and to grant in substitution new options covering the
same or different number of shares of Common Stock but with an exercise price
per share based on the Fair Market Value per share of Common Stock on the new
grant date.

  V.     STOCK APPRECIATION RIGHTS

            A. The Plan Administrator shall have full power and authority to
grant to selected Optionees tandem stock appreciation rights and/or limited
stock appreciation rights.

            B. The following terms shall govern the grant and exercise of
tandem stock appreciation rights:

                 (i)     One or more Optionees may be granted the right,
exercisable upon such terms as the Plan Administrator may establish, to elect
between the exercise of the underlying option for shares of Common Stock and
the surrender of that option in exchange for a distribution from the
Corporation in an amount equal to the excess of (a) the Fair Market Value

                                      9.

<PAGE>

(on the option surrender date) of the number of shares in which the Optionee
is at the time vested under the surrendered option (or surrendered portion
thereof) over (b) the aggregate exercise price payable for such shares.

                 (ii)    No such option surrender shall be effective unless
it is approved by the Plan Administrator. If the surrender is so approved,
then the distribution to which the Optionee shall be entitled may be made in
shares of Common Stock valued at Fair Market Value on the option surrender
date, in cash, or partly in shares and partly in cash, as the Plan
Administrator shall in its sole discretion deem appropriate.

                 (iii)   If the surrender of an option is rejected by the
Plan Administrator, then the Optionee shall retain whatever rights the
Optionee had under the surrendered option (or surrendered portion thereof) on
the option surrender date and may exercise such rights at any time prior to
the LATER of (a) five (5) business days after the receipt of the rejection
notice or (b) the last day on which the option is otherwise exercisable in
accordance with the terms of the documents evidencing such option, but in no
event may such rights be exercised more than ten (10) years after the option
grant date.

            C. The following terms shall govern the grant and exercise of
limited stock appreciation rights:

                 (i)     One or more Section 16 Insiders may be granted limited
stock appreciation rights with respect to their outstanding options.

                 (ii)    Upon the occurrence of a Hostile Take-Over, each
individual holding one or more options with such a limited stock appreciation
right shall have the unconditional right (exercisable for a thirty (30)-day
period following such Hostile Take-Over) to surrender each such option to the
Corporation, to the extent the option is at the time exercisable for vested
shares of Common Stock. In return for the surrendered option, the Optionee shall
receive a cash distribution from the Corporation in an amount equal to the
excess of (A) the Take-Over Price of the shares of Common Stock which are at the
time vested under each surrendered option (or surrendered portion thereof) over
(B) the aggregate exercise price payable for such shares. Such cash distribution
shall be paid within five (5) days following the option surrender date.

                 (iii)   The Plan Administrator shall pre-approve, at the
time the limited stock appreciation right is granted, the subsequent exercise
of that right in accordance with the terms of the grant and the provisions of
this Section V.C. No additional approval of the Plan Administrator or the
Board shall be required at the time of the actual option surrender and cash
distribution.

                 (iv)    The balance of the option (if any) shall continue in
full force and effect in accordance with the documents evidencing such option.

                                      10.

<PAGE>

                                  ARTICLE THREE

                     SALARY INVESTMENT OPTION GRANT PROGRAM

  I.     OPTION GRANTS

            The Primary Committee shall have the sole and exclusive authority
to determine the calendar year or years (if any) for which the Salary
Investment Option Grant Program is to be in effect and to select the Section
16 Insiders and other highly compensated Employees eligible to participate in
the Salary Investment Option Grant Program for those calendar year or years.
Each selected individual who elects to participate in the Salary Investment
Option Grant Program must, prior to the start of each calendar year of
participation, file with the Plan Administrator (or its designate) an
irrevocable authorization directing the Corporation to reduce his or her base
salary for that calendar year by an amount not less than Ten Thousand Dollars
($10,000.00) nor more than Fifty Thousand Dollars ($50,000.00) (or the
appropriate amount with respect to elections made by newly eligible
individuals during a calendar year). The Primary Committee shall have
complete discretion to determine whether to approve the filed authorization
in whole or in part. To the extent the Primary Committee approves the
authorization, the individual who filed that authorization shall
automatically be granted an option under the Salary Investment Grant Program
on the first trading day in January of the calendar year for which the salary
reduction is to be in effect, or, if the Program is first implemented during
a calendar year, the option shall be granted on the first trading day of the
month following the month in which the Program is implemented.

  II.    OPTION TERMS

            Each option shall be a Non-Statutory Option evidenced by one or
more documents in the form approved by the Plan Administrator; PROVIDED,
however, that each such document shall comply with the terms specified below.

            A.     EXERCISE PRICE.

                   (i)      The exercise price per share shall be
thirty-three and one-third percent (33-1/3%) of the Fair Market Value per
share of Common Stock on the option grant date.

                   (ii)     The exercise price shall become immediately due
upon exercise of the option and shall be payable in one or more of the
alternative forms authorized under the Discretionary Option Grant Program.
Except to the extent the sale and remittance procedure specified thereunder
is utilized, payment of the exercise price for the purchased shares must be
made on the Exercise Date.

            B.     NUMBER OF OPTION SHARES. The number of shares of Common
Stock subject to the option shall be determined pursuant to the following
formula (rounded down to the nearest whole number):

                                     11.

<PAGE>

               X = A DIVIDED BY (B x 66-2/3%), where

               X is the number of option shares,

               A is the dollar amount of the approved reduction in
            the Optionee's base salary for the calendar year, and

               B is the Fair Market Value per share of Common Stock on the
            option grant date.

            C. EXERCISE AND TERM OF OPTIONS. The option shall become
exercisable in a series of twelve (12) successive equal monthly installments
upon the Optionee's completion of each calendar month of Service in the
calendar year for which the salary reduction is in effect. Each option shall
have a maximum term of ten (10) years measured from the option grant date.

            D. EFFECT OF TERMINATION OF SERVICE. Should the Optionee cease
Service for any reason while holding one or more options under this Article
Three, then each such option shall remain exercisable, for any or all of the
shares for which the option is exercisable at the time of such cessation of
Service, until the EARLIER of (i) the expiration of the ten (10)-year option
term or (ii) the expiration of the three (3)-year period measured from the
date of such cessation of Service. Should the Optionee die while holding one
or more options under this Article Three, then each such option may be
exercised, for any or all of the shares for which the option is exercisable
at the time of the Optionee's cessation of Service (less any shares
subsequently purchased by Optionee prior to death), by the personal
representative of the Optionee's estate or by the person or persons to whom
the option is transferred pursuant to the Optionee's will or in accordance
with the laws of descent and distribution. Such right of exercise shall
lapse, and the option shall terminate, upon the EARLIER of (i) the expiration
of the ten (10)-year option term or (ii) the three (3)-year period measured
from the date of the Optionee's cessation of Service. However, the option
shall, immediately upon the Optionee's cessation of Service for any reason,
terminate and cease to remain outstanding with respect to any and all shares
of Common Stock for which the option is not otherwise at that time
exercisable.

