WALNUT EQUIPMENT LEASING CO INC
POS AM, 1995-09-12
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: MICROSEMI CORP, S-8, 1995-09-12
Next: MCNEIL REAL ESTATE FUND X LTD, SC 14D1/A, 1995-09-12





<PAGE>
<PAGE>1
   
   As Filed with the Securities and Exchange Commission on September 12, 1995

                              Registration No. 33-81630
------------------------------------------------------------------------------

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

                 POST-EFFECTIVE AMENDMENT NUMBER 2 TO FORM S-2
                        REGISTRATION STATEMENT UNDER THE
                             SECURITIES ACT OF 1933
                                   ----------
    
                        WALNUT EQUIPMENT LEASING CO., INC.         
             (Exact name of registrant as specified in its charter)

          DELAWARE                                 23-1712443            
(State or other jurisdiction of      (I.R.S. Employer Identification No.)
incorporation or organization)

101 WEST CITY AVENUE                 WILLIAM SHAPIRO, ESQ., P.C.
SUITE 2128                           101 WEST CITY AVENUE, SUITE 2146
BALA CYNWYD, PA 19004                BALA CYNWYD, PA 19004
(610) - 668 - 0700                   (610) - 668 - 0707                     
(Address, including zip code,        (Name, Address, including zip code and
and telephone number, including      telephone number, including area code,
area code, of registrant's           of agent for service)
principal executive offices)

                           COPY OF COMMUNICATIONS TO:
William Shapiro, Esq., P.C.          Kenneth S. Shapiro, President
Suite 2146, 101 West City Avenue     Welco Securities, Inc.
Bala Cynwyd, Pennsylvania 19004      Suite 2130, 101 West City Avenue
Telephone Number (610)668-0707       Telephone Number (610)668-0709

Approximate date of commencement of proposed sale to the public:
As soon as practicable after the Registration Statement becomes effective.

If any of the securities being registered on this Form are to be offered on a 
delayed or continuous basis pursuant to Rule 415 under the Securities Act of 
1933 check the following box.  / X /

If the registrant elects to deliver its latest annual report to security 
holders, or a complete and legible facsimile thereof, pursuant to Item 
11(a)(1) of this Form, check the following box. /  /

The Registrant hereby amends this Registration Statement on such date or dates 
as may be necessary to delay its effective date until the Registrant shall 
file a further amendment which specifically states that this Registration 
Statement shall thereafter become effective in accordance with section 8(a) of 
the Securities Act of 1933 or until the Registration Statement shall become 
effective on such date as the Commission, acting pursuant to said section 
8(a), may determine.

<PAGE>
<PAGE>2
                       WALNUT EQUIPMENT LEASING CO., INC.

             Cross Reference Sheet Pursuant to Reg. Sec. 229.501(b)


    Item Number and Caption                         Caption in Prospectus
    -----------------------                         ---------------------

 1.  Forepart of the Registration Statement and
     Outside Front Cover Page of Prospectus......   Facing Page, Cover Page

 2.  Inside Front and Outside Back Cover Pages
     of Prospectus...............................   Inside Front Cover Page,
                                                     Table of Contents

 3.  Summary Information, Risk Factors and
     Ratio of Earnings to Fixed Charges..........The Company, Risk Factors,
                                                     Selected Financial Data

 4.  Use of Proceeds.............................   Use of Proceeds

 5.  Determination of Offering Price.............   Not Applicable

 6.  Dilution....................................   Not Applicable

 7.  Selling Security Holders....................   Not Applicable

 8.  Plan of Distribution........................   Cover Page, Risk Factors,
              Plan of Distribution

 9.  Description of Securities to be Registered..   Description of Securities

10.  Interests of Named Experts and Counsel......   Legal Opinion

11.  Information With Respect to the Registrant..Business, Risk Factors, 
    Financial Statements, Selected Financial Data, Management's Discussion and 
    Analysis of Financial Condition and Results of Operations, Plan of 
    Distribution, Experts

12.  Incorporation of Certain Information
     by Reference................................   Inside Front Cover Page

13.  Disclosure of Commission Position on
     Indemnification for Securities Act
     Liabilities.................................   Not Applicable


<PAGE>
<PAGE>3
 

                       WALNUT EQUIPMENT LEASING CO., INC.
   
                     $22,400,000 SENIOR THRIFT CERTIFICATES
    
                       Demand Senior Thrift Certificates
         (Subject to Certain Limitation or Restriction on Redemptions)

                     Fixed Term Senior Thrift Certificates
                      For Periods of 6 through 120 months

The minimum denomination of these securities which will be offered and sold 
by the terms of this prospectus is $100.  The Interest rate on Demand Senior 
Thrift Certificates shall be at least 1% above the 6-Month U.S. Treasury Bill 
Rate.  The rate of interest on Fixed-Term Senior Thrift Certificates shall be 
at least 1% above the 6-Month U.S. Treasury Bill Rate for certificates issued 
for 24 months or less, at least 2% above the 6-month U.S. Treasury Bill Rate 
for Certificates issued for 25 to 60 months, and at least 3% above the 6-Month 
U.S. Treasury Bill rate for those issued for periods exceeding 60 months.  
These securities which are unsecured obligations of the Company are being 
offered on a "best-efforts" basis with no minimum amount guaranteed to be 
sold.  As such, the Company is unable to assure that any of these securities 
will be sold nor is the Company able to calculate the amount of proceeds, if 
any, it will receive from this offering.

For a description of the 6-Month U.S. Treasury Bill Rate calculation, 
including the minimum interest rate, see "DESCRIPTION OF SECURITIES - 
CERTIFICATES; Interest 6-Month U.S. Treasury Bill Rate".

AN INVESTMENT IN THE SENIOR THRIFT CERTIFICATES INVOLVES CERTAIN INVESTMENT 
RISKS, INCLUDING THE RISK OF LOSS OF A SIZEABLE PORTION OF ANY INVESTMENT IF 
THE COMPANY WERE TO LIQUIDATE IMMEDIATELY.  THE COMPANY'S ABILITY TO CONTINUE 
IN EXISTENCE IS DEPENDENT UPON ITS ABILITY TO REVERSE ITS LOSSES BY INCREASING 
NEW LEASE BUSINESS AND OBTAINING ADEQUATE FINANCING SOURCES.  THE COMPANY'S 
CONTINUED OPERATIONS ARE CONTINGENT UPON THE ABILITY TO OBTAIN FINANCING 
THROUGH THE OFFER AND SALE OF THESE SECURITIES, AS WELL AS FROM THE ISSUANCE 
OF DEMAND AND FIXED RATE CERTIFICATES BEING OFFERED BY THE COMPANY'S 
WHOLLY-OWNED SUBSIDIARY, EQUIPMENT LEASING CORPORATION OF AMERICA ("ELCOA"), 
THE OFFER AND SALE OF WHICH THERE CAN BE NO ASSURANCES.  PROCEEDS OF THIS 
OFFERING WILL BE USED TO REDEEM OR PAY INTEREST ON PREVIOUSLY ISSUED 
SECURITIES.  INVESTORS CONSIDERING A PURCHASE OF THESE CERTIFICATES SHOULD 
CONSIDER THE FOLLOWING SIGNIFICANT RISK FACTORS:

    -  THE PROJECTED CASH FLOWS FROM ALL OF THE COMPANY'S REVENUE SOURCES WILL 
       NOT BE SUFFICIENT TO PAY OFF THE COMPANY'S OUTSTANDING DEBT.  SEE 
       "SUMMARY OF THE OFFERING - THE  COMPANY" ON PAGE 1.
 
    -  FOR THE YEARS 1995 THROUGH 1980, EARNINGS WERE INADEQUATE TO COVER 
       INTEREST EXPENSE AND PREFERRED STOCK DIVIDENDS.
 
    -  DURING EACH OF THE PAST 15 YEARS, THE COMPANY HAS HAD SIGNIFICANT 
       LOSSES AND ACCUMULATED DEFICITS.
<PAGE>
<PAGE>4
 
    -  DURING THE THREE FISCAL YEARS ENDED APRIL 30, 1995, 1994, AND 1993, 
       APPROXIMATELY 71%, 59%, and 47% RESPECTIVELY, OF THE PROCEEDS OF 
       CERTIFICATES SOLD BY THE COMPANY WERE USED FOR THE REDEMPTION OF 
       PREVIOUSLY ISSUED DEBT.

    -  APPROXIMATELY $14,089,450 IN PRINCIPAL AMOUNT OF PREVIOUSLY ISSUED 
       SENIOR THRIFT CERTIFICATES, ALONG WITH APPROXIMATELY $4,996,887 OF 
       PREVIOUSLY ISSUED SUBORDINATED THRIFT CERTIFICATES OF THE COMPANY WILL 
       BECOME DUE DURING FISCAL 1996.  THE COMPANY MUST ROLLOVER AN ESTIMATED 
       $11,300,000 OF CERTIFICATES COMING DUE IN FISCAL 1996, AND TO THE 
       EXTENT SUCH DEBT IS NOT ROLLED OVER MUST USE THE PROCEEDS OF THE SALE 
       OF CERTIFICATES TO PAY OFF SUCH DEBT.  SEE "SUMMARY OF THE OFFERING - 
       THE COMPANY" ON PAGE 1.
   
    -  THE COMPANY ESTIMATES THAT IT MUST GENERATE APPROXIMATELY $39,200,000 
       OF NEW LEASE RECEIVABLES IN ORDER TO REACH A "BREAK-EVEN" LEVEL OF 
       OPERATIONS, ALTHOUGH IT HAS NEVER GENERATED MORE THAN $13,218,230 IN 
       NEW LEASES IN ANY ONE YEAR, AND THE LEVEL OF NEW LEASES GENERATED HAS 
       REMAINED RELATIVELY CONSTANT OVER THE LAST TWO FISCAL YEARS.  SEE 
       "SUMMARY OF THE OFFERING" AND RISK FACTOR #3 ON PAGE 18.
    
IN ADDITION, REPAYMENT OF PRINCIPAL OR INTEREST ON THE CERTIFICATES WILL, IN 
LARGE PART, BE DEPENDENT UPON THE COMPANY'S ABILITY TO OFFER AND SELL 
ADDITIONAL CERTIFICATES IN THE FUTURE.  AT APRIL 30, 1995, APPROXIMATELY 
$3,724,000 OR 19.8% OF LEASE RECEIVABLES OUTSTANDING ON A CONTRACTUAL BASIS 
WERE 12 OR MORE MONTHS PAST DUE.  FOR A DISCUSSION OF CERTAIN MATTERS THAT 
SHOULD BE CONSIDERED IN EVALUATING A CONTEMPLATED INVESTMENT, SEE "RISK 
FACTORS".
   
    This offering (the "Offering") relates to an aggregate of $40,000,000 in 
principal amount of a class of debt securities having priority in liquidation 
over certain previously issued Subordinated Thrift Certificates, designated as 
Senior Thrift Certificates (the "Certificates"), less $17,600,000 sold to 
date, being offered by Walnut Equipment Leasing Co., Inc., a Delaware 
corporation, (the "Company").  The Certificates offered hereunder rank on 
parity upon liquidation with other unsecured creditors.  As of April 30, 1995, 
total liabilities to these creditors were $729,657, along with $18,783,578 in 
outstanding Senior Thrift Certificates which ranked on parity therewith.  The 
Certificates are senior in liquidation preference to prior issuances of 
Subordinated Thrift Certificates by the Company in the principal amount of 
$6,025,366, and $5,858 of Subordinated debentures, outstanding as of April 30, 
1995, and are obligations of the Company only.  Certificate holders will be 
unsecured creditors and acquire no proprietary interest in the Company or any 
of its subsidiaries.  See "DESCRIPTION OF SECURITIES - CERTIFICATES".  
Contemporaneous with the offering of Certificates, ELCOA is also offering debt 
securities in the principal amount of $13,500,000 to the public pursuant to a 
Registration statement which will become effective on September x, 1995 under 
the Securities Act of 1933, as amended.  ELCOA's debt securities are not 
guaranteed by the Company nor offered by the Company as a co-issuer.  See 
"BUSINESS - Method of Financing."  As of April 30, 1995, ELCOA's outstanding 
principal amount  of debt securities totaled $24,521,875, along with 
$2,326,708 in accrued interest.
    
    THE CERTIFICATES ARE UNSECURED OBLIGATIONS OF THE COMPANY WHICH DO NOT 
REPRESENT AN INTEREST IN A MONEY MARKET FUND, THRIFT INSTITUTION, GOVERNMENTAL 
AGENCY, OR INSTRUMENTALITY AND ARE NOT INSURED BY ANY OF THE FOREGOING, NOR 
<PAGE>
<PAGE>5

SUBJECT TO STATE OR FEDERAL REGULATIONS, INCLUDING (BUT NOT LIMITED TO) 
REGULATIONS APPLICABLE TO BANKS AND SAVINGS AND LOAN ASSOCIATION WITH REGARD 
TO THE MAINTENANCE OF RESERVES, THE QUALITY OR CONDITION OF ITS ASSETS AND 
OTHER MATTERS.  THE CERTIFICATES DO NOT HAVE THE SAFETY OR INSURANCE FEATURES 
OF CONVENTIONAL SAVINGS ACCOUNTS AND BANK CERTIFICATES OF DEPOSIT.

    The Company reserves the right to reject any application to purchase the 
Certificates, in whole or in part, and to modify the terms of the offering 
prospectively from time to time only as to any unissued debt securities 
offered in the future, provided that the terms of any Certificate offered 
under the Indenture described herein can be modified only in accordance with 
the provisions of such document.  The decision to accept or reject any 
application for purchase is made on the same business day as funds are 
received before any checks are deposited by the Company.  Funds will not be 
deposited unless an application for purchase has been accepted.  See 
"DESCRIPTION OF SECURITIES - CERTIFICATES".  The Certificates will be fully 
registered as to principal and interest, and will be in negotiable form.  The 
Company reserves the right to redeem the Certificates at any time at its own 
discretion on 60 days written notice.  For a description of the right of a 
holder to receive early payment, see "DESCRIPTION OF SECURITIES - 
CERTIFICATES; Right to Request Early Payment".  It is the Company's present 
policy, subject to availability of funds, to pay the principal and accrued 
interest of any Demand Certificate within five business days after demand for 
redemption is received, although this policy may be changed at any time 
without notice to Certificate holders.  The Company is not obligated to redeem 
Demand Certificates, or to redeem Fixed Term Certificates prior to maturity at 
the request of the holder, in excess of an aggregate of $250,000 in principal 
amount in any calendar month.  For a more complete discussion regarding 
redemption of Certificates, including the $250,000 monthly limitation on 
redemption of Demand and Fixed Term Certificates redeemed prior to maturity, 
see "DESCRIPTION OF SECURITIES - Redemption".  A prepayment penalty is 
deducted from the principal amount of any fixed rate certificate redeemed at 
the request of the holder prior to maturity.  See "Right to Request Early 
Payment."  There is no active trading market for the Certificates, nor is any 
trading market expected to develop.

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES 
AND EXCHANGE COMMISSION, OR ANY STATE SECURITIES COMMISSION NOR HAS THE 
COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR 
ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL 
OFFENSE.
   
<TABLE>
<CAPTION>
------------------------------------------------------------------------------
                                                                Underwriter
                          Price to        Discounts and         Proceeds to
                          Public          Commissions           Company (2)
------------------------------------------------------------------------------
<S>                       <C>             <C>                   <C>
Per Certificate.....      100%            None to 8% (1)           (3)

Total...............      $22,400,000                (1)           (3)
------------------------------------------------------------------------------
</TABLE>
    
<PAGE>
<PAGE>6

(1) The offering is being made by the Company through Welco Securities, Inc. 
    ("Welco" or the "Underwriter"), an affiliate of the Company on a 
    continuous "best efforts" basis.  As such, the underwriter has made no 
    contractual commitment to sell any minimum amount of Certificates, and the 
    Company has no assurance that it will receive any minimum amount of 
    proceeds as a result of sales of Certificates in the offering.  Welco will 
    terminate upon sale of all Certificates registered hereunder.  This 
    prospectus may only be used through August 31, 1996.  The Underwriter will 
    receive a commission equal to 1/15 of 1% of the principal amount for each 
    month of the term of all fixed term Certificates sold by the Underwriter, 
    ranging from .4% for a 6-month certificate to 8.0% for a 120 month 
    certificate.  There is no minimum amount of Certificates which must be 
    sold.  Welco may enter into selected dealer agreements with member firms 
    of the National Association of Securities Dealers, Inc. ("NASD") and pay a 
    sales commission to such firms, determined on the same basis as the 
    underwriting commissions, up to eight percent (8%) of the principal amount 
    of Certificates sold.  Any such member who participates in the offering 
    may be deemed to be an "underwriter" within the meaning of the Securities 
    Act of 1933.  The Company has agreed to reimburse Welco for any 
    out-of-pocket expenses incurred in connection with the offer and sale of 
    the Certificates, including commissions or concessions paid by Welco, and 
    has agreed to indemnify the underwriter with respect to certain matters in 
    connection with this offering.  See "PLAN OF DISTRIBUTION".   An opinion 
    regarding the pricing of this offering from R.F. Lafferty & Co., Inc., a 
    qualified independent underwriter pursuant to Schedule E of the NASD 
    By-Laws, has been obtained by Welco.  See "PLAN OF DISTRIBUTION".

(2) Before deducting expenses estimated at approximately $150,000.
 
(3) The proceeds to the Company will be 100% of the amount of Certificates 
    sold through Welco, less reimbursement of expenses and commissions to 
    Welco.  Certificates sold through other member firms of the NASD are 
    subject to payment of commissions and reallowances paid up to 8% of the 
    principal amount of the offering price, as the case may be.  Since the 
    Certificates are sold on a best efforts basis with no minimum, the Company 
    is unable to calculate the amount of proceeds which it will receive.
 
                             WELCO SECURITIES, INC.
   
               The Date of this Prospectus is September   , 1995
    
<PAGE>
<PAGE>7

    The Certificates are offered by the Company and the Underwriter as agent 
for the Company subject to prior sale, withdrawal, and cancellation or 
modification of the offering, without notice, at any time by the Company, or 
the Underwriter prior to the release or delivery of any proceeds of this 
offering to the Company, whether or not a confirmation of sale of Certificates 
offered by this Prospectus has been issued by the Underwriter or any dealer.  
The right is reserved by the Company, the Underwriter and the dealers to 
reject any and all offers to purchase and to cancel any and all confirmations 
of sale of any Certificates offered hereby, in whole or in part, for cause or 
without cause, at any time prior to delivery of the Certificates to the 
subscriber.

    No person is authorized by the Company to give any information or make any 
representation other than as contained in this Prospectus in connection with 
the offering made hereby, and, if given or made, such information or 
representation must not be relied upon as having been authorized by the 
Company.  This Prospectus does not constitute an offer to sell to or a 
solicitation of an offer to buy from any person in any state or jurisdiction 
in which it is unlawful to make such offer or solicitation.  Neither delivery 
of this Prospectus nor any sale made hereunder shall under any circumstance 
create any implication that there has been no change in the affairs of the 
Company since the date hereof.  This Prospectus speaks as of the date hereof 
and the delivery of this Prospectus at any time does not imply that 
information herein is correct as to any date subsequent to that date.

                             AVAILABLE INFORMATION

     The Company is subject to the informational requirements of the 
Securities Exchange Act of 1934 (the "Exchange Act") and in accordance 
therewith files reports and other information with the Securities and Exchange 
Commission (the "Commission").  Reports and other information filed by the 
Company can be inspected and copied at prescribed rates at the public 
reference facilities maintained by the Commission at 450 Fifth Street, N.W., 
Room 1024, Washington, D.C. 20549; 14th Floor, Seven World Trade Center, New 
York, New York 10048; and 500 West Madison Street, Suite 1400, Northwestern 
Atrium Center, Chicago, Illinois 60661. 

    The Company has filed with the Commission a Registration Statement under 
the Securities Act of 1933, as amended, with respect to the Certificates 
offered hereby.  This Prospectus does not contain all the information included 
in such Registration Statement, certain items of which are omitted in 
accordance with the Rules and Regulations of the Commission.  For further 
information with respect to the Company and the Certificates offered hereby, 
reference is made to the Registration Statement and the Exhibits thereto.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
The following documents filed with the Commission pursuant to Section 15(d) of 
the  Exchange Act, as amended, are incorporated herein by reference in this 
Prospectus:

    (a)  Annual Report on Form 10-K for the fiscal year ended April 30, 1995.  
         (Filed July 28, 1995).
 
<PAGE>
<PAGE>8

    Any statement contained in a document incorporated by reference herein 
shall be deemed to be modified or superseded for purposes of this Prospectus 
to the extent that a statement contained herein modifies or supersedes such 
statement.  Any statement so modified or superseded shall not be deemed, 
except as so modified or superseded, to constitute a part of this Prospectus.
 
    The Company will provide, without charge to each person to whom this 
Prospectus is delivered, on the written or oral request of such person, a copy 
of any or all of the documents incorporated herein by reference (not including 
exhibits to the information that is incorporated by reference unless such 
exhibits are specifically incorporated by reference into the information that 
the Prospectus incorporates).  Requests should be directed to Walnut Equipment 
Leasing Co., Inc., P.O. Box 1050, Bala Cynwyd, PA 19004, Attention:  William 
Shapiro; telephone number (610) 668-0700.
 
    Notwithstanding the fact that the Company may not be required to deliver 
an annual report to security holders, the Company, will, upon the request of 
any security holder, without charge, furnish an annual report on Form 10-K 
containing audited financial information that will have been examined by 
independent certified public accountants, and any quarterly report on Form 
10-Q containing unaudited information.  In addition, the Company may furnish 
such other reports as may be authorized, from time to time, by its Board of 
Directors.  

<PAGE>
<PAGE>9
 
<TABLE>
                               TABLE OF CONTENTS
<CAPTION>


                              PAGE                                        PAGE
                              ----                                        ----
<S>                           <C>     <S>                                  <C>
Summary of the Offering        1      Description of Securities           51
    The Company               10      Certificates                        51
    The Offering              11          General                          51
    Selected Financial Data   16          Redemption                       53
Risk Factors                  17          Senior Debt                      54
    General                   17          Automatic Extension             55
    Relative to Certificates  22          Right to Request Early Payment   55
Use of Proceeds               24          Option to Receive
Business                      25          Compound Interest               55
    Marketing                 28          Interest 6-Month United States
    Credit Policy             30          Treasury Bill Rate               56
    Analysis of Delinquencies 33          Restrictions on Merger           57
    Analysis of Bad Debt                  Modification of the Indenture    57
    Write-offs                36          Covenant as to Repair           57
    Methods of Financing      36          Events of Default               58
    Employees                 39          Transactions with the Trustee   58
    Data Processing           39      Plan of Distribution                58
    Competition               39      Legal Opinion                       60
Management's Discussion and           Experts                             60
Analysis of Financial Condition       Independent Auditor's
and Results of Operations:                Report                           62
    Results of Operations     40      Financial Statements                63
    Capital Resources and       
    Liquidity                 47
                                                                                
</TABLE>
 
<PAGE>
<PAGE>10

                            SUMMARY OF THE OFFERING

    The following summary of the Company's business and the principal terms of 
the Certificates being offered hereby is qualified in its entirety by the 
detailed information appearing elsewhere in this Prospectus.

    SUMMARY OF THE COMPANY'S EFFORTS TO REDUCE PROJECTED CASH FLOW DEFICIENCY
 
    As of April 30, 1995, the Company projected a cash flow deficiency of 
approximately $24,980,000 in principal amount of debt and interest over the 
next five fiscal years, of which $18,699,165 will be coming due in the fiscal 
year ending April 30, 1996.  The Company must "rollover" and renew an 
estimated $29,059,558 or 86% of its Certificates coming due in fiscal 1996, 
and to the extent such debt is not rolled over must use the proceeds of the 
sale of its debt securities to pay off such debt.
   
    To overcome the projected cash flow deficiency, the Company estimates that 
it must be able to generate new leases annually of approximately $69,800,000 
or approximately $5,800,000 per month.  The Company has never generated more 
than $13,218,230 in new leases in any one year, and the amount of new leases 
generated has remained relatively constant over the last two fiscal years.   
During the fiscal year ended April 30, 1995, the Company's new leases 
generated were approximately $850,000 per month.  Despite this fact, the 
Company's plans to securitize sufficient leases to overcome its projected cash 
deficiency assume that it can generate $3,600,000 of additional leases for 
this purpose.  The Company estimates that if new lease volume increases 
between 7% and 10% per month, it would take between 15 to 21 months to achieve 
this benchmark.  If the Company achieves a greater level of success as a 
result of its marketing efforts, the time period would be reduced, and if the 
efforts are less than anticipated, the time necessary to achieve this 
benchmark may be greater.  The Company's past marketing efforts were 
inadequate to generate sufficient new leases, resulting in the projected 
deficiency.  The Company's past marketing efforts through means of indirect 
solicitation were achieved from less than 1% of the total estimated market for 
leases of the type and dollar size that the Company solicits.  During the 
fiscal year ended April 30, 1995, the Company began to modify its marketing 
efforts to emphasize direct solicitation of equipment vendors and 
manufacturers in targeted industries.  The Company believes that the 
approximately 180 equipment vendors monthly which supplied its new volume of 
business during the fiscal year ended April 30, 1995 represents only a small 
fraction of the small-ticket equipment marketplace.  The Company's past 
marketing efforts which emphasized the use of direct mail as a marketing tool 
were not successful in increasing the number of equipment vendors using the 
Company's leasing services.  See "BUSINESS - Marketing".  The Company's 
marketing strategy now emphasizes direct contact by telephone with prospective 
equipment vendors and manufacturers.  To achieve the volume of new leases 
essential to reduce the projected deficiency, the Company needs to increase 
the number of equipment vendors that use its leasing services on a regular 
monthly basis from approximately 180 to 900 equipment vendors.  During the 
second half of the current fiscal year ending April 30, 1995, the Company 
began to intensify its marketing efforts to achieve this goal.  In this 
regard, the Company is beginning to target equipment manufacturers with a

                                       1
<PAGE>
<PAGE>11

broad sales distribution network to offer them "private label lease programs" 
customized to their distributors' needs.  The Company believes that the 
cooperation of equipment manufacturers in emphasizing leasing as a sales tool 
to their equipment distribution network will be more effective than 
unsolicited direct mail in raising the level of equipment vendors routinely 
submitting new lease applications for consideration.  During the relatively 
short period since this program commenced, approximately thirty-five 
manufacturers have agreed in writing to initiating this program, with the 
Company actively soliciting additional manufacturers on an ongoing basis.  See 
also "Further Refinements in Marketing Strategy and Efforts to Reduce 
Operating Losses" on page 45 of this Prospectus.  The Company's recent 
experience in direct telephone contact with targeted equipment sellers 
indicates that while it was more effective than direct mail in generating 
vendor interest in using the Company's leasing services as a marketing tool to 
increase equipment sales, the cooperation of the equipment manufacturer is 
crucial to increasing the awareness of distributors of the Company's services.  
The Company is beginning to experience an increase in new lease volume as a 
result of these recent efforts.  In this regard, see "Further Refinements in 
Marketing Strategy and Efforts to Reduce Operating Losses" on page 45.
    
    The Company plans to sell certain leases and rental contracts to be 
generated in the future, along with the related equipment, to third party 
financial institutions who would purchase the lease and rental contracts for 
an amount in excess of the Company's original investment.  The third-party 
purchaser would collect the receivables, and the Company would have no further 
obligation to the third party purchaser, but would not receive any further 
income from the leases after sale.  The Company estimates that it would 
generate gross profits of 12.4% of the total anticipated lease contract 
receivables sold through this process, sometimes called the "securitization" 
process.  The Company did not pursue this process of selling lease and rental 
contracts to third parties in the past because it was unable to generate 
sufficient new leases in amounts attractive to lease securities for sale.  
Because of its recent shift in marketing strategy which now emphasizes 
cooperation with equipment manufacturers, and direct telephone contact with 
equipment sellers rather than indirect solicitation, the Company expects the 
number of equipment vendors and manufacturers utilizing the Company's leasing 
services to increase.  Consequently, the number and amount of new leases would 
increase to amounts which would be attractive to third-party purchasers 
seeking larger pools of leases for purchase.  When the Company retains lease 
contracts in its own portfolio, the income which will be recognized over the 
term of the lease is intended to offset the costs of funds and necessary cost 
of the Company's operations to originate and service these leases.  The 
analysis which follows indicates that the implicit rate of return on the 
Company's investment in leases retained is approximately 21% per annum, while 
the anticipated costs of funds is approximately 9%, resulting in an 
anticipated gross profit yield of 12% over the term of the lease contracts 
retained.  At past levels of new leases being generated, the sale of lease 
contracts and rentals would not generate sufficient long term income necessary 
to offset the Company's fixed costs.  See "BUSINESS".  The analysis which 
follows illustrates the manner in which the Company expects to utilize the 
sale of an additional $2,500,000 of debt securities in the aggregate to 
purchase the equipment necessary to maintain ongoing, monthly sales of 

                                       2
<PAGE>
<PAGE>12

equipment to third-party financial institutions, sometimes referred to as 
"asset securitizers".  The Company will commence these sales of leases to 
asset securitizers after it has utilized the excess cash on hand through 
investment in new equipment for lease.  The sales of additional leases to 
asset securitizers are expected to commence during fiscal 1996.  When these 
sales commence on a regular basis, the Company estimates that it would earn a 
monthly gross profit of approximately $400,000 via the securitization process 
over the next 6.5 years.  The Company expects to purchase with all of the 
proceeds of sale of an additional $2,500,000 of Certificates additional 
equipment for lease contracts aggregating approximately $3,600,000 of new 
lease receivables.  Proceeds from sale of these leases to an asset securitizer 
would be approximately $2,900,000, which is a recovery of the initial 
$2,500,000 investment in equipment, along with a gross profit of approximately 
$400,000.  The Company would then reinvest the $2,500,000 from  such sale in 
additional equipment to be leased and subsequently sold to an asset 
securitizer on a monthly basis.  See also Footnote 7 on page 10 which follows.  
The Company does not expect recent increases in market interest rates in 
general to have a material impact on these calculations, because the Company 
will raise the rates charged on new leases in an amount sufficient to offset 
any increase in interest rates, as will its competitors in the leasing 
industry.  See Footnotes 4 and 7 to the table on pages 9 and 10 which follows.  
This table indicates that if the Company is able to achieve these intentions, 
it would take over six years to reduce the projected deficiency.  The type of 
assets underlying the leases which the Company anticipates selling are as one 
of the same general type as those that it has originated to date.  See 
"BUSINESS - Marketing and Credit Policy" for a description of the number and 
dollar amount of such leases generated in the past fiscal year.  The Company 
believes it can generate the lease of the type and number illustrated above in 
the following analysis as a result of revisions in its marketing strategy 
outlined and referenced above, and more fully disclosed in this Prospectus.

    ANALYSIS OF ELEMENTS ESSENTIAL TO REDUCTION OF PROJECTED CASH FLOW DEFICIT

    THE PROJECTED CASH FLOWS FROM ALL OF THE COMPANY'S HISTORICAL REVENUE 
SOURCES WILL NOT BE SUFFICIENT TO PAY OFF THE COMPANY'S OUTSTANDING DEBT.  The 
following table discloses the differences between the Company's anticipated 
cash flows and the principal amount of debt coming due under the assumption 
that no existing certificate holders will continue to rollover their 
outstanding debt securities:
<TABLE>
<CAPTION>

                                  Fiscal Year Ending April 30,
                                                                 2000 and
                      1996        1997        1998        1999    beyond       Totals
               -----------  ----------  ----------  ----------  ----------  -----------
<S>            <C>          <C>         <C>         <C>         <C>         <C>
Scheduled
Aggregate
Future
Amounts
Receivable
Under Lease
Contracts      $10,448,003  $5,361,504  $2,323,441  $  516,623  $  179,697  $18,829,268

                                            3
<PAGE>
<PAGE>13

<S>            <C>          <C>         <C>         <C>         <C>         <C>
Estimated 
Receipt of 
Residual Value
of Leased
Equipment (1)    1,096,815     563,230     243,078      53,359      19,762    1,976,244

Cash on Hand 
and US Government 
Securities at April
30, 1995         8,957,949         ---         ---         ---         ---    8,957,949
               -----------  ----------  ----------  ----------  ----------  -----------
Subtotal (2)    20,502,767   5,924,734   2,566,519     569,982     199,459   29,763,461

Aggregate 
Principal
Amount of 
Debt and
Accrued 
Interest
Coming Due      39,201,932   5,478,719   2,318,167   2,922,573   4,827,034   54,748,425
               -----------  ----------  ----------  ----------  ----------  -----------
Deficiency     $18,699,165         ---         ---  $2,352,591  $4,627,575  $25,679,331
               -----------                          ----------  ----------  -----------
Excess               ---    $  446,015  $  248,352         ---         ---  $   694,367
                            ----------  ----------                          -----------
Net Projected Deficiency                                                    $24,984,964
                                                                            -----------

<FN>
(1)  There is no residual cash flow anticipated from sale of equipment in 
excess of the estimated receipt of residual values as stated.

