WALNUT EQUIPMENT LEASING CO INC
S-2, 1996-07-30
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: CARLYLE REAL ESTATE LTD PARTNERSHIP IX, SC 14D1, 1996-07-30
Next: DREYFUS MUNICIPAL MONEY MARKET FUND INC, N-30D, 1996-07-30





<PAGE>
<PAGE>1

     As Filed with the Securities and Exchange Commission on July 30, 1996

                              Registration No. 333-xxxxx
- ------------------------------------------------------------------------------

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

                                    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)

ONE BELMONT AVENUE                   WILLIAM SHAPIRO, ESQ., P.C.
SUITE 200                            ONE BELMONT AVENUE, SUITE 202
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 202, One Belmont Avenue        Welco Securities, Inc.
Bala Cynwyd, Pennsylvania 19004      Suite 105, One Belmont 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. /  /

If this form is filed to register additional securities for an offering 
pursuant to Rule 462(b) under the Securities Act, please check the following 
box and list the Securities Act registration number of the earlier effective 
registration statement for the same offering.  /   /

<PAGE>
<PAGE>2

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under 
the Securities Act check the following box and list the Securities Act 
registration statement for the same offering.  /   /

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under 
the Securities Act, check the following box and list the Securities Act 
registration statement number of the earlier effective registration statement 
for the same offering.  /   /


                        CALCULATION OF REGISTRATION FEE

                                                     Proposed     
                                                     maximum      
Title of each of                   Proposed maximum  aggregate    Amount of 
securities to be    Amount to be   offering price    offering     registration
registered          registered     per unit (1)      price (1)    fee
- ----------------    ------------   ----------------  ---------    ------------
Demand and Fixed                                                  
Term Senior Thrift                                                
Certificates        $35,500,000    $100-$25,000      $35,500,000  $12,241.38
                                                                  

                                                                  
                                                                  
(1)  Estimated solely for the purpose of determining the registration fee.

*  The Registrant is hereby proposing to register a new offering of Senior 
Thrift Certificates in the principal amount of $35,500,000 and is hereby 
amending Registration No. 33-81630 pursuant to Rule 429 of which approximately 
$4,500,000 of Senior Thrift Certificates will remain unsold.  The registration 
fee is calculated on the amount being registered hereunder.

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>3
                       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>4
 
                      Subject to Completion, July 30, 1996

                       WALNUT EQUIPMENT LEASING CO., INC.

                     $40,000,000 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 continuous, on-going "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.  Purchasers have the 
option of purchasing either a Demand Certificate, or a Fixed Rate Certificate 
with a maturity ranging from six to one-hundred twenty months.  This 
election is made by the purchaser as they subscribe for the Certificates.  The 
current interest rates being offered pursuant to the current supplement 
attached to this Prospectus reflect the interest rates being offered on 
Certificates purchased within given ranges of maturity, i.e. six to eleven
months and up to one-hundred twenty months in duration.

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 1996 THROUGH 1980, EARNINGS WERE INADEQUATE TO COVER 
       INTEREST EXPENSE AND PREFERRED STOCK DIVIDENDS.
 
<PAGE>
<PAGE>5
 
    -  DURING EACH OF THE PAST 16 YEARS, THE COMPANY HAS HAD SIGNIFICANT 
       LOSSES AND ACCUMULATED DEFICITS.

    -  DURING THE THREE FISCAL YEARS ENDED APRIL 30, 1996, 1995, AND 1994, 
       APPROXIMATELY 75%, 71%, and 59% RESPECTIVELY, OF THE PROCEEDS OF 
       CERTIFICATES SOLD BY THE COMPANY WERE USED FOR THE REDEMPTION OF 
       PREVIOUSLY ISSUED DEBT.