  III.   CORPORATE TRANSACTION/ CHANGE IN CONTROL/ HOSTILE TAKE-OVER

            A. In the event of any Corporate Transaction while the Optionee
remains in Service, each outstanding option held by such Optionee under this
Salary Investment Option Grant Program, to the extent not already vested,
shall automatically accelerate so that each such option shall, immediately
prior to the effective date of the Corporate Transaction, become fully
exercisable for all the shares of Common Stock at the time subject to such
option and may be exercised for any or all of those shares as fully-vested
shares of Common Stock. Each such outstanding option shall terminate
immediately following the Corporate Transaction, except to the extent assumed
by the successor corporation (or parent thereof) in such Corporate
Transaction. Any option so assumed and shall remain exercisable for the
fully-vested shares until the earlier of (i) the expiration of the ten
(10)-year option term or (ii) the expiration of the three (3)-year period
measured from the date of the Optionee's cessation of Service.

                                     12.

<PAGE>

            B. In the event of a Change in Control while the Optionee remains
in Service, each outstanding option held by such Optionee under this Salary
Investment Option Grant Program shall automatically accelerate so that each
such option shall immediately become fully exercisable with respect to the
total number of shares of Common Stock at the time subject to such option and
may be exercised for any or all of those shares as fully-vested shares of
Common Stock. The option shall remain so exercisable until the EARLIER of
(i) the expiration of the ten (10)-year option term, (ii) the expiration of the
three (3)-year period measured from the date of the Optionee's cessation of
Service or (iii) the surrender of the option in connection with a Hostile
Take-Over.

            C. Upon the occurrence of a Hostile Take-Over, the Optionee shall
have a thirty (30)-day period in which to surrender to the Corporation each
outstanding option granted him or her under the Salary Investment Option
Grant Program. The Optionee shall in return be entitled to a cash
distribution from the Corporation in an amount equal to the excess of (i) the
Take-Over Price of the shares of Common Stock at the time subject to the
surrendered option (whether or not the Optionee is otherwise at the time
vested in those shares) over (ii) the aggregate exercise price payable for
such shares. Such cash distribution shall be paid within five (5) days
following the surrender of the option to the Corporation. The Primary
Committee shall, at the time the option with such limited stock appreciation
right is granted under the Salary Investment Option Grant Program,
pre-approve any subsequent exercise of that right in accordance with the
terms of this Paragraph C. Accordingly, no further approval of the Primary
Committee or the Board shall be required at the time of the actual option
surrender and cash distribution.

            D. The grant of options under the Salary Investment Option Grant
Program shall in no way affect the right of the Corporation to adjust,
reclassify, reorganize or otherwise change its capital or business structure
or to merge, consolidate, dissolve, liquidate or sell or transfer all or any
part of its business or assets.

  IV.    REMAINING TERMS

            The remaining terms of each option granted under the Salary
Investment Option Grant Program shall be the same as the terms in effect for
option grants made under the Discretionary Option Grant Program.

                                      13.

<PAGE>

                                  ARTICLE FOUR

                             STOCK ISSUANCE PROGRAM

     I.       STOCK ISSUANCE TERMS

                  Shares of Common Stock may be issued under the Stock Issuance
Program through direct and immediate issuances without any intervening option
grants. Each such stock issuance shall be evidenced by a Stock Issuance
Agreement which complies with the terms specified below.

                  A.       PURCHASE PRICE.

                            1.     The purchase price per share shall be fixed
by the Plan Administrator, but shall not be less than one hundred percent (100%)
of the Fair Market Value per share of Common Stock on the issuance date.

                            2.     Subject to the provisions of Section I of
Article Five, shares of Common Stock may be issued under the Stock Issuance
Program for any of the following items of consideration which the Plan
Administrator may deem appropriate in each individual instance:

                               (i)    cash or check made payable to the
Corporation, or

                               (ii)   past services rendered to the Corporation
(or any Parent or Subsidiary).

                  B.       VESTING PROVISIONS.

                           1.     Shares of Common Stock issued under the Stock
Issuance Program may, in the discretion of the Plan Administrator, be fully and
immediately vested upon issuance or may vest in one or more installments over
the Participant's period of Service or upon attainment of specified performance
objectives. The elements of the vesting schedule applicable to any unvested
shares of Common Stock issued under the Stock Issuance Program, namely:

                               (i)    the Service period to be completed by the
   Participant or the performance objectives to be attained,

                               (ii)   the number of installments in which the
shares are to vest,

                               (iii)  the interval or intervals (if any) which
are to lapse between installments, and

                               (iv) the effect which death, Permanent Disability
or other event designated by the Plan Administrator is to have upon the vesting
schedule, shall be determined by the Plan Administrator and incorporated into
the Stock Issuance Agreement.

                                      14.

<PAGE>

                           2.       Any new, substituted or additional
securities or other property (including money paid other than as a regular cash
dividend) which the Participant may have the right to receive with respect to
the Participant's unvested shares of Common Stock by reason of any stock
dividend, stock split, recapitalization, combination of shares, exchange of
shares or other change affecting the outstanding Common Stock as a class without
the Corporation's receipt of consideration shall be issued subject to (i) the
same vesting requirements applicable to the Participant's unvested shares of
Common Stock and (ii) such escrow arrangements as the Plan Administrator shall
deem appropriate.

                           3.       The Participant shall have full stockholder
rights with respect to any shares of Common Stock issued to the Participant
under the Stock Issuance Program, whether or not the Participant's interest in
those shares is vested. Accordingly, the Participant shall have the right to
vote such shares and to receive any regular cash dividends paid on such shares.

                           4.       Should the Participant cease to remain in
Service while holding one or more unvested shares of Common Stock issued under
the Stock Issuance Program or should the performance objectives not be attained
with respect to one or more such unvested shares of Common Stock, then those
shares shall be immediately surrendered to the Corporation for cancellation, and
the Participant shall have no further stockholder rights with respect to those
shares. To the extent the surrendered shares were previously issued to the
Participant for consideration paid in cash or cash equivalent (including the
Participant's purchase-money indebtedness), the Corporation shall repay to the
Participant the cash consideration paid for the surrendered shares and shall
cancel the unpaid principal balance of any outstanding purchase-money note of
the Participant attributable to the surrendered shares.