(2)  These amounts represent cash flows before operating costs, and the actual 
amounts available to repay existing debt are likely to be substantially less 
than the amounts presented.
</TABLE>
 
    The Company plans to utilize the benefits of the asset securitization 
market by selling pools of leases to third party specialists who assemble 
smaller pools into a large pool for sale to major institutional investors to 
generate additional cash flows and income to repay current certificate 
holders, in addition to cash flows from its existing assets, rather than 
relying solely on additional cash from new purchasers of its debt securities.  
Asset securitization allows the Company to pool together certain leases, and 
to sell that portfolio of leases to a third party at a rate of return to the 
purchaser which is less than the rate that the Company originally contracted 
with each lessee.  This excess becomes a cash profit to the Company upon sale, 
and provides the Company with the return of its original investment plus its 
profit which would be available for reinvestment in additional leases for sale 
into the asset securitization market.  Leases originated for the purpose of 
securitization are not expected to be held to the end of their contractual 
term, but would be transferred and sold in a relatively short period.  This 

                                       4
<PAGE>
<PAGE>14

procedure will enable the Company to enter into a number of asset 
securitization sales in the future, based upon the success of the Company's 
marketing efforts in generating additional new leases.  See "MANAGEMENT'S 
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS".  To 
the extent that securitized leases are sold to unrelated third parties, new 
investors in the Certificates would not receive any preferential position in 
the Company's assets, and would rank on parity with previous purchasers of the 
Certificates.  The Company does not intend to securitize its existing 
portfolio of leases, but to hold them for their remaining contractual terms.
 
    The table above reflects a net deficiency in cash flows over scheduled 
debt maturities of $24,984,964 over the next five fiscal years.  Based upon 
the gross rents charged over the "net investment" in direct finance leases 
during the three years ended April 30, 1995, the implicit rate of return by 
the Company on its net investment was approximately 21% per annum.  For a more 
complete discussion of the market for the Company's leasing services see 
"BUSINESS - Marketing" and "Credit Policy". During the three fiscal years 
ended April 30, 1995, 1994, and 1993, the Company's average rate of interest 
on total debt outstanding was 9.0%, 9.3%, and 9.7%, respectively.  The Company 
estimates that the interest expense associated with its outstanding debt 
securities, as well as for increased borrowings anticipated to be incurred, 
will be approximately 9%.  The difference would leave the Company with an 
expected spread of 12%.  Based upon expected operating expenses (consisting of 
lease origination and general and administrative expenses, along with an 
adequate provision for doubtful lease receivables) at anticipated levels of 
approximately $3,700,000 per year, the Company projects that it currently has 
the resources to increase the outstanding aggregate lease receivables to 
$34,000,000 provided that the lease rate on new receivables to be originated 
remains relatively the same as the past three fiscal years.  If the Company 
can increase the generation of new lease receivables by an amount necessary to 
provide additional operating revenues equal to the loss of approximately 
$4,500,000 at April 30, 1995 ($5,100,000 actual loss for fiscal 1995 minus 
$600,000 as a provision for what the Company considers to have been 
non-recurring write-offs of older delinquent lease receivables), its 
operations will reach a "break-even" point after which it will begin to 
generate an operating profit.  The table below summarizes the Company's 
expectations of the operating results should the Company's outstanding lease 
receivables exceed $34,000,000, based on the assumptions contained in the 
footnotes which follow.  Assuming that the same percentage of existing 
Certificate holders continue to rollover outstanding certificates based on 
historical experience, (which, for the fiscal year ended April 30, 1995 was 
86%) the Company believes that it would be able to repay the above deficiency 
by securitizing at least $30,600,000 of additional leases per year over at 
least the next six fiscal years.  This is based upon an implicit rate of 
purchase by an asset securitizer, usually a financial institution purchasing a 
pool of leases from the Company, of approximately 14% based on current market 
conditions, of which there can be no assurances in each respect, and would 
generate additional operating income of approximately $3,800,000 per year.

    The Company intends to repay the projected deficit of $24,984,964 at April 
30, 1995, and to increase annual operating revenues in a sufficient amount to 
offset the operating loss for the fiscal year ended April 30, 1995 through the 
acceleration of its marketing efforts to increase the amount of new leases 

                                       5
<PAGE>
<PAGE>15

generated over current levels.  The Company believes that its current 
operating facilities have the excess capacity to originate and service a 
larger portfolio of leases with minimal incremental costs, and that it has 
sufficient cash on hand to fund an increased portfolio of new leases necessary 
to meet the Company's intentions.  The following table, and the footnotes 
contained below, depict the projected results from increasing new leases and 
the sale to third party asset securitizers of the associated lease rentals.
   
    The Company has investigated the current marketplace of asset securitizers 
seeking to purchase lease portfolios of between $2,000,000 to $5,000,000 by 
researching recent equipment leasing trade journals and newsletters in which 
financial institutions seeking to purchases similar portfolios have advertised 
regularly for portfolio sellers.  In addition, the Company has received 
brochures by mail and telephone solicitations from asset securitizers seeking 
to purchase portfolios of leases from the Company.  In particular, the Company 
has contacted or been approached by a variety of asset securitizers throughout 
the United States to ascertain the validity of their interest to purchase 
lease portfolios of the size and quality that the Company anticipates selling.  
Based on a recent preliminary assessment by the Company, the implicit rate of 
return on lease portfolios currently sought by asset securitizers should be no 
more than 14% at current market conditions based on portfolios of the size and 
type that the Company expects to sell.  The Company has not engaged in any 
transactions with asset securitizers to date.
    
    In order to achieve its intentions, the Company would be required, based 
upon the assumptions as set forth below, to generate at least $43,500,000 in 
net leases available for sale through securitization to third parties, which 
is more than twice the amount of lease receivables currently reported on the 
Company's balance sheet as of April 30, 1995.  Reference is made to the 
"BUSINESS - Marketing" and "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
CONDITION AND RESULTS OF OPERATIONS - Revenues from Lease Contracts and 
Rentals" for a discussion of the Company's ongoing efforts to increase the 
volume of new leases to be generated in the future.
 
   The table which follows depicts the Company's intentions regarding the 
realization of the projected deficit.
 
    The Company intends to sell its pools of leases to third parties who are 
in the business of acquiring smaller pools of between $2,000,000 to $5,000,000 
of lease receivables for resale as larger portfolios, and transferring to the 
asset securitizer the responsibility for administering, collecting and 
liquidating these pools for which the asset securitizer would be entitled to 
receiving a servicing fee from the rentals collected.  These third parties 
also take overcollateralization into consideration in pricing their pools for 
sale to third party investors, and factor this requirement into their implicit 
rate at which they would purchase pools from the Company.








                                       6
<PAGE>
<PAGE>16
<TABLE>
<CAPTION>
<S>                                          <C>               <C>            <C>
(All figures rounded to                                        Generation of Additional
    the nearest $100,000)                                      Operating Income to Offset

A.  Through Increase in the Amount of                            Operating    Projected
    Outstanding Leases                                           Losses       Deficit
    ---------------------------------                            ---------    ---------
    <S>                                      <C>               <C>            <C>
    Amount of Aggregate Lease Receivables
    Outstanding at April 30, 1995            $19,000,000

    Increase in amount outstanding from 
    investment of available cash at April 30,
    1995, plus additional prepayments and 
    security deposits from lessees (1)        15,000,000(1)    $ 2,900,000(2)
                                             -----------
    Projected Amount of Aggregate
    Leases Receivables Outstanding           $34,000,000


B.  Through Sale of Additional Leases
    Through Securitization           
    ---------------------------------
    Estimated aggregate new lease
    receivables necessary annually to
    generate sufficient operating revenues
    to offset operating losses and
    projected deficit at April 30, 1995      $69,800,000

    Less:  Reinvestment of rentals received
    from existing portfolio of leases
    outstanding at April 30, 1995 (3)        (11,300,000)(6)

    Increase in amount of leases outstanding
    through investment of cash at April 30,
    1995, plus additional prepayments and
    security deposits as noted above         (15,000,000)(1)(6)
                                             -----------
    Net leases available for sale through
    securitization to third parties           43,500,000(7)

    Income to be generated from sale of assets
    through securitization of net leases 
    available for sale

    (a) In an amount necessary to offset
    operating loss at April 30, 1995 (4)      12,900,000         1,600,000

    (b) Remaining leases to be sold through
    securitization by the Company to reduce
    the projected deficit reflected above (4) 30,600,000                        3,800,000
                                             -----------
                                              43,500,000

                                               7
<PAGE>
<PAGE>17

</TABLE>
<TABLE>
<S>                                          <C>               <C>            <C>
    Multiplied by number of years estimated
    by the Company necessary to repay                                               X 6.5
    projected deficit                                          -----------     ----------

    Additional operating revenues
    to be generated as reflected above (5)                     $ 4,500,000    $24,980,000

    Less: Operating loss at April 30, 1995                       4,500,000

    Less: Projected deficit at April 30, 1995
    as reflected above                                                         24,980,000
                                                               -----------    -----------
    Net Result                                                         -0-            -0-
<FN>
(1)  Based upon investment of cash and U.S. Government Securities on hand of 
approximately $9,000,000 at April 30, 1995, along with prepayments and security deposits 
in the estimated amount of $1,400,000 which will be collected at inception of additional 
new lease contracts to be entered into and available for investment in additional 
equipment for lease.  Taken together these resources aggregating $10,400,000 would be 
available for the origination of $15,000,000 in new leases, assuming that the 
relationship of the gross rents to be charged over the "net investment" in direct 
finance leases remains at 145%.

(2)  The increase in annual operating revenue is based upon the relationship between 
operating revenues recognized over the outstanding aggregate leases which at April 30, 
1995 was approximately 21%, multiplied by an increase of $15,000,000 of outstanding 
lease receivables, or $3,200,000.

     The projected increase in aggregate lease receivables requires no additional 
interest expense, as the funds necessary for any projected increase through the purchase 
of equipment were on hand at April 30, 1995.  Lease origination costs associated with 
any increase in new leases generally would be considered direct costs under SFAS 91, and 
capitalized as part of the equipment cost.  Any increase in general and administrative 
expenses associated with an increase in lease receivables would be offset by the 
increase in late charges and other fees to be collected by the Company.  The Company 
estimates that for purposes of this calculation, the additional provision for doubtful 
accounts on an annual basis for the incremental increase in new leases would be 
approximately $300,000.  As such, the additional revenues of $3,200,000 less expenses of 
$300,000 would result in net additional income of $2,900,000 annually.

(3)  Reinvestment of rentals is the amount of new leases to be generated from 
reinvestment of the receipts from scheduled collections, less anticipated annual costs 
of operations of the existing lease portfolio at April 30, 1995.  The calculation of 
reinvested rentals is deducted from the $69,800,000 amount disclosed on the table as 
these leases would not be available for sale to an asset securitizer, but rather to 
maintain the portfolio of leases at April 30, 1995 levels.  This amount is estimated by 
anticipated scheduled receipts from rentals of $10,400,000 and residual values of 
$1,100,000 as set forth on page 3, less anticipated costs of operations and bad debts 
totalling approximately $3,700,000.  This leaves approximately $7,800,000 available for 
investment in equipment, which multiplied by 145% generates new gross lease receivables 
of approximately $11,300,000. 

                                            8
<PAGE>
<PAGE>18

(4)  The additional operating income to be generated by the Company through 
asset sales for securitization with third parties would be calculated as the 
amount paid by a third party for the anticipated lease collections to be 
received, less the initial investment in the equipment by the Company.  The 
purchaser would base its offering price upon a yield that it expects to 
receive on its investment in the lease receivables purchased over their 
remaining contractual term. For purposes of this calculation, the Company has 
assumed that the purchaser would seek an implicit rate of 14% on its 
investment.  The Company bases its estimate of its gross profit of 12.4% on 
its lease receivables to be sold as follows.  Assuming a $1,000 investment in 
equipment cost, anticipated lease receipts would be $1,475, based on 
historical experience.  The Company expects to be able to sell the anticipated 
receipts applicable to that lease for $1,183, based upon the net present value 
of these receipts at a 14% implicit rate of return to the purchaser.  The 
gross profit would be $183 or 12.4% of the total anticipated lease receipts to 
be sold of $1,475 (as $183 divided by $1,475 equals 12.4%).  To the extent 
that the asset purchaser bases its offering price on an implicit rate of 
return in excess of the Company's expectations, or that the Company's implicit 
rate on new leases is less than 21%, the gross profit to the Company would be 
less.  In the alternative, if the rate offered by the asset purchaser is less 
than 14%, or the Company's implicit return on new leases is greater than 21%, 
the Company's gross profit on the sale of a pool of leases would be greater.

    The costs associated with asset securitization are relatively immaterial.  
Interest expense would not increase since the Company would be recovering an 
immediate return of its cash investment at time of sale which would be 
available for reinvestment in additional leases.  Any lease origination costs 
would be considered direct and capitalized in accordance with SFAS 91.  There 
would be no additional costs for general and administrative expenses, or any 
provision for doubtful lease receivables as the Company would transfer both 
the obligations of servicing the lease receivables and collection to the 
outside third party purchaser.  As such, any calculation of the costs 
associated with the Company's anticipated asset sales to third party 
purchasers, (which are expected to be immaterial), other expenses typically 
associated with public securities offerings, as well as 
"overcollateralization" of assets as a credit enhancement to institutional 
investors, have been ignored for purposes of this calculation.

(5)  This calculation ignores the reduction of the Company's interest expense 
associated with repayment of outstanding indebtedness from profits generated 
from asset securitization sales, which would be devoted toward servicing the 
Company's debt deficiency.  As such, the time period necessary to reduce the 
projected deficit would be shortened to the extent that savings in interest 
expense would also be directed towards that reduction.
 
(6)  This calculation assumes that the Company's historical experience with 
respect to rollovers of maturing Certificates will continue at similar levels.  
To the extent that rollovers are less than historical levels, the Company 
would be required to replace maturing debt securities with proceeds from sale 
of Certificates or other debt.  See "BUSINESS - Methods of Financing" and 
"Capital Resources and Liquidity" along with Risk Factor #7 on page 20 of this 
Prospectus for a more detailed discussion.

                                       9
<PAGE>
<PAGE>19

(7)  The table above reflects approximately $43,500,000 in leases which would 
be available annually for sale to third-party asset securitizers.  The Company 
contemplates monthly sales of lease portfolios of approximately $3,600,000 
(after dividing the $43,500,000 in leases available for sale by twelve months 
per year).  Based upon a gross profit percentage of 12.4% of the total 
anticipated lease receipts to be sold (as set forth in Footnote 4, above), 
each sale would provide the Company monthly with approximately $2,900,000 in 
proceeds from each sale.  The equipment cost of each lease  portfolio to be 
sold of approximately $2,500,000 would be recovered as part of the sale 
proceeds, along with a gross profit each month of $400,000 (i.e. $2,900,000 
less $2,500,000) which would be directed towards a reduction of operating 
losses and the projected deficit.  As such, the Company would require 
additional sales of debt securities in the aggregate principal amount of 
$2,500,000 initially to purchase the equipment necessary to maintain ongoing, 
monthly sales of equipment to a third-party asset securitizer. Of the proceeds 
of sales monthly, $2,500,000 would be reinvested in additional equipment 
intended for sale. This process would continue monthly, without requiring 
additional sales of debt securities.  The annual interest requirement of the 
additional debt securities of $2,500,000, assuming an interest expense of 9%, 
would be approximately $225,000 per year.  The annual savings of reduction of 
outstanding debt of $3,600,000 as set forth in the table would save the 
Company $324,000 annually based on a 9% interest rate.  Principal repayment of 
the $2,500,000 would be available each time a portfolio of leases is sold.  
The tables above disregard the additional interest expense and principal 
repayments on the additional $2,500,000 in debt securities as the savings in 
interest expense on the reduction of the debt associated with the net 
projected deficit would more than offset any such interest and principal 
repayment requirements.  The table reflected above, based upon the assumptions 
as set forth, contemplate approximately 6.5 years to eliminate the net 
projected deficit.
 
</TABLE>
                                  THE COMPANY

    The Company, which was incorporated in Pennsylvania in 1969, commenced 
business in 1960 through its predecessor, and sole common shareholder, Walnut 
Associates, Inc.  Effective April 29, 1977, the situs of incorporation of the 
Company was changed to Delaware.  The Company conducts its operations 
principally through wholly-owned subsidiaries in 48 states.  See "BUSINESS."  
The term "Company" refers collectively to the present Delaware corporation, 
its predecessors and its wholly-owned subsidiaries, unless the context 
otherwise indicates.
 
    The Company is engaged directly and through its wholly-owned subsidiary, 
ELCOA, in the business of financing and administering the purchase of general 
commercial equipment, principally as the lessor under non-cancellable direct 
financing leases.  See "BUSINESS". Equipment is purchased by the Company only 
after a lease agreement with regard to the equipment has been executed. ELCOA 
purchases certain newly acquired equipment and related leases from the Company 
and pays to the Company an origination fee for performing this service.  The 
Company invoices the lessees pursuant to a servicing agreement between the 
Company and ELCOA and collects and deposits rentals received into an escrow 
account established for ELCOA's benefit.  A monthly fee is paid to the Company 
                                       10
<PAGE>
<PAGE>20

for performing this service.  See "BUSINESS - Methods of Financing".  As of 
April 30, 1995, the Company carried or managed on behalf of its affiliates 
7,964 leases, each with an average lease receivable balance of $2,080.   The 
purchase of equipment for lease by the Company has been funded primarily in 
the past from the proceeds of the sale of debt securities referred to as 
subordinated thrift certificates ("Subordinated Thrift Certificates"), and 
since December 1, 1987 from proceeds of senior thrift certificates ("Senior 
Thrift Certificates").
 
    The Company and ELCOA, expect a significant portion of their future leased 
equipment to be funded through sales of certain debt obligations referred to 
herein as "Demand and Fixed Rate Certificates" to be issued by ELCOA, as well 
as from the certificates offered hereunder.

    Since 1980, the Company has registered and sold Senior and Subordinated 
Thrift Certificates to the public.  As of April 30, 1995, there were 2,616 
holders of Senior and Subordinated Thrift Certificates of the Company who held 
an aggregate principal amount of $24,808,944 of these certificates and 3,815 
holders of the Demand, Fixed Rate and Money Market Thrift Certificates of 
ELCOA, aggregating $24,521,875 in principal amount.
   
    The Company's principal executive office is located at Suite 2128, 101 
West City Avenue, Bala Cynwyd, Pennsylvania 19004.  Effective October 1, 1995, 
the Company's principal executive office will be located at Suite 200, One 
Belmont Avenue, Bala Cynwyd, Pennsylvania.  The Company's telephone number is 
(610) 668-0700.
    
                                  THE OFFERING

    The Company will offer under this offering two forms of certificates, 
Demand Senior Thrift Certificates ("Demand Certificates") and Fixed Term 
Senior Thrift Certificates ("Fixed Term Certificates") which have the 
following characteristics.

SENIOR THRIFT CERTIFICATES

Demand Senior Thrift Certificates...   The Demand Certificates bear interest 
                                       at rates determined monthly by the 
                                       Company which are at least 1% above the 
                                       6-month U.S. Treasury Bill Rate 
                                       established by the U.S. Treasury weekly 
                                       auction on or immediately prior to the 
                                       first day of the month for which 
                                       interest is to be paid.  See 
                                       "DESCRIPTION OF SECURITIES - 
                                       CERTIFICATES; Interest 6-month U.S. 
                                       Treasury Bill Rate".  The interest rate 
                                       paid will vary from month to month 
                                       depending upon the U.S. Treasury Bill 
                                       auctions.  If in any month the 6-Month 
                                       U.S. Treasury Bill Rate as set forth 
                                       above falls below 6% per annum at such 
                                       auction or if there shall be no such 
                                       U.S. Treasury Bill Rate in effect, the

                                       11
<PAGE>
<PAGE>21

                                       U.S. Treasury Bill Rate shall be deemed 
                                       to be 6% per annum. Interest is payable 
                                       monthly on the 10th day of the calendar 
                                       month for the prior month or part 
                                       thereof and is due, along with 
                                       principal on the 5th business day of 
                                       the month after the month during which 
                                       demand for payment is received.  The 
                                       minimum investment is $100 per 
                                       certificate.  The percentage above the 
                                       6-month United States Treasury Bill 
                                       Rate is to be determined at the 
                                       beginning of the month by the Company 
                                       (or in the absence of any 
                                       determination, such percentage shall be 
                                       deemed to be 1% above the six-month 
                                       United States Treasury Bill Rate).  
                                       Thus, the minimum interest on these 
                                       certificates shall be 7% per annum.  
                                       Repayment of principal is due on the 
                                       fifth day of the calendar month 
                                       following the month in which such 
                                       request is made.  It is the present 
                                       policy of the Company, which may be 
                                       discontinued at any future date without 
                                       notice, subject to the availability of 
                                       funds as the Board of Directors 
                                       determines in its own discretion, to 
                                       pay the principal to the holder within 
                                       5 business days after demand for 
                                       redemption is received.
Fixed Term Senior 
Thrift Certificates.............       The Fixed Term Certificates bear 
                                       interest at rates determined by the 
                                       Company, which are at least equal to 1% 
                                       above the 6-month U.S. Treasury Bill 
                                       Rate for Certificates with maturities 
                                       of 24 months or less, at least 2% above 
                                       the 6-month U.S. Treasury Bill Rate for 
                                       Certificates with maturities of 25 to 
                                       60 months, and at least 3% above the 
                                       6-month U.S. Treasury Bill Rate for 
                                       Certificates with maturities exceeding 
                                       60 months.  See "DESCRIPTION OF 
                                       SECURITIES - CERTIFICATES; Interest 
                                       6-month U.S. Treasury Bill Rate".  The 
                                       6-month U.S. Treasury Bill Rate used to 
                                       calculate the interest rate applicable 
                                       to a particular Certificate will be the 
                                       rate in effect during the week in which 
                                       the purchase price for such Certificate 
                                       is received by the Company.  The 
                                       minimum investment is $100 per 

                                       12
<PAGE>
<PAGE>22

                                       certificate and interest is payable 
                                       monthly on the 10th day of the calendar 
                                       month for the prior month or part 
                                       thereof.  If in any month the 6-month 
                                       U.S. Treasury Bill Rate as set forth 
                                       above shall fall below 6% per annum, or 
                                       if there is no such U.S. Treasury Bill 
                                       Rate in effect, the 6-month U.S. 
                                       Treasury Bill Rate shall be deemed to 
                                       be 6% per annum.  Thus, the minimum 
                                       interest on these Certificates shall be 
                                       7% per annum for certificates with 
                                       maturities of 24 months or less, 8% per 
                                       annum for Certificates with maturities 
                                       of 25 to 60 months, and 9% per annum 
                                       for Certificates with maturities 
                                       exceeding 60 months.  The fixed term 
                                       certificates consist of 6 through 120 
                                       month Senior Thrift Certificates, as 
                                       selected by the purchaser for any 
                                       number of whole calendar months within 
                                       those terms.

Provisions Relating to All Certificates
General............................    All Certificates will bear interest 
                                       from the date investor funds are 
                                       accepted by the Company.  Holders of 
                                       Certificates may elect to receive 
                                       interest which is paid or accumulated 
                                       monthly, or in the alternative, 
                                       bi-monthly, quarterly, semi-annually, 
                                       annually, or at maturity with interest 
                                       compounded monthly and accruing to the 
                                       date of payment.  Notifications 
                                       reminding holders of the maturity dates 
                                       of their Fixed Term Certificates will 
                                       be made to the registered holder by the 
                                       Company by mail approximately one month 
                                       in advance of the maturity date.  Only 
                                       with the consent of all holders of the 
                                       Certificates can the Company reduce the 
                                       stated rate of interest on any 
                                       certificate or change the maturity date 
                                       or the principal amount of any 
                                       certificate.  However, with the consent 
                                       of at least 75% in aggregate principal 
                                       amount of the outstanding Certificates, 
                                       it may make certain other changes in 
                                       the terms of the Certificates.  See 
                                       "DESCRIPTION OF SECURITIES - 
                                       CERTIFICATES;  Modification of The 
                                       Indenture".
 

                                       13
<PAGE>
<PAGE>23

                                       The Certificates will be considered 
                                       "Senior Debt" as defined, but will not 
                                       be secured by any lien on the assets of 
                                       the Company and will have no sinking 
                                       fund provisions.  The debt evidenced by 
                                       the Certificates will be Senior in 
                                       priority in the event of liquidation to 
                                       all Subordinated Thrift Certificates 
                                       and subordinated debentures, as well as 
                                       to accrued interest thereon, and 
                                       preferred and common stock; however, 
                                       the Certificates would be junior in 
                                       priority to holders of $24,521,875 in 
                                       principal amount, plus $2,326,708 of 
                                       accrued interest, of ELCOA's debt 
                                       securities outstanding as of April 30, 
                                       1995 in liquidation of ELCOA's assets. 
                                       See "DESCRIPTION OF SECURITIES - SENIOR 
                                       DEBT".  As of April 30, 1995, 
                                       $6,025,366 in principal amount of 
                                       Subordinated Thrift Certificates, and 
                                       $5,858 in subordinated debentures, was 
                                       outstanding.  See "RISK FACTORS- 
                                       General; Relative Priorities of Holders 
                                       of the Company's Debt."
 
                                       The Company is not obligated to redeem 
                                       Demand Senior Thrift Certificates, or 
                                       Fixed Term Senior Thrift Certificates 
                                       prior to maturity, in excess of 
                                       $250,000 in principal amount in any 
                                       month.  See "DESCRIPTION OF SECURITIES 
                                       - CERTIFICATES; Redemption".
   
Amount Offered.....................    The total principal amount of 
                                       Certificates being offered pursuant to 
                                       this Prospectus is $40,000,000, less 
                                       $17,600,000 sold prior to the date of 
                                       this Prospectus.  Within this aggregate 
                                       limit, there are no limitations on the 
                                       respective types or amounts of 
                                       Certificates which may be sold.  There 
                                       is no minimum principal amount of 
                                       Certificates that must sold.
    
Modification, Termination or
Extension of Offering..............    The Company reserves the right to 
                                       modify at any time, the terms of this 
                                       offering.  Any such modification will 
                                       apply only to Certificates offered 
                                       after the date of such modification and 
                                       shall comply with the terms of the 
                                       trust indenture, and any supplement 

                                       14
<PAGE>
<PAGE>24

                                       thereto.  If required, such 
                                       modification will be reflected in an 
                                       amendment to this Prospectus.  The 
                                       Company reserves the right to terminate 
                                       the offering at any time.

Trustee............................    The Certificates are to be issued under 
                                       the terms of a fifth supplemental 
                                       indenture dated as of August 23, 1994 
                                       to a trust indenture dated October 7, 
                                       1987 between the Company and First 
                                       Valley Bank of Bethlehem, Pennsylvania.

Risk Factors.......................    There are substantial risks associated 
                                       with this offering.  See "RISK 
                                       FACTORS".

Use of Proceeds....................    The proceeds of this offering will be 
                                       used primarily to acquire commercial 
                                       equipment for lease in connection with 
                                       the Company's business, and possibly 
                                       for redemptions of previously issued 
                                       debt securities that may mature during 
                                       the period of this offering.  See "USE 
                                       OF PROCEEDS".





























                                       15
<PAGE>
<PAGE>25
 
<TABLE>
SELECTED FINANCIAL DATA

The following summarizes certain financial information with respect to the Company for the 
five years ended April 30, 1995, and should be read in conjunction with the discussion at 
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" and 
the "Consolidated Financial Statements."
<CAPTION>

                                                   Year Ended April 30,                      
OPERATING RESULTS:               1995          1994          1993          1992          1991
                           ----------    ----------    ----------    ----------    ----------
<S>                        <C>           <C>           <C>           <C>           <C>
Operating Revenue          $3,979,146    $3,960,337    $4,027,780    $3,577,772    $2,831,226
Interest Expense, net       4,313,253     4,094,189     3,637,908     3,205,121     2,775,715
Net Loss                   (5,064,166)   (4,082,175)   (3,864,576)   (3,078,250)   (2,950,490)

BALANCE SHEET DATA:
Total Assets               25,443,367    25,479,099    22,277,616    18,246,128    14,891,656
Demand, Fixed Rate, and
  Money Market Thrift
  Certificates             24,521,875    21,810,991    18,041,504    12,867,678     8,777,787
Senior Thrift
  Certificates             18,783,578    16,650,670    14,085,849    11,713,791     9,631,291
Subordinated Thrift
  Certificates              6,025,366     6,038,409     6,138,830     6,390,450     7,046,487
Subordinated Debentures         5,858         5,858         7,718         7,718        11,500
Shareholders' Deficit(2)  (30,043,116)  (24,978,950)  (20,896,775)  (17,030,006)  (13,948,947)

OTHER FINANCIAL DATA
% of Interest Expense
   to Operating Revenue         108.4%        103.4%         90.3%         89.6%         98.0%
Ratio of Earnings
   to Fixed Charges (1)           ---           ---           ---           ---           ---
Aggregate New Leases
   Entered                 10,189,624    10,168,874    11,293,059    13,218,230     8,771,452
Aggregate Finance Lease
   Receivables             18,829,268    20,979,917    21,739,601    20,957,501    16,297,123
<FN>
(1)  The ratios of earnings to fixed charges were computed by dividing pre-tax income plus 
fixed charges and preferred dividend requirements by the amount of fixed charges and preferred 
dividend requirements.  For the years ended April 30, 1995, 1994, 1993, 1992, and 1991, the 
ratio of earnings to fixed charges was less than "1."  During those years, earnings were 
inadequate to cover fixed charges  (including preferred dividend requirements) by $5,064,166, 
$4,082,175, $3,866,769, $3,081,059, and $2,989,980, respectively.

(2)  See "Consolidated Statements of Changes in Shareholders' Deficit" for the three fiscal 
years ended April 30, 1995.
</TABLE>





                                               16
<PAGE>
<PAGE>26

                                  RISK FACTORS

Investors in the Certificates offered hereby should consider the following 
factors in their investment decision:

GENERAL
   
1.  RISKS ATTRIBUTABLE TO CONTINUOUS LOSSES AND ACCUMULATED DEFICIT:  The 
Company reported losses, on a consolidated basis, of $5,064,166 $4,082,175, 
and $3,864,576 during the years ended April 30, 1995, 1994 and 1993, 
respectively, and reported negative cash flow from operations during the three 
years ended April 30, 1995. Additionally, at April 30, 1995 it had a 
shareholders' deficit of $30,043,116 (118.1% of assets) and an accumulated 
deficit of $30,145,172 (118.5% of assets).  See "MANAGEMENTS DISCUSSION AND 
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS". With the exception 
of Equipment Leasing Corporation of America ("ELCOA") the Company's 
wholly-owned Delaware subsidiary, the Company conducts its operations 
principally through wholly-owned subsidiaries of the same name each of which 
is incorporated separately in 48 states in which they principally conduct 
business.  The subsidiaries are accounted for on a consolidated basis, and are 
only separated for state corporate income tax purposes.  As of April 30, 1995, 
ELCOA reported total assets of $27,747,826, shareholder's equity of $818,205 
and a loss from operations for the year ended April 30, 1995 of $654,005 which 
are consolidated into the Company's consolidated financial statements.

    The Company's continued viability is dependent upon increasing the volume 
of purchases of equipment for lease.  The Company's financial viability is 
dependent upon approximately 85% of the current Certificate holders continuing 
to rollover their outstanding debt securities on an annual basis.  The 
Company's continuing operations are therefore contingent upon the ability to 
sell its debt securities beyond the next fiscal year in anticipation of 
funding new equipment purchases for lease.  The Company can give no assurance 
either as to its level of future new business or profitability for 1996 or 
thereafter.  Accordingly, management can give no assurance that the operating 
results of 1996 will not result in a loss.  