    -  APPROXIMATELY $15,544,525 IN PRINCIPAL AMOUNT OF PREVIOUSLY ISSUED 
       SENIOR THRIFT CERTIFICATES, ALONG WITH APPROXIMATELY $4,354,626 OF 
       PREVIOUSLY ISSUED SUBORDINATED THRIFT CERTIFICATES OF THE COMPANY WILL 
       BECOME DUE DURING FISCAL 1997.  THE COMPANY MUST ROLLOVER AN ESTIMATED 
       $8,900,000 OF CERTIFICATES COMING DUE IN FISCAL 1997, 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 $34,800,000 
       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 THREE 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, 1996, APPROXIMATELY 
$3,859,000 OR 20.9% 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"), 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, 1996, total liabilities to these 
creditors were $1,062,724, along with $21,394,687 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 $5,523,118, and $4,000 of 
Subordinated debentures, outstanding as of April 30, 1996, 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 $50,000,000 to the public pursuant to a Registration 
statement which will become effective on or about August 31, 1996 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, 1996, ELCOA's outstanding 
principal amount  of debt securities totaled $26,407,959, along with 
$2,767,158 in accrued interest.

<PAGE>
<PAGE>6

    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 
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.  Applications 
for purchase are accepted from purchasers residing in states where the 
Certificates are registered for sale (or exempt from registration).  Certain 
states may impose objective suitability standards, with minimum income 
requirements ranging from $20,000 to $50,000 and minimum net worth (exclusive 
of home, home furnishings or automobiles) ranging from $45,000 to $450,000, as 
will be noted on the prospectus supplement attached to this prospectus.  In 
addition, subjective suitability standards as required by the National 
Association of Securities Dealers, Inc. ("NASD"), including but not limited to 
the purchaser's income, net worth, occupation, and stated investment 
objective, may be considered by the Underwriter in relation to the size of the 
purchase before accepting any application for purchase.  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.
<PAGE>
<PAGE>7
<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...............      $40,000,000                (1)           (3)
- ------------------------------------------------------------------------------
</TABLE>


(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.  This 
    offering will terminate upon sale of all Certificates registered 
    hereunder.  This prospectus may only be used through August 31, 1997.  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 J.E. Liss & Company, 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 $80,000.
 
(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 August, 1996

<PAGE>
<PAGE>8

    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, 1996.  
         (Filed July 26, 1996).
 
<PAGE>
<PAGE>9

    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>10
 
<TABLE>
                               TABLE OF CONTENTS
<CAPTION>


                             PAGE                                         PAGE
                             ----                                         ----
<S>                           <C>     <S>                                  <C>
Summary of the Offering        1      Description of Securities            52
    The Company               10      Certificates                         52
    The Offering              11          General                          52
    Selected Financial Data   16          Redemption                       54
Risk Factors                  17          Senior Debt                      55
    General                   17          Automatic Extension              56
    Relative to Certificates  22          Right to Request Early Payment   56
Use of Proceeds               24          Option to Receive
Business                      25           Compound Interest               56
    Marketing                 28          Interest 6-Month United States
    Credit Policy             30          Treasury Bill Rate               57
    Analysis of Delinquencies 33          Restrictions on Merger           58
    Analysis of Bad Debt                  Modification of the Indenture    58
    Write-offs                36          Covenant as to Repair            58
    Methods of Financing      36          Events of Default                58
    Employees                 39          Transactions with the Trustee    59
    Data Processing           39      Plan of Distribution                 59
    Competition               39      Legal Opinion                        60
Management's Discussion and           Experts                              61
Analysis of Financial Condition       Independent Auditor's
and Results of Operations:                Report                           63
    Results of Operations     40      Financial Statements                 64
    Capital Resources and       
    Liquidity                 47
                                                                                
</TABLE>
 
<PAGE>
<PAGE>11

                            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.  This Prospectus 
contains forward-looking statements that involve risks and uncertainties.  The 
Company's actual results may differ materially from the results discussed in 
the forward-looking statements.  Factors that might cause such a difference 
include, but are not limited to, those discussed in "RISK FACTORS":

    SUMMARY OF THE COMPANY'S EFFORTS