                           5.       The Plan Administrator may in its discretion
waive the surrender and cancellation of one or more unvested shares of Common
Stock (or other assets attributable thereto) which would otherwise occur upon
the cessation of the Participant's Service or the non-attainment of the
performance objectives applicable to those shares. Such waiver shall result in
the immediate vesting of the Participant's interest in the shares of Common
Stock as to which the waiver applies. Such waiver may be effected at any time,
whether before or after the Participant's cessation of Service or the attainment
or non-attainment of the applicable performance objectives.

     II.      CORPORATE TRANSACTION/CHANGE IN CONTROL

                  A.       All of the Corporation's outstanding
repurchase/cancellation rights under the Stock Issuance Program shall terminate
automatically, and all the shares of Common Stock subject to those terminated
rights shall immediately vest in full, in the event of any Corporate
Transaction, except to the extent (i) those repurchase/cancellation rights are
to be assigned to the successor corporation (or parent thereof) in connection
with such Corporate Transaction or (ii) such accelerated vesting is precluded by
other limitations imposed in the Stock Issuance Agreement.

                  B.       The Plan Administrator shall have the discretionary
authority, exercisable either at the time the unvested shares are issued or any
time while the Corporation's

                                      15.

<PAGE>

repurchase/cancellation rights remain outstanding under the Stock Issuance
Program, to provide that those rights shall automatically terminate in whole
or in part, and the shares of Common Stock subject to those terminated rights
shall immediately vest, in the event the Participant's Service should
subsequently terminate by reason of an Involuntary Termination within twelve
(12) months following the effective date of any Corporate Transaction in
which those repurchase/cancellation rights are assigned to the successor
corporation (or parent thereof).

                  C.       The Plan Administrator shall have the discretion,
exercisable either at the time the unvested shares are issued or at any time
while the Corporation's repurchase rights remain outstanding, to (i) provide for
the automatic termination of one or more outstanding repurchase/cancellation
rights and the immediate vesting of the shares of Common Stock subject to those
rights upon the occurrence of a Change in Control or (ii) condition any such
accelerated vesting upon the subsequent Involuntary Termination of the
Participant's Service within a specified period following the effective date of
such Change in Control.

     III.     SHARE ESCROW/LEGENDS

                  Unvested shares may, in the Plan Administrator's discretion,
be held in escrow by the Corporation until the Participant's interest in such
shares vests or may be issued directly to the Participant with restrictive
legends on the certificates evidencing those unvested shares.

                                      16.

<PAGE>



                                  ARTICLE FIVE

                         AUTOMATIC OPTION GRANT PROGRAM

     I.       OPTION TERMS

                  A.       GRANT DATES. Option grants shall be made on the dates
specified below:

                  1.     Each individual who is first elected or appointed as
a non-employee Board member shall automatically be granted, on the date of
such initial election or appointment, a Non-Statutory Option to purchase
5,000 shares of Common Stock, provided that individual has not previously
been in the employ of the Corporation or any Parent or Subsidiary.

                  2.     On the date of each Annual Stockholders Meeting,
each individual who is to continue to serve as an Eligible Director, whether
or not that individual is standing for re-election to the Board at that
particular Annual Meeting, shall automatically be granted a Non-Statutory
Option to purchase a specified number of shares of Common Stock, provided
such individual has served as a non-employee Board member for at least six
(6) months. The number of shares of Common Stock subject to each such annual
automatic option grant will be determined by dividing $20,000 by the
Black-Scholes formula value of the option, as determined by the Company's
independent financial advisors. However, in no event may such option grant
exceed 5,000 shares of Common Stock. There shall be no limit on the number of
such $20,000- value option grants any one Eligible Director may receive over
his or her period of Board service, and non-employee Board members who have
previously been in the employ of the Corporation (or any Parent or
Subsidiary) or who have otherwise received a stock option grant from the
Corporation shall be eligible to receive one or more such annual option
grants over their period of continued Board service.

            Stockholder approval of this 1999 Restatement at the 1999 Annual
Meeting shall constitute pre-approval of each option granted under this
Article Five on or after the date of that Annual Meeting and the subsequent
exercise of that option in accordance with the provisions of this Article
Five.

            B.      EXERCISE PRICE.

                    1.        The exercise price per share shall be equal to one
hundred percent (100%) of the Fair Market Value per share of Common Stock on the
option grant date.

                    2.        The exercise price shall be payable in one or more
of the alternative forms authorized under the Discretionary Option Grant
Program. Except to the extent the sale and remittance procedure specified
thereunder is utilized, payment of the exercise price for the purchased shares
must be made on the Exercise Date.

            C.      OPTION TERM.  Each option shall have a term of ten (10)
years measured from the option grant date.


                                      17.

<PAGE>

            D.      EXERCISE AND VESTING OF OPTIONS. Each option shall be
immediately exercisable for any or all of the option shares. However, any shares
purchased under the option shall be subject to repurchase by the Corporation, at
the exercise price paid per share, upon the Optionee's cessation of Board
service prior to vesting in those shares. Each initial 5,000-share grant shall
vest, and the Corporation's repurchase right shall lapse, in a series of four
(4) successive equal annual installments over the Optionee's period of continued
service as a Board member, with the first such installment to vest upon the
Optionee's completion of one (1) year of Board service measured from the option
grant date. Each annual $20,000 value grant shall vest, and the Corporation's
repurchase right shall lapse, upon the Optionee's completion of one (1) year of
Board service measured from the option grant date.

            E.      TERMINATION OF BOARD SERVICE. The following provisions shall
govern the exercise of any options held by the Optionee at the time the Optionee
ceases to serve as a Board member:

                           (i)      The Optionee (or, in the event of Optionee's
death, the personal representative of the Optionee's estate or the person or
persons to whom the option is transferred pursuant to the Optionee's will or in
accordance with the laws of descent and distribution) shall have a twelve
(12)-month period following the date of such cessation of Board service in which
to exercise each such option.

                           (ii)     During the twelve (12)-month exercise
period, the option may not be exercised in the aggregate for more than the
number of vested shares of Common Stock for which the option is exercisable at
the time of the Optionee's cessation of Board service.

                           (iii)    Should the Optionee cease to serve as a
Board member by reason of death or Permanent Disability, then all shares at the
time subject to the option shall immediately vest so that such option may,
during the twelve (12)-month exercise period following such cessation of Board
service, be exercised for all or any portion of those shares as fully-vested
shares of Common Stock.