2.  HIGH DELINQUENCY RATE ON DIRECT FINANCE LEASE RECEIVABLES:  Subsequent to 
April 30, 1988, the reserve for anticipated losses from delinquent leases has 
been increased by provisions charged against earnings based upon a review not 
less than quarterly of the Company's delinquent accounts, which resulted in 
additional reserves charged during the fiscal year ended April 30, 1995, based 
upon impairments of delinquencies that have or are expected to occur, on past 
due accounts.  The Company generally leases "small ticket" commercial 
equipment costing generally between $1,000 to $25,000 to small to medium sized 
companies whose instability is historically greater than larger established 
businesses.  For a discussion of the provision for doubtful lease receivables, 
see "BUSINESS-Credit Policy and Analysis of Delinquencies".
    
    As of April 30, 1995 and 1994, approximately $3,724,000 or 19.8% and 
$4,710,000 or 22.4%, respectively, of the contractual total remaining lease 
payments due and to become due of direct finance lease receivables were 12 or

                                       17
<PAGE>
<PAGE>27

more months past due.  For a discussion of the Company's historical experience 
in regard to delinquencies and bad debt write-offs, see "BUSINESS-Analysis of 
Delinquencies" and "Bad Debt Write-offs".  See "MANAGEMENT'S DISCUSSION AND 
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" for a discussion of 
the Company's lack of profitability, as well as Note 1 to the Consolidated 
Financial Statements.
   
3.  THE CONTINUED VIABILITY OF THE COMPANY IS DEPENDENT UPON INCREASING THE 
VOLUME OF NEW LEASES GENERATED:  The Company estimates that it must generate 
approximately $39,200,000 of new lease receivables annually in order to reach 
a "break-even" level of operations.  In order to achieve a level of profitable 
operations and to repay the projected cash flow deficiency at April 30, 1995, 
the Company estimates that it must be able to generate new leases annually of 
approximately $69,800,000, or approximately $5,800,000 per month.  The Company 
has never generated more than $13,218,230 in new leases in any one year, and 
the amount of new leases generated has remained relatively constant over the 
last two fiscal years.  The Company is refining its marketing efforts to 
achieve these goals.  In this regard, see "SUMMARY OF THE OFFERING" on page 1 
and "FURTHER REFINEMENTS IN MARKETING STRATEGY AND EFFORTS TO REDUCE OPERATING 
LOSSES" on page 45.

4.  USE OF LEVERAGE AND EFFECT OF FLUCTUATION OF INTEREST CHARGES ON 
OPERATIONS:  The Company has depended heavily upon borrowed funds in its 
operations and is highly leveraged (i.e. a substantial portion of the 
Company's operations are financed through borrowings).  Annual interest 
expense as a percentage of annual operating revenue has steadily increased 
since 1992, and for the fiscal year ended April 30, 1995, annual interest 
expense represented 108.1% of operating revenues. In view of the Company's 
high leverage, continued losses could affect the Company's ability to meet its 
principal and interest obligations on its outstanding debt, which at April 30, 
1995, consisted in part of $18,783,578 in Senior Thrift Certificates, 
$6,031,224 in principal amount of Subordinated Debentures and Subordinated 
Thrift Certificates, and $24,521,875 in principal amount of Demand, Fixed Rate 
and Money Market Thrift Certificates, issued by ELCOA.  Accordingly, the level 
of risk is increased in proportion to the length of the terms of the 
Certificates, and any election by the holder to accumulate interest.  The 
Company's obligation to pay its debts will increase its exposure to possible 
loss, since fixed payments on debt service must be made on specific dates.  At 
April 30, 1995 its shareholders' deficit was $30,043,116 and its outstanding 
liabilities were $55,486,483.  See Notes 3, 4 and 5 to the Consolidated 
Financial Statements.
    
    Since 1980, the Company has experienced significant operating losses.  
Significant uncertainties presently exist, such as whether or not sufficient 
new business can be generated to achieve profitable operations and eliminate 
the accumulated deficit, whether or not sufficient financing can be obtained 
to purchase equipment and whether or not a significant number of debtholders 
will request redemption or "roll-over" of their certificates at maturity.  In 
light of the Company's financial position, its ability to generate cash 
through the sale of Senior Thrift Certificates may be adversely affected and 
it may be more difficult to obtain bank financing should such a need arise.  
Also, redemptions of borrowings may exceed historical experience and/or cash 
received from rentals on outstanding leases.  These may be lower than 
management's expectations, which would result in insufficient cash for 
operations.  
                                       18
<PAGE>
<PAGE>28

    Based upon these uncertainties, the Company is unable to estimate its 
liquidity beyond the next fiscal year.  Therefore, a substantial doubt remains 
with regard to the Company's ability to continue in existence and accordingly, 
the recoverability of its assets at their recorded value is in doubt.  Should 
the Company be unable to continue its operations, in the event of liquidation, 
additional adjustments to the financial statements could reduce the recorded 
amount of assets available for distribution to holders of Certificates offered 
hereunder, although these Certificates would be senior in liquidation to the 
Subordinated Thrift Certificates.  See the Independent Auditor's Reports (with 
regard to the Company's ability to continue as a going-concern which is 
dependent in part upon its ability to achieve profitable operations and obtain 
adequate financing sources) Note 1 to Consolidated Financial Statements, and 
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF 
OPERATIONS".  

    Substantially all of the Company's assets are invested in "small-ticket" 
equipment subject to fixed term, fixed rate leases.  The Company's income may 
be adversely affected by increases in both prime and U.S. Treasury Bill rates.  
Rates on the Company's senior and subordinated debt may vary with the U.S. 
Treasury Bill rate. In the event the Company's interest costs increase, the 
Company will not be able to increase its rental income on existing leases to 
cover such additional interest expense.  In such event, existing leases may 
become unprofitable after expenses and cause the Company to suffer additional 
losses.
   
    5.  AVAILABILITY OF CREDIT AND LIQUIDITY:  The Company's method of 
financing is dependent primarily upon the sale of the Certificates offered 
hereunder and the sales of debt securities offered by ELCOA, and to a lesser 
extent its belief that it could pledge leases as collateral with banks or 
other lending institutions to obtain additional funds at terms which permit it 
to earn a return on the funds invested in the leased equipment and for periods 
that permit the loans to be repaid from the rental payments pursuant to the 
leases.  Due to the Company's history of losses since 1980, current revenue 
derived from operations is inadequate to service the Company's obligations 
absent the proceeds to be derived from the offering of debt securities to the 
public.  There can be no assurance that the Company will be able to raise 
sufficient funds through the sale of the Certificates. In addition, there can 
be no assurances that the Company will be able to borrow sufficient funds from 
lending institutions, or sell groups of leases to other financial institutions 
for required amounts of cash.  Accordingly, this could inhibit the Company's 
viability, as the Company's future growth in new leases is dependent upon 
increasing sources of adequate financing in order to purchase equipment for 
lease.  As such, continuing operations are contingent upon the Company's 
ability to sell its debt securities beyond the next fiscal year.  See "Summary 
of the Offering" and "BUSINESS - Methods of Financing".

    The Company expects to continue to offer to ELCOA the option of purchasing 
new leases to the extent that ELCOA realizes funds from the sale of its debt 
securities.  There is no assurance that ELCOA will be successful in its sale 
of these debt securities.  As of April 30, 1995, $24,521,875 in principal 
amount of these debt securities were outstanding.  See "BUSINESS - Methods of 
Financing", and "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
AND RESULTS OF OPERATIONS; Capital Resources and Liquidity".

                                       19
<PAGE>
<PAGE>29

6.  DEFICIENCY IN RATIO OF EARNINGS TO FIXED CHARGES:  During the past five 
fiscal years ended April 30, 1995, the Company's earnings for financial 
statement purposes, before fixed charges (principally interest on its debt 
obligations) were less than the amount of those fixed charges, and the ratio 
of earnings to fixed charges was less than "1".  See "SUMMARY OF THE OFFERING 
- Selected Financial Data" and the notes thereto.  If the Company continues to 
have losses, its ratio of earnings to fixed charges will continue to be less 
than "1" and it may experience difficulty in meeting its obligations, 
including interest on the Certificates in the future years.  See "MANAGEMENT'S 
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS".

7.  POSSIBLE USE OF PROCEEDS TO REDEEM DEBT SECURITIES:  The proceeds of 
Certificates sold pursuant to this offering may be used to redeem or pay 
interest on previously issued securities, as well as on the Certificates 
registered herein. See "USE OF PROCEEDS."  During the three fiscal years ended 
April 30, 1995, 1994, and 1993 approximately 71%, 59%, and 47%, respectively, 
of the proceeds of sale of securities by the Company were used for the 
redemption of principal and interest on previously issued debt.  The Company 
expects that the percentage of proceeds from the sale of securities used for 
the redemption of previously issued debt will be similar during fiscal 1995 to 
recent years.  Previously issued Subordinated Thrift Certificates with a total 
principal amount of over $4,996,900 are due in the current fiscal year of 
which over $503,390 is payable on demand.  Approximately $1,748,000 of accrued 
interest is payable on demand on previously issued Subordinated Thrift 
Certificates.  Approximately $14,089,000 in principal amount of previously 
issued Senior Thrift Certificates will mature between May 1, 1995 and April 
30, 1996.  The proceeds of the offering of Certificates may be used to redeem 
these amounts of previously issued debt securities.  Approximately $1,000,418 
of Senior and Subordinated Certificates payable to related parties are due in 
the current fiscal year, as well as $125,502 of accrued interest thereon at 
April 30, 1995.  See Notes 4, 5 and 10 to the Consolidated Financial 
Statements.  For a complete discussion of the resources available for the 
repayment of previously issued debt which will mature during the fiscal year 
ending April 30, 1996, see "Capital Resources and Liquidity".
 

    8.  RISKS ASSOCIATED WITH THE EQUIPMENT LEASING BUSINESS:  The success of 
the Company will in certain respects depend upon the quality of the equipment, 
the viability of the equipment dealers and manufacturers, the timing of the 
purchases of equipment by the Company, the credit-worthiness of the lessees 
and their ability to meet their rental payment obligations as they become due 
and the Company's loss experience.  Equipment leasing is subject to the risk 
of technological and economic equipment obsolescence and the attendant risks 
upon defaults by lessees.  While the Company investigates prospective lessees 
to ascertain whether they will be able to meet their obligations under 
proposed leases, there exists no established specific credit standards for 
prospective lessees.  See "BUSINESS-Credit Policy."  As a result, the ability 
of the Company's lessees to meet their lease obligations is subject to risks, 
such as general economic conditions nationwide, over which the Company has 
little influence or control.



                                       20
<PAGE>
<PAGE>30

    9.  TRANSACTIONS WITH AFFILIATES AND POTENTIAL CONFLICTS OF INTEREST:  The 
Company pays a management service fee of $5,750 per month to Walnut 
Associates, Inc. (which is 100% owned by William Shapiro, President of the 
Company), leases its print-shop and storage facilities from Walnut Associates, 
Inc., reimburses Financial Data, Inc. (which is 100% owned by Walnut 
Associates, Inc.) for costs to perform certain programming and production work 
and reimburses the law firm of William Shapiro, Esq., P.C., of which William 
Shapiro is the principal shareholder, for legal costs and expenditures 
incurred for legal services involving collections of defaulted leases. The 
underwriter, Welco Securities, Inc., is also an affiliate of the Company. See 
Note 10 to the Consolidated Financial Statements for complete discussion of 
the nature of the transactions and the amount of these expenditures during the 
three years ended April 30, 1995.  The Company believes these transactions to 
be on terms which are at least as favorable as the Company could obtain from 
non-affiliates.
    
    Since the Company and ELCOA are affiliated and share the same officers and 
directors, certain conflicts of interest may arise between the Companies.  The 
purchasers of the Certificates must, to a great extent, rely on the integrity 
and corporate responsibilities of the Company's officers and directors to 
assure themselves that such individuals will not abuse their discretion in 
making business decisions.  

    ELCOA may compete with the Company in the equipment leasing business.  
Should both companies have funds available at the same time for acquiring 
equipment and related leases, conflicts of interest may arise as to which 
company should hold and retain the equipment and related leases.  In such 
situations, the officers will analyze the equipment already purchased by the 
Company and the investment objectives of the Company and ELCOA.  The officers 
will make the decision as to which company will ultimately retain the 
equipment and related leases, based upon such factors among others, as (a) the 
amount of cash available to the Company and ELCOA, (b) the current and long 
term liabilities of each company, and (c) the effect of such acquisition on 
the diversification of each company's equipment and lease portfolio.  ELCOA 
has the right of first refusal in any equipment the Company wishes to sell, 
based upon an Option Agreement between the parties.  An additional conflict 
may exist since the Company has been engaged in the collection of delinquent 
accounts on behalf of ELCOA and will continue to receive servicing fees during 
its collection efforts, although ELCOA may not recognize any income beyond the 
original lease term.
   
    10.  RELATIVE PRIORITIES OF HOLDERS OF THE COMPANY'S DEBT:  The 
Certificates are senior in priority in the event of liquidation of the Company 
to the outstanding Subordinated Thrift Certificates and subordinated 
debentures of the Company, which were $6,025,366 and $5,858, respectively, at 
April 30, 1995, as well as to accrued interest thereon, preferred and common 
stock of the Company.  The Certificates rank on parity with $18,783,578 in 
outstanding Senior Thrift Certificates, plus accrued interest thereon, at 
April 30, 1995.  However, in the event of liquidation of ELCOA, holders of 
ELCOA's debt securities would be senior in priority in liquidation to ELCOA's 
assets.  There are no provisions for a sinking fund or lien on the assets of 
the Company in favor of the holders of the Certificates or subordinated debt 
of the Company.  To the extent that holders of the subordinated debt redeem 
their securities or "rollover" into the Certificates, the preference in favor 

                                       21
<PAGE>
<PAGE>31

of the holders of the Certificates would be reduced.  The Company is unable to 
estimate to what extent holders of the subordinated debt will redeem their 
certificates or "rollover" into the Certificates.
    
    In addition, should the Company continue to suffer continuous operating 
losses as it has in the past, it may become necessary to cease making 
principal payments either at maturity or upon a holder's election to redeem, 
or to suspend required payments of interest to all holders.  To date, neither 
the Company nor ELCOA have ever defaulted in the repayment of principal or 
interest as scheduled on any loans or debt securities under the provisions of 
any trust indenture.  See "DESCRIPTION OF SECURITIES:  Events of Default".

    There are no restrictions upon the Company's ability to issue debt senior 
to the Senior Thrift Certificates or additional debt which may be secured by a 
lien on the Company's assets.  See "DESCRIPTION OF SECURITIES - Senior Debt".
   
    11.  KEY EXECUTIVE AND CONTROL:  Mr. William Shapiro, the Company's 
President and founder, has played a key role in the Company's development. 
Although the Company employs what it believes to be competent management and 
supervisory personnel to oversee its daily operations, the loss of Mr. 
Shapiro's services, might have an adverse effect on the Company's operations 
and prospects, and might affect its ability to implement its strategic plans.  
There can be no assurance that the Company would be able to employ qualified 
personnel on acceptable terms to replace Mr. Shapiro, nor is the Company the 
beneficiary of any life insurance policies covering Mr. Shapiro.  Mr. Shapiro 
has not entered into any written employment agreement with the Company.

    12. COMPETITION IN THE EQUIPMENT LEASING INDUSTRY:   The equipment leasing 
industry is highly competitive.  In initiating its leasing transactions, the 
Company will compete with leasing companies, manufacturers that lease their 
products  directly, equipment brokers and dealers, and financial institutions, 
including commercial banks and insurance companies.  Many competitors will be 
larger than the Company and will have access to more favorable financing.  
Competitive factors in the equipment leasing business primarily involve 
pricing and other financial arrangements.
    
RELATIVE TO CERTIFICATES

    1.  PREPAYMENT PENALTY:  In the event a holder of any Fixed Term 
Certificate requests payment prior to maturity, a prepayment penalty will be 
charged in accordance with a prescribed formula.  The Company's present policy 
is to repay principal and interest on early repayment within five business 
days after demand, although this policy may change without notice to security 
holders.  Absent this policy, the Company is required to redeem Demand 
Certificates on the fifth day of the next calendar month after a written 
request for redemption is received, subject to a limitation of $250,000 per 
month. See "DESCRIPTION OF SECURITIES - CERTIFICATES; Right to Request Early 
Payment and "Limitations on Redemptions."
 
    2.  RESTRICTION ON REDEMPTION OF CERTIFICATES:  The Company is not 
obligated to redeem in any calendar month an amount in excess of $250,000 in 
principal in the aggregate of Demand Certificates, together with Fixed Term 
Certificates for which the holder requests redemption prior to maturity.  In

                                       22
<PAGE>
<PAGE>32

addition, an aggregate $300,000 monthly limitation applies to redemption of 
similar Subordinated Thrift Certificates.  If a substantial portion of the 
Demand Certificates demand repayment and/or the holders of the Fixed Term 
Certificates redeem prior to maturity, there is no assurance that the Company 
will be able to satisfy such requests at the time of such demand.  The Company 
estimates that on April 30, 1995, the Company and ELCOA had available to it 
cash and short-term U.S. Government Securities of approximately $9,000,000 and 
additional funds that could be borrowed or generated through sale with respect 
to unhypothecated leases of approximately $9,500,000 to satisfy such requests.  
In addition, the Company can call the Certificates on sixty days notice to the 
holder for redemption.  See "DESCRIPTION OF SECURITIES - CERTIFICATES; 
Redemption".
 
    3.  ABSENCE OF INSURANCE AND GUARANTEES:  The Certificates are neither 
insured by any governmental agency, as are certain investments in financial 
institutions such as banks, savings and loans or credit unions, nor are they 
guaranteed by any public agency or private entity.  It should also be noted 
that the Company is not subject to any generally applicable governmental 
limitations on its own borrowing which are designed to protect investors.  

    4.  ABSENCE OF TRADING MARKETS AND ARBITRARY OFFERING PRICE:  No current 
trading market for the Certificates exists, and it is not anticipated that any 
trading market for any of the Certificates being offered will develop.  There 
can be no assurance that all or a significant portion of the Certificates 
being offered hereunder will be sold. The offering price of the Certificates 
has been arbitrarily determined by the Company with the concurrence of Welco, 
and bears no relation to the Company's assets, book value, deficit, or any 
other established criteria of value.

    5.  OTHER FACTORS POTENTIALLY AFFECTING SALE OF CERTIFICATES:  Future 
sales of Certificates are affected by the money markets, and recent and 
potential changes in government regulation, including interest rate 
limitations which have been phased out and which may be paid by banks and 
savings institutions.  The relative attractiveness of the Certificates is 
influenced by changes in the terms on which cash can be invested by members of 
the public in other interest bearing investments, such as savings accounts, 
interest bearing checking accounts (NOW accounts), Individual Retirement 
Accounts, "money market" funds, certificates of deposit, commercial paper, 
government securities and other types of debt obligations, which afford less 
risks to the investors.

    In addition, since the Company and ELCOA may compete in the financial 
market for funds, this may have an adverse effect on the Company's ability to 
increase its source of funds available to purchase equipment for lease.  These 
factors may inhibit the ability of the Company to sell the certificates 
offered hereunder.

    There is no minimum amount of Certificates which must be sold under this 
offering.




                                       23
<PAGE>
<PAGE>33
                                USE OF PROCEEDS
 
    The Company intends to apply the net proceeds remaining after payment of 
expenses of this offering for the purchase of commercial and industrial 
equipment for lease, and for redemption of previously issued securities 
together with interest.  See "BUSINESS" on page 25 and Risk Factor #4 on page 
18 of this Prospectus.  The maximum amount which may be realized from the 
offering is $40,000,000, less anticipated expenses of $150,000 and commissions 
to be paid to the Underwriter.  The Company's primary business is the purchase 
of general commercial and industrial equipment which is to be leased to the 
Company's customers.  As Certificates are sold, the proceeds are used for the 
redemption of previously issued debt together with interest with any excess 
proceeds received daily allocated to that day's purchase of equipment for 
lease on a daily continuous basis.  In the event that the net proceeds 
realized from this offering are less than or equal to the principal amounts 
that will mature on or before April 30, 1996, the Company will give first 
priority to the redemption of maturing certificates over the purchase of 
equipment to be leased.  Since the offering is on a "best efforts", continuous 
basis with no minimum amount to be sold, the Company intends to apply the 
proceeds of this offering to the purchase of equipment, but is unable to 
calculate with any certainty the allocation of proceeds for any of the 
foregoing purposes.  

    Approximately $4,996,900 in principal amount of Subordinated Thrift 
Certificates will mature between May 1, 1995 and April 30, 1996 with interest 
rates ranging from 10.00% to 15.80%.  Approximately $14,089,000 in principal 
amount of Senior Thrift Certificates will mature between May 1, 1995 and April 
30, 1996, with interest rates ranging from 9.00 to 15.50%.  The Company 
believes that these amounts become due ratably, on a daily basis, over the 
twelve months ended April 30, 1996.  Proceeds of this offering may be used in 
part to redeem these enumerated amounts of debt securities previously issued.  
The Company expects that the percentage of proceeds from the sale of 
securities used for the redemption of previously issued debt will be similar 
during fiscal 1996 to recent years and during the three fiscal years ended 
April 30, 1995, 1994 and 1993 such percentages were 71%, 59%, and 47%, 
respectively.  In addition, the percentage of proceeds from the sale of 
securities used for the purchase of equipment for lease during the three 
fiscal years ended April 30, 1995, 1994 and 1993 were 29%, 41%, and 53%, 
respectively.  The Company expects that the percentage of proceeds from the 
sale of securities to be used for the purchase of equipment may be similar 
during fiscal 1996.  The weighted-average interest rate of outstanding 
subordinated and Senior Thrift Certificates at April 30, 1995 was 
approximately 8.7%.  See Notes 4 and 5 to the Consolidated Financial 
Statements.  Since the offering of the Certificates is made on a 
"best-efforts" basis with no minimum amount which must be sold, the Company is 
unable to calculate with any certainty the proceeds to be realized from this 
offering.
 

    Pending such uses, the net proceeds of this offering may be invested in 
short-term  commercial bank "money market funds" or other high-grade liquid 
interest-bearing investments such as U.S. Treasury bills not exceeding six 
months in maturity.

                                       24
<PAGE>
<PAGE>34

                                    BUSINESS
 
    The Company's principal business is the acquisition of commercial and 
industrial equipment for business use which it leases under full-payout direct 
financing leases to what it considers credit-worthy lessees.  See "Marketing" 
and "Credit Policy."  The Company services the needs of manufacturers and 
distributors of small commercial equipment by offering them the opportunity to 
use leasing as a sales tool.  See "Marketing."  The Company acquires the 
equipment only after leases have been consummated.  The Company ordinarily 
writes leases for periods of one to five years for equipment costing $750 or 
more, but which did not usually exceed $6,000.  The lease agreements entered 
into between the Company and the lessees contemplate the payment of funds 
sufficient to recover the Company's investment and to provide a profit over 
the terms of the leases.  The Company recognizes as income over the entire 
term of the leases the difference between the total rents scheduled to be 
collected along with the estimated residual value of the equipment at the end 
of the lease term, less the cost of the equipment.  The Company recognizes 
income from each lease over it's respective term, even if payments are 
delinquent for any number of months.  The Company sets aside from its income a 
provision for anticipated losses from delinquencies.  See Footnote 1 to the 
Consolidated Financial Statements.  The lease agreements do not contain an 
express purchase option.  The Company has offered the equipment for sale to  
the former lessee after expiration of the lease at approximately 10% of the 
Company's original equipment cost, which is sufficient to recover the recorded 
residual value.  Substantially all leased equipment has been sold to the 
lessees at termination of their leases. See "Marketing".

    The leases require that the lessee maintain and insure the equipment.  The 
Company disclaims any obligation to repair or maintain the equipment.  The 
lessee relies solely on warranties or services from the vendor or the 
manufacturer of the equipment.  In leasing equipment the Company relies 
principally on the credit of the lessee to recapture its cost of equipment 
rather than the residual value of the equipment.  Due to the small size of 
each individual lease, the Company does not conduct an actual physical 
inspection of the equipment prior to or during the term of the lease, but 
relies instead upon both written and oral representations by the lessees 
regarding satisfactory acceptance of the equipment, prior to commencement of 
the lease and payment of the vendor's invoice by the Company.  The Company 
carries its own insurance in the event the lessee fails to insure, and also 
maintains insurance which management believes is adequate against liability 
from the anticipated use, or loss by fire or otherwise of the equipment by the 
lessees.   These leases are commonly referred to as direct finance leases.

    The Company uses a standard non-cancellable lease for its direct finance 
leases, the terms and conditions of which vary slightly from transaction to 
transaction.  These leases are commonly referred to as "full-payout", "hell or 
high water", or finance leases pursuant to Article 2A of the Uniform 
Commercial Code.  As such, the lessees are unconditionally obligated to make 
monthly rental payments to the Company irrespective of the condition, use, or 
maintenance of the equipment under lease.  In management's opinion, the 
lessees have no legal or equitable defenses that may be asserted against the 
Company in the event the leased equipment does not function properly.  In 
substantially all cases, the lease states that lessees are obligated to (1) 

                                       25
<PAGE>
<PAGE>35

remit all rents due, regardless of the performance of the equipment; (2) 
operate the equipment in a careful and proper manner and in compliance with 
applicable governmental rules and regulations; (3) maintain and service the 
equipment; (4) insure the equipment against casualty losses and public 
liability, bodily injury and property damage; and (5) pay directly or 
reimburse the Company for any taxes associated with the equipment, its use, 
possession or lease, except those relating to net income derived by the 
Company therefrom.

    Under terms of the lease contract, the lessees are prohibited from 
assigning or subletting the equipment or appurtenant lease to any third party 
without the express written consent of the Company.  The lease provides that 
the Company, in the event of a default by the lessee, may declare the entire 
unpaid balance of rentals due and payable immediately and may seize and remove 
the equipment for subsequent sale, release or other disposition.  During the 
fiscal year ended April 30, 1995, the Company entered into 2,170 direct 
finance leases which had an average initial term of approximately 34 months 
representing aggregate contractual lease receivables of $10,189,624.  Of 
these, a technical event of default in the terms of the lease contract 
occurred in 688 leases having an aggregate contractual lease receivable of 
$2,840,871, of which 109 having an aggregate contractual lease receivable of 
$314,225 (included in the 688 leases) were serious enough to require the 
Company to declare the entire unpaid balance of rentals due and payable 
immediately.  See "Marketing".
 
    The Company has, from time to time, leased equipment under renewable 
leases which do not contemplate full recovery of the Company's original costs 
during their initial one year term.  These leases are referred to as operating 
leases, intended primarily for large corporate and governmental lessees that 
are restricted from entering into leases with terms longer than one year.  The 
leases are automatically renewed for an additional year, and so on from year 
to year, unless terminated upon ninety days' prior written notice. 
 
    Under the operating lease the lessee is granted an option to purchase the 
equipment for the original invoice price less a credit for a portion of the 
rentals paid.  The Company requires equipment vendors to refrain from 
replacing for two years the equipment should the lessee cancel after the 
initial one year term.  The monthly rental is calculated as 6% of the 
equipment cost monthly.  Total annual rentals charged by the Company equals 
72% of the original equipment cost.  The repurchase price is equal to the 
original cost of the equipment, less a credit for a portion of the rentals 
received from the lessee.  There are no assurances that the Company's costs 
will be recovered.  As of April 30, 1995, the net book value of equipment 
subject to operating leases was $23,316.  As of that date, the Company had 
contracts for operating leases in the aggregate remaining balance of $3,346 
all of which are due during the fiscal year ended April 30, 1996. 

    The Company (including ELCOA), as of April 30, 1995, owned 8,474 direct 
financing leases with an aggregate balance of $18,829,268, on a consolidated 
basis, with an average lease receivable balance of $2,222.  Of these leases, 
467 had balances between $6,000 and $9,999 with an aggregate balance of 
$3,423,095, and 123 had balances in excess of $10,000 with an aggregate 
balance of $1,814,062.  Leases over $6,000 accounted for 7.0% of the total 

                                       26
<PAGE>
<PAGE>36

number of leases outstanding and 27.8% of the total dollar amount of lease 
receivables outstanding at April 30, 1995.  On occasion, the Company enters 
into more than one lease agreement with a particular lessee.  The three 
largest lessees held leases with aggregate balances of $42,606, $40,095 and 
$34,518 as of April 30, 1995.  Accordingly, no single lessee represents over 
 .2 percent of the outstanding lease portfolio.  As of April 30, 1995, ELCOA 
owned 7,964 direct financing leases which had an aggregate lease receivable 
balance of $17,267,612, and an average lease receivable balance of $2,168.  Of 
these leases, 404 had balances between $6,000 and $9,999 with an aggregate 
balance of $2,950,921 and 88 had balances in excess of $10,000 with an 
aggregate balance of $1,348,968.

    The Company purchases its equipment for lease from a variety of equipment 
vendors located throughout the United States, none of which was responsible 
for supplying the Company with 5% or more of its equipment purchases. See 
"Marketing". There are no back-log orders for equipment purchase commitments. 
The Company believes it is in a competitive position within its industry 
because of its ability to carry a large number of small equipment leases 
through the extensive utilization of electronic data processing and its "back 
office" facilities.  Electronic data processing includes proprietary computer 
programs developed exclusively for the Company, which enable it to maintain 
detailed records of each lease contract presently outstanding and can likely 
service by at least ten fold its present number of contracts without 
modification.  Other "back-office" facilities include credit investigation, 
documentation, bookkeeping and collection departments, all centrally located 
in the Company's headquarters which eliminate the need to contract outside 
services to perform these duties now and in the future.  However, future 
growth is dependent upon sources of adequate financing for the cost of newly 
acquired equipment, including the proceeds from the sale of Senior Thrift 
Certificates and the sale of debt securities by ELCOA, the Company's 
wholly-owned subsidiary.  See "Methods of Financing."

    During the three fiscal years ended April 30, 1995, 1994, and 1993, the 
gross rents charged over the "net investment" in direct finance leases were 
145%, 147% and 149%, respectively.  Gross rents are calculated as the 
aggregate rentals contracted to be received over the terms of all leases 
entered during the respective years, and are not on an annual basis.  The 
overall decrease in interest rates over the three fiscal years ended April 30, 
1995 contributed to a small decrease in the overall rates charged on new 
leases.  Factors considered by the Company in determining the rents to be 
charged are the net equipment cost, marketing expenses, credit investigation, 
document processing, invoicing and collections, potential bad debt write-offs, 
the Company's cost of funds, term of the lease, and a profit margin.
 
    The Company's leasing activities are not generally oriented towards 
creating tax benefits, and therefore changes in recent tax legislation since 
1986 have only a marginal  benefit to the Company.  The Company believes that 
some of the Company's competitors lost the benefit of using excess tax 
deductions and credits generated by their leasing operations to offset income 
from other sources, which in the past allowed them to offer lower leasing 
rates than the Company.  To the extent the changes mentioned above reduced the 
benefits of equipment ownership, the Company believes that businesses might be 
                                       27
<PAGE>
<PAGE>37

more inclined to lease because deductibility of rental payments by the lessees 
remain unaffected, while purchases no longer provide certain tax advantages.  
Management believes that changes under the Tax Reform Act of 1986, as amended, 
have had no material impact on the Company's operations.
   
    MARKETING

    Since its inception, the Company has concentrated on seeking lessees 
desiring to lease equipment costing $6,000 or less under direct finance 
leases, because it believes that there is less competition for small leases.  
In addition, the Company is able to spread risk of loss from defaulted leases 
over a greater number of leases.  It leases items such as office equipment, 
business machines, graphic arts equipment, scientific and medical 
instrumentation, material handling equipment, microfilm equipment, automobile 
test equipment, cash registers, restaurant and food-service equipment, and 
other business, industrial and commercial equipment and does not concentrate 
in any one type.  The Company estimates that of the total cost of equipment 
purchased for lease comprising 5% or more of the total purchases during the 
past twelve months, approximately 39% were for food/hospitality service and 
related equipment, 21% for industrial equipment, 13% were for auto 
after-market and test equipment, 8% were for office machines and copiers, 7% 
were for computers and peripheral hardware, and 5% were for audio-visual and 
communications equipment.  These amounts vary from year to year, and may not 
be indicative of future purchases.  The equipment purchased is primarily newly 
manufactured equipment, but on occasion the Company will purchase used 
equipment for lease at its then fair market value.  The equipment is located 
throughout the United States without undue concentration in any one area.  The 
Company's historical experience indicates that the equipment under lease does 
not generally become obsolete at the conclusion of the lease term.
    
    The Company concentrates its marketing effort to reach salesmen, dealers 
distributors and branch offices of companies selling equipment similar to that 
described above for lease to appropriate lessees.  The Company has previously 
used regional offices, direct mail programs, and telemarketing, all of which 
have been phased out in favor of the Company's current marketing strategy that 
emphasizes direct contact with manufacturers in promoting leasing as a sales 
tool to their dealers.  The Company believes that with the cooperative efforts 
of equipment manufacturers, an increased number of dealers and distributors 
(i.e. "vendors") will become aware of the option of using leasing as a sales 
tool, which in turn will increase the generation of new leases by the Company.  
The Company currently actively conducts business on a monthly basis through 
approximately 180 equipment vendors, distributors, and branch outlets of 
manufacturers, none of which supply more than 5% of the Company's new 
business.

    The following table reflects the aggregate dollar amount of rentals 
represented by new leases and the number of such leases written during each of 
the last three years, on a quarterly basis.






                                       28
<PAGE>
<PAGE>38
<TABLE>
<CAPTION>
                                     Fiscal Years Ended April 30,
                                  1995              1994             1993
                            ----------       -----------      -----------
<S>                        <C>               <C>              <C>
Aggregate Lease Rentals     $10,189,624      $10,168,874      $11,293,059

Number of New Leases              2,170            2,242            3,060

Average Amount per New Lease     $4,696           $4,536           $3,691

New Leases
Entered Quarterly
-----------------
First Quarter               $ 2,824,902      $ 2,744,959      $ 3,464,883
Second Quarter                2,371,098        2,299,854        3,067,690
Third Quarter                 2,596,150        2,286,672        2,518,282
Fourth Quarter                2,397,474        2,837,389        2,242,204

</TABLE>
    During the beginning of the third quarter of the fiscal year ended April 
30, 1993, management eliminated certain types of equipment that it previously 
considered for lease, such as credit-card machines, commercial water coolers 
and security surveillance equipment.  Management believed that these, as well 
as other types of equipment it considered to be over-priced, were a factor in 
the increased amount of delinquencies during the fiscal year ended April 30, 
1993.  In addition, management restricted the submission of lease applications 
through brokers as the ratios of consummated leases to the number of 
applications submitted was unacceptable.  These factors, in conjunction with a 
weak nationwide economy, led to the decline in new lease volume during the 
remainder of the fiscal year, which trend continued into the fiscal years 
ending April 30, 1994 and 1995.  The Company estimates that its share of the 
"small-ticket" leasing market for commercial equipment costing less than 
$25,000 is less than 1%.

    During the fourth quarter of the fiscal year ended April 30, 1994, the 
Company refined its marketing efforts aimed at equipment manufacturers, 
encouraging them to cooperate with the Company in educating their dealer or 
branch office distribution networks with using leasing as a sales tool.  
Realizing that these efforts alone would be insufficient to dramatically 
increase new lease volume, during the last three months of the fiscal year 
ended April 30, 1995 the Company began to target equipment manufacturers with 
sales in excess of $5 million and an established distribution network to offer 
them a "private label lease program" for their sales distribution network.  
These programs are intended to further increase the Company's marketing 
efforts.  For a more complete discussion of these efforts, see "Further 
Refinements in Marketing Strategy and Efforts to Reduce Operating Losses" on 
page 45.  Management anticipates that these programs will continue, and as 
other leasing companies raise their minimum transaction size, the Company 
expects to gain from an increase in new lease applications being submitted.  
As noted by the table above, the average amount per new lease has increased 
approximately 27% over the three fiscal years ended April 30, 1995, and 
management expects this trend to continue as its cooperative efforts with 

                                       29
<PAGE>
<PAGE>39

equipment manufacturers mature.  The decision to eliminate leases for credit 
card machines and water coolers during the fiscal year ended April 30, 1993 
also contributed to this trend.

    The Company markets its leases throughout the United States.  The 
following is a breakdown as of April 30, 1995 of the original cost of 
equipment, net of residual value, that the Company owns or manages on behalf 
of ELCOA in various areas of the United States.  Approximately $23,702,713 in 
original equipment cost is owned by ELCOA, and managed by the Company.  See 
"BUSINESS - Methods of Financing."
<TABLE>
<CAPTION>
                                         Amount             % 
                                    -----------          ------
              <S>                   <C>                  <C>
              New England           $ 2,805,186           11.02
              Mid Atlantic            7,779,174           30.56
              Southeast               4,533,609           17.81
              Midwest                 2,593,906           10.19
              South                   2,227,349            8.75
              Rocky Mountain            534,564            2.10
              West Coast              1,985,522            7.80
              Southwest               2,996,102           11.77
                                    -----------          ------
                                    $25,455,412          100.0% 
                                    ===========          ======
</TABLE>
    CREDIT POLICY

    In order to conduct a business dealing in leases principally under 
$10,000, the Company has developed what it considers to be an efficient method 
of determining credit risks.  The Company bases its decision to accept an 
application from a potential lessee on the Company's assessment of the 
lessee's ability to meet its obligations for payments as set forth under the 
lease and not upon the resale value of the equipment in the event of the 
lessee's default. The Company's lessees range from newly formed businesses 
(less than two years in business) to major corporations.  Lease rental rates 
are established based upon the Company's assessment of credit risk, as newly 
formed and smaller businesses pay a higher rate in general than would 
established companies.  As the Company entered into an excess of 2,100 leases 
to all types and sizes of businesses during the fiscal year ended April 30, 
1995, it is unable to quantify with any certainty the general material 
characteristics of all of its lessees.  The Company believes that at least a 
majority of its lessees are small to medium size businesses with between 
$100,000 and $2,000,000 in annual sales and less than 50 employees.  The 
Company relies heavily on bank references, trade references, personal credit 
reports on the principals of the lessee, number of years in business, property 
searches and other credit bureau reports. In addition to the credit 
investigation, the Company generally requires the owners and principal 
shareholders (and their spouses) of sole proprietorships, partnerships, and 
closely-held corporations which have been in business less than three years, 
or have fewer than 20 employees, to personally guarantee the obligations of 
the lessee.  Additional rental prepayments are required if the lessee has been 
                                       30
<PAGE>
<PAGE>40

in business for less than two years.  Most credit decisions are made within 
one day of the initial credit application.  The Company has found that credit 
evaluation is essential as the equipment has a substantially reduced value on 
resale or releasing.

    Consequently, it must rely primarily on its initial credit judgment.  The 
Company employs 7 people in its Credit and Collection Departments, and has a 
policy of litigating all claims against lessees for unpaid rentals.  These 
claims are usually settled in favor of the Company, as the lease contract 
provides that in the event of default by the lessee, the Company is entitled 
to the accelerated balance of the remaining contractual lease payments, late 
charges and, in the event of litigation, reimbursement for collection costs 
and reasonable attorney's fees.  Historically, the amount recovered from 
collections of delinquent leases has exceeded the legal fees incurred in 
connection therewith.  The Company reimbursed the law firm of William Shapiro, 
Esq., P.C., an affiliate, for payroll costs of its staff attorneys and any 
required advances for court costs, and did not pay any other fees on either a 
contingent or hourly basis.  Neither William nor Kenneth Shapiro who are 
officers and directors of the Company are included in the law firm's payroll.  
William Shapiro is the sole shareholder of the law firm.  See Note 10 to the 
Consolidated Financial Statements.
   
    Prior to May 1, 1988, at the inception of each new lease, an allowance was 
established for potential future losses.  The level of the allowance was based 
upon historical experience of collections, management's evaluation of 
estimated losses as well as prevailing and anticipated economic conditions.  
Management evaluated the adequacy of the resulting allowance annually.  The 
allowance is currently based upon a periodic evaluation, performed at least 
quarterly, of delinquent finance lease receivables to reflect anticipated 
losses from delinquencies and impairments that have already occurred.  See 
Note 1 to the Consolidated Financial Statements.  During the three fiscal 
years ended April 30, 1995, 1994 and 1993, the allowance for doubtful accounts 
was increased annually by provisions in the amounts of $1,635,963, $792,879 
and $1,143,471, respectively.  The amounts written off in each of the three 
fiscal years ended April 30, 1995, 1994 and 1993 were $2,111,032, $897,098 and 
$932,194, or 10.61%, 4.20%, and 4.37% of average gross lease receivables, 
respectively.  The Company does not expect the increase in the percentage of 
net charge-offs to average gross lease receivables from fiscal 1995 to 
continue into 1996.  The Company aggressively takes legal recourse with 
respect to each delinquent lease irrespective of the amount at controversy and 
believes this approach is an important part of the collection effort.  
Obligations are not written off until there is either an adverse court 
decision, bankruptcy or settlement, and local counsel has determined that the 
obligation cannot be recovered.  As a result, delinquent receivable balances 
appear higher than industry averages because of the Company's decision to 
pursue delinquent lessees until all collection efforts have been completely 
exhausted.  See also Risk Factor #2 on page 17 of this Prospectus.  Once 
collection efforts are discontinued, any likelihood of recovering the 
equipment, to the extent not previously repossessed, is considered remote.
    
    The Company makes a practice of assessing and collecting late charges on 
all delinquent accounts, if possible.  Late charges are assessed on all 


                                       31
<PAGE>
<PAGE>41

delinquent accounts at the rate of 5% monthly of the delinquent past due 
payments. Late charges collected and included in revenue for the fiscal years 
ended April 30, 1995, 1994 and 1993 were approximately $418,000, $372,000 and 
$323,000, respectively. Increased emphasis on collections accounted for the 
increase in late charges for the three fiscal years ended April 30, 1995.  In 
addition, the Company has historically recovered at least the recorded amount 
of residual values at the conclusion of each lease, unless written-off as 
uncollectible.  See Note 1 to the Consolidated Financial Statements.
 
    The Company believes that its loss experience and delinquency rate are 
reasonable for its operations.  The Company's rates charged on its leases tend 
to be higher than industry averages due to the relative lack of competition in 
small-ticket leasing.  The higher rates are intended to offset the increased 
credit risks and processing costs associated with small-ticket leases.   
Although the Company's loss experience measured as a percentage of net 
charge-offs to average lease receivables outstanding is consistent with 
industry averages, its delinquency rate is higher than industry averages 
because of its market, i.e. primarily small to medium sized businesses.  In 
addition, delinquent receivable balances appear higher than industry average 
because of the Company's decision to pursue delinquent lessees until all 
collection efforts have been completely exhausted.
   
    The implications of these higher percentages require the Company to 
continue its collection efforts diligently to minimize its actual losses from 
delinquent accounts.  The Company notes that because of recent changes in 
bankruptcy laws and delays in state court systems nationwide, the time 
necessary to litigate and collect on any judgment has increased during the 
past five years.  Experience over the five years, measured as a percentage of 
net charge-offs, remained fairly constant.  The increase in net charge-offs 
during the fiscal year ended April 30, 1995 resulted primarily from the 
exhaustion of legal efforts to collect certain delinquencies arising prior to 
May, 1989, for which management believed further attempts to collect to be 
futile.  Other factors such as evolving changes in case and statutory law in 
some states favoring debtors rights (notably Florida, Texas, Alabama, South 
Carolina, and California), post-judgment filing costs associated with 
continuing litigation and pursuit in collections, economic conditions in 
certain geographical areas, and the age of the delinquent lease receivables 
being collected also can be attributed to the increase in write-offs during 
fiscal 1995.  Management believes that the likelihood of collecting the 
remaining delinquent lease receivables at April 30, 1995 is greater than those 
previously written-off, as the credit criteria for new leases in those states 
favoring debtors rights have been enhanced.  Management attributes the 
slowdown in the economy nationwide as a principal reason for the increase in 
new delinquencies during fiscal 1994, as well as to lessee dissatisfaction 
with equipment the Company no longer considers for lease.  These include 
credit card processing machinery, water coolers, and surveillance equipment, 
which management considered to be overpriced (considered to be a factor in 
less than 10% of the cases in litigation).  Management attributes the increase 
during fiscal 1993 from fiscal 1992 to the increased size of the Company's 
outstanding lease portfolio, and losses from problems associated with 
discontinued types of equipment being leased.  See "Marketing".  The 
management of receivables during the past three years in light of relatively 
weak economic conditions and overextension of small and medium-size businesses 
continues to pose a 

                                       32
<PAGE>
<PAGE>42

demanding challenge upon financial institutions in general.  Business 
failures, bankruptcies, and the trend toward slower payment increased when 
compared to prior years.  The Company's lessees, many of them owners of small 
and medium-sized businesses, have been particularly affected by the economic 
malaise during the past three fiscal years.  However, because of the 
diversification of the Company's leases in dollar amount and geographical 
location, any continued weakening in the economy should have no material 
impact on the Company's overall cash flow.  The collection of delinquent lease 
balances remains one of the Company's top priorities, resulting in a shifting 
of staff priorities to the collection and legal functions.
    
    The allowance for doubtful accounts was 7.5% of total finance lease 
receivables at April 30, 1995 which management believes is adequate for future 
write-offs on the Company's aggregate lease receivables as of April 30, 1995.  
See Note 1 to the Consolidated Financial Statements.  Charge-offs as a 
percentage of average aggregate future lease receivables were 10.61%, 4.20%, 
4.37%, 2.55%, and 2.14% for the fiscal years ended April 30, 1995, 1994, 1993, 
1992 and 1991, respectively.  Gross chargeoffs increased during the fiscal 
year ended April 30, 1993 as a result of the change from a manual to 
computerized legal tracking system in the legal area, prompting additional 
charge-offs of leases deemed uncollectible as a result of an additional review 
of all delinquent accounts undertaken during the conversion.  During the 
fiscal year ended April 30, 1995, management conducted an extensive review of 
the collectibility of all past due accounts, and further increased the amount 
of write-offs in those situations where further costs in pursuing legal 
remedies in collection were unwarranted.  This analysis considered the 
post-judgment filing costs associated with the Company's methods of 
collection, including but not limited to bank, wage, personal property, and 
real estate foreclosure, and the possibility of recovery exceeding those costs 
based upon the financial condition of the lessee.  As a result, the amount of 
write-offs during the fiscal year ended April 30, 1995 represents a dramatic 
increase, while the amount of past-due accounts decreased proportionately.  
While the writeoffs of delinquent lease receivables increased dramatically 
during the fiscal year ended April 30, 1995, management considers the type of 
leases previously entered into to be a contributing factor to the increased 
writeoffs.  As the credit quality and character of new leases to be generated 
improves, the percentage of future writeoffs is expected to decrease as the 
need for continuing provisions for doubtful accounts is reduced.

    ANALYSIS OF DELINQUENCIES

    The Company's collection department follows a seven day cycle with regard 
to collection of delinquent leases and maintains status reports of each 
contact.  During the fiscal year ended April 30, 1994, management integrated 
its data processing capabilities with its collection efforts to make the 
collection effort more efficient.  On the 7th, 14th and 21st day after a 
delinquent lease payment is due, a reminder is sent requesting payment.  On 
the 28th and 35th day after a payment is due, a written collection letter is 
sent to the lessee.  On the 42nd day after the due date, a mailgram is sent 
from the collection department demanding payment of the delinquent balance.  
On the 49th, 56th and 63rd day after payments are initially due, additional 
letters are sent demanding immediate payment.  On the 70th and 77th day, an 
attorney's letter is sent informing the lessee that suit will commence if 

                                       33
<PAGE>
<PAGE>43

payment is not received immediately.  On the 84th day after the due date, an 
attorney letter informing the lessee of immediate suit is sent.  On the 91st 
day, the case is referred to local counsel for suit.  As of April 30, 1995 and 
1994, approximately $3,723,593 and $4,709,748, respectively, of direct finance 
lease receivables based on a strict total contractual basis of the aggregate 
balance remaining of each lease (not based upon recency of last payment) were 
12 or more months past due.  During the fiscal years ended April 30, 1995 and 
1994, net collections from cases referred to local attorneys for suit were 
approximately $1,379,000 and $1,626,000, respectively.  The amount collected 
during fiscal 1995 decreased in proportion to the overall decrease in past due 
lease receivables reflected in the chart which follows.  An increase during 
fiscal 1994 resulted from changes in the attorneys engaged in the collection 
of delinquent receivables and management's efforts in streamlining the 
procedures employed in collections by local attorneys.  The results of these 
efforts are reflected in the decrease in payments delinquent four or more 
months past due in the table which follows.
 
    The Company recognizes as income over the entire term of the leases the 
difference between the total rents scheduled to be collected along with the 
estimated residual value of the equipment at the end of the lease term, less 
the cost of the equipment.  The income from all leases continue to be 
recognized, even if payments are delinquent for any number of months.  The 
Company sets aside from its income a provision for anticipated losses from 
delinquencies.  See Footnote 1 to the Consolidated Financial Statements.
 
    Leases are written-off only if there is an adverse court decision, 
bankruptcy, settlement, or unwarranted further costs of collecting 
insignificant lease balances, and assigned counsel in the state where the 
lessee does business has determined that further action in recovering the debt 
is unwarranted.  The Company does not repossess equipment on underlying 
delinquent leases (except for certain instances under federal bankruptcy laws) 
which may be over 24 months past due as repossession would compromise the 
Company's ability to recover a money judgment equal to the total remaining 
payments due under the lease contract.  When the equipment is returned to the 
Company, the Company maintains an inventory of the repossessed equipment until 
it can be re-let or sold.  The Company writes down the carrying value of this 
equipment to its forced sale value when it is repossessed.  As of April 30, 
1995, the Company maintained an inventory of repossessed equipment in the 
amount of $90,854, and established reserves of $81,108 to reduce the carrying 
value to the equipment's estimated, realizable forced sale value.














                                       34
<PAGE>
<PAGE>44
<TABLE>
ANALYSIS OF DELINQUENCIES, continued
<CAPTION>

                                                    1995                   1994                  1993
                                                $          %           $          %          $          %   
                                           --------------------    -------------------   -------------------
<S>                                        <C>            <C>      <C>           <C>     <C>           <C>
Aggregate Future Lease Receivables         $18,829,268    100.0    $20,979,917   100.0   $21,739,601   100.0


 Current                                    11,763,768     62.4     13,003,138    62.0    13,451,303    61.9


 Past Due - Two Monthly Payments             1,178,983      6.3      1,017,320     4.8     1,074,887     4.9


 Past Due - Three Monthly Payments             485,901      2.6        359,982     1.7       402,282     1.9


 Past Due - Four or More Monthly Payments    5,400,616     28.7      6,599,477    31.5     6,811,129    31.3


Aggregate Future Lease
 Receivables - Twelve or More
 Months Past Due                             3,723,593     19.8      4,709,748    22.4     4,762,421    21.9


Aggregate Future Lease
 Receivables - Twenty-Four
 or More Months Past Due                     2,394,188     12.7      2,957,453    14.1         *
<FN>
*  Information Unavailable
</TABLE>




                                                              35
<PAGE>
<PAGE>45
ANALYSIS OF BAD DEBT WRITE-OFFS
<TABLE>
<CAPTION>
                                          Fiscal Years Ended April 30,
                                      1995             1994            1993  
                               -----------      -----------     -----------
<S>                            <C>              <C>             <C>
Aggregate Future
 Lease Receivables             $18,829,268      $20,979,917     $21,739,601

Provisions for
 Doubtful Accounts               1,635,963          792,879       1,143,471

Gross Charge-Offs                2,118,607          899,690         932,546

Gross Recoveries                     7,575            2,592             352

Net Charge-Offs                  2,111,032          897,098         932,194

Average Outstanding Future
 Lease Receivables              19,904,593       21,359,759      21,348,751
   
Percent of Net Charge-Offs 
 to Average Aggregate Lease
 Receivables                         10.61%            4.20%           4.37%
    
Allowance for Doubtful
 Lease Receivables               1,413,389        1,888,458       1,992,677

Percent of Allowance for
 Doubtful Lease Receivables
 to Aggregate Future Lease
 Receivables                           7.5%             9.0%            9.2%

Percent of Allowance for
 Doubtful Lease Receivables
 to Aggregate Future Lease
 Receivables Past Due Four or
 More Monthly Payments                26.2%            28.6%           29.3%
</TABLE>
 
    METHODS OF FINANCING

    The Company, in order to conduct its business, must have the financial 
resources with which to purchase the equipment it leases.  The funds for such 
purchases have been generated during the past three fiscal years primarily 
from net proceeds from sale of debt securities and receipt of rental payments.  
In the past, the Company and ELCOA have registered and sold debt securities to 
the public to fund the purchase of equipment for lease.

    The Company intends to continue its registration and sale of Senior Thrift 
Certificates during the next fiscal year.  It does not intend to issue any 
securities which will be senior to the Senior Thrift Certificates previously 
issued and currently outstanding absent any unforeseeable circumstances, 

                                       36
<PAGE>
<PAGE>46

although there are no restrictions on any such issuances of additional debt.  
These senior debt securities will carry interest rates which are expected to 
be lower than the outstanding subordinated debt obligations.  ELCOA's offer 
and sale of Demand and Fixed Rate Certificates are also expected to provide a 
substantial source of funds.  Proceeds of sale from these securities will 
replace existing indebtedness at maturity, and provide additional funds for 
the purchase of equipment for lease.  See Notes 3, 4 and 5 to the Consolidated 
Financial Statements.
 
    In an effort to increase the utilization of its lease origination, 
administrative, and servicing capabilities, and to reduce the cost per lease 
for providing these services, the Company could, in the future, market these 
services on a fee basis to other companies, including financial institutions.  
The Company believes this would allow it to offset certain fixed costs without 
requiring increases in new funds raised through sales of its senior debt or 
other financing.

    During the fiscal years ended April 30, 1995 and 1994, the Company was 
approached by other organizations seeking to sell all or a portion of their 
small-ticket leasing portfolios, including savings & loans and other small 
leasing companies.  Management determined that the offers received were 
unacceptable due to problems with documentations, original credit 
investigations, lack of any warranties associated with any contemplated 
purchase, and yield requirements of the sellers.  During the fiscal year ended 
April 30, 1995, management responded to a solicitation for bids to purchase a 
portfolio of leases taken by the Pennsylvania Insurance Commission in 
connection with the rehabilitation of a domiciled insurance company that 
operated a small-ticket leasing company.  While the Company determined that a 
cash bid was unwarranted, it submitted an acceptable bid to collect and 
administer the portfolio of leases for a contingency fee of fifty percent (50%)
of the gross leases collected.  On May 18, 1995, the Company signed an 
agreement with the Office of Liquidations and Rehabilitations of the 
Pennsylvania Insurance Commission to collect and administer this portfolio of 
approximately 75 leases having an aggregate lease balance of approximately 
$1,800,000.  Due to the material delinquencies associated with a portion of 
this portfolio, management is not yet able to determine what, if any, amounts 
are anticipated to be collected in the next fiscal year from its efforts.  
However, management does not believe that it will incur any additional costs in
the administration and collection of these leases as a result of its 
established back-office personnel and procedures.

    The Company has been engaged to perform certain lease origination 
functions (i.e. marketing, credit investigation, and documentation processing) 
on behalf of its wholly-owned subsidiary, ELCOA, for which it will be paid an 
amount equal to four percent (4%) of the gross equipment purchases by the 
Company for lease, plus reimbursement for any direct selling expenses, 
principally commissions to outside lease brokers.  ELCOA purchases its 
equipment for lease from Walnut.  Walnut relies upon a variety of equipment 
vendors located throughout the United States, none of which is responsible for 
supplying 5% or more of their total equipment purchases.  ELCOA relies upon 
Walnut's facilities and staff to develop its leases.  Under terms of an option 
agreement, ELCOA has the continuing right of first refusal to purchase newly 
acquired equipment, as well as the related leases, when Walnut has equipment 

                                       37
<PAGE>
<PAGE>47

available for sale.  This agreement continues until terminated by the mutual 
agreement of the parties in writing.  In addition, the Company will receive 
six dollars fifty cents ($6.50) per month per outstanding lease for performing 
certain administrative functions for ELCOA, notably invoicing of monthly 
rentals, collection of lease receivables and residual values, management 
guidance, personnel, financing, and the furnishing of office and computer 
facilities, under a Service Contract.  All rentals received on behalf of ELCOA 
are segregated, processed and deposited into an escrow account pursuant to a 
written agreement.  Management believes that the terms of purchase are at 
least as favorable as those available from unaffiliated third parties.
 
    It should be noted that although the Company's rental income from its 
lessees is fixed at the inception of each lease, its net income from a given 
lease is affected by changes in the interest rate it pays on borrowed funds.  
To the extent that the interest rates charged by any financial institution 
that may hypothecate leases or the interest rates that the Company pays on its 
debt securities increase, the Company must pay any such increased cost without 
having the ability to increase its rental charges on existing leases.
   
    ELCOA registered for sale on January 6, 1995 a $29,000,000 offering of 
Demand and Fixed Rate Certificates.  As of August 31, 1995, 1995, 
approximately $15,500,000 of these securities had been sold.  ELCOA intends to 
register for sale during the fiscal year ending April 30, 1996 additional debt 
securities to supplant the balance remaining to be sold.  ELCOA's sale of 
additional debt securities, which are similar to Walnut's Senior Thrift 
Certificates, will allow the Company to increase the funds of the consolidated 
group thereby enabling the Company to increase the amount of equipment 
purchased for lease.  The Company anticipates ELCOA's cost of funds in 
connection with the sale of ELCOA's securities to be less than the Company's, 
thus allowing the Company and ELCOA to maintain competitive lease rates in the 
market to attract new business.  This will result in increased cost 
efficiencies in lease origination and administration expenses to the 
consolidated group, as fixed costs of operations would be allocated over a 
greater number of new leases generated.
    
    ELCOA's costs of operations are in direct proportion to the size of its 
lease portfolio.  Since ELCOA is a subsidiary of the Company, both companies 
are consolidated for financial statement purposes in accordance with generally 
accepted accounting principles, whereby all intercompany accounts are 
eliminated in the preparation of consolidated financial statements.  The 
transfer of assets that capitalized ELCOA did not change the total assets, 
liabilities, or shareholders' deficit of the Company on May 23, 1986.  
However, in the event of the reorganization or liquidation of the Company, the 
claims of holders of ELCOA's debt securities would have a higher priority than 
claims which would be asserted by a holder of the Company's debt against 
ELCOA's assets.
 
    To the extent that the volume of new lease receivables to be generated in 
the future increases as management anticipates, the Company believes that 
lease securitization may provide both the additional funding for and increased 
revenues in conjunction with future growth.  Reference is made to the "Summary 
of the Offering" section of the prospectus dated January 13, 1995 relative to 
the offering and sale of the Company's Senior Thrift Certificates.  The 

                                       38
<PAGE>
<PAGE>48

Company anticipates that such sales under a lease securitization program may 
commence during the fiscal year ending April 30, 1996, although no such sales 
have occurred to date, as a result of a lack of any increase in new lease 
volume, and excess cash on hand.
 
    EMPLOYEES

    The Company employs approximately 60 full and part-time persons and 
considers its relationship with its employees to be satisfactory.

    DATA PROCESSING

    Almost all of the Company's bookkeeping or recordkeeping is performed by 
electronic data processing utilizing programs developed and owned by Financial 
Data, Inc., a subsidiary of Walnut Associates, Inc. Walnut Associates Inc. is 
an affiliate of ELCOA and also the owner of all of the outstanding stock of 
the Company. See Footnote 10 to the Consolidated Financial Statements.  The 
programs are designed to permit the growth of the Company's business without a 
significant increase in bookkeeping or recordkeeping costs.  In the opinion of 
management, the Company maintains sufficient duplicate records to safeguard 
its information.

    COMPETITION

    Equipment leasing and related businesses are highly competitive, and 
competition may increase.  A number of concerns are engaged in the same types 
of business as the Company, including: (1) finance divisions, affiliates or 
subsidiaries of suppliers which sell products leased by the Company; (2) banks 
or their affiliates; (3) other leasing and finance companies, including ELCOA; 
and (4) independently-formed partnerships operated for the specific purpose of 
leasing equipment.  Many of these organizations have greater financial or 
other resources than the Company and, therefore, may be able to obtain funds 
on terms more favorable than those available to the Company.  This may permit 
such organizations to offer lease terms which the Company could not match.  
Also, such organizations may have competitive advantages including their 
affiliation with vendors and their nationwide leasing organizations, or their 
ability to offer "floor planning" programs which is the financing of an 
equipment vendor's unsold inventory.
 
    The Company seeks to compete primarily on the basis of service (by 
providing simplified documents, prompt credit decisions, and by accepting a 
multitude of types of equipment for lease) to a particular segment of the 
industry, (i.e. small-ticket items), and by making its services available 
nationwide (both urban and rural).  It does not limit itself geographically to 
regional sales offices as do some of its competitors, but extends its services 
through use of toll-free telephone lines, facsimile transmission, and the 
mail.  The Company cannot compete for larger ticket items where rate is a 
factor, because of its higher cost of funds, and therefore must limit itself 
to the small-ticket market.





                                       39
<PAGE>
<PAGE>49

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

RESULTS OF OPERATIONS

THREE YEARS ENDED APRIL 30, 1995

    REVENUES FROM LEASE CONTRACTS AND RENTALS

    The consolidated financial statements and references herein include the 
operations and obligations of the Company, including ELCOA, its wholly-owned 
subsidiary.  Total operating revenues were $3,979,146, $3,960,337, and 
$4,027,780 for the three fiscal years ended April 30, 1995, 1994, and 1993, 
respectively.  Revenues increased by $18,809, or .47% during the fiscal year 
ended April 30, 1995 as a result of the increase in new leases generated 
during the fiscal year.  Revenues decreased during the fiscal year ended April 
30, 1994 as a result of the decline in both the level of new leases originated 
during the year in comparison to the prior year, and the reduction in the 
outstanding amount of direct finance lease receivables.  See Footnote 1 to the 
Consolidated Financial Statements.  Management attributes the increased 
operating losses during fiscal 1995 and 1994 to either stagnant or decreasing 
revenues in conjunction with an increase in interest expense, due in part to 
excess interest paid on higher cash balances awaiting investment in leases 
over yields from investment of those funds in short-term, liquid investments.  
The increase in the provision for doubtful lease receivables and interest 
expense accounted for the increased losses from operations during the fiscal 
year ended April 30, 1995 over 1994.

    Aggregate new finance lease receivables increased by $20,750 to 
$10,189,624, a .20% increase, during the fiscal year ended April 30, 1995.  
New lease volume has either remained stagnant or decreased during the past two 
fiscal years, in part due to a nationwide economic slowdown and reduction in 
consumer confidence, the Company's decision during the second quarter of the 
fiscal year ended April 30, 1993 to discontinue accepting new lease 
applications for equipment it considers overpriced, including but not limited 
to credit card processing machinery, water coolers, and security surveillance 
systems, and the lack of success of the Company's prior marketing programs.  
The Company recognized during the middle of the fiscal year ended April 30, 
1993 that certain types of equipment resulted in higher delinquencies and 
charge-offs due to general dissatisfaction with this equipment by the lessees.  
In eliminating these types of equipment, therefore, the Company had to seek 
other sources of commercial equipment for lease.  Recognizing the need to 
emphasize other types of equipment, the Company implemented an alternative 
marketing plan during the last half of the fiscal year ended April 30 ,1993.  
New lease volume during the second half of the fiscal year ended April 30, 
1993 of $4,760,456 increased to $5,124,061 during the last half of the fiscal 
year ended April 30, 1994.  This reflected the beginning of some success in 
the Company's revised marketing strategy and shift in emphasis.  The  emphasis 
is to diversify the types of equipment being leased.  The new types of 
equipment include, but are not limited to business computers, office 
equipment, scientific and medical, food service, as well as industrial 
production equipment. 