                           (iv)     In no event shall the option remain
exercisable after the expiration of the option term. Upon the expiration of the
twelve (12)-month exercise period or (if earlier) upon the expiration of the
option term, the option shall terminate and cease to be outstanding for any
vested shares for which the option has not been exercised. However, the option
shall, immediately upon the Optionee's cessation of Board service for any reason
other than death or Permanent Disability, terminate and cease to be outstanding
to the extent the option is not otherwise at that time exercisable for vested
shares.

     II.      CORPORATE TRANSACTION/CHANGE IN CONTROL/HOSTILE TAKE-OVER

                A.     In the event of any Corporate Transaction, the shares
of Common Stock at the time subject to each outstanding option but not
otherwise vested shall automatically vest in full so that each such option
shall, immediately prior to the effective date of the Corporate Transaction,
become fully exercisable for all of the shares of Common Stock at the time
subject to such option and may be exercised for all or any portion of those
shares as fully-vested shares

                                      18.

<PAGE>

of Common Stock. Immediately following the consummation of the Corporate
Transaction, each automatic option grant shall terminate and cease to be
outstanding, except to the extent assumed by the successor corporation (or
parent thereof).

                B.     In connection with any Change in Control, the shares
of Common Stock at the time subject to each outstanding option but not
otherwise vested shall automatically vest in full so that each such option
shall, immediately prior to the effective date of the Change in Control,
become fully exercisable for all of the shares of Common Stock at the time
subject to such option and may be exercised for all or any portion of those
shares as fully-vested shares of Common Stock. Each such option shall remain
exercisable for such fully-vested option shares until the expiration or
sooner termination of the option term or the surrender of the option in
connection with a Hostile Take-Over.

                C.     Upon the occurrence of a Hostile Take-Over, the
Optionee shall have a thirty (30)-day period in which to surrender to the
Corporation each automatic option held by him or her. The Optionee shall in
return be entitled to a cash distribution from the Corporation in an amount
equal to the excess of (i) the Take-Over Price of the shares of Common Stock
at the time subject to the surrendered option (whether or not the Optionee is
otherwise at the time vested in those shares) over (ii) the aggregate
exercise price payable for such shares. Such cash distribution shall be paid
within five (5) days following the surrender of the option to the
Corporation. Stockholder approval of this 1999 Restatement at the 1999 Annual
Meeting shall constitute pre-approval of each option granted with such a
surrender provision on or after the date of that Annual Meeting and the
subsequent surrender of that option in accordance with the provisions of this
Section II.C. No additional approval of the Plan Administrator or the Board
shall be required at the time of the actual option surrender and cash
distribution.

              D.     Each option which is assumed in connection with a Corporate
Transaction shall be appropriately adjusted, immediately after such Corporate
Transaction, to apply to the number and class of securities which would have
been issuable to the Optionee in consummation of such Corporate Transaction had
the option been exercised immediately prior to such Corporate Transaction.
Appropriate adjustments shall also be made to the exercise price payable per
share under each outstanding option, PROVIDED the aggregate exercise price
payable for such securities shall remain the same.

              E.     The grant of options under the Automatic Option Grant
Program shall in no way affect the right of the Corporation to adjust,
reclassify, reorganize or otherwise change its capital or business structure or
to merge, consolidate, dissolve, liquidate or sell or transfer all or any part
of its business or assets.

     III.     REMAINING TERMS

                  The remaining terms of each option granted under the Automatic
Option Grant Program shall be the same as the terms in effect for option grants
made under the Discretionary Option Grant Program.


                                      19.


<PAGE>


                                   ARTICLE SIX

                        DIRECTOR FEE OPTION GRANT PROGRAM

     I.       OPTION GRANTS

                  Each non-employee Board member may elect to apply all or
any portion of the annual retainer and attendance fees otherwise payable in
cash for his or her service on the Board to the acquisition of special option
grants under this Director Fee Option Grant Program. Such election must be
filed with the Corporation's Chief Financial Officer prior to first day of
the calendar year for which the annual retainer fee and attendance fees which
are the subject of that election are otherwise payable, or, with respect to
newly eligible non-employee Board members, prior to the first day of the
fiscal quarter beginning after they became eligible. Each non-employee Board
member who files such a timely election shall automatically be granted an
option under this Director Fee Option Grant Program at the end of each fiscal
quarter in the calendar year for which the annual retainer and attendance
fees which are the subject of that election would otherwise be payable in
cash.

     II.      OPTION TERMS

                  Each option shall be a Non-Statutory Option governed by the
terms and conditions specified below.

                  A.     EXERCISE PRICE.

                         1.     The exercise price per share shall be
thirty-three and one-third percent (33-1/3%) of the Fair Market Value per
share of Common Stock on the option grant date.

                         2.     The exercise price shall become immediately
due upon exercise of the option and shall be payable in one or more of the
alternative forms authorized under the Discretionary Option Grant Program.
Except to the extent the sale and remittance procedure specified thereunder
is utilized, payment of the exercise price for the purchased shares must be
made on the Exercise Date.

                  B.     NUMBER OF OPTION SHARES. The number of shares of
Common  Stock subject to the option shall be determined pursuant to the
following formula (rounded down to the nearest whole number):

                         X = A DIVIDED BY (B x 66-2/3%), where

                         X is the number of option shares,

                         A is the portion of the annual retainer fee plus the
                  portion of any attendance fees earned during the quarter
                  subject to the non-employee Board member's election, and

                         B is the Fair Market Value per share of Common Stock
                  on the option grant date.

                                      20.

<PAGE>

                  C.     EXERCISE AND TERM OF OPTIONS. The option shall be
fully vested at the time of grant. Each option shall have a maximum term of
ten (10) years measured from the option grant date.

                  D.     TERMINATION OF BOARD SERVICE. Should the Optionee
cease Board service for any reason (other than death or Permanent Disability)
while holding one or more options under this Director Fee Option Grant
Program, then each such option shall remain exercisable, for any or all of
the shares for which the option is exercisable at the time of such cessation
of Board service, until the EARLIER of (i) the expiration of the ten
(10)-year option term or (ii) the expiration of the three (3)-year period
measured from the date of such cessation of Board service.

                  E.     DEATH OR PERMANENT DISABILITY. Should the Optionee's
service as a Board member cease by reason of death or Permanent Disability,
then each option held by such Optionee under this Director Fee Option Grant
Program may be exercised for any or all of those shares as fully-vested
shares until the EARLIER of (i) the expiration of the ten (10)-year option
term or (ii) the expiration of the three (3)-year period measured from the
date of such cessation of Board service.