                                       40
<PAGE>
<PAGE>50

    The average new lease receivable entered during the fiscal year ended 
April 30, 1995 was $4,696, representing an increase of 3.6% from the prior 
year.  Since a significant portion of the costs associated with the 
origination of new leases is fixed in nature, the Company's recent marketing 
efforts are expected to increase the average size of new leases, which will 
result in a decrease in the cost of lease origination on a lease-by-lease 
basis.

    The Company expects to further refine its marketing strategy during fiscal 
1996 as a result of its experiences during the past fiscal year.  See "Further 
Refinements in Marketing Strategy and Efforts to Reduce Operating Losses".  As 
a result of the previous lack in growth of new lease receivables, unearned 
income under finance lease contracts decreased by $428,645 and $439,663 during 
the fiscal years ended April 30, 1995 and 1994, respectively.  See the 
Consolidated Balance Sheet and Note 1 to the Consolidated Financial 
Statements.

    Income earned under direct finance lease contracts were $3,965,846, 
$3,947,213, and $4,032,273 for the three fiscal years ended April 30, 1995, 
1994 and 1993, respectively.  Total aggregate lease receivables outstanding 
were $18,829,268, $20,979,917, and $21,739,601 at April 30, 1995, 1994 and 
1993, respectively.  The Company's average net investment in direct finance 
leases, defined as the average aggregate future amounts receivable under lease 
contracts plus average estimated residual value of equipment, less average 
unearned income under lease contracts and average advance payments, was 
$17,735,138, $18,852,262, and $18,485,952 during the fiscal years ended April 
30, 1995, 1994 and 1993, respectively.  Recognized revenues taken as a 
percentage of the Company's average net investment in direct finance leases 
was 22.4%, 20.9%, and 21.8%, respectively, during the fiscal years ended April 
30, 1995, 1994 and 1993, respectively.  As the average size of new leases 
increased, the yields on new leases reflected a slight decrease.  An increase 
in late charges during the fiscal years ended April 30, 1995 and 1994 
accounted for the increase in the percentage of recognized revenues during the 
period.  See also Note 1 to the Consolidated Financial Statements.

    In analyzing the Company's Consolidated Financial Statements, it is 
therefore important to note the relationship between new lease volume added 
during an accounting period and the net lease revenue and income reported for 
that period.  Net lease revenue recognized by the Company during an accounting 
period is defined to be the income earned under direct finance lease 
contracts.  New lease volume is the total of all new lease contracts added to 
the portfolio during the period.  As a consequence, during a period in which 
the rate of growth of new lease volume increases, the growth rate of net lease 
revenue in that period will be less than the rate of growth in new lease 
volume, because the income earned from new lease volume is recognized over the 
term of each lease contract and not in the year the contract is entered.  On 
the other hand, certain expenses recognized by the Company during an 
accounting period, such as the provision for doubtful lease receivables, are 
more directly related to the aggregate amount of outstanding leases during 
that period.  Thus, current-period expenses are more dramatically impacted by 
the growth in new lease receivables than is net lease revenue.  As a result of 
the foregoing factors, net lease revenue will in turn grow at a slower rate 
than the rate of growth in net lease volume during periods of increasing rates

                                       41
<PAGE>
<PAGE>51

of growth in new lease volume.  In periods of decreased rates of lease volume 
growth, the foregoing relationships would be reversed.

    As noted in the Independent Auditor's Report on page 62 and Note 1 to the 
Consolidated Financial Statements, the Company's ability to continue as a 
going concern is dependent in part upon achievement of sustained profitable 
operations and obtaining adequate financing sources.  This depends on 
achieving a higher level of new lease volume than current levels of new 
business, and the raising of additional funds through the sale of the 
Certificates, the proceeds of which cannot be assured.  The Company is unable 
to ascertain the minimum net proceeds required to remove any threat to the 
continuation of the Company's business.  Management has initiated measures as 
detailed below which it believes will result in an increase in direct finance 
leases entered in the next fiscal year, along with a corresponding increase in 
operating revenues.  In addition, management is attempting to limit the 
growth, if any, in related lease origination expenses.  Increased new lease 
volume is expected to result from continuing to maintain relationships with 
equipment manufacturers.  In an effort to continue as a going concern, the 
Company has expanded its marketing efforts to increase its future volume of 
new leases to greater utilize its fixed cost "back-office" facilities.  To the 
extent the Company's marketing efforts result in a greater volume of new 
business, the fixed cost "back-office" facilities will become a 
proportionately smaller cost as a percentage of each new lease.  Management 
believes that as a result of the relatively fixed nature of these costs, a 
further increase in new lease receivables will not increase lease origination 
and administrative expenses by a proportionate percentage.  See also 
"BUSINESS".

    If in the future the volume of leases exceeds the Company's ability to 
finance such leases, it may sell the excess new business on a fee basis to 
other financial institutions, giving first priority to its wholly-owned 
subsidiary, ELCOA, as a result of its option agreement, and then to other 
financial institutions through the securitization process seeking to increase 
their asset-based portfolio of receivables.  No assurances can be given as to 
the ability to sell such excess new business.  Since ELCOA's funds have 
historically carried longer maturity dates than the Company's, the Company 
expects to sell substantially all of its longer term leases (i.e. 24 months or 
more) to ELCOA as its funds become available.  Substantially all new leases 
with terms of 24 months or more were sold to ELCOA during the fiscal years 
ended April 30, 1995 and 1994.
 
    The Company's income is set at the time a given lease contract is 
executed.  Consequently, inflation has no impact on revenue subsequent to the 
inception of any given lease.  In addition, inflation has not had a material 
effect on the Company's operating expenses.  However, the increased reliance 
on variable rate borrowings resulting from the sale of senior debt subjects 
the Company to increased exposure to inflation because of the risk of 
increased interest rates.  In the event that redemption of senior and 
subordinated debt exceeds future sales of such debt, the Company may be 
required to replace the indebtedness through other borrowings.  To the extent 
that loans would be at variable interest rates, inflation would have a 
significant adverse impact on the company's operations through increased costs 
of borrowing.

                                       42
<PAGE>
<PAGE>52

    INTEREST EXPENSE
 
    Increased borrowings contributed to the increase in interest expense for 
the fiscal years ended April 30, 1995, 1994, and 1993.  The effect of interest 
rates on the Company during the three years ended April 30, 1995 can be 
illustrated as follows:
<TABLE>
<CAPTION>
                                                Years Ended April 30,

                                           1995           1994           1993
                                     ----------     ----------     ----------
<S>                                  <C>            <C>            <C>
Interest Expense, net                $4,313,253     $4,094,189     $3,637,908
Average Rate of Interest
 Paid by the Company on
 Total Average Debt Outstanding             9.0%           9.3%           9.7%
Percentage of Interest
 Expense to Operating Revenues            108.4%         103.4%          90.3%
</TABLE>
    Aggregate average borrowings, including accrued interest, were 
$52,028,899, $45,821,927 and $38,267,702, at April 30, 1995, 1994, and 1993, 
respectively.  Rates on outstanding debt securities decreased during the three 
fiscal years ended April 30, 1995 in line with decreases in interest rates in 
general over the period.  The increase in debt outstanding during the fiscal 
year ended April 30, 1993, resulted from increased sales of debt securities, 
which were necessary to fund equipment purchases for new aggregate lease 
receivables entered during that period.  The increase in total debt during the 
fiscal years ended April 30, 1995 and 1994 resulted in excess cash balances on 
hand at the end of the fiscal year.  Since excess funds are invested at lower 
rates than the interest paid on these funds, the Company incurs additional 
expense on excess funds.  See "Consolidated Statements of Cash Flows" and 
"Capital Resources and Liquidity."  Increased borrowings during the fiscal 
years ended April 30, 1995, 1994 and 1993 also were used to fund current 
operations and debt redemptions.  Beginning May 1, 1994, excess funds have 
been maintained in highly liquid U.S. government securities of six months or 
less, which yield higher rates than comparable term bank investments but less 
than the Company's cost of funds.

    OTHER EXPENSES

    Lease origination expenses decreased by $65,812 or 5.8%, after having 
decreased by $31,151 or 2.7% during the fiscal years ended April 30, 1995 and 
1994, respectively.  The Company, utilizing its printing and graphic arts 
facilities, produces brochures for the manufacturers to mail to their dealer 
distribution network.  These costs are expensed as current period charges in 
conjunction with the Company's lease origination efforts.  This program met 
with limited success through 1993, as a number of manufacturers either 
overlooked the distribution of these materials or lacked the technology and 
machinery necessary to mail the brochures in bulk.  During the months of 
February and March, 1993, over 75 manufacturers representing less than 10 
different industries were participating in this program.  In an effort to 
minimize the costs associated with the program, those manufacturers with whom
 
                                       43
<PAGE>
<PAGE>53

little, if any, new business was being generated were dropped from the mailing 
list.  By the end of the fiscal year ended April 30, 1993, the Company had 
scaled back its efforts to less than 10 manufacturers.  In an effort to 
increase new lease volume during fiscal year ended April 30, 1994, the Company 
utilized telemarketing by its account executives to contact equipment 
manufacturers solely for the purpose of having the manufacturer cooperate with 
the Company in contacting their dealers directly to acquaint them with using 
leasing as a sales tool.  The Company believed that repetitive contacts with 
an increasing number of equipment dealers, generated either through the use of 
direct mail or these cooperative efforts, would lead to further increase in 
new lease volume. See "Business - Marketing."  See "Further Refinements in 
Marketing Strategy and Efforts to Reduce Operating Losses" for a further 
discussion of the Company's lease origination efforts during the fiscal year 
ended April 30, 1995.

    Lease origination expenses, including capitalized commissions, totaled 
11.0%, 11.5%, and 11.1% of new lease receivables entered during the fiscal 
years ended April 30, 1995, 1994, and 1993, respectively.  During the fiscal 
years ended April 30, 1995, 1994 and 1993, commissions paid of $52,049, 
$40,222 and $87,746, respectively, were capitalized as part of the equipment 
cost.  These commissions decreased during the fiscal year ended April 30, 
1994, in part, as a result of the Company's discontinuance of accepting new 
leases from outside lease brokers.  In accordance with SFAS 91, indirect 
expenses relating to lease applications not booked are chargeable in the year 
incurred and are not capitalized.  See "BUSINESS-Marketing."

    General and administrative expenses increased $652 or .03% during the 
fiscal year ended April 30, 1995, after having increased $73,831 or 3.8% 
during the fiscal year ended April 30, 1994.  The increase for the fiscal year 
ended April 30, 1994 is attributable to increases in legal costs principally 
associated with collection of delinquent lease receivables.  Routine salary 
increases and costs paid for transfer service fees associated with the 
Company's and ELCOA's offerings of debt securities accounted for the increase 
during the fiscal year ended April 30, 1993.  The Company expects general and 
administrative expenses to remain relatively constant during fiscal 1996 as 
was experienced in the previous year, due to the relatively fixed nature of 
these costs.  The Company considers the costs associated with receivable 
collections, which accounted for approximately 30% and 29% of general and 
administrative expenses during fiscal 1995 and 1994, respectively, to be 
principally fixed as they already include occupancy costs sufficient for 
increased personnel, management and supervisory personnel already hired, and 
computerized collection and billing procedures already in place.  The 
collections associated with increased volume will require only additional 
clerical staff at an immaterial incremental cost.  These collections costs 
associated with legal collections may increase due to court costs and 
associated fees.

    An allowance for doubtful direct finance lease receivables is maintained 
at a level considered adequate to provide for estimated losses that will be 
incurred in the collection of these receivables.  The allowance is increased 
by provisions charged to operating expense and reduced by charge-offs.  
Beginning May 1, 1988, the Company increased the allowance by provisions based 
upon a periodic evaluation of the lease portfolio, performed at least

                                       44
<PAGE>
<PAGE>54

quarterly, in accordance with SFAS 91.  See Note 1 to the Consolidated 
Financial Statements and "BUSINESS - Credit Policy."
   
    Total provisions for doubtful lease receivables for the fiscal years ended 
April 30, 1995, 1994, and 1993 were $1,635,963, $792,879, and $1,143,471, 
respectively.  See Note 1 to the Consolidated Financial Statements.  The 
increased provisions for the fiscal year ended April 30, 1995 resulted from 
additional write-offs of delinquent past due receivables in conjunction with 
an intensive review of all delinquent accounts in comparing the costs of 
further legal pursuit of the Company's remedies in collection where the 
anticipated results were unwarranted in light of any recoveries expected.  As 
a result, the amount of outstanding past due receivables decreased during the 
fiscal year ending April 30, 1995.  Also, as of April 30, 1995, 1994 and 1993, 
the ratio of the  Allowance for Doubtful Lease Receivables to Aggregate Future 
Lease Receivables was 7.5%, 9.0% and 9.2%, respectively. During these periods, 
the ratio of the Allowance for Doubtful Lease Receivables expressed as a 
percentage of delinquent receivables 90 days or more past due was 26.2%, 28.6% 
and 29.3%, respectively.  The Company attributes the decreased percentages to 
its intensified collection efforts, which resulted in a decrease in delinquent 
lease receivables during the fiscal years ended April 30, 1995 and 1994.  
Charge-offs of delinquent lease receivables expressed as a percentage of 
average net lease receivables were 10.61%, 4.20% and 4.37% during the fiscal 
years ended April 30, 1995, 1994 and 1993, respectively.  Management expects 
the percentage of charge-offs from delinquent lease receivables during fiscal 
1996 to decrease from the ratio during fiscal 1995.  See "BUSINESS - Analysis 
of Delinquencies" and "Analysis of Bad Debt Write-Offs."
    
FURTHER REFINEMENTS IN MARKETING STRATEGY AND EFFORTS TO REDUCE OPERATING 
LOSSES

    Management initiated certain measures to refine its marketing strategy 
during the fiscal year ended April 30, 1995 that it believes may result in an 
increase in the levels of new leases to be generated in the future.  The 
Company must increase the level of new leases and control its costs of lease 
origination and administration in order to reduce its operating losses.

    Management initiated certain changes beginning in September, 1994 to 
enhance its previous direct mail marketing program.  The Company began to 
purchase and/or internally obtain from equipment manufacturers nationwide 
lists of commercial equipment vendors in industries such as office machinery, 
light industrial equipment, data processing and peripheral equipment, along 
with food service and preparation equipment, among others.  By October 31, 
1994, the Company had obtained in excess of 50,000 names and information of 
additional potential equipment vendors, manufacturers, and other distributors 
which were put into its computer database.  The Company had eliminated the 
costs associated with indirect mail solicitation in favor of utilizing its 
in-house account executives who were responsible to contact vendors in target 
groups of equipment sellers, and to solicit interest in their using the 
Company's leasing services as a sales tool.  Once a vendor expressed interest 
in receiving further information, the Company's marketing materials were 
forwarded to the equipment vendor.  The account executives were expected to 
maintain further contact with the equipment sellers to implement the 
relationships of the equipment sellers with the Company, and the Company 
utilized direct mail solely to send bi-weekly reminders to interested vendors 
to use the Company's services.
                                       45
<PAGE>
<PAGE>55

    As noted above, the level of new lease volume during the fiscal year ended 
April 30, 1995 increased slightly from the prior year as a result of these 
efforts.  Management realized that repetitive telephone solicitation to remind 
equipment vendors of the availability of the Company's services were dependent 
on the timing of availability of new lease applications from equipment 
vendors.  Once an equipment vendor has been placed on the Company's database 
for bi-weekly follow-up by mail, further telephone contact is useless until 
such time as the need for the Company's services arises from the equipment 
vendor.  Management did note, however, that in situations where the equipment 
manufacturer encouraged their vendors to utilize the Company's leasing 
services to assist in closing equipment sales, the vendors were more receptive 
to utilizing the Company's services.
   
    In this regard, beginning during January, 1995, the Company began to 
target equipment manufacturers having a broad sales distribution network 
(primarily those with at least $5 million in annual sales and at lease one 
hundred equipment distributors and vendors) to offer them a "private label 
lease program" customized for their distributors' needs.  Manufacturers are 
given the option of utilizing a personalized, i.e. "private label" to 
separately identify themselves and the Company to their vendors.  For example, 
a relationship between TEC America, Inc., a manufacturer of cash registers and 
point-of-sale equipment and the Company have created "TEC America Leasing" as 
a fictitious name on behalf of the Company.  This private label lease program 
is intended to encourage TEC America Inc.'s dealers, branches and distributors 
to utilize the Company's leasing services to implement their sales potential 
with the ultimate users to implement their sales potential with the ultimate 
users of TEC America Inc.'s equipment.  As of July 5, 1995, the Company had 
entered into agreements with twenty-three equipment manufacturers, of which 
thirteen have adopted the "private label lease" facilities to their benefit.  
This further increased to thirty-five manufacturers agreeing to the Company's 
cooperative efforts as of September 1, 1995, with twenty-one adopting the 
private label program.  The Company is unable to quantify with any certainty 
the specific results of new leases generated from direct telephone contact, 
but maintains records reflecting the amount of new leases generated from its 
cooperative efforts with equipment manufacturers.  Through April 30, 1995, the 
results of these efforts were negligible, as there is a delay between the time 
that a manufacturer agrees to the Company's efforts and when new leases begin 
to be generated of up to three months in order to initiate the program 
throughout each manufacturer's distribution network.  While the average new 
lease receivables entered monthly during the fiscal year ended April 30, 1995 
were approximately $850,000, new lease volume during the month of August, 1995 
was approximately $1,130,000.  During August, 1995, 16 leases aggregating 
$104,682 or 9.7% of total new leases were generated directly from cooperative 
manufacturers and those adopting the private label lease program.  The Company 
intends to add additional marketing personnel specifically to initiated 
contact with additional manufacturers to enhance this program.  These 
manufacturers have minimum sales of $5,000,000 annually, and as high as $1 
billion or more.  The Company expects to continue these specific marketing 
efforts to increase the number of manufacturers who will utilize these 
services.  Because of the evident need of this type of program by 
manufacturers, the Company is seeking additional personnel to reach a larger 
number of manufacturers.  In this way, the Company accepts responsibility for 
the origination, servicing, and funding for lease transactions from each

                                       46
<PAGE>
<PAGE>56

manufacturer for new leases from the manufacturers distributors using the 
Company's forms and documentation customized with the equipment manufacturers' 
name.  The Company uses its in-house printing and direct mail facilities to 
produce flyers and brochures to be distributed throughout each manufacturers' 
sales distribution network illustrating the benefits of leasing, to facilitate 
sales of the manufactures' equipment.  The Company is encouraged by the 
initial positive reaction received from the equipment manufacturers, and 
intends to further emphasize this program during the fiscal year ended April 
30, 1996 as a means towards increasing new lease volume.
    
    CAPITAL RESOURCES AND LIQUIDITY

    The Company has financed its new business during the past three fiscal 
years primarily from the proceeds of its senior borrowings, rental collections 
from outstanding lease receivables, and the proceeds from sale of ELCOA's debt 
securities.

    The Certificates issued by ELCOA, the Company's wholly-owned subsidiary, 
funded approximately 80% of new purchases of equipment for lease during the 
fiscal year ended April 30, 1995.  The registration and offering of additional 
senior debt obligations by the Company will fund the remainder.  See "BUSINESS 
- Methods of Financing."  During the three fiscal years ended April 30, 1995, 
1994 and 1993, new Certificates of ELCOA in the approximate amounts of 
$6,100,000, $5,600,000, and $6,600,000, respectively, funded new equipment 
purchases for the Company.  The Company has not experienced any difficulty in 
financing the purchase of equipment that it leases at current levels.

    The Company's existing lease contracts, as of April 30, 1995, schedule the 
receipt of approximately $10,450,000 during the twelve months ending April 30, 
1996 of which approximately $3,835,000 are scheduled receipts from accounts 
which are two or more months past due.  At April 30, 1995 aggregate future 
amounts receivable under lease contracts were $18,829,268 of which 
approximately $3,724,000 all future amounts receivable from accounts which 
were 12 or more months past due on a strict contractual basis, (of which 
approximately $3,189,000 relate to ELCOA's leases.)

    Accounts payable and accrued expenses at April 30, 1995 excluding accrued 
interest on debt, totaled $729,657 of which accounts payable of $477,296 
included therein represent the Company's obligation for commitments for 
purchase of equipment for lease which has not yet been delivered.
   
    As of April 30, 1995 the Company and ELCOA also had unhypothecated leases 
which could be hypothecated, on a discounted basis, to obtain funds of 
approximately $9,500,000, cash of approximately $2,600,000, and an investment 
in short term U.S. government securities (net) of approximately $6,350,000.  
Available cash is intended to fund increases in new equipment to be purchased 
for lease, of which there are no assurances.  To the extent that the Company 
retains excess cash in liquid investments such as bank money market accounts 
or short-term U.S. government securities, its interest expense associated with 
the funds will exceed any investment income, thereby increasing the cost of 
maintaining such funds prior to investment in new lease receivables.  The 
Company's ability to invest excess funds is dependent upon its success with 
its lease marketing efforts.  See "Business - Marketing" and "Further 

                                       47
<PAGE>
<PAGE>57

Refinements in Marketing Strategy and Efforts to Reduce Operating Losses."  
Hypothecation is the use of lease contract receivables, on a discounted basis, 
as collateral for the borrowing of funds from third parties, based on the 
eligible net lease receivables (excluding delinquent lease receivables) for 
the remaining lease term, which are pledged as collateral.  To date, 
unhypothecated lease contracts have not been pledged as collateral.  Should 
the Company hypothecate leases for the purposes of raising funds, such actions 
require approval and authorization of the Company's Board of Directors only.  
The Company also expects ELCOA, its wholly-owned subsidiary, based on 
historical experience and efforts being undertaken by Welco in its 
solicitation efforts as underwriter for ELCOA's debt securities, to be able to 
generate increased funds for the purchase of equipment for lease which the 
Company will originate  and service for lease.  As noted in the Statements of 
Cash Flows on page 68, sales of Demand and Fixed Rate Certificates have 
increased over the three fiscal years ended April 30, 1995, along with a 
corresponding increase in the redemption of these securities at their 
respective maturities.  In the event that future redemptions of Certificates 
exceed future sales of the Certificates to be offered, ELCOA may utilize its 
excess cash to repay such borrowings.  ELCOA believes that it has sufficient 
cash resources to meet its normal operating requirements during the fiscal 
year ending April 30, 1996.  ELCOA registered for sale $29,000,000 of debt 
securities on January 6, 1995, of which $15,500,000 were issued through August 
31, 1995.  ELCOA's debt securities range in terms of demand to 120 months.  
ELCOA has sold similar securities since 1986.  Welco utilizes public 
advertising in soliciting for prospective purchasers for these debt 
securities.  Welco also has entered into selected dealer agreements with other 
NASD firms who have sold ELCOA's securities to their customers.  See "BUSINESS 
- Methods of Financing."

    Senior and subordinated borrowings issued by the Company aggregating 
$22,171,378, as well as Demand, Fixed Rate, and Money Market Thrift 
Certificates issued by ELCOA aggregating $17,024,697 are due during the twelve 
months ending April 30, 1996. See Notes 3, 4, and 5 to the Consolidated 
Financial Statements.  These certificates may be renewed at the option of the 
holder into new indebtedness at the maturity of the original certificate.  
Accrued interest included therein in the amount of $5,411,748 is due on 
demand.  The Company anticipates that based on historical experience a 
significant portion of the senior and subordinated debt and Demand, Fixed Rate 
and Money Market Thrift Certificates previously issued by ELCOA coming due 
should be renewed or "rolled over" into senior debt or ELCOA Certificates by 
the security holders, although there are no assurances in this regard.  Should 
debt due in fiscal 1996 not be rolled over into new indebtedness by the 
holder, repayment will be made to the holder from available cash on hand, 
liquidation of receivables in the ordinary course of business, possible 
hypothecation of leases, and from proceeds of sale of Certificates.  Due to 
the continuous nature of the offering of Certificates, outstanding securities 
mature daily rather than a large percentage maturing at any given day.  
Outstanding lease contracts are payable on a monthly basis at varying terms.  
As such, the Company is unable to estimate with any certainty the relationship 
between the available sources of funds to be allocated specifically for 
redemption of maturing securities, especially in light of prescribed 
limitations on redemptions.  During the fiscal years ended April 30, 1995 and 
1994, approximately 86% and 81%, respectively, of all debt issued by the 

                                       48
<PAGE>
<PAGE>58

Company coming due was renewed and "rolled over" into new indebtedness, and 
approximately 50% and 59% of ELCOA's Demand, Fixed Rate, and Money Market 
Thrift Certificates matured and were reinvested during these respective 
periods.  Management attributes the lower "rollover" percentage during fiscal 
1994 to a slight decline in interest rates in general.  As noted in the 
Consolidated Statements of Cash Flows appearing an pages 67 and 68 of this 
Prospectus, the proceeds from sale of debt securities by the Company and ELCOA 
increased by 20% from fiscal 1993 to 1995, while redemptions of debt 
securities issued by both companies increased by 88% in that period.  
Management attributes the increases in redemptions to be based in part on the 
attractiveness of returns in the equity markets during fiscal 1995, along with 
mutual funds, in comparison to the returns offered through fixed income 
securities, including these debt securities.  So long as the benefits from 
investing in the equity markets either directly or through mutual funds 
continues, management believes that redemptions may continue at the levels of 
fiscal 1995 into 1996.
    
    The number of accounts, at April 30, 1995, holding senior and subordinated 
certificates of the Company was 2,616.  Of these, 84 accounts held 
certificates aggregating $50,000 or more.  For purposes of these calculations, 
all accounts for each separate holder have been aggregated as a single account 
holder.  The three largest senior and subordinated certificate holders held 
aggregate principal amounts of $636,964, $526,938 and $224,032 as of April 30, 
1995.  As of April 30, 1995, there were 3,815 accounts holding Demand, Fixed 
Rate and Money Market Thrift Certificates, of which 71 held accounts 
aggregating $50,000 or more.  The three largest holders of Demand, Fixed Rate 
and Money Market Thrift Certificates held aggregate principal amounts of 
$413,500, $245,077 and $210,682 at April 30, 1995.  The Company does not 
believe that this results in an undue concentration of debt being held by 
relatively few individuals.  In the event of ELCOA's liquidation, holders of 
Demand, Fixed Rate and Money Market Thrift Certificates would be senior in 
priority to claims against ELCOA's assets.  Therefore, they would effectively 
be senior to the Certificates. There are no other debt securities issued by 
the Company which are senior to the Certificates.

    In addition to the Company's expectation of renewals, the Company intends 
to raise additional financing to fund increases in new lease volume through 
the sale of debt securities.  See "BUSINESS - Methods of Financing."  The 
Company could also sell a portion of its lease portfolio to other financial 
institutions seeking to increase their asset-based receivable portfolio 
through the securitization process.  In such event, the Company would 
immediately recognize as income the net present value of the remaining lease 
payments at an agreeable discounted rate, less its investment in the cost of 
the equipment being leased.  Cash realized from sale would immediately be 
available to invest in new lease business, or meet redemptions of debt 
securities, thus reducing reliance on additional debt to carry an increased 
lease portfolio.

    The Company would not expect to borrow funds from financial institutions, 
but expects in the alternative to sell certain leases rather than carrying 
them for the remaining term of the leases, providing additional liquidity to 
meet redemptions of debt securities in excess of the Company's expectations, 
of which there are no assurances.  The long term effect of utilizing these 
proceeds to meet redemptions would be the reduction of outstanding receivables 
and related income therefrom.
                                       49
<PAGE>
<PAGE>59

    Taking into consideration the Company's prior experience in the sale of 
senior debt based on historical expectations and the sale of Demand and Fixed 
Rate Certificates by ELCOA (of which there is no assurance), as well as new 
business, available credit, the Company's available cash, anticipated renewal 
or "roll over" of a portion of the Company's senior and subordinated 
borrowings, and the potential from funds generated from outside financial 
institutions, including, but not limited to ELCOA, it is management's belief 
that its cash will be sufficient to conduct its business and meet its 
anticipated obligations during the next fiscal year.  No assurance can be 
given, however, that the redemption of senior and subordinated borrowings will 
not exceed the Company's expectations or that a significant amount of senior 
debt will be sold.  In view of the Company's history of losses, the 
uncertainty with respect to generation of new lease receivables and future 
interest rates paid to banks and holders of senior and subordinated 
borrowings, the potential redemption of senior and subordinated borrowings and 
Demand, Fixed Rate and Money Market Thrift Certificates and the uncertainty as 
to the sale of future offerings of securities, management is unable to 
estimate the Company's profitability and liquidity beyond the current fiscal 
year.  If the Company continues to have losses, it may be unable to service 
its debts in future years.  Reference is made to Notes 2, 3, 4, and 5 of the 
Consolidated Financial Statements for information relating to future amounts 
receivable under lease contracts, the Company's senior and subordinated 
borrowings and ELCOA's Demand, Fixed Rate and Money Market Thrift 
Certificates.

    Although the Company has reported losses since 1980 for financial 
statement purposes, it has supported operations through rentals received from 
its lessees and the sale of debt securities.  However, in  view of its  high  
degree of leverage and history of losses, future losses could jeopardize its 
leasing operations and the ability to service its debt.  The Company believes 
that increases in new lease receivables without any appreciable increase in 
lease origination or general and administrative expenses will reduce the level 
of its operating losses in the future.  Due to the current shareholders' 
deficit, if the Company were to liquidate in the near future, holders of the 
subordinated thrift certificates probably would lose substantially all of 
their investment, with holders of the outstanding preferred and common stock 
losing all of their investment.  
   
    Excess funds have historically been invested in low yielding but highly 
liquid investments.  These funds have been held solely for the purpose of 
awaiting investment in new lease receivables.  During the fiscal year ended 
April 30, 1995, the average interest rate earned by the Company on these funds 
was approximately 4.9%, while the average interest rate paid on outstanding 
certificates attributable to the funds was 9.0%, resulting in a negative 
spread of 4.1%.  The decision by the Federal Reserve during the first quarter 
of calendar year 1994 to increase rates in general may have reduced this 
"negative spread".  However, there are no assurances of either future 
increases or decreases in interest rates.  Management has placed a high 
priority of increasing the purchase of equipment for lease in order to reduce 
the available amount of cash on hand.  During the fiscal year ended April 30, 
1995, the average rate of return on the Company's investment in its lease 
receivables was approximately 21%.
    

                                       50
<PAGE>
<PAGE>60

    To date, neither the Company nor ELCOA has ever defaulted on any 
contractual payment of interest or principal on any bank borrowings, senior or 
subordinated debt obligations, or Demand, Fixed Rate and Money Market Thrift 
Certificates issued to the public.  All requests for early repayment of 
interest or principal have never been later than five business days after 
demand for redemption was received.

                           DESCRIPTION OF SECURITIES

CERTIFICATES
   
    This offering relates to an aggregate of $40,000,000 in principal amount 
of the Company's Demand and Fixed Term Senior Thrift Certificates, less 
$17,600,000 sold prior to the date of this Prospectus.  The Certificates are 
to be issued under a fifth supplemental indenture dated as of August 23, 1994 
to an Indenture dated October 7, 1987 and supplements thereto (referred to 
collectively as the "Indenture") between the Company and First Valley Bank, 
Bethlehem, Pennsylvania as Trustee ("Trustee").  A copy of the Indenture is 
filed as an exhibit to the Registration Statement of which this Prospectus is 
a part.  The following statements are brief summaries of certain provisions of 
the Indenture, and provide a summary of all material provisions of the 
Indenture.  Whenever particular provisions of the Indenture or terms defined 
therein are referred to herein, such provisions or definitions are 
incorporated by reference as part of the statements made herein and all 
statements are therefore, qualified in their entirety by reference to such 
provisions or definitions.
    
    Certain terms of the Indenture as set forth below may be modified.  See 
"Modification of the Indenture".  Additionally, the Company has reserved the 
right to terminate this offering, or modify the terms of the offering or the 
Certificates, at any time by an appropriate amendment to this Prospectus.  No 
such modification will affect the rights of the then outstanding Certificates, 
except to the extent described below.

    The Certificates are not secured by any collateral or lien, nor are there 
any provisions for a sinking fund.  Banks lending funds to the Company may 
hold security interests in certain leases as collateral and may have a 
priority interest in those leases pledged as collateral.  Parenthetical 
references appearing below are to the sections of the Indenture.

GENERAL

    Demand Certificates are redeemable at any time after issuance at the 
option of the holder.  Each Fixed Term Certificate shall mature from six 
through one hundred twenty months from the date of issuance, as selected by 
the purchaser at the time of purchase, for any term of whole calendar months 
within this range.  Demand Certificates shall mature on the fifth day of the 
month following the month during which demand is made by the holder (Section 
2.13).  The Company is required to redeem Demand Certificates and may redeem 
Fixed Term Certificates for which redemption has been requested prior to 
maturity on the fifth day of the month following the month in which written 
notice of demand was received, subject to a $250,000 monthly limitation.  See 
"Redemption - Limitations on Redemptions" below.  It is the present policy of 

                                       51
<PAGE>
<PAGE>61

the Company, subject to the availability of funds as determined by the Board 
of Directors in its sole discretion, to pay the principal to the holder within 
5 business days after demand for redemption is received.  The Company may, 
however, change this policy at any future date without notice to the holders 
of the Certificates.  Absent this policy , the Company is required to redeem 
Demand Certificates  on the fifth day of the next calendar month after a 
written request for redemption is received, subject to a limitation of
$250,000 per month.  See "DESCRIPTION of SECURITIES-Limitations on 
Redemptions."  The Demand Certificates shall bear interest at least 1% above 
the annualized 6-month U.S. Treasury Bill rate for bills sold on the first day 
of the month, or if there is no auction on that day, the interest rate 
established at the last auction prior to the first day of the month.  Fixed 
Term Certificates shall bear interest at a rate set by the Company at the date 
of issuance but shall not be less than 1% above the annualized 6-month U.S. 
Treasury Bill rate for Certificates with maturities of less than 24 months, 
not less than 2% above the annualized 6-months U.S. Treasury Bill rate for 
Certificates with maturities of 25 to 60 months, and not less than 3% above 
the annualized 6-month U.S. Treasury Bill rate for Certificates with 
maturities exceeding 60 months (Section 2.13).  Interest shall continue to be 
earned until the principal amount of the Certificate is paid or made available 
for payment (Section 2.13).  There is no maximum interest rate on either type 
of securities.

    Principal and Interest will be payable at the offices of the Company or 
its paying agent, but unless other arrangements are made, interest will be 
paid by check mailed to the registered holders of the Certificates at such 
addresses as shall appear on the Certificate Register.  (Sections 2.06, 2.13).  
The Certificates will be issued only in registered form, without coupons, in 
denominations of $100 or any additional amount approved by the Company 
(Section 2.13).  The denominations of the Certificates can be changed without 
service charge, other than any tax or other governmental charge imposed in 
connection therewith.  (Section 2.06).  The principal amount of the 
Certificates which may be issued under the Indenture is to be determined, from 
time to time, by the Board of Directors of the Company.  The maximum amount to 
be offered hereunder is $40,000,000 (Section 2.07, 10.01).  The Certificates 
will be unsecured obligations of the Company.

    The Interest and Dividend Tax Compliance Act of 1983 provides for backup 
withholding at a rate of 31% on certain payments of interest and dividends.  
Backup withholding may apply only to dividend, interest, or certain other 
payments made subsequent to 1983.

    Under the backup withholding provisions, withholding on interest or 
dividend may be imposed either:

(1) after the Secretary of the Treasury has mailed four notices to the 
taxpayer stating that the taxpayer has underreported his income, and, if the 
taxpayer has filed a return for the taxable year in which he underreported 
income, the Secretary has made a deficiency assessment against the taxpayer;

(2) if the taxpayer fails to furnish a taxpayer identification number when 
required to do so;


                                       52
<PAGE>
<PAGE>62

(3) if the Secretary notifies the payor that the taxpayer furnished an 
incorrect taxpayer identification number; or

(4) with respect to instruments acquired after 1983, the taxpayer fails to 
certify under penalty of perjury that he is not subject to backup withholding 
as a consequence of having underreported his income.

    Any payor required to withhold from interest or dividend payments on the 
basis of taxpayer underreporting of income is required to notify the payee at 
the time the withholding begins.

REDEMPTION 

    COMPANY ELECTION

    The Company may, at its own discretion, call for the redemption of the 
Certificates, from time to time, either in whole or in part.  Notice of the 
redemption shall be given by first-class mail, postage prepaid, mailed to the 
holder not less than 60 days prior to the redemption date.  The Company would 
then redeem all Certificates subject to redemption at the principal amount 
thereof, plus interest accrued to the date of redemption.  Certificates may be 
redeemed at any time after purchase.  Therefore, the purchaser is entitled to 
at least 60 days interest in the event of the Company's redemption.  Accrued 
interest on the Certificates so redeemed shall be payable at the time of 
redemption.  No further interest shall accrue on redeemed Certificates after 
the date of redemption.  (Sections 2.13, 3.01 through 3.08).

    HOLDER'S ELECTION

    The Company is required to redeem each Fixed Term Certificate at maturity 
without restriction.  Subject to the $250,000 monthly limitation set forth 
below, the Company will redeem Demand Certificates which shall mature on the 
fifth day of the month following the month in which notice of demand is 
received (see "SUMMARY OF THE OFFERING - the Offering") and may, but is not 
required to, redeem any Fixed Term Certificate before maturity after notice of 
demand is received in writing from the holder, subject to the $250,000 monthly 
limitation set forth below in the aggregate.  (See "DESCRIPTION OF SECURITIES 
- CERTIFICATES; Right to Request Early Payment").  The Company intends to 
satisfy requests for redemption from cash on hand.  If insufficient cash is 
available, the Company may sell existing lease contracts.  Requests for 
redemption by mail should be addressed to the Company's offices at 101 West 
City Avenue, Suite 2128, Bala Cynwyd, PA 19004, or in person at the same 
address, and must include the original certificate for redemption.

    LIMITATIONS ON REDEMPTIONS
 
    Under the Indenture, the Company is not obligated to redeem in any 
calendar month an amount in excess of $250,000 in principal amount in the 
aggregate of Demand Certificates, together with Fixed Term Certificates for 
which the holder requests redemption prior to maturity.  (Section 3.01(c)).  
In computing this $250,000 limitation, Senior Thrift Certificates only are 
included.  The Company has a similar $300,000 limitation regarding its 
outstanding Subordinated Thrift Certificates currently outstanding.  The 

                                       53
<PAGE>
<PAGE>63

Company to date has not invoked this limitation with respect  to redemption of 
Subordinated Thrift Certificates regardless of the amount redeemed in any 
month, and has historically redeemed all such certificates upon presentation 
regardless of that $300,000 limitation.  The Company gives no assurances with 
regards to the future.  See "RISK FACTORS."   During the three fiscal years 
ended April 30, 1995, the average amount of Variable Rate Money Market Demand 
Subordinated Thrift Certificates, Fixed Term Money Market Subordinated Thrift 
Certificates, Demand and Fixed Term Senior Thrift Certificates redeemed 
monthly prior to maturity was approximately $77,400, of which the highest 
monthly total during the period was $219,000.  During this period, the monthly 
redemptions of subordinated certificates or demand or fixed term certificates 
redeemed prior to maturity have not exceeded the $300,000 limitation, while 
the redemption of Senior Thrift Certificates on demand or fixed term redeemed 
prior to maturity exceeded the $250,000 monthly limitation one time.
 
    If this limitation is invoked by the Company with respect to redemption of 
Demand and Fixed Term Certificates redeemed prior to maturity, the Trustee and 
the holders of such Certificates submitted for redemption, but not redeemed, 
will be so notified and the Certificates will be redeemed thereafter in the 
order in which demands are received by the Company, with those for which 
demands are received on the same day being redeemed proportionately.  To the 
extent that Certificates submitted for redemption are not paid in any given 
calendar month, such Certificates will be given first priority (within the 
order in which demand is received) in the next succeeding calendar month or 
months until such Certificates are fully redeemed.  Interest accrues through 
date of payment. For this purpose a demand made orally will be treated as 
having been made on the date of the oral demand, if it is confirmed by a 
written demand received by the Company within ten days after the date of the 
oral demand.

SENIOR DEBT
 
    The indebtedness evidenced by the Certificates and any interest thereon is 
considered as "Senior Debt" of the Company, and will rank on parity with other 
"Senior Debt."  (Sections 11.02, 12.10).  As of April 30, 1995, the 
Certificates ranked on parity upon liquidation with other unsecured creditor 
liabilities of $729,657, along with $18,783,578 in principal amount of 
outstanding Senior Thrift Certificates at that date.  Therefore, outstanding 
"Senior Debt" totaled $19,513,235 at April 30, 1995.  "Senior Debt" is defined 
to include any indebtedness outstanding (whether outstanding on the date of 
the execution of the Indenture or thereafter created) at any time except for 
the Subordinated Thrift Certificates and any subordinated debentures which may 
then be outstanding.  There are no limitations on the issuance of additional 
"Senior Debt" as defined.
 
    Since the Company maintains an equity ownership in ELCOA, its wholly-owned 
subsidiary, holders of the outstanding Demand, Fixed Rate and Money Market 
Thrift Certificates of ELCOA would maintain a priority interest as to ELCOA's 
assets superior to the rights of the holders of the Certificates as to ELCOA's 
assets, in the event of liquidation or reorganization of ELCOA.  As such, the 
Company's rights to ELCOA's assets are junior to the rights of the creditors 
of ELCOA to those assets.

                                       54
<PAGE>
<PAGE>64

    All of the Certificates to be issued hereunder are on parity with each 
other and with any other under the Indenture pursuant to which these 
Certificates are being offered (Section 2.16).
 
    In the event of any liquidation, dissolution or any other winding up of 
the Company, or of any receivership, insolvency, bankruptcy, readjustment, 
reorganization or similar proceeding under the Federal Bankruptcy Act or any 
other applicable Federal or state law relating to bankruptcy or insolvency, 
during the continuation of any Event of Default (as described below), no 
payments of any kind may be made on the Subordinated Thrift Certificates and 
subordinated debentures until all "Senior Debt", including the Certificates 
and any accrued interest thereon, has been repaid.  (Section 11.03).  For a 
discussion of the maturity dates and interest rates on outstanding 
Subordinated Thrift Certificates and subordinated debentures as of April 30, 
1995, see Note 5 to the Consolidated Financial Statements.
 
AUTOMATIC EXTENSION

    If, after its maturity date, a Fixed Term Certificate is not presented for 
payment by the holder, and the Company does not tender payment to the holder, 
such certificate shall be treated as a Demand Certificate, and the rate and 
other terms applicable to such Demand Certificates shall be determined as the 
maturity date of the Fixed Term Certificate.  (Section 2.15)  The Company will 
give each certificate holder one month's prior written notice of the time of 
maturity, reminding him of the maturity date of his security and the fact that 
the automatic extension provision will take effect unless he requests payment 
(Section 2.13).  The Company will advise, by monthly statement, certificate 
holders of the due date of all fixed term securities owned by them.

RIGHT TO REQUEST EARLY PAYMENT

    The Company will redeem any Fixed Term Certificate offered hereunder as of 
the end of the calendar month during which notice of a request for early 
payment is received.  Payment will be made on the fifth day of the following 
calendar month, or such shorter period of time as determined by the Company, 
on the following conditions:  a penalty, computed by multiplying the number of 
months remaining to maturity by 1/8 of 1% and then multiplying the product by 
the principal amount being redeemed prior to maturity, will be deducted from 
the principal amount redeemed; however, the penalty shall not be less than 
$25.  For example, if 24 months prior to the due date, a holder elected to 
redeem a $1,000 five year Fixed Term Certificate, the Company would deduct a 
penalty of $30 from the principal repayment of $1,000 (1/8 of 1% multiplied by 
the number of months by $1,000, equals $30). (Section 2.13) Interest on any 
certificate redeemed prior to maturity would be paid at the original rate as 
stated on the certificate.

OPTION TO RECEIVE COMPOUND INTEREST

    Holders of Certificates have the option of electing to have interest on 
their Certificates reinvested and compounded monthly (that is, interest at the 
original rate shall be computed monthly on the new amount).  There are no 
restrictions on the use that the Company may make of the retained interest.  
Once made, such an election may not be changed without the consent of the 

                                       55
<PAGE>
<PAGE>65

Company.  In the event a holder elects to have interest compounded, interest 
will be paid, at the holder's election, bi-monthly, quarterly, semi-annually, 
annually, or at maturity of his certificate (Section 2.13).  Reinvested 
interest will be an unsecured obligation of the Company and will be subject to 
the same risks as the Certificates, and will continue to be considered as 
"Senior Debt" of the Company.  See "RISK FACTORS - General; Lack of Sinking 
Fund".  Interest compounded but unpaid to holders will be reported by the 
holder for Federal income tax purposes, when earned, including when it is 
compounded but unpaid.  The Company will advise holders prior to January 31 of 
each year concerning the amount of interest which must be reported as income 
for the preceding year.  The Company does not believe that any "original issue 
discount" as defined in the Internal Revenue Code of 1986, as amended, arises 
from the sale of the Certificates as the stated principal amount redeemable at 
maturity equals the original issuance price for each certificate.  Purchasers 
of Certificates should make their own determinations concerning any applicable 
tax consequences, and are encouraged to consult their own tax advisors.

INTEREST 6-MONTH UNITED STATES TREASURY BILL RATE
 
    Six-month United States Treasury Bills are auctioned weekly by the United 
States Treasury Department, usually on Monday.  The interest rate on the 
6-month U.S. Treasury Bills, on a discount basis, based on the auction 
average, is published widely in newspapers throughout the country, normally on 
the day following the auction.  During the five year period ended April 30, 
1995, the rates ranged from a low of 2.78% to a high of 7.84%.  As of July 1, 
1995, the 6-Month U.S. Treasury Bill rate was 5.34%.
 
    The interest rate to be paid on the Demand Senior Thrift Certificates 
offered hereunder shall be at least 1% above the annualized interest rate paid 
on 6-month United States Treasury Bills sold on the first day of the month, or 
if there is no auction on that day, the interest rate established at the last 
auction prior to the first day of the month.  The rate will vary from month to 
month depending upon the U.S. Treasury Bill Rate.  In the event that the U.S. 
Treasury Bill rate as set forth above shall fall below 6% per annum, or in the 
event there shall be no such 6-month U.S. Treasury Bill rate in effect, the 
rate of such 6-month U.S. Treasury Bill shall be deemed to be 6% per annum.  
The percentage above the 6-month U.S. Treasury Bill rate is to be determined 
at the beginning of the month by the Company (or in the absence of any such 
determination, such percentage shall be deemed to be 1% above the 6-month U.S. 
Treasury rate), based upon prevailing market conditions, and interest rates in 
general.  Therefore, the minimum interest which can be paid on Demand Senior 
Thrift Certificates shall be 7%. (Section 2.13)

    The interest rate to be paid on the Fixed Term Certificates shall be fixed 
by the Company at a rate at least equal to 1% above the annualized interest 
rate paid on 6-month U.S. Treasury Bills for Certificates with maturities of 
24 months or less, 2% above the annualized interest rates paid on 6-month U.S. 
Treasury Bills for Certificates with maturities of 25 to 60 months, and 3% 
above the annualized interest rates paid on 6-month U.S. Treasury Bills for 
Certificates with maturities exceeding 60 months based upon prevailing market 
conditions and interest rates in general.  For the purpose of computing the 
interest to be paid on a given issuance of Fixed Term Certificates, the 
annualized interest rate paid on 6-month U.S. Treasury Bills shall be 
                                       56
<PAGE>
<PAGE>66

determined by reference to such rate in effect on the date that investor money 
is received by the Company if such a date is the date when United States 
Treasury Bills are issued, or the date of the most recently issued 6-month 
U.S. Treasury Bills if investor money is not received on an issued date of 
6-month U.S. Treasury Bills.  Once established, the same rate of interest will 
be paid for the term of the Certificate.  In the event the 6-month U.S. 
Treasury Bill rate, as set forth above, shall fall below 6% per annum, or in 
the event there shall be no such U.S. Treasury Bill rate in effect, the rate 
of such 6-month U.S. Treasury Bill shall be deemed to be 6% per annum.  
(Section 2.13).  

    Interest to be paid in any calendar month will be paid on or before the 
10th day of the succeeding calendar month.

RESTRICTIONS ON MERGER

    The Company, subject to certain conditions contained in Section 5.01 of 
the Indenture, may consolidate or merge with or into, or sell or transfer all 
or substantially all of its property and assets to any other corporation, 
provided that the corporation (if other than the Company) formed by or 
resulting from any such consolidation or merger or which shall have received 
the transfer of such property and assets, assumes payment of principal and 
premium, if any, and interest on the Certificates and performs all obligations 
in accordance with the terms of the Indenture.  No approval of certificate 
holders is required.  The Company has no present plans to effect any of the 
foregoing transactions.  (See Article 5).

MODIFICATION OF THE INDENTURE

    The Company may from time to time, enter into additional supplemental 
indentures amending the terms of the Indenture with the consent of at least 
75% in aggregate principal amount of the outstanding Certificates.  No 
supplemental indenture without the consent of each holder of outstanding 
Certificates, may reduce the percentage of the Certificate holders necessary 
to modify or alter the Indenture, waive any default under the Indenture, 
reduce the stated amount of interest on any Certificate or change the maturity 
date of the principal, the interest payment dates or other terms of payment.  
The Company may, without consent of the holders of these Certificates, enter 
into supplemental indentures under certain limited circumstances where the 
rights of the holders are not materially affected.  (Sections 9.01 through 
9.03).

COVENANT AS TO REPAIR

    The Company has covenanted that it will maintain and keep its properties 
in good condition, repair and working order, provided, however, that the 
Company may provide for any disposition of such properties consistent with 
reasonable business judgment and not disadvantageous in any material respect 
to the holders of the Certificates.




                                       57
<PAGE>
<PAGE>67

EVENTS OF DEFAULT

    The following will be events of default: (a) default in the payment of any 
interest when due which is not cured for 30 days; (b) default in payment of 
principal (or premium, if any) when due; (c) default in the performance of any 
other covenant of the Company, which is not cured within 60 days after 
occurrence of the default and (d) certain events of bankruptcy, insolvency or 
reorganization.  (Section 6.01).  If an Event of Default shall occur and not 
be cured within the time period required, the Trustees or the holders of not 
less than 25% of the principal amount of outstanding Certificates (including 
holders who may be controlling persons) may declare the Certificates due and 
payable by appropriate written notice.  (Section 6.02).

    The holders of a majority in principal amount of all outstanding 
Certificates will have the right to exercise any remedy available to the 
Trustee, provided such holders have offered to the Trustee reasonable 
indemnity, and have given prior written notice to the Trustee of a continuing 
Event of Default.  (Section 6.05).

    The Company will be required to furnish to the Trustee annually a 
statement as to the absence of default and compliance by the Company with the 
terms of the Indenture. (Section 4.03).

TRANSACTIONS WITH THE TRUSTEE

    The Company maintains deposit accounts and banking relations with the 
Trustee, First Valley Bank of Bethlehem, Pennsylvania.

    The Trustee also serves as custodian for IRA/KEOGH accounts for 
participants maintaining a custodial account to hold Certificates. The Trustee 
assesses a $25 annual maintenance charge per account on all IRA/KEOGH 
custodial accounts.

                              PLAN OF DISTRIBUTION

    The Company has entered into an Underwriting Agreement with Welco 
Securities, Inc., Suite 2130, 101 West City Avenue, Bala Cynwyd, Pennsylvania 
19004 (hereinafter referred to as the "Underwriter").

    The Underwriter, is an affiliate of the Company, and is wholly-owned by 
William Shapiro, the Company's President.  The officers of the Underwriter, 
William Shapiro and Kenneth S. Shapiro, are registered as licensed securities 
agents and are also full time employees of the Company, and members of its 
Board of Directors.  The Underwriter also has been engaged to sell the debt 
securities offered by ELCOA, the Company's wholly-owned subsidiary.  William 
Shapiro and Kenneth Shapiro are also affiliated as attorneys with counsel for 
the Company.  See Note 10 to the Consolidated Financial Statements.  The 
principal business function of the Underwriter is to sell the registered 
securities of the Company and ELCOA as their agent.  As a result of the 
affiliations between the Company and the Underwriter, the Underwriting 
Agreement cannot be deemed to have been negotiated at arm's length.    Among 
the factors considered in such determinations were the history of, and 
prospects for the industry in which the Company competes, estimates of the 

                                       58
<PAGE>
<PAGE>68

business potential of the Company, the present state of its development, its 
financial condition, risks associated with the leasing industry in general, 
interest rates in general during the time of the offering and demand for 
similar securities of comparable companies.

    Under the terms of the Underwriting Agreement, the Company has retained 
the Underwriter as its agent and the Underwriter has agreed to use its best 
efforts to offer the public on a continuous basis the Certificates described 
herein at those prices specified on the cover of this Prospectus.  The 
Underwriter has made no commitment to purchase any of the Certificates offered 
hereby, and will not make any market for the Certificates.  There is no 
minimum amount of Certificates which must be sold in order for this offering 
to go forward.

    No sales charges, commissions, or other expenses of the offering will be 
deducted from the principal amount of Certificates offered hereunder.  The 
Underwriter is to be paid a commission equal to 1/15 of 1% per month of the  
principal amount of each Certificate purchased, for each month of the initial 
term of any new fixed term Certificate sold through the Underwriter (ranging 
from .4% for 6-month Certificates sold to 8.0% for 120 month Certificates) by 
the Company from the proceeds of sales of the Certificates.  Neither Kenneth 
S. Shapiro nor William Shapiro receive any direct remuneration from the 
Underwriter in connection with the sale of these securities, as commissions 
are used by the Underwriter for expenses incurred in the solicitation and sale 
of the Certificates.  The Company has agreed to reimburse the Underwriter for 
the fee of the qualified independent underwriter incurred in connection with 
the offer and sale of the Certificates, which is $25,000.00.  The Underwriter 
may reallow to certain dealers who are members of the National Association of 
Securities Dealers, Inc. ("NASD") and certain foreign dealers who are not 
eligible for membership in the NASD, a commission of up to 8.0% of the 
principal amount of Certificates sold by such dealers.

    No commission shall be paid on account of the sale of any Demand 
Certificate.  

    After the commencement of the offering, the commissions and reallowances, 
if any, may be changed.

    The Company will indemnify the Underwriter and all other brokers and 
dealers who enter into agreements with the Underwriter against certain civil 
liabilities, including certain liabilities under the Securities Act of 1933, 
as amended.

    The foregoing discussion sets forth a summary of all material provisions 
of the Underwriting Agreement.  For a complete description of the terms of the 
Underwriting Agreement, reference is made to the Underwriting Agreement which 
is filed as an exhibit to the Registration Statement, of which this Prospectus 
is a part.

    The Underwriter as a member of the NASD is subject to Schedule E of the 
By-Laws of the NASD which deals with its participation in soliciting sales of 
securities for the Company, its affiliate.  Schedule E requires, in part, that 
a qualified independent underwriter  be engaged to render an opinion regarding 
                                       59
<PAGE>
<PAGE>69

the fairness of the computation of the rates of interest being paid on 
Certificates being offered through the Prospectus.  The Underwriter has 
obtained an opinion dated August 30, 1994 from R.F. Lafferty & Co., Inc. an 
NASD member, which has participated in the preparation of the offering 
documents, conducted its due diligence review of the offering, and is being 
compensated with a fee of $25,000.00 by the Company for rendering the opinion 
that the proposed offering terms, and the minimum rates at which these 
Certificates may be offered, meet this fairness objective.

                                 LEGAL OPINION

    The law firm of William Shapiro, Esq., P.C. of Bala Cynwyd, Pennsylvania, 
has rendered an opinion that pursuant to the Indenture between the Company and 
First Valley Bank of Bethlehem, Pennsylvania, as Trustee, and appropriate 
Company orders the Certificates, when issued and sold pursuant to the 
Indenture and in the manner contemplated by the Prospectus will be valid and 
binding obligations of the Company, except that such opinion is subject to the 
following qualifications:  (a) no opinion is rendered as to the availability 
of equitable remedies including, but not limited to, specific performance and 
injunctive relief, (b) the effect of bankruptcy, reorganization, insolvency, 
fraudulent conveyance, moratorium and other similar laws or equitable 
principles affecting creditor's rights or remedies, and (c) the effect of 
applicable laws and court decisions which may now or hereafter limit or render 
unenforceable certain rights and remedies.

    Both William Shapiro and Kenneth S. Shapiro, officers and directors of the 
Company and officers of ELCOA, are associated with said law firm as attorneys, 
of which Mr. William Shapiro is the sole stockholder of the professional 
corporation.  In addition, Kenneth S. Shapiro is President and director, and 
William Shapiro is Secretary/Treasurer and director of Welco Securities, Inc., 
the Underwriter.

                                    EXPERTS
 
    The consolidated balance sheets of Walnut Equipment Leasing Co., Inc. and 
subsidiaries as of April 30, 1995 and 1994, and the related consolidated 
statements of operations, changes in shareholders' deficit, and cash flows for 
each of the three years in the period ended April 30 1995, have been audited 
by Cogen Sklar LLP (formerly, Cogen Sklar Levick), Independent Certified 
Public Accountants.  The financial statements appearing in the Registration 
Statement and this Prospectus are included in reliance on the reports of such 
firm and upon the authority of such firm as experts in auditing and 
accounting.
 










                                       60
<PAGE>
<PAGE>70
<TABLE>
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
<CAPTION>
<S>                                                                  <C>
INDEPENDENT AUDITOR'S REPORT                                         62

Consolidated Balance Sheets as of April 30, 1995 and 1994            63-64

Consolidated Statements of Operations for the years 
 ended April 30, 1995, 1994 and 1993                                 65

Consolidated Statements of Changes in Shareholders'
 Deficit for the years ended April 30, 1995, 1994
 and 1993                                                            66

Consolidated Statements of Cash Flows for the years
 ended April 30, 1995 and 1994 and 1993                              67-68

Notes to the Consolidated Financial Statements for
 the fiscal years ended April 30, 1995, 1994 and 1993                69
</TABLE>


































                                       61
<PAGE>
<PAGE>71

                          INDEPENDENT AUDITOR'S REPORT

To the Shareholders and Board of Directors
of Walnut Equipment Leasing Co., Inc.

We have audited the accompanying consolidated balance sheets of Walnut 
Equipment Leasing Co., Inc. (a wholly-owned subsidiary of Walnut Associates, 
Inc.) and subsidiaries as of April 30, 1995 and 1994, and the related 
consolidated statements of operations, changes in shareholders' deficit and 
cash flows for each of the three years in the period ended April 30, 1995.  
These financial statements are the responsibility of the Company's management.  
Our responsibility is to express an opinion on these financial statements 
based on our audits.

We conducted our audits in accordance with generally accepted auditing 
standards.  These 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 that 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 Walnut 
Equipment Leasing Co., Inc. and subsidiaries as of April 30, 1995 and 1994, 
and the results of their operations and their cash flows for each of the three 
years in the period ended April 30, 1995, in conformity with generally 
accepted accounting principles.

The accompanying financial statements have been prepared assuming that Walnut 
Equipment Leasing Co., Inc. and subsidiaries will continue as a going concern 
and, accordingly, contemplate the realization of assets and liquidation of 
liabilities in the ordinary course of business.  As discussed in Note 1 to the 
consolidated financial statements, the Company has suffered recurring losses 
and experienced negative cash flows from operations and has a shareholders' 
deficit.  Additionally, the Company's ability to meet its obligations is 
dependent in part upon its ability to obtain borrowings adequate to fund its 
cash flow needs.  These uncertainties raise substantial doubt about the 
entity's ability to continue as a going concern.  Management's plans in regard 
to these matters are also discussed in Note 1.  The consolidated financial 
statements do not include any adjustments that might result from the outcome 
of these uncertainties.


/s/  Cogen Sklar LLP
COGEN SKLAR LLP
(formerly, Cogen Sklar Levick)
   
Bala Cynwyd, Pennsylvania
July 7, 1995, except for Note 12,
as to which the date is August 3, 1995
    
                                       62
<PAGE>
<PAGE>72
<TABLE>

                       WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                                    CONSOLIDATED BALANCE SHEET
<CAPTION>


                                                                            April 30,
                                                                        1995          1994
                                                                 -----------   -----------
<S>                                                              <C>           <C>
ASSETS

Direct finance leases:
    Aggregate future amounts receivable under lease contracts    $18,829,268   $20,979,917
    Estimated residual value of equipment                          1,976,244     2,178,259
    Less:
      Unearned income under lease contracts                       (3,436,458)   (3,865,103)
      Advance payments                                            (  579,965)   (  611,887)
                                                                  ----------    ----------

                                                                  16,789,089    18,681,186
      Allowance for doubtful lease receivables                    (1,413,389)   (1,888,458)
                                                                  ----------    ----------

                                                                  15,375,700    16,792,728
                                                                  ----------    ----------
Operating leases:
    Equipment at cost, less accumulated depreciation of
     $6,680 and $19,184, respectively                                 23,316        23,579
    Accounts receivable                                                  ---         7,166
Cash and cash equivalents                                          8,957,949     7,598,151
Other assets (includes $637,479 and $634,567, respectively,
 paid to or receivable from related parties)                       1,086,402     1,057,475
                                                                 -----------   -----------

    Total assets                                                 $25,443,367   $25,479,099
                                                                 ===========   ===========


</TABLE>












                                  See accompanying notes
                                            63
<PAGE>
<PAGE>73
<TABLE>
                     WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES                           
                          CONSOLIDATED BALANCE SHEETS - (continued)
<CAPTION>
                                                                            April 30,
                                                                        1995          1994
                                                                 -----------   -----------
<S>                                                              <C>           <C>
LIABILITIES

Amounts payable to equipment suppliers                           $   477,296   $   701,508
Other accounts payable and accrued expenses                          252,361       438,768
Demand, Fixed Rate and Money Market Thrift Certificates
 (includes $181,266, and $167,617,
 respectively, held by related parties)                           24,521,875    21,810,991
Senior Thrift Certificates (includes $697,706 and
 $583,372, respectively, held by related parties)                 18,783,578    16,650,670
Subordinated Thrift Certificates (includes $555,844 and
 $438,624, respectively, held by related parties)                  6,025,366     6,038,409
Accrued interest                                                   5,411,748     4,803,444
Subordinated debentures (includes $4,000 and $4,000,
 respectively, held by related parties)                                5,858         5,858
State income taxes payable                                             8,401         8,401
                                                                  ----------    ----------

                                                                  55,486,483    50,458,049
                                                                  ----------    ----------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' DEFICIT

Prime Rate Cumulative Preferred Shares, $1 par value,
 $100 per share liquidation preference, 50,000 shares
 authorized, 281 shares issued and outstanding
 (liquidation preference $28,100)                                        281           281
Adjustable Rate Cumulative Preferred Shares, $1 par value,
 $1000 per share liquidation preference.  1,000 shares
 authorized, 275 shares issued and outstanding
 (liquidation preference $275,000)                                       275           275
Common stock, $1.00 par value, 1,000 shares authorized,
 issued and outstanding                                              101,500       101,500
Accumulated Deficit                                              (30,145,172)  (25,081,006)
                                                                 -----------   -----------

                                                                 (30,043,116)  (24,978,950)
                                                                 -----------   -----------

    Total liabilities and shareholders' deficit                  $25,443,367   $25,479,099
                                                                 ===========   ===========
</TABLE>


                                      See accompanying notes               
                                                64                      

<PAGE>
<PAGE>74
<TABLE>
              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES                    
                     CONSOLIDATED STATEMENTS OF OPERATIONS                    
<CAPTION>

                                                   For the Years Ended April 30,

                                                1995           1994           1993
                                          ----------     ----------     ----------
<S>                                       <C>            <C>            <C>
Revenue:
   Income earned under
    direct finance lease
    contracts                             $3,965,846     $3,947,213     $4,032,273
   Operating lease rentals                    13,300         13,124         (4,493)
                                          ----------     ----------     ----------
                                           3,979,146      3,960,337      4,027,780
                                          ----------     ----------     ----------
Costs and expenses:
    Interest expense, net of
     interest income of $380,370,
     $170,963 and $59,224, respectively    4,313,253      4,094,189      3,637,908
    Lease origination
     expenses                              1,067,962      1,133,774      1,164,925
    General and
     administrative expenses
     (includes $800,864, $802,323
     and $716,313, respectively,
     paid to related parties)              2,019,029      2,018,377      1,944,546
    Provision for doubtful
     lease receivables                     1,635,963        792,879      1,143,471
    Depreciation on operating
     lease equipment                           7,105          3,293            578
                                          ----------     ----------     ----------