                  Should the Optionee die after cessation of Board service
but while holding one or more options under this Director Fee Option Grant
Program, then each such option may be exercised, for any or all of the shares
for which the option is exercisable at the time of the Optionee's cessation
of Board service (less any shares subsequently purchased by Optionee prior to
death), by the personal representative of the Optionee's estate or by the
person or persons to whom the option is transferred pursuant to the
Optionee's will or in accordance with the laws of descent and distribution.
Such right of exercise shall lapse, and the option shall terminate, upon the
EARLIER of (i) the expiration of the ten (10)-year option term or (ii) the
three (3)-year period measured from the date of the Optionee's cessation of
Board service.

     III.     CORPORATE TRANSACTION/ CHANGE IN CONTROL/ HOSTILE TAKE-OVER

                  A.     In the event of any Corporate Transaction while the
Optionee remains a Board member, each outstanding option held by such
Optionee under this Director Fee Option Grant Program, to the extent the
option is not already vested, shall automatically accelerate so that each
such option shall, immediately prior to the effective date of the Corporate
Transaction, become exercisable for all the shares of Common Stock at the
time subject to such option and may be exercised for any or all of those
shares as fully-vested shares of Common Stock. Each such outstanding option
shall terminate immediately following the Corporate Transaction, except to
the extent assumed by the successor corporation (or parent thereof) in such
Corporate Transaction. Any option so assumed and shall remain exercisable for
the fully-vested shares until the EARLIER of (i) the expiration of the ten
(10)-year option term or (ii) the expiration of the three (3)-year period
measured from the date of the Optionee's cessation of Board service.

                  B.     In the event of a Change in Control while the
Optionee remains in Service, each outstanding option held by such Optionee under
this Director Fee Option Grant Program


                                      21.

<PAGE>

shall remain exercisable until the EARLIER or (i) the expiration of the ten
(10)-year option term or (ii) the expiration of the three (3)-year period
measured from the date of the Optionee's cessation of Service.

                  C.     Upon the occurrence of a Hostile Take-Over, the
Optionee shall have a thirty (30)-day period in which to surrender to the
Corporation each outstanding option granted him or her under the Director Fee
Option Grant Program. The Optionee shall in return be entitled to a cash
distribution from the Corporation in an amount equal to the excess of (i) the
Take-Over Price of the shares of Common Stock at the time subject to each
surrendered option over (ii) the aggregate exercise price payable for such
shares. Such cash distribution shall be paid within five (5) days following
the surrender of the option to the Corporation. No approval or consent of the
Board or any Plan Administrator shall be required in connection with such
option surrender and cash distribution.

                  D.     The grant of options under the Director Fee Option
Grant Program shall in no way affect the right of the Corporation to adjust,
reclassify, reorganize or otherwise change its capital or business structure
or to merge, consolidate, dissolve, liquidate or sell or transfer all or any
part of its business or assets.

     IV.      REMAINING TERMS

                  The remaining terms of each option granted under this Director
Fee Option Grant Program shall be the same as the terms in effect for option
grants made under the Discretionary Option Grant Program.


                                      22.

<PAGE>


                                  ARTICLE SEVEN

                                  MISCELLANEOUS

     I.       FINANCING

                  The Plan Administrator may permit any Optionee or
Participant to pay the option exercise price under the Discretionary Option
Grant Program or the purchase price of shares issued under the Stock Issuance
Program by delivering a full-recourse, interest bearing promissory note
payable in one or more installments. The terms of any such promissory note
(including the interest rate and the terms of repayment) shall be established
by the Plan Administrator in its sole discretion. In no event may the maximum
credit available to the Optionee or Participant exceed the sum of (i) the
aggregate option exercise price or purchase price payable for the purchased
shares plus (ii) any Federal, state and local income and employment tax
liability incurred by the Optionee or the Participant in connection with the
option exercise or share purchase.

     II.      TAX WITHHOLDING

                  The Corporation's obligation to deliver shares of Common
Stock upon the exercise of options or the issuance or vesting of such shares
under the Plan shall be subject to the satisfaction of all applicable
Federal, state and local income and employment tax withholding requirements.

     III.     EFFECTIVE DATE AND TERM OF THE PLAN

                  A.     The Plan became effective with respect to the
Discretionary Option Grant and the Stock Issuance Programs immediately upon
the Plan Effective Date. The Automatic Option Grant Program became effective
on the Underwriting Date. The Director Fee Option Grant Program shall become
effective upon shareholder approval of the proposal to incorporate the
program into the Plan at the 1999 Annual Meeting.

                  B.     The Plan was amended and restated by the Board on
February 24, 1998 (the "1998 Restatement") to effect the following changes:
(i) increase the maximum number of shares of Common Stock authorized for
issuance over the term of the Plan from 525,000 shares to 1,025,000 shares,
(ii) render the non-employee Board members who are serving as Plan
Administrator eligible to receive option grants and direct stock issuances
under the Discretionary Option Grant and Stock Issuance Programs in effect
under the Plan, (iii) remove certain restrictions on the eligibility of
non-employee Board members to serve as Plan Administrator, and (iv) effect a
series of additional changes to the provisions of the Plan (including the
stockholder approval requirements, the transferability of Non-Statutory
Options and the elimination of the six (6)-month holding requirement as a
condition to the exercise of stock appreciation rights) in order to take
advantage of the amendments to Rule 16b-3 of the 1934 Act which exempts
certain officer and director transactions under the Plan from the short-swing
liability provisions of the federal securities laws. The 1998 Restatement was
approved by the stockholders at the 1998 Annual Meeting. All option grants
and direct stock issuances made


                                      23.

<PAGE>


prior to the 1998 Restatement shall remain outstanding in accordance with the
terms and conditions of the respective instruments evidencing those options
or issuances, and nothing in the 1998 Restatement shall be deemed to modify
or in any way affect those outstanding options or issuances. The Plan
Administrator may make option grants and direct stock issuances under the
Plan at any time before the date fixed herein for the termination of the
Plan. The Plan was again amended and restated by the Board on April 6, 1999
to (i) incorporate the Salary Investment Option Grant and Director Fee Option
Grant Programs and (ii) change the calculation of the number of shares of
common stock for which continuing non-employee Board members are to be
automatically granted stock options at each Annual Stockholder's Meeting,
beginning with the 1999 Annual Meeting, from a fixed 1,000 shares per
non-employee Board member to a grant worth $20,000 based upon a Black-Scholes
option valuation, with the number of shares subject to each such automatic
grant not to exceed 5,000 shares.

                  C.     The Plan shall terminate upon the EARLIEST of
(i) June 19, 2006, (ii) the date on which all shares available for issuance
under the Plan shall have been issued as fully-vested shares or (iii) the
termination of all outstanding options in connection with a Corporate
Transaction. Upon such plan termination, all outstanding option grants and
unvested stock issuances shall thereafter continue to have force and effect in
accordance with the provisions of the documents evidencing such grants or
issuances.

     IV.      AMENDMENT OF THE PLAN

                  A.     The Board shall have complete and exclusive power
and authority to amend or modify the Plan in any or all respects. However, no
such amendment or modification shall adversely affect the rights and
obligations with respect to stock options or unvested stock issuances at the
time outstanding under the Plan unless the Optionee or the Participant
consents to such amendment or modification. In addition, certain amendments
may require stockholder approval pursuant to applicable laws or regulations.

                  B.     Options to purchase shares of Common Stock may be
granted under the Discretionary Option Grant Program and shares of Common
Stock may be issued under the Stock Issuance Program that are in each
instance in excess of the number of shares then available for issuance under
the Plan, provided any excess shares actually issued under those programs
shall be held in escrow until there is obtained stockholder approval of an
amendment sufficiently increasing the number of shares of Common Stock
available for issuance under the Plan. If such stockholder approval is not
obtained within twelve (12) months after the date the first such excess
issuances are made, then (i) any unexercised options granted on the basis of
such excess shares shall terminate and cease to be outstanding and (ii) the
Corporation shall promptly refund to the Optionees and the Participants the
exercise or purchase price paid for any excess shares issued under the Plan
and held in escrow, together with interest (at the applicable Short Term
Federal Rate) for the period the shares were held in escrow, and such shares
shall thereupon be automatically cancelled and cease to be outstanding.

     V.       USE OF PROCEEDS

                  Any cash proceeds received by the Corporation from the sale of
shares of Common Stock under the Plan shall be used for general corporate
purposes.


                                      24.

<PAGE>

     VI.      REGULATORY APPROVALS

                  A.     The implementation of the Plan, the granting of any
stock option under the Plan and the issuance of any shares of Common Stock
(i) upon the exercise of any granted option or (ii) under the Stock Issuance
Program shall be subject to the Corporation's procurement of all approvals
and permits required by regulatory authorities having jurisdiction over the
Plan, the stock options granted under it and the shares of Common Stock
issued pursuant to it.

                  B.     No shares of Common Stock or other assets shall be
issued or delivered under the Plan unless and until there shall have been
compliance with all applicable requirements of Federal and state securities
laws, including the filing and effectiveness of the Form S-8 registration
statement for the shares of Common Stock issuable under the Plan, and all
applicable listing requirements of any stock exchange (or the Nasdaq National
Market, if applicable) on which Common Stock is then listed for trading.

     VII.     NO EMPLOYMENT/SERVICE RIGHTS

                  Nothing in the Plan shall confer upon the Optionee or the
Participant any right to continue in Service for any period of specific duration
or interfere with or otherwise restrict in any way the rights of the Corporation
(or any Parent or Subsidiary employing or retaining such person) or of the
Optionee or the Participant, which rights are hereby expressly reserved by each,
to terminate such person's Service at any time for any reason, with or without
cause.


                                      25.

<PAGE>




                                    APPENDIX

                     The following definitions shall be in effect under the
Plan:

                     A.     AUTOMATIC OPTION GRANT PROGRAM shall mean the
automatic option grant program in effect under the Plan.

                     B.     BOARD shall mean the Corporation's Board of
Directors.

                     C.     CHANGE IN CONTROL shall mean a change in ownership
or control of the Corporation effected through either of the following
transactions:

                            (i)    the acquisition, directly or indirectly by
any person or related group of persons (other than the Corporation or a person
that directly or indirectly controls, is controlled by, or is under common
control with, the Corporation), of beneficial ownership (within the meaning of
Rule 13d-3 of the 1934 Act) of securities possessing more than fifty percent
(50%) of the total combined voting power of the Corporation's outstanding
securities pursuant to a tender or exchange offer made directly to the
Corporation's stockholders, or

                            (ii)   a change in the composition of the Board over
a period of thirty-six (36) consecutive months or less such that a majority of
the Board members ceases, by reason of one or more contested elections for Board
membership, to be comprised of individuals who either (A) have been Board
members continuously since the beginning of such period or (B) have been elected
or nominated for election as Board members during such period by at least a
majority of the Board members described in clause (A) who were still in office
at the time the Board approved such election or nomination.

                     D.     CODE shall mean the Internal Revenue Code of 1986,
as amended.

                     E.     COMMON STOCK shall mean the Corporation's common
stock.

                     F.     CORPORATE TRANSACTION shall mean either of the
following stockholder-approved transactions to which the Corporation is a party:

                            (i)    a merger or consolidation in which securities
possessing more than fifty percent (50%) of the total combined voting power of
the Corporation's outstanding securities are transferred to a person or persons
different from the persons holding those securities immediately prior to such
transaction, or

                            (ii)   the sale, transfer or other disposition of
all or substantially all of the Corporation's assets in complete liquidation or
dissolution of the Corporation.

                     G.     CORPORATION shall mean Willis Lease Finance
Corporation, a California corporation, and any corporate successor to all or
substantially all of the assets or voting stock of Willis Lease Finance
Corporation which shall by appropriate action adopt the Plan.


                                      A-1

<PAGE>

                     H.     DISCRETIONARY OPTION GRANT PROGRAM shall mean the
discretionary option grant program in effect under the Plan.

                     I.     DIRECTOR FEE OPTION GRANT PROGRAM shall mean the
special stock option grant program in effect for non-employee Board members
under Article Six of the Plan.

                     J.     DOMESTIC RELATIONS ORDER shall mean any judgment,
decree or order (including approval of a property settlement agreement) which
provides or otherwise conveys, pursuant to applicable State domestic relations
laws (including community property laws), marital property rights to any spouse
or former spouse of the Optionee.

                     K.     ELIGIBLE DIRECTOR shall mean a non-employee Board
member eligible to participate in the Automatic Option Grant Program in
accordance with the eligibility provisions of Article One.

                     L.     EMPLOYEE shall mean an individual who is in the
employ of the Corporation (or any Parent or Subsidiary), subject to the control
and direction of the employer entity as to both the work to be performed and the
manner and method of performance.

                     M.     EXERCISE DATE shall mean the date on which the
Corporation shall have received written notice of the option exercise.

                     N.     FAIR MARKET VALUE per share of Common Stock on any
relevant date shall be determined in accordance with the following provisions:

                            (i)    If the Common Stock is at the time traded on
the Nasdaq National Market, then the Fair Market Value shall be the closing
selling price per share of Common Stock on the date in question, as the price is
reported by the National Association of Securities Dealers on the Nasdaq
National Market or any successor system. If there is no closing selling price
for the Common Stock on the date in question, then the Fair Market Value shall
be the closing selling price on the last preceding date for which such quotation
exists.