                                           9,043,312      8,042,512      7,891,428
 Loss from operations                     ----------     ----------     ----------
     before provision for
     state income taxes                   (5,064,166)    (4,082,175)    (3,863,648)

Provision for state
     income taxes                                ---            ---            928
                                         -----------    -----------    -----------
Net Loss                                 $(5,064,166)   $(4,082,175)   ($3,864,576)
                                         ===========    ===========    ===========

</TABLE>






                                  See accompanying notes          
                                           65
<PAGE>
<PAGE>75
<TABLE>
                                               WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                                            CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' DEFICIT
                                                For the Years Ended April 30, 1995, 1994 and 1993

<CAPTION>
                                       Prime Rate         Adjustable Rate                                       Total
                                       Cumulative            Cumulative          Common      Accumulated      Shareholders'
                                    Preferred Shares      Preferred Shares       Stock       Deficit          Deficit      
                                    ----------------      ----------------       ------      -----------      ------------
                                   Shares                 Shares
                                   Issued     Amount      Issued    Amount
                                   ------     ------      ------    ------
<S>                                <C>       <C>          <C>       <C>        <C>          <C>               <C>
Balance, April 30, 1992               281    $ 2,474         275    $  275     $101,500     $(17,134,255)     $(17,030,006)

Net loss for the year ended
 April 30, 1993                       ---        ---         ---       ---          ---       (3,864,576)       (3,864,576)
 Preferred Shares
 Cash distributions paid on
 Prime Rate Cumulative
 Preferred Shares                     ---     (2,193)        ---       ---          ---              ---            (2,193)
                                    -----     ------       -----    ------      -------      -----------      -------------
Balance, April 30, 1993               281        281         275       275      101,500      (20,998,831)      (20,896,775)

Net loss for the year ended
 April 30, 1994                       ---        ---         ---       ---          ---       (4,082,175)       (4,082,175)
                                    -----     ------       -----    ------      -------      -----------      ------------
Balance, April 30, 1994               281        281         275       275      101,500      (25,081,006)      (24,978,950)

Net loss for the year ended
 April 30 1995                        ---        ---         ---       ---          ---       (5,064,166)       (5,064,166)
                                    -----    -------       -----    ------     --------      ------------      -----------
Balance, April 30, 1995               281    $   281         275    $  275     $101,500     $(30,145,172)     $(30,043,116)
                                    =====    =======       =====    ======     ========     =============     =============


                                                   See accompanying notes              
                                                              66
</TABLE>
<PAGE>
<PAGE>76
<TABLE>

                 WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF CASH FLOWS

<CAPTION>
                                            For the Years Ended April 30,

                                         1995              1994             1993
                                  -----------       -----------      -----------
<S>                               <C>               <C>              <C>
OPERATING ACTIVITIES
Net Loss                          $(5,064,166)      $(4,082,175)     $(3,864,576)
Adjustments to reconcile
   net loss income to net cash
   used in operating activities:
   Depreciation                         7,105             3,293              578
   Amortization of deferred debt
      registration expenses           121,402           120,187          116,857
   Provision for doubtful
      lease receivables             1,635,963           792,879        1,143,471
Effects of changes
   in other operating items:
   Accrued interest                   608,304           742,864          839,295
Amounts payable to
   equipment suppliers               (224,212)          225,129         (244,907)
Other (net), principally
   increase in other assets          (330,663)         (130,041)         (73,736)
Net cash used in                  -----------        ----------      -----------
   operating activities            (3,246,267)       (2,327,864)      (2,083,018)
INVESTING ACTIVITIES              -----------        ----------      -----------
Excess of cash received over
   lease income recorded            7,374,851         6,958,716        6,071,318
Increase (decrease) in
   advance payments                   (31,922)           14,282           (7,281)
Purchase of equipment
   for  lease                      (7,567,613)       (7,548,795)      (8,064,528)
Net cash used in investing        -----------        ----------      -----------
   activities                        (224,684)         (575,797)      (2,000,491)
                                  -----------        ----------      -----------


</TABLE>










                                  See accompanying notes
                                            67
<PAGE>
<PAGE>77
<TABLE>

                 WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF CASH FLOWS - (continued)
 
<CAPTION>

                                            For the Years Ended April 30,

                                         1995              1994             1993
                                  -----------       -----------      -----------
<S>                               <C>               <C>              <C>
FINANCING ACTIVITIES
Proceeds from issuance of:
   Demand and Fixed Rate
   Certificates                    10,983,417         9,267,808        9,350,863
   Senior Thrift Certificates       5,488,212         5,827,132        4,381,209
Redemption of:
   Subordinated Debentures                ---            (1,860)             ---
   Demand, Fixed Rate and
   Money Market Thrift
   Certificates                    (8,272,533)       (5,498,321)      (4,177,037)
   Senior Thrift Certificates      (3,355,304)       (3,262,311)      (2,009,151)
   Subordinated Thrift
   Certificates                       (13,043)         (100,421)        (251,620)
Distributions Paid:
   Prime Rate Cumulative
   Preferred Shares                       ---               ---           (2,193)
                                  -----------        ----------      -----------
   Net cash provided by
   financing activities             4,830,749         6,232,027        7,292,071
                                  -----------        ----------      -----------
Increase in Cash
   and Cash Equivalents             1,359,798         3,328,366        3,208,562
Cash and Cash Equivalents, 
   Beginning of Year                7,598,151         4,269,785        1,061,223
                                  -----------        ----------      -----------
Cash and Cash Equivalents,
   End of Year                     $8,957,949        $7,598,151      $ 4,269,785
                                  ===========        ==========      ===========

</TABLE>











                                See accompanying notes 
                                          68
<PAGE>
<PAGE>78
              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

        BASIS OF FINANCIAL STATEMENT PRESENTATION:

    The consolidated financial statements of the Company have been prepared on 
a going concern basis, which contemplates the realization of assets and 
satisfaction of liabilities in the normal course of business.  Accordingly, the 
consolidated financial statements do not include any adjustments relating to 
the recoverability of recorded assets, or the amount of liabilities that may be 
necessary should the Company be unable to continue in the normal course of 
business.

    During the years ended April 30, 1995, 1994 and 1993, the Company incurred 
losses of $5,064,166, $4,082,175, and $3,864,576, respectively, had negative 
cash flows from operations during those years, and reported accumulated 
deficits of $30,145,172 and $25,081,006 at April 30, 1995 and 1994, 
respectively.  The Company's current results of operations, financial position 
and the uncertainties which exist as to future levels of new business, interest 
rates and potential redemptions of senior and subordinated borrowings currently 
outstanding, and its ability to sell additional debt securities as may be 
required, may result in the Company's inability to continue operating in the 
normal course of business.  Continuation of the Company's operations in their 
present form is dependent upon the achievement of sustained profitable 
operations, through increased new business generated by the Company, continued 
ability to service debts as they mature, and the ability to generate sufficient 
cash resources to support future operations.  If the Company continues to incur 
losses, or is unable to obtain additional funds, it may be unable to continue 
servicing its debts.

    Management has attempted to initiate measures to improve the operating 
results and business levels through changes in its marketing strategy, and is 
placing a high priority in these efforts.  In 1986, in an effort to increase 
the utilization of its lease origination, administrative, and servicing 
capabilities, and to reduce the cost per lease of providing these services, the 
Company decided to commence the marketing of these services on a fee basis to 
other companies, including ELCOA.  To date, this service has generated no 
significant revenues from unrelated parties.  See also Note 10, below.  In 
addition, management believes that the Company's cash flow through the sale of 
securities, anticipated renewal of existing indebtedness, and from collections 
from outstanding lease receivables, will be adequate to meet operating needs 
during the ensuing year. See further discussions contained in "MANAGEMENT'S 
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS".

    PRINCIPLES OF CONSOLIDATION:

    The consolidated financial statements include the accounts of the Company, 
(with its subsidiaries, including ELCOA, the "Company"), all of which are 
wholly-owned.  All intercompany transactions have been eliminated.




                                       69
<PAGE>
<PAGE>79
              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:  (Continued)

    LEASE ACCOUNTING:

    The Company is in the business of leasing equipment which is specifically 
acquired for each lease.  For financial reporting purposes, the Company 
primarily uses the direct financing method and records at the inception of the 
lease (a) the estimated unguaranteed residual value of the leased equipment 
and the aggregate amount of rentals due under the lease as the gross 
investment in the lease, and (b) the unearned income arising from the lease, 
represented by the excess of (a) over the cost of the leased equipment.  The 
unearned income is recognized as income over the term of the lease on the 
effective or "interest" method in accordance with Statement of Financial 
Accounting Standards No. 91, "Accounting for Nonrefundable Fees and Costs 
Associated with Originating or Acquiring Loans and Initial Direct Costs of 
Leases"  ("SFAS 91").  In addition, under this method, a portion of the 
initial direct costs as defined by SFAS 91 are accounted for as part of the 
investment in direct financing leases.  All the other costs are included as 
lease origination expenses in the period when incurred.

    Where the lease qualifies as an operating lease pursuant to the 
requirements of SFAS No. 13,  "Accounting for Leases", the Company recognizes 
lease rental payments as income in the period earned and depreciates the cost 
of equipment subject to the lease over its estimated useful life using an 
accelerated method of depreciation.

    INCOME TAXES:

    The Company computes and records income taxes currently payable based upon 
the determination of taxable income using the "operating method" for all 
leases, which is different from the method used in the determination of pretax 
income for financial statement purposes (as described above).  Under the 
"operating method" the Company reports as income the amount of rentals 
received or accrued and deducts the amount of depreciation (principally under 
the Accelerated Cost Recovery System) of the equipment over its estimated 
useful life.  Other expenses are recognized utilizing the accrual method of 
accounting.

    Effective May 1, 1993, the Company adopted Statement of Financial 
Accounting Standard No. 109, "Accounting for Income Taxes" (SFAS 109), which 
requires an asset and liability approach to financial accounting and reporting 
for income taxes.  Deferred income tax assets and liabilities are computed 
annually for differences between the financial statement and tax bases of 
assets and liabilities that will result in taxable or deductible amounts in 
the future based on enacted tax laws and rates applicable to the periods in 
which the differences are expected to affect taxable income.  Valuation 
allowances are established when necessary to reduce deferred tax assets to the 
amount expected to be realized.  Income tax expense is the tax payable or 
refundable for the period plus or minus the change during the period in 
deferred tax assets and liabilities.


                                       70
<PAGE>
<PAGE>80
              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:  (continued)

    The net deferred tax asset as of April 30, 1995 and 1994 includes deferred 
tax assets (liabilities) attributable to the following temporary deductible 
(taxable) differences:
<TABLE>
<CAPTION>
                                                              1995        1994
                                                        ----------  ----------
    <S>                                                 <C>         <C>
    Operating lease method vs. direct finance method    $3,000,800  $3,002,200
    Provision for doubtful lease receivables               473,200     736,500
    Other                                                  (35,000)    (24,700)
                                                        ----------  ----------
    Net deferred tax asset                               3,439,000   3,714,000
    Valuation allowance                                 (3,439,000) (3,714,000)
                                                        ----------  ----------
    Net deferred tax asset after valuation allowance    $      ---  $      ---
                                                        ==========  ==========
</TABLE>
    A valuation allowance was required as of April 30, 1995 and 1994 due to 
the net operating loss carryover of approximately $21,182,000 and $15,609,000, 
respectively, and investment tax credit carryover of approximately $1,284,000, 
and $1,395,000, respectively.  Due to the valuation allowance for the 
carryforwards there is no net change in deferred tax assets for the fiscal 
year ended April 30, 1995.  There was no cumulative effect on income for prior 
years upon the adopting of SFAS 109 for the year ended April 30, 1994 since 
there was no existing deferred tax asset as of May 1, 1993.

    Both the Company and ELCOA will be included in a consolidated federal 
income tax return.  If the consolidated group incurs a federal income tax 
liability, each company's share will be based upon the tax allocation policy 
of the consolidated group.  However, the Company and ELCOA will not file a 
consolidated income tax return for state income tax purposes.  Each company 
will be subject to state income taxation on each Company's separate income as 
computed for state tax purposes.  During the fiscal years ended April 30, 
1995, 1994, and 1993, ELCOA recognized provisions for state income taxes in 
the amount of $0, $0 and $928  respectively, on its separate income.  No 
provision for federal income taxes was necessary.

    LATE CHARGES: 

    Terms of the Company's lease contracts include provisions for assessing a 
monthly late charge on any past due amounts.  Revenues from late charges 
collected were approximately $418,000, $372,000, and $323,000 during the 
fiscal years ended April 30, 1995, 1994 and 1993, respectively.

    ESTIMATED RESIDUAL VALUES OF EQUIPMENT UNDER DIRECT FINANCE LEASES:

    The Company generally offers an option to purchase the leased equipment 
upon expiration of the lease term at fair market value, approximately 10% of 

                                       71
<PAGE>
<PAGE>81

              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:  (continued)

the original equipment cost.  Residual value of this equipment is generally 
established at the anticipated purchase option price.  The estimated 
unguaranteed residual values are reviewed at least quarterly by the Company.

    ALLOWANCE FOR DOUBTFUL LEASE RECEIVABLES:

    An allowance for doubtful direct finance lease receivables has been 
maintained at a level considered adequate to provide for estimated losses that 
will be incurred in the collection of these receivables.  The allowance is 
increased by provisions charged to operating expense and reduced by 
charge-offs.

    In accordance with SFAS 91, the allowance was increased by provisions 
charged to operating expense based upon a periodic evaluation, performed at 
least quarterly, of delinquent finance lease receivables, to reflect losses 
anticipated from delinquencies and impairments that have already occurred 
rather than ultimate losses expected over the life of the lease portfolio.  
Each direct finance lease provides that an event of default occurs when a 
lessee fails to remit the required periodic rental payment after 15 days of 
the contractual due date.  The Company considers the contractual amount 
impaired after 90 days past the contractual due date.  The contractual amount 
is considered to be the past due and accelerated payments to become due 
through the end of the contractual lease term.

    OTHER ASSETS

    Included in other assets at April 30, 1995 and 1994, are deferred expenses 
totaling $308,159 and $261,711 net of amortization, respectively, representing 
costs directly related to the Company's registration and sale of Senior Thrift 
Certificates.  Also included in other assets at April 30, 1995 and 1994 are 
deferred expenses totaling $423,223 and $437,812, respectively, net of 
amortization, representing costs related to ELCOA's registration and sale of 
Demand and Fixed Rate Certificates.  Such expenses are being amortized on a 
straight-line basis over the estimated average lives of the debt issued under 
the registration statements.  Amortization of the Company's deferred expenses 
charged to income for the years ended April 30, 1995, 1994 and 1993 amounted 
to approximately $121,400, $120,200 and $116,900, respectively.

    CASH FLOW STATEMENTS

    The Company considers cash invested in short-term, highly liquid 
investments with original maturities of three months or less to be cash 
equivalents.  At April 30, 1995 cash equivalents, consisting of U.S. 
Government Securities amounted to $6,349,693.  The Company had no cash 
equivalents at April 30, 1994.  Interest paid for the fiscal years ended April 
30, 1995, 1994 and 1993 was $4,085,326, $3,522,288 and $2,857,837, 
respectively.  Income taxes paid were $0, $411 and $4,194, respectively.  

                                       72
<PAGE>
<PAGE>82

              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    CONCENTRATION OF CREDIT RISK

    The concentration of credit risk is limited since the Company's 
small-ticket lease portfolio varies widely as to diversity of equipment types, 
lessees, and geographic location.

    2.  AGGREGATE FUTURE AMOUNTS RECEIVABLE UNDER LEASE CONTRACTS:

    Receivables under financing lease contracts at April 30, 1995 are due as 
follows:
<TABLE>
<CAPTION>
                   Fiscal Year                Amount
                   -----------           -----------
                   <S>                   <C>
                   1996                  $10,448,003
                   1997                    5,361,504
                   1998                    2,323,441
                   1999                      516,623
                   2000 and beyond           179,697
                                         -----------
                                         $18,829,268
                                         ===========
</TABLE>
    Future rentals due under operating lease contracts are all due within one 
year and, excluding those rentals reflected in operating lease accounts 
receivable, total $3,346 and $6,587 at April 30, 1995 and 1994, respectively.

    3.  DEMAND, FIXED RATE AND MONEY MARKET THRIFT CERTIFICATES:

    The Demand, Fixed Rate and Money Market Thrift Certificates outstanding at 
April 30, 1995 were issued by ELCOA, with outstanding certificates bearing 
interest at rates ranging from 7.0% to 12.75%.  Beginning September 1, 1990, 
the name of these debt securities was changed from Money Market Thrift 
Certificates to Demand and Fixed Rate Certificates.  In the event of 
liquidation of ELCOA, holders of these debt securities would be senior in 
priority in liquidation as respects ELCOA's assets.  Holders of ELCOA's debt 
securities have no right in liquidation as respects the assets of its parent, 
he Company.  All of these certificates rank on parity with each other.  There 
are no restrictive covenants relative to this debt, nor is ELCOA restricted 
from the payment of cash dividends, loans or advances to the Company.  The 
certificates at April 30, 1995 are due as follows:








                                       73
<PAGE>
<PAGE>83
<TABLE>

              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<CAPTION>

    3.  DEMAND, FIXED RATE AND MONEY MARKET THRIFT CERTIFICATES:  (Continued)

    Year Ending April 30,                Amount
    ---------------------           -----------
    <S>                             <C>
       1996                         $14,697,989
       1997                           3,138,288
       1998                           1,146,431
       1999                           2,156,743
       2000 and beyond                3,382,424
                                    -----------
                                    $24,521,875
                                    ===========
</TABLE>
    Included in the amount due in the year ending April 30, 1996 are 
$2,135,337 of certificates payable on demand.  Additionally, accrued interest 
of $2,326,708 at April 30, 1995 is payable upon demand.

    4.  SENIOR THRIFT CERTIFICATES:

    Outstanding Senior Thrift Certificates bear interest at rates ranging from 
9.00% to 15.50% at April 30, 1995, and in the event of liquidation are senior 
in priority to all outstanding Subordinated Thrift Certificates.  Senior 
Thrift Certificates at April 30, 1995 are due as follows:
<TABLE>
<CAPTION>
    Year Ending April 30,                Amount
    ---------------------           -----------
         <S>                        <C>
         1996                       $14,089,450
         1997                         1,907,727
         1998                           904,794
         1999                           604,903
         2000 and beyond              1,276,704
                                    -----------
                                    $18,783,578
                                    ===========
</TABLE>
    Included in the amount due in the year ending April 30, 1996 are 
approximately $736,786 in certificates payable on demand.  Accrued interest on 
the Senior Thrift Certificates of $1,337,056 at April 30, 1995 is payable on 
demand.

    5.  SUBORDINATED THRIFT CERTIFICATES:

    Outstanding Subordinated Thrift Certificates bear interest at rates 
ranging from 10.00% to 15.8% at April 30, 1995.  All thrift certificates are 
subordinated to any indebtedness defined by the Trust Indenture as "Senior 

                                       74
<PAGE>
<PAGE>84

              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    5.  SUBORDINATED THRIFT CERTIFICATES:  (Continued)

Debt" which includes Senior Thrift Certificates, borrowings from banks, trust 
companies and other financial institutions, but excludes subordinated 
debentures.

Subordinated Thrift Certificates at April 30, 1995 are due as follows:
<TABLE>
<CAPTION>
    Year Ending April 30,               Amount
    ---------------------           ----------
         <S>                        <C>
         1996                       $4,996,887
         1997                          432,704
         1998                          266,942
         1999                          160,927
         2000 and beyond               167,906
                                    ----------
                                    $6,025,366
                                    ==========
</TABLE>
    Included in the amount due in the year ending April 30, 1996 are 
approximately $503,390 of certificates payable on demand.  Accrued interest on 
the Subordinated Thrift Certificates of $1,747,984 at April 30, 1995 is payable 
on demand.

    6.  PREFERRED SHARES:

    In 1982, the Company authorized the issuance of 1,000 shares of $1 par 
value preferred shares of the Company to be referred to as "Adjustable Rate 
Cumulative Preferred Shares."  The President and members of his immediate 
family exchanged $128,900 in principal amount of Subordinated debentures and 
$146,100 in principal amount of Subordinated Thrift Certificates for 275 shares 
of Preferred Stock in 1982.  The issuance of the shares was exempt from federal 
and state securities law registration.

    The Adjustable Rate Cumulative Preferred Shares, which have a $1,000 per 
share liquidation preference, are redeemable at the option of the Company at 
$1,000 per share, plus accrued dividends.  Distributions are cumulative and 
declared and paid monthly at a rate equal to the prime rate but not less than 
12% per annum nor greater than 18% per annum.  There were no distributions 
during the three fiscal years ended April 30, 1995.

    "Prime Rate Cumulative Preferred Shares" have a $100 liquidation preference 
and are redeemable solely at the option of the Company at $105 per share, plus 
accrued dividends.  Distributions are cumulative and are declared and paid 
monthly at a rate equal to the prime rate of interest but not less than 10% nor 
greater than 18% per annum.  During the year ended April 30, 1993 $2,193 in 
distributions were paid out of contributed capital in excess of the par value 
of these shares.

                                       75
<PAGE>
<PAGE>85

              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    7.  INCOME TAXES:

    The Company has available for federal income tax purposes net operating 
loss carryovers aggregating approximately $21,182,000 ($30,145,000 for 
financial statement purposes) at April 30, 1995.  Such loss carryovers may be 
used to offset future taxable income, if any, until their expiration in varying 
amounts from 2001 to 2008.  The Company also has investment tax credit 
carryovers of approximately $1,284,000 at April 30, 1995 which are available to 
reduce federal income tax liabilities, if any.  Such carryovers expire, if not 
previously utilized, in varying amounts from 1995 through 2002.

    8.  INITIAL DIRECT COSTS:

    Initial direct costs consist principally of commissions, processing, and 
credit approval costs.  In accordance with SFAS No. 91, initial direct costs 
are accounted for as part of the investment in direct financing leases.
Initial direct costs as defined by SFAS No. 91 amounted to $52,049, $40,222 and 
$87,746, for the fiscal years ended April 30, 1995, 1994 and 1993, 
respectively, consisting principally of commissions paid to outside lease 
brokers and salesmen.

    9.  COMMITMENTS AND CONTINGENCIES:

    The Company leases office space and equipment under noncancellable 
operating lease agreements.  Total rental expense charged to operations for the 
years ended April 30, 1995, 1994 and 1993 was approximately $235,200, $226,700 
and $233,400, respectively.

    9.  COMMITMENTS AND CONTINGENCIES:  (Continued)

    As of April 30, 1995, the future minimum rental payments under leases are 
as follows:
<TABLE>
<CAPTION>
         Fiscal Year                 Amount
         ----------                --------
         <S>                       <C>
         1996                      $ 78,536
         1997                        11,825
                                   --------
                      Total        $ 90,361
                                   ========
</TABLE>
10. TRANSACTIONS WITH RELATED PARTIES:

    The Company is a wholly-owned subsidiary of Walnut Associates, Inc., which 
is wholly-owned by Mr. William Shapiro, the President of Walnut Equipment 
Leasing Co., Inc.


                                       76
<PAGE>
<PAGE>86

              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

10. TRANSACTIONS WITH RELATED PARTIES:  (Continued)

    The President received no salary in fiscal years 1995, 1994 and 1993. 
However, the Company paid management fees of $69,000 during each of the fiscal 
years ended April 30, 1995, 1994 and 1993, respectively to Walnut Associates, 
Inc., primarily to reimburse it for the services of the President.

    Outstanding Adjustable Rate Cumulative Preferred Shares, Prime Rate 
Cumulative Preferred Shares, Subordinated Debentures, Senior and Subordinated 
Thrift Certificates and Demand, Fixed Rate and Money Market Thrift Certificates 
held by the President, members of his family or companies in which he is the 
majority shareholder at April 30, 1995 and 1994 were as follows:
<TABLE>
<CAPTION>
                                                 1995            1994
                                             --------         -------
    <S>                                      <C>              <C>
    Adjustable Rate Cumulative
    Preferred Shares                         $    275         $   275

    Prime Rate Cumulative Preferred
    Shares                                        281             281

    Senior Thrift Certificates                697,706         583,372

    Demand, Fixed Rate and
    Money Market Thrift
    Certificates                              181,266         167,617

    Subordinated Debentures                     4,000           4,000

    Subordinated Thrift
    Certificates                              555,845         438,985
</TABLE>

    For the years ended April 30, 1995, 1994 and 1993, the Company paid Welco 
Securities, Inc., ("Welco") an affiliated registered broker/dealer in 
securities owned by the President of the Company, $135,593, $136,848 and 
$121,833 respectively, for commissions paid in connection with the offering and 
sale of Senior Thrift Certificates.  The Company pays Welco a commission from 
0.2% to 8.0% of the sale price of all Fixed Term Senior Thrift Certificates, 
and amortizes this expense over the term of each certificate.  ELCOA paid Welco 
$170,642, $165,581 and $143,611 for commissions incurred in the solicitation of 
Demand, Fixed Rate and Money Market Thrift Certificates during the fiscal years 
ended April 30, 1995, 1994 and 1993, respectively.  ELCOA pays a commission to 
Welco of 0.2% to 8.0% of the sale price on all Demand and Fixed Rate 
Certificates sold, and amortizes this expense over the term of each 
certificate.  During the fiscal year ended April 30, 1995, 1994 and 1993, Welco 
paid rentals of approximately $8,500, $10,200 and $7,200, respectively, on 
equipment leased from the Company.

                                       77
<PAGE>
<PAGE>87

              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

10. TRANSACTIONS WITH RELATED PARTIES:  (Continued)

    The Company expensed $354,783, $342,186 and $304,296 in 1995, 1994 and 
1993, respectively, to a law firm in which the President is the principal 
shareholder.  These payments primarily represent fees for legal services to 
associate attorneys, costs and expenditures relating to collections on 
defaulted leases.

    During the fiscal years ended April 30, 1995 and 1994, the Company 
incurred $69,943 and $81,965, respectively, in transfer agent service fees for 
the issuance and redemption of its Senior and Subordinated Thrift 
Certificates.  These fees were paid monthly to Financial Data, Inc., a 
subsidiary of Walnut Associates, Inc.  The monthly amount charged by Financial 
Data, Inc. is the sum of $2.00 per certificate holder account maintained, 
$1.00 per new or rollover certificate issued during the month, or a minimum of 
$1,000 per month, whichever is greater.  Prior to January 1, 1994, the monthly 
charge per certificate holder was $2.50.  During the fiscal years ended April 
30, 1995 and 1994, ELCOA paid $99,595 and $105,334 respectively, to Financial 
Data, Inc. for similar services rendered in connection with its outstanding 
Demand, Fixed Rate and Money Market Thrift Certificates.

    The Company charges Financial Data, Inc. for the use of the Company's 
computer facilities, space, telephone, and personnel.  The amounts charged to 
Financial Data, Inc. during the fiscal years ended April 30, 1995 and 1994 
were $111,592 and $111,491 respectively. As of April 30, 1995, the Company had 
a receivable of $88,264 from Financial Data, Inc.  The ability of Financial 
Data, Inc. to repay this amount is dependent upon increases in the number of 
holders of Demand, Fixed Rate, and Senior Thrift Certificates and related 
charges therefrom.  

    On March 6, 1987, the Company entered into a lease agreement with Walnut 
Associates, Inc. covering approximately 4,300 square feet of warehouse and 
print shop facilities for a five year term, renewable for an additional five 
year term, at an annual rental of $3.00 per square foot for the initial term.  
This lease was renewed for an additional  five year term at the same monthly 
rental through March 31, 1997.  During the fiscal years ended April 30, 1995, 
1994 and 1993, $12,900 in rents each year were paid by the Company to Walnut 
Associates, Inc.
   
    11.  SUBSEQUENT EVENT - REGISTRATION STATEMENT
    
    The Board of Directors of the Company have authorized the filing of a 
post-effective amendment to a previously registered registration statement for 
the Company to register the remaining portion of the offering of Senior Thrift 
Certificates which will remain unsold as of August 31, 1995.
   
    12.  SUBSEQUENT EVENT - LEASE COMMITMENT

    The Company has entered into a seven year, four month sub lease agreement, 
commencing November 1, 1995, with Walnut Associates, Inc. for office space at 

                                       78
<PAGE>
<PAGE>88

              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    12.  SUBSEQUENT EVENT - LEASE COMMITMENT  (Continued)

Suite 200, One Belmont Avenue, Bala Cynwyd, Pennsylvania.  Walnut Associates, 
Inc. is the Tenant under said premises with an unrelated third party, and the 
rents charged the Company under the sub-lease agreement equal the rents due 
from Walnut Associates, Inc. to the landlord of the premises.  The former 
lease agreement for space at 101 W. City Avenue, Bala Cynwyd, PA will expire 
August 31, 1995 and has been extended monthly until the new lease commences. 


    The future minimum rental payments under the lease agreement with Walnut 
Associates, Inc. are as follows:
<TABLE>
<CAPTION>
              Fiscal Year             Amount
              -----------         ----------
              <S>                 <C>
                 1996             $   98,518
                 1997                200,619
                 1998                207,784
                 1999                214,949
                 2000 and beyond     886,269
                                  ----------
              TOTAL               $1,608,139
                                  ==========
</TABLE>
    























                                       79
<PAGE>
<PAGE>89
                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14 - OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
 
<TABLE>
    Estimated expenses of this offering are as follows:
<CAPTION>
    <S>                                                          <C>
    Registration fee............................................$11,724.22
    NASD Filing Fee.............................................  3,900.00
    Accounting.................................................. 44,000.00
    Legal....................................................... 20,000.00
    Printing.................................................... 13,500.00
    State Blue Sky Registration Fees 
     and Costs (including counsel fees)......................... 18,000.00
    Authentication and Delivery of
     Certificates and Expenses..................................  4,000.00
    Miscellaneous Expenses (includes
     postage of $2,500.00, out-of-pocket
     reimbursements of Welco Securities,
     Inc. $25,000.00, advertising and
     administrative costs of $7,375.78.........................  34,875.78
                                                                -----------
                                        Total                   $150,000.00
                                                                ===========
</TABLE>
 
ITEM 15 - INDEMNIFICATION OF DIRECTORS AND OFFICERS

    Section 145 of the General Corporation Law of Delaware provides that a 
    corporation shall have the power to indemnify any director, officer, 
    employee or agent of the Company who acted in good faith and in a manner 
    he reasonably believed to be in or not opposed to the best interests of 
    the Company ("Registrant").  No indemnification shall be made, however, in 
    respect of any claim, issue or matter as to which such person shall have 
    been adjudged to be liable for negligence or misconduct in the performance 
    of his duty to the Company unless and only to the extent that the court 
    shall determine such person is fairly and reasonably entitled to 
    indemnity.

    Articles IX and X of Registrant's By-Laws provide for indemnification by 
    the Registrant of all persons whom it may indemnify pursuant to said 
    Section 145 as amended from time to time.  The Company has so agreed to 
    indemnify its officers and directors.

    The Company's Certificate of Incorporation adopts a provision of the 
    Delaware General Corporation Law which provides that a director of a 
    corporation will not be personally liable to the corporation or its 
    shareholders for monetary damages for breach of fiduciary duty of care as 
    a director, including breaches which constitute gross negligence.  
    However, this provision does not eliminate or limit the liability of a 
    director of a corporation (i) for breach of the director's duty of loyalty 
    to the corporation or its shareholders, (ii) for acts or omissions not in 

                                       80
<PAGE>
<PAGE>90

    good faith or which involve intentional misconduct or a knowing violation 
    of law, (iii) under Section 174 of the Delaware General Corporation Law 
    (relating to unlawful payments of dividends or unlawful stock repurchases 
    or redemptions), (iv) for any personal benefit derived or (v) for breaches 
    of a director's responsibilities under the federal securities laws.

    Reference is made to Item 17 of this Registration Statement for additional 
    information regarding the indemnification of officers and directors.

ITEM 16 - EXHIBITS

     1.1   Form of Underwriting Agreement to be entered into between Walnut 
           Equipment Leasing Co., Inc. and Welco Securities, Inc.  (Filed July 
           18, 1994).

     1.2   Form of Amended Selected Dealer's Agreement.  (Filed July 18, 
           1994).

     1.3   Form of Pricing Opinion of R.F. Lafferty & Co., Inc. dated as of 
           August 30, 1992 to Welco Securities, Inc.  (Filed July 18, 1994).