                            (ii)   If the Common Stock is at the time listed on
any Stock Exchange, then the Fair Market Value shall be the closing selling
price per share of Common Stock on the date in question on the Stock Exchange
determined by the Plan Administrator to be the primary market for the Common
Stock, as such price is officially quoted in the composite tape of transactions
on such exchange. If there is no closing selling price for the Common Stock on
the date in question, then the Fair Market Value shall be the closing selling
price on the last preceding date for which such quotation exists.

                            (iii)  For purposes of any option grants made on the
Underwriting Date, the Fair Market Value shall be deemed to be equal to the
price per share at which the Common Stock is to be sold in the initial public
offering pursuant to the Underwriting Agreement.

                            (iv)   For purposes of any option grants made prior
to the Underwriting Date, the Fair Market Value shall be determined by the Plan
Administrator, after taking into account such factors as it deems appropriate.


                                      2.

<PAGE>

                     O.     HOSTILE TAKE-OVER shall mean a change in ownership
of the Corporation effected through the acquisition, directly or indirectly, by
any person or related group of persons (other than the Corporation or a person
that directly or indirectly controls, is controlled by, or is under common
control with, the Corporation) of beneficial ownership (within the meaning of
Rule 13d-3 of the 1934 Act) of securities possessing more than fifty percent
(50%) of the total combined voting power of the Corporation's outstanding
securities pursuant to a tender or exchange offer made directly to the
Corporation's stockholders which the Board does not recommend such stockholders
to accept.

                     P.     INCENTIVE OPTION shall mean an option which
satisfies the requirements of Code Section 422.

                     Q.     INVOLUNTARY TERMINATION shall mean the termination
of the Service of any individual which occurs by reason of:

                            (i)    such individual's involuntary dismissal or
discharge by the Corporation for reasons other than Misconduct, or

                            (ii)   such individual's voluntary resignation
following (A) a change in his or her position with the Corporation which
materially reduces his or her level of responsibility, (B) a reduction in his or
her level of compensation (including base salary, fringe benefits and
participation in any corporate-performance based bonus or incentive programs) by
more than fifteen percent (15%) or (C) a relocation of such individual's place
of employment by more than fifty (50) miles, provided and only if such change,
reduction or relocation is effected by the Corporation without the individual's
consent.

                     R.     MISCONDUCT shall mean the commission of any act of
fraud, embezzlement or dishonesty by the Optionee or Participant, any
unauthorized use or disclosure by such person of confidential information or
trade secrets of the Corporation (or any Parent or Subsidiary), or any other
intentional misconduct by such person adversely affecting the business or
affairs of the Corporation (or any Parent or Subsidiary) in a material manner.
The foregoing definition shall not be deemed to be inclusive of all the acts or
omissions which the Corporation (or any Parent or Subsidiary) may consider as
grounds for the dismissal or discharge of any Optionee, Participant or other
person in the Service of the Corporation (or any Parent or Subsidiary).

                     S.     ACT shall mean the Securities Exchange Act of 1934,
as amended.

                     T.     NON-STATUTORY OPTION shall mean an option not
intended to satisfy the requirements of Code Section 422.

                     U.     OPTIONEE shall mean any person to whom an option is
granted under the Discretionary Option Grant, Salary Investment Option Grant,
Automatic Option Grant or Director Fee Option Grant Program.

                     V.     PARENT shall mean any corporation (other than the
Corporation) in an unbroken chain of corporations ending with the Corporation,
provided each corporation in the unbroken chain (other than the Corporation)
owns, at the time of the determination, stock



                                      3.

<PAGE>

possessing fifty percent (50%) or more of the total combined voting power of
all classes of stock in one of the other corporations in such chain.

                     W.     PARTICIPANT shall mean any person who is issued
shares of Common Stock under the Stock Issuance Program.

                     X.     PERMANENT DISABILITY OR PERMANENTLY DISABLED shall
mean the inability of the Optionee or the Participant to engage in any
substantial gainful activity by reason of any medically determinable physical or
mental impairment expected to result in death or to be of continuous duration of
twelve (12) months or more. However, solely for purposes of the Automatic Option
Grant Program, Permanent Disability or Permanently Disabled shall mean the
inability of the non-employee Board member to perform his or her usual duties as
a Board member by reason of any medically determinable physical or mental
impairment expected to result in death or to be of continuous duration of twelve
(12) months or more.

                     Y.     PLAN shall mean the Corporation's 1996 Stock
Option/Stock Issuance Plan, as set forth in this document.


                     Z.     PLAN ADMINISTRATOR shall mean the particular entity,
whether the Primary Committee, the Board or the Secondary Committee, which is
authorized to administer the Discretionary Option Grant and Stock Issuance
Programs with respect to one or more classes of eligible persons, to the extent
such entity is carrying out its administrative functions under those programs
with respect to the persons under its jurisdiction.

                     AA.    PLAN EFFECTIVE DATE shall mean June 21, 1996, the
date on which the Plan was adopted by the Board.

                     AB.    PRIMARY COMMITTEE shall mean the committee of two
(2) or more non-employee Board members appointed by the Board to administer the
Discretionary Option Grant and Stock Issuance Programs with respect to Section
16 Insiders.

                     AC.    QUALIFIED DOMESTIC RELATIONS ORDER shall mean a
Domestic Relations Order which substantially complies with the requirements of
Code Section 414(p). The Plan Administrator shall have the sole discretion to
determine whether a Domestic Relations Order is a Qualified Domestic Relations
Order.

                     AD.    SALARY INVESTMENT OPTION GRANT PROGRAM shall mean
the salary investment option grant program in effect under the Plan.

                     AE.    SECONDARY COMMITTEE shall mean a committee of two
(2) or more Board members appointed by the Board to administer the Discretionary
Option Grant and Stock Issuance Programs with respect to eligible persons other
than Section 16 Insiders.

                     AF.    SECTION 16 INSIDER shall mean an officer or director
of the Corporation subject to the short-swing profit liabilities of Section 16
of the 1934 Act.

                     AG.    SERVICE shall mean the performance of services for
the Corporation (or any Parent or Subsidiary) by a person in the capacity of an
Employee, a non-employee member


                                      4.

<PAGE>

of the board of directors or a consultant or independent advisor, except to
the extent otherwise specifically provided in the documents evidencing the
option grant or stock issuance.

                     AH.    STOCK EXCHANGE shall mean either the American Stock
Exchange or the New York Stock Exchange.

                     AI.    STOCK ISSUANCE AGREEMENT shall mean the agreement
entered into by the Corporation and the Participant at the time of issuance of
shares of Common Stock under the Stock Issuance Program.

                     AJ.    STOCK ISSUANCE PROGRAM shall mean the stock issuance
program in effect under the Plan.

                     AK.    SUBSIDIARY shall mean any corporation (other than
the Corporation) in an unbroken chain of corporations beginning with the
Corporation, provided each corporation (other than the last corporation) in the
unbroken chain owns, at the time of the determination, stock possessing fifty
percent (50%) or more of the total combined voting power of all classes of stock
in one of the other corporations in such chain.

                     AL.    TAKE-OVER PRICE shall mean the GREATER of (i) the
Fair Market Value per share of Common Stock on the date the option is
surrendered to the Corporation in connection with a Hostile Take-Over or (ii)
the highest reported price per share of Common Stock paid by the tender offeror
in effecting such Hostile Take-Over. However, if the surrendered option is an
Incentive Option, the Take-Over Price shall not exceed the clause (i) price per
share.

                     AM.    TAXES shall mean the Federal, state and local income
and employment tax liabilities incurred by the holder of Non-Statutory Options
or unvested shares of Common Stock in connection with the exercise of those
options or the vesting of those shares.

                     AN.    10% STOCKHOLDER shall mean the owner of stock (as
determined under Code Section 424(d)) possessing more than ten percent (10%) of
the total combined voting power of all classes of stock of the Corporation (or
any Parent or Subsidiary).

                     AO.    UNDERWRITING AGREEMENT shall mean the agreement
between the Corporation and the underwriter or underwriters who managed the
initial public offering of the Common Stock.

                     AP.    UNDERWRITING DATE shall mean September 18, 1996, the
date on which the Underwriting Agreement was executed and priced in connection
with the initial public offering of the Common Stock.


                                      5.

<PAGE>


<PAGE>

                                                                    Exhibit 11.1
Computation of Earnings

                         WILLIS LEASE FINANCE CORPORATION
                        Computation of Earnings Per Share

<TABLE>
<CAPTION>
                                                                               1999          1998          1997
                                                                            ----------    ----------    ----------
                                                                             (in thousands, except per share data)
<S>                                                                         <C>           <C>           <C>
Income before extraordinary item
Basic
     Earnings:
           Income before extraordinary item                                   $3,283        $9,451        $5,330
                                                                            ==========    ==========    ==========

     Shares:

          Average common shares outstanding                                    7,382         7,266         5,497
                                                                            ==========    ==========    ==========

Basic earnings per common share before extraordinary item                      $0.44         $1.30         $0.97
                                                                            ==========    ==========    ==========

Assuming Full Dilution
     Earnings:
           Income before extraordinary item                                   $3,283        $9,451        $5,330
                                                                            ==========    ==========    ==========

     Shares:
          Diluted average common shares outstanding                            7,447         7,461         5,673
                                                                            ==========    ==========    ==========

Earnings per common share assuming full dilution,
     before extraordinary item                                                 $0.44         $1.27         $0.94
                                                                            ==========    ==========    ==========

Net income
Basic
     Earnings:
          Net income                                                          $3,283        $9,251        $7,338
                                                                            ==========    ==========    ==========

     Shares:
          Average common shares outstanding                                    7,382         7,266         5,497
                                                                            ==========    ==========    ==========

Basic earnings per common share                                                $0.44         $1.27         $1.33
                                                                            ==========    ==========    ==========

Assuming Full Dilution
     Earnings:
          Net income                                                          $3,283        $9,251        $7,338
                                                                            ==========    ==========    ==========

     Shares:
          Diluted average common shares outstanding                            7,447         7,461         5,673
                                                                            ==========    ==========    ==========

Earnings per common share assuming full dilution                               $0.44         $1.24         $1.29
                                                                            ==========    ==========    ==========
</TABLE>

Supplemental information:

Difference between average common shares outstanding to calculate basic and
assuming full dilution is due to options outstanding under the 1996 Stock
Options/Stock Issuance Plan and warrants issued in conjunction with the
initial public offering

                                                                             51

<PAGE>

                                                                       EX 23.1


     CONSENT AND REPORT ON SCHEDULE II OF KMPG LLP INDEPENDENT ACCOUNTANT



TO THE BOARD OF DIRECTORS OF WILLIS LEASE FINANCE CORPORATION AND
SUBSIDIARIES:

    Under date of February 17, 2000, we reported on the consolidated balance
sheets of Willis Lease Finance Corporation (the "Company") as of December 31,
1999 and 1998, and the related consolidated statements of income, changes in
shareholders' equity, and cash flows for each of the years in the three-year
period ended December 31, 1999, which are included in Form 10K. In connection
with our audits of the aforementioned consolidated financial statements, we
also audited the related consolidated financial statement schedule, Valuation
Accounts, in Form 10K. This financial statement schedule is the
responsibility of the Company's management. Our responsibility is to express
an opinion on this financial statement schedule based on our audits. In our
opinion, such financial statement schedule, when considered in relation to
the basic consolidated financial statements taken as a whole, presents
fairly, in all material respects, the information set forth therein.

    We consent to incorporation by reference in the registration statement
(No. 333-15343) on Form S-8 of Willis Lease Finance Corporation of our
reports dated February 17, 2000, and March 27, 2000, relating to the
consolidated balance sheets of Willis Lease Finance Corporation as of
December 31, 1999, and 1998, and the related consolidated statements of
income, changes in shareholders' equity, and cash flows for each of the years
in the three-year period ended December 31, 1999, and the related financial
statement schedule, which reports appear in the December 31, 1999, annual
report on Form 10K of Willis Lease Finance Corporation.


SAN FRANCISCO, CALIFORNIA
MARCH 27, 2000



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               DEC-31-1999
<CASH>                                          25,468
<SECURITIES>                                         0
<RECEIVABLES>                                    5,798
<ALLOWANCES>                                         0
<INVENTORY>                                     22,237
<CURRENT-ASSETS>                                     0
<PP&E>                                         339,721
<DEPRECIATION>                                  22,266
<TOTAL-ASSETS>                                 412,315
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
                                0
                                          0
<COMMON>                                            74
<OTHER-SE>                                      69,464
<TOTAL-LIABILITY-AND-EQUITY>                   412,315
<SALES>                                         25,436
<TOTAL-REVENUES>                                95,931
<CGS>                                           28,317
<TOTAL-COSTS>                                   90,980
<OTHER-EXPENSES>                                17,466
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              22,357
<INCOME-PRETAX>                                  4,329
<INCOME-TAX>                                     1,046
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,283
<EPS-BASIC>                                       0.44
<EPS-DILUTED>                                     0.44


</TABLE>


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