     1.4   Form of Agreement to Act as Qualified Independent Underwriter to be 
           dated as of August 30, 1994 between Registrant and R.F. Lafferty & 
           Co., Inc.  (Filed July 18, 1994).

     4.1   Specimen of Variable Rate Money Market Subordinated Demand Thrift 
           Certificate, incorporated by reference to Exhibit 4.1 to 
           Registrant's Registration Statement on Form S-1 (File No. 2-78371, 
           Filed 7/9/82)

     4.2   Specimen of Fixed Term Money Market Subordinated Thrift 
           Certificate, incorporated by reference to Exhibit 4.1 to 
           Registrant's Registration Statement on Form S-1 (File No. 2-78371, 
           Filed 7/9/82).

     4.3   Specimen of ninety day demand Subordinated Thrift Certificate, 
           incorporated by reference to Exhibit 3.1 to Registrant's 
           Registration Statement on Form S-18 (Filed October 24, 1979; File 
           No. 2-65101).

     4.4   Specimen of one, three and five year Subordinated Thrift 
           Certificate, incorporated by reference to Exhibit 3.2 to 
           Registrant's Registration Statement on Form S-18 (Filed October 24, 
           1979; File No. 2-65101).

     4.5   Specimen of Variable Rate Money Market Demand Thrift Certificate, 
           incorporated by reference to Exhibit 3.6 to Registrant's 
           Registration Statement on Form S-18 (Filed April 15, 1980; File No. 
           2-65101).

     4.6   Specimen of Fixed Rate Money Market Thrift Certificate, 
           incorporated by reference to Exhibit 3.7 to Registrant's 
           Registration Statement on Form S-18 (Filed April 15, 1980; File No. 
           2-65101).
                                       81
<PAGE>
<PAGE>91

     4.7   Specimen of Variable Rate Money Market Subordinated Thrift 
           Certificate, incorporated by reference to Exhibit 3.1 of 
           Registrant's Registration Statement on Form S-18 (Filed 12/19/80; 
           File No. 2-70326).

     4.8   Specimen of Fixed Term Money Market Subordinated Thrift 
           Certificate, incorporated by reference to Exhibit 3.2 to 
           Registrant's Registration Statement on Form S-18 (Filed 12/19/80; 
           File No. 2-70326).

     4.9   Trust Indenture between Registrant and Fulton Bank, Trustee, dated 
           October 26, 1979, supplemented by an Amendment April 14, 1980, 
           incorporated by reference to Exhibit 4.9 to Registrant's 
           Registration Statement on Form S-2 (Filed 9/5/86; File No. 
           2-92440).

     4.10  Trust Indenture between Registrant and Fulton Bank, Trustee, dated 
           December 15, 1980, incorporated by reference to Exhibit 4.10 to 
           Registrant's Registration Statement on Form S-2 (Filed 9/5/86; File 
           No. 2-92440).

     4.11  Trust Indenture between Registrant and Fulton Bank, Trustee, dated 
           as of June 15, 1982, incorporated by reference to Exhibit 4.11 to 
           Registrant's Registration Statement on Form S-2 (Filed 9/5/86; File 
           No. 2-92440).

     4.12  Subordination Agreement by William Shapiro and members of his 
           immediate family, incorporated by reference to Exhibit 3.9 to 
           Registrant's Registration Statement on Form S-18 (Filed May 19, 
           1980; File No. 2-65101).

     4.13  Company Order dated June 8, 1980, incorporated by reference to 
           Exhibit 3.10 to Registrant's Registration Statement on Form S-18 
           (Filed June 9, 1980; File No. 2-65101).

     4.14  Specimen Adjustable Rate Cumulative Preferred Share Certificate, 
           incorporated by reference to Exhibit 4.14 to Form 8-K dated 
           December 30, 1982 (File No. 2-65101).

     4.15  Specimen of Variable Rate Money Market Demand Subordinated Thrift 
           Certificate, incorporated by reference to Exhibit 4.15 to 
           Registrant's Registration Statement on Form S-2 (Filed July 27, 
           1984; File No. 2-92440).

     4.16  Specimen of Fixed Term Money Market Subordinated Thrift 
           Certificate, incorporated by reference to Exhibit 4.16 to 
           Registrant's Registration Statement on Form S-2 (Filed July 27 
           1984; File No. 2-92440).

     4.17  Supplemental Trust Indenture dated July 24, 1984 to Trust Indenture 
           between Registrant and Fulton Bank, Trustee, dated June 15, 1982, 
           incorporated by reference to Exhibit 4.17 to Registrant's 
           Registration Statement on Form S-2 (Filed July 24, 1984; File No. 
           2-92440).
                                       82
<PAGE>
<PAGE>92

     4.18  Specimen of Prime Rate Cumulative Preferred Stock Certificate, 
           incorporated by reference to Exhibit 4.18 to Registrant's 
           Registration Statement on Form S-2 (Filed July 24, 1984; File No. 
           2-92440).

     4.19  Certificate of designation, relative rights, preferences and 
           limitations of Prime Rate Cumulative Preferred Stock, incorporated 
           by reference to Exhibit 4.19 to Registrant's Registration Statement 
           on Form S-2 (Filed July 24, 1984; File No. 2-92440).

     4.20  Second Supplemental Trust Indenture dated September 3, 1986 to 
           Trust Indenture between Registrant and Fulton Bank, Trustee dated 
           June 15, 1982, as supplemented July 24, 1984, incorporated by 
           reference to Exhibit 4.20 to Registrant's Registration Statement on 
           Form S-2 (Filed September 5, 1986; File No. 2-92440).

     4.21  Trust Indenture dated as of October 7, 1987 between Registrant and 
           First Valley Bank, Bethlehem, Pennsylvania, Trustee, incorporated 
           by reference to Exhibit 4.21 to Registrant's Registration Statement 
           on Form S-2 (Filed October 9, 1987; File No. 33-16599).

     4.22  Specimen of Demand Senior Thrift Certificate, incorporated by 
           reference to Exhibit 4.22 to Registrant's Registration Statement on 
           Form S-2 (Filed October 9, 1987; File No. 33-16599).

     4.23  Specimen of Fixed Term Senior Thrift Certificate, incorporated by 
           reference to Exhibit 4.23 to Registrant's Registration Statement on 
           Form S-2 (Filed October 9, 1987; File No. 33-16599).

     4.24  Form of First Supplemental Trust Indenture dated September 20, 1988 
           to Trust Indenture dated as of October 7, 1987 between Registrant 
           and First Valley Bank, Bethlehem, Pennsylvania, Trustee, 
           incorporated by reference to Exhibit 4.24 to Registrant's 
           Registration Statement on Form S-2 (File No. 33-23210; Filed July 
           21, 1988.)

     4.25  Form of Specimen of Demand Senior Thrift Certificate incorporated 
           by reference to Exhibit 4.25 to Registrant's Registration Statement 
           on Form S-2 (File No. 33-23210; Filed July 21, 1988.)

     4.26  Form of Specimen of Fixed Term Senior Thrift Certificate 
           incorporated by reference to Exhibit 4.26 to Registrant's 
           Registration Statement on Form S-2 (File No. 33-23210; Filed July 
           21, 1988.)

     4.27  Form of Second Supplemental Trust Indenture dated as of September 
           13, 1989 to Trust Indenture dated as of October 7, 1987 between 
           Registrant and First Valley Bank, Bethlehem, Pennsylvania, Trustee, 
           incorporated by reference to Exhibit 4.27 to Registrant's 
           Registration Statement on Form S-2 (File No. 33-23210; Filed July 
           10, 1989.)



                                       83
<PAGE>
<PAGE>93

     4.28  Form of Specimen of Demand Senior Thrift Certificate, incorporated 
           by reference to Exhibit 4.28 to Registrant's Registration Statement 
           on Form S-2 (File No. 33-23210; Filed July 10, 1989.)

     4.29  Form of Specimen of Fixed Term Senior Thrift Certificate, 
           incorporated by reference to Exhibit 4.29 to Registrant's 
           Registration Statement on Form S-2 (File No. 33-23210; Filed July 
           10, 1989.)

     4.30  Form of Third Supplemental Trust Indenture dated as of August 17, 
           1990 to Trust Indenture dated as of October 7, 1987 between 
           Registrant and First Valley Bank, Bethlehem, Pennsylvania, Trustee 
           (File No. 33-35663; Filed June 29, 1990.)

     4.31  Form of Specimen of Demand Senior Thrift Certificate (File No. 
           33-35663; Filed June 29, 1990.)

     4.32  Form of Specimen of Fixed Term Senior Thrift Certificate (File No. 
           33-35663; Filed June 29, 1990.)
 
     4.33  Fourth Supplemental Trust Indenture dated as August 14, 1992 to 
           Trust Indenture dated as of October 7, 1987 between Registrant and 
           First Valley Bank, Bethlehem, Pennsylvania, Trustee. (File No. 
           33-49278; Filed August 18, 1992.)

     4.34  Form of Specimen of Demand Senior Thrift Certificate. (File No. 
           33-49278; Filed July 6, 1992)

     4.35  Form of Specimen of Fixed Term Senior Thrift Certificate. (File No. 
           33-49278; Filed July 6, 1992)
 
     4.36  Fifth Supplemental Trust Indenture dated as of August 23, 1994 to 
           Trust Indenture dated as of October 7, 1987 between Registrant and 
           First Valley Bank, Bethleham, Pennsylvania, Trustee.  (Filed August 
           25, 1994.)

     4.37  Form of Specimen of Demand Senior Thrift Certificate.  (Filed July 
           18, 1994).

     4.38  Form of Specimen of Fixed Term Senior Thrift Certificate.  (Filed 
           July 18, 1994).

     5.1   Opinion of Counsel dated August 24, 1994 re:  legality of issuance 
           of Certificates.  (Filed August 25, 1994.)

    10.1   Specimen of existing five-year Subordinated Debenture, incorporated 
           by reference to Exhibit 11.2 to Registrant's Registration Statement 
           on Form S-18 (Filed July 26, 1979; File No. 2-65101).

    10.2   Form of equipment lease, incorporated by reference to Exhibit 11.3 
           to Registrant's Registration Statement on Form S-18 (Filed 7/26/79; 
           File No. 2-65101).


                                       84
<PAGE>
<PAGE>94

    10.3   Agreement with Walnut Associates, Inc. as of February 1, 1979, 
           incorporated by reference to Exhibit 11.5 to Registrant's 
           Registration Statement on Form S-18 (Filed 7/26/79; File No. 
           2-65101).

    10.4   Agreement with Walnut Associates, Inc. dated May 16, 1969, 
           incorporated by reference to Exhibit 11.8 to Registrant's 
           Registration Statement on Form S-18 (Filed 7/26/79; File No. 
           2-65101).

    10.5   Service Contract dated May 23, 1986 between Registrant and 
           Equipment Leasing Corporation of America; Incorporated by reference 
           to Exhibit 10.5 to Equipment Leasing Corporation of America's 
           Registration Statement on Form S-1 (File No. 33-6259, Filed June 6, 
           1986).

    10.6   Escrow Agreement dated May 23, 1986 between Registrant and 
           Equipment Leasing Corporation of America re: Segregation of Funds; 
           Incorporated by reference to Exhibit 10.6 to Equipment Leasing 
           Corporation of America's Registration Statement on Form S-1 (File 
           No. 33-6259; Filed June 6, 1986).

    10.7   Option Agreement dated May 23, 1986 between Registrant and 
           Equipment Leasing Corporation of America Incorporated by reference 
           to Equipment Leasing Corporation of America's Registration 
           Statement on Form S-1 (File No. 33-6259, Filed June 6, 1986).

    10.8   Lease Agreement dated as of March 6, 1987 between Registrant and 
           Walnut Associates, Inc. covering the premises located at 15 South 
           4th Street, Fernwood, PA, incorporated by reference to Exhibit 
           10.23 to Registrant's Registration Statement on Form S-2 (Filed 
           7/31/87; File No. 2-92440).

    10.9   Sublease Agreement with Walnut Associates, Inc., re: office space 
           located at 101 W. City Avenue, Bala Cynwyd, Pennsylvania.  
           Incorporated by reference to Form 10-K as filed by the Registrant 
           for the fiscal year ended April 30, 1990 (Filed June 29, 1990.)
 
    10.10  Service Purchase Contract dated May 18, 1995 between Walnut and the 
           Pennsylvania Office of Liquidations and Rehabitations regarding 
           servicing of performing lease files.  (Filed as Exhibit 10.11 to 
           Form 10-K for the fiscal year ended April 30, 1995).

    10.11  Master Leasing Program Agreement dated as of June 9, 1995 between 
           TEC America, Inc. and the Company regarding a "private label 
           leasing" agreement between the parties.  (Filed as Exhibit 10.13 to 
           Form 10-K for the fiscal year ended April 30, 1995).
   
   *10.12  Sublease Agreement dated as of July 7, 1995 between the Company and 
           Walnut Associates, Inc. covering offices space located at Suite 
           200, One Belmont Avenue, Bala Cynwyd, Pennsylvania.

                                       85
<PAGE>
<PAGE>95

   *10.13  Memorandum of Office Building Lease dated as of August 3, 1995 
           between Walnut Associates, Inc. and WRGSB Associates, covering the 
           premises located at One Belmont Avenue, Bala Cynwyd, PA.

    12.1   Statement re:  Computation of ratios.  (Filed August 2, 1995)
    
    13.1   Form 10-K for the fiscal year ended April 30, 1995.  (Filed July 
           28, 1995).
 
    22.1   Subsidiaries of the Registrant.  Incorporated by reference to 
           Exhibit 22.1 to Form 10-K as filed by the Registrant for the fiscal 
           year ended April 30, 1994.

    24.1   The consent of William Shapiro, Esq., P.C. is filed as part of 
           their opinion which is filed as Exhibit 5.1, hereof.  (Filed August 
           25, 1994.)
 
 
    24.5   Consent of R.F. Lafferty & Co., Inc. is filed as part of their 
           opinion which is filed as Exhibit 1.3, hereof.(Filed July 18, 1994).
 
   *24.6   Consent of Cogen Sklar LLP (formerly, Cogen Sklar Levick), 
           Independent Certified Public Accountants.
 
    26.1   Form T-1, Statement of Eligibility and Qualification of First 
           Valley Bank, Bethlehem, Pennsylvania as Trustee under an Indenture 
           to be qualified under the Trust Indenture Act of 1939. (As 
           amended).  (Filed July 18, 1994).
 
    27.1   Financial Data Schedule.  See Exhibit 27.1 to Form 10-K filed July 
           28, 1995.
   
    *      Filed with this Post-Effective Amendment Number 2 to Form S-2
    
ITEM 17 - UNDERTAKING

    The undersigned Registrant hereby undertakes:

    (1)  To file, during any period in which offers of sales are being made, a 
post-effective amendment to this Registration Statement:

         (i) to include any prospectus required by Section 10 (a)(3) of the 
    Securities Act of 1933;

         (ii) to reflect in the Prospectus any facts or events arising after 
    the  effective date of the Registration Statement (or the most recent 
    post-effective amendment thereof) which, individually or in the aggregate, 
    represent a fundamental change in the information set forth in the 
    Registration Statement; and

                                       86
<PAGE>
<PAGE>96

         (iii) to include any material information with respect to the plan of 
    distribution not previously disclosed in the Registration Statement or any 
    material change to such information in the Registration Statement.

    (2)  That, for the purpose of determining any liability under the 
Securities Act of 1933, each such post-effective amendment shall be deemed to 
be a new registration statement relating to the securities offered therein, 
and the offering of such securities at that time shall be deemed to be the 
initial bona-fide offering thereof.

    (3)  To remove from registration by means of a post-effective amendment 
any of the securities being registered which remain unsold at the termination 
of the offering.

    (4)  The undersigned registrant hereby undertakes that, for purposes of 
determining any liability under the Securities Act of 1933, each filing of the 
registrant's annual report pursuant to Section 13(a) or Section 15(d) of the 
Securities Exchange Act of 1934 (and, where applicable, each filing of an 
employee benefit plan's annual report pursuant to Section 15(d) of the 
Securities Exchange Act of 1934) that is incorporated by reference in the 
Registration Statement shall be deemed to be a new registration statement 
relating to the securities offered therein, and the offering of such 
securities at that time shall be deemed to be the initial bona-fide offering 
thereof.

    (5)  Insofar as indemnification for liabilities arising under the 
Securities Act of 1933 may be permitted to directors, officers and controlling 
persons of the registrant pursuant to the foregoing provision, or otherwise, 
the registrant has been advised that in the opinion of the Securities and 
Exchange Commission such indemnification is against public policy as expressed 
in the Act and is, therefore, unenforceable.  In the event that a claim for 
indemnification against such liabilities (other than the payment by the 
registrant of expenses incurred or paid by a director, officer or controlling 
person of the registrant in the successful defense of any action, suit or 
proceeding) is asserted by such director, officer or controlling person in 
connection with the securities being registered, the registrant will, unless 
in the opinion of its counsel the matter has been settled by controlling 
precedent, submit to a court of appropriate jurisdiction the question whether 
such indemnification by it is against public policy as expressed in the Act 
and will be governed by the final adjudication of such issue.













                                       87
<PAGE>
<PAGE>97
   
                                   SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the registrant 
certifies that it has reasonable grounds to believe that it meets all of the 
requirements for filing on Form S-2 and has duly caused this Registration 
Statement to be signed on its behalf by the undersigned, thereunto duly 
authorized, in the Township of Lower Merion, County of Montgomery, 
Commonwealth of Pennsylvania on the 8th day of September, 1995.

                                           WALNUT EQUIPMENT LEASING CO., INC.



                                           By:  /s/  William Shapiro
                                           ---------------------------------
                                           William Shapiro, President


    Pursuant to the requirements of the Securities Act of 1933, this 
Registration Statement has been signed below by the following persons in the 
capacities and the dates indicated.


SIGNATURES                        TITLE                             DATE

                                  President and Director
/s/  William Shapiro              Chief Executive, 
----------------------------      Financial and 
(William Shapiro)                 Accounting Officer         September 8, 1995


/s/  Kenneth S. Shapiro           Vice-President and
----------------------------      Director                   September 8, 1995
(Kenneth S. Shapiro)                       


/s/  Deljean Shapiro              Secretary, Treasurer
----------------------------      and Director               September 8, 1995
(Deljean Shapiro)                            


/s/  Dr. Thomas Matcovich
----------------------------      Director                   September 8, 1995
(Dr. Thomas Matcovich)               


/s/  Philip R. Bagley
----------------------------      Director                   September 8, 1995
(Philip R. Bagley)                    


/s/  Lester D. Shapiro
----------------------------      Director                   September 8, 1995
(Lester D. Shapiro)
    
                                        88

<PAGE>
<PAGE>98

   As Filed with the Securities and Exchange Commission on September 12, 1995

                              Registration No. 33-81630
------------------------------------------------------------------------------

                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   ----------
                 POST-EFFECTIVE AMENDMENT NUMBER 2 TO FORM S-2
                        REGISTRATION STATEMENT UNDER THE
                             SECURITIES ACT OF 1933
                                   ----------

                        WALNUT EQUIPMENT LEASING CO., INC.         
             (Exact name of registrant as specified in its charter)

          DELAWARE                                 23-1712443            
(State or other jurisdiction of      (I.R.S. Employer Identification No.)
incorporation or organization)

101 WEST CITY AVENUE                 WILLIAM SHAPIRO, ESQ., P.C.
SUITE 2128                           101 WEST CITY AVENUE, SUITE 2146
BALA CYNWYD, PA 19004                BALA CYNWYD, PA 19004
(610) - 668 - 0700                   (610) - 668 - 0707                     
(Address, including zip code,        (Name, Address, including zip code and
and telephone number, including      telephone number, including area code,
area code, of registrant's           of agent for service)
principal executive offices)

                           COPY OF COMMUNICATIONS TO:
William Shapiro, Esq., P.C.          Kenneth S. Shapiro, President
Suite 2146, 101 West City Avenue     Welco Securities, Inc.
Bala Cynwyd, Pennsylvania 19004      Suite 2130, 101 West City Avenue
Telephone Number (610)668-0707       Telephone Number (610)668-0709



                                 EXHIBIT VOLUME

<PAGE>
<PAGE>99
<TABLE>

                       WALNUT EQUIPMENT LEASING CO., INC.
                                 Exhibit Index
                    Post-Effective Amendment #2 to Form S-2
<CAPTION>
Exhibit                                                         Sequential
Number      Description                                         Page Number
-------     -----------------------------------------------     -----------
<S>         <C>                                                 <C>
10.12       Sublease Agreement dated as of July 7, 1995 between 
            the Company and Walnut Associates, Inc.                 100
                                                                
10.13       Memorandum of Office Building Lease dated as of     
            August 3, 1995 between Walnut Associates, Inc. and  
            WRGSB Associates.                                       104
                                                                
24.6        Consent of Cogen Sklar LLP, (formerly Cogen Sklar   
            Levick), Independent Certified Public Accountants.      106
                                                                

</TABLE>                                                        
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                
                                                                

<PAGE>100
SUBLEASE AGREEMENT

STATE OF  Pennsylvania
COUNTY OF Montgomery

THIS SUBLEASE AGREEMENT is entered into effective the 7th day of July, l995, 
by and between Walnut Associates, lnc. as "Sublessor" and Walnut Equipment 
Leasing Company, Inc. as "Sublessee ."
 
WHEREAS, Sublessor executed a Lease Agreement dated June 30, 1995, between 
WRGSB Associates as "Landlord" and Walnut Associates, Inc. as "Tenant," by the 
terms of which Suite 200, consisting of approximately 10150 square feet in the 
building known as GSB Building in Bala Cynwyd, Pennsylvania (the "demised 
premises") was leased to Walnut Associates, Inc. as Tenant for a term 
commencing September 1, l995, and ending on December 31, 2002. A true and 
correct copy of,such Lease Agreement, as amended, if any (the"Lease"), is 
attached hereto as Exhibit "A" and made apart hereof for all purposes.

WHEREAS, the Sublessor now desires to sublease the leased premises to Walnut 
Equipment Leasing Company, Inc. and Walnut Equipment Leasing Company, Inc. 
desires to accept the sublease thereof.

NOW, THEREFORE, for good and valuable consideration, with the agreement of the 
Sublessee, hereinafter set forth, the Sublessor hereby subleases to the 
Sublessee the demised premises described as Suite 200. The Sublessee warrants 
it will comply with all of the terms and provisions of the Lease attached 
hereto as Exhibit "A", and it is expressly provided that the rental payments 
for the said subleased premises shall be as per Rider per month plus other 
charges as outlined in the lease, payable in advance pursuant to the terms of 
the Lease.  The term of the sublease shall commence on Sept. 1, 1995, and end 
on December 31, 2002.  Sublessee shall make all rental payments directly to 
Sublessor. Sublessee shall use the premises only for the express purpose set 
forth in the Lease. Sublessor agrees to continue to be bound by the provisions 
of said Lease.

This Agreement shall be binding on and inure to the benefit of the
parties hereto, their successors and assigns.

SUBLESSOR:  Walnut Associates, Inc.       SUBLESSEE:  Walnut Equipment Leasing
                                                      Company, Inc. 
BY:  s/William Shapiro                           BY:  s/Ken Shapiro,VP 
Date:  7/12/95                                 DATE:  7/13/95    
WITNESS:  s/Patricia Mc Carthy              WITNESS:  s/Deljean Shapiro
        

<PAGE>
<PAGE>101
                 CONSENT BY LANDLORD TO SUBLEASE

     WRGSB Associates, is the Landlord ("Landlord") of those certain 
"Premises", as defined in that certain Lease Agreement dated the 30th day of 
June 1995 ("Lease"), made and entered into by and between Landlord and Walnut 
Associates, Inc. a Delaware Corporation  ("Tenant"), a copy of which Lease, as 
amended, if any, is attached hereto as Exhibit "A" and is incorporated herein 
by this reference. The Lease contains a restriction against assignment or 
subletting by Tenant without Landlord's prior written consent thereto. Landlord 
does hereby consent, subject to the following conditions, to the proposed 
sublease by and between Tenant, as sublessor, to Walnut Equipment Leasing 
Company, Inc. a Delaware Corporation ("Sublessee") of, dated the 11th day of 
July, 1995 ("Sublease"), a copy of which Sublease is attached hereto as Exhibit 
"B" and is incorporated herein by this reference.
 
1.  Landlord's consent herein is expressly conditioned upon the payment of the 
Basic Rent and Additional Rent (as defined in the Lease) reserved by, and the 
performance and observance of the covenants, conditions  and agreements in the 
Lease and this consent shall in no way affect or release Lessee from its 
liabilities and responsibilities under the terms of the Lease. Tenant hereby 
acknowledges that, notwithstanding the terms of the Sublease, it shall remain 
principally liable and responsible for all liabilities and responsibilities of 
"Tenant" under the Lease.

2.  This consent is given without prejudice to Landlord's rights under the 
Lease, this consent being expressly limited to the Sublease to Subtenant, and 
shall not be deemed to be an authorization for or consent to any further or 
other assignment or subletting or parting with or sharing possession of all or 
any part of the Leased Premises.

3. Notwithstanding anything to the contrary contained in the Sublease. 
Sublessee shall not act in any manner which is inconsistent with the terms of 
the Lease.

4. Landlord joins in this Agreement solely to grant its consent and, by doing 
so, Landlord does not thereby (a) make any representations or warranties, or 
(b) acknowledge or approve of any of the terms of the Sublease as between 
Tenant, as Sublessor, and Sublessee. Further, nothing contained in this 
Sublease or this Consent shall be construed as modifying, waiving or affecting 
any of the provisions, covenants and conditions or any of the Landlord's rights 
or remedies under the Lease other than as specifically set forth herein.

5.  In consideration of Landlord's consent to the Sublease, Sublessee hereby 
acknowledges, covenants and agrees: (a) that the Sublease shall be subject to 
and subordinate to the Lease; (b) that it will observe, comply with and perform 
all terms, conditions and covenants in the Lease and to perform all obligations 
of any kind whatsoever as and when the same are due to be performed by Tenant 
pursuant to the terms of the Lease; (c) to be subject to all of the Landlord's 
rights thereunder during the entire term of the Sublease, as though Sublessee 
was named Tenant under the Lease, except as to those covenants relating to that 
portion of the Leased Premises not leased to Sublessee under the Sublease.  

<PAGE>
<PAGE>102

Sublessee hereby further expressly acknowledges and agrees to be subject to the 
prohibition against subletting, assigning, mortgaging or encumbering or 
permitting the occupation or use of all or part of the Leased Premises by 
others without the prior written consent of Landlord upon the terms and 
conditions as are set forth in Paragraph 7 of the lease. 

6.  Tenant and Sublessee represent and warrant that they have dealt with no 
broker, finder, agent or other person in connection with the Sublease other 
than Geis Reality Group, Inc. ("Broker") and they agree to indemnify and hold 
Landlord harmless from and against any claims or causes of action for a 
commission or other form of compensation arising from the Sublease or the Lease 
whether advanced by Broker or any other person or entity. The provisions of 
this Paragraph shall survive the termination of the Lease and any renewal 
thereof.

IN WITNESS WHEREOF the undersigned have executed this agreement on this  day of
19     .

LANDLORD:

Witness as to signing of Landlord:
BY:
Its:

SUBLESSOR

Witness as to signing of sublessor:s/Patricia Mc Carthy

BY:S/William Shapiro


SUBLESSEE : Walnut Equipment Leasing Company, Inc.

Witness as to signing of sublessee:s/Deljean Shapiro

BY:s/ Ken Shapiro, Vice-President
<PAGE>
<PAGE>103

RIDER ATTACHED TO AND MADE PART OF THE SUBLEASE AGREEMENT
DATED JULY 11, 1995, BY AND BETWEEN WALNUT ASSOCIATES, INC. (herein after 
referred to as "Sublessor") and WALNUT EQUIPMENT LEASING COMPANY, INC. (herein 
after referred to as "Sublessee") CONCERNING THE PREMISES AS SUITE 105 IN THE 
GSB BUILDING. In the event of any conflict between the terms and conditions of 
the Sublease and the terms and conditions of this Rider, the terms and 
conditions contained in this Rider shall control.

1. RENTAL PAYMENTS.

Period                 Monthly
                       
Months 1-12            $16,419.70
Months 13-24           $17,016.78
Months 25-36           $17,613.86
Months 37-48           $18,210.94
Months 49-60           $18,808.30
Months 61-72           $19,405.10
Months 73-88           $19,902.66
                       
                       

All rental payments are to be made payable to Walnut Associates, Inc.

Sublessor:  Walnut Associates, Inc.

By:  s/William Shapiro 
Date:  7/13/95
Witness:  s/Patricia McCarthy

Sublessee:  Walnut Equipment Leasing Company, Inc.
BY:  s/Ken Shapiro, VP
Date:  7/12/95
Witness:  s/Deljean Shapiro


<PAGE>104
                      MEMORANDUM OF OFFICE BUILDING LEASE

                               AGREEMENT BETWEEN

               WRGSB ASSOCIATES, an Illinois Limited Partnership
               -------------------------------------------------
                                   (Landlord)

                                      and

                WALNUT ASSOCIATES, INC., a Delaware Corporation
                -----------------------------------------------
                                    (Tenant)


PREMISES:  SUITES 105, 200, 202
           GSB BUILDING
           ONE BELMONT AVENUE
           BALA CYNWYD, PA  19004


    THIS IS A MEMORANDUM OF LEASE made as of August 3, 1995 by and between 
WRGSB Associates, an Illinois Partnership (hereinafter referred to as 
"Landlord"), with an office address of GSB Building - Suite 401, One Belmont 
Avenue, Bala Cynwyd, Pennsylvania, and Walnut Associates, Inc., a Delaware 
Corporation (hereinafter referred to as "Tenant").

    Landlord and Tenant hereby state and confirm, as a matter of public record, 
the following:

1.  Landlord and Tenant have entered into an Office Building Lease dated as of 
July 11, 1995 (the "Lease"), relating to the lease of 14,927 square feet of 
office space located on the first and second floors of One Belmont Avenue, Bala 
Cynwyd, Pennsylvania, for suites numbered 105, 200 and 202 of the demised 
premises.  Tenant may, after written notice to Landlord, sublet any portion of 
the Demised Premises to its affiliates or subsidiaries or other successors in 
interest to the Law Office of William Shapiro, Esq., P.C., Walnut Equipment 
Leasing Co., Inc., and Welco Securities, Inc.

2.  The initial term of the Lease is seven years, four months, commencing on or 
about November 1, 1995, and expiring on or about February 28, 2003.  Tenant, at 
its option, may renew the Lease, on similar terms and conditions and in the 
manner provided, for one additional term of five years, commencing on the day 
following termination of the initial term or any extended term, as appropriate. 
Tenant also may  request an early termination of the lease effective August 31, 
2000, under certain terms and conditions as set forth in the Lease.

<PAGE>
<PAGE>105
Page 2

3.  The Lessee has not been extended any option or right to purchase the 
premises.  Landlord has agreed that prior to renting any space on the first or 
second floors of the Building to any third party, Tenant shall have certain 
rights of first refusal on such space at the same terms and conditions as set 
forth in the Lease.

4.  This memorandum is intended for recording purpose only, and does not 
modify, supersede, diminish, add to or change all or any of the terms of the 
Lease in any respect.

IN WITNESS WHEREOF, Landlord and Tenant have executed and acknowledged this 
Memorandum of Lease, effective as of the date and year first written above.



                                         Landlord: /s/  Tom Molina
                                                   ---------------------------
Attest: -------------------------              By: Tom  Molina, Vice President



(Corporate Seal)                         Tenant: /s/  William Shapiro
                                                 -----------------------------
                                             By: William Shapiro, President





























<PAGE>106


                     CONSENT_OF_CERTIFIED_PUBLIC_ACCOUNTANTS




We consent to the reference to our firm as "EXPERTS"  and to the use of our 
reports dated July 7, 1995, except for Note 12, as to which the date is August 
3, 1995, in Post-Effective Amendment Number 2 to Form S-2 and related 
prospectus of Walnut Equipment Leasing Co., Inc. for the registration of its 
Senior Thrift Certificates.








/s/  Cogen Sklar LLP
COGEN SKLAR LLP
(formerly, Cogen Sklar Levick)


Bala Cynwyd, Pennsylvania
September 11, 1995






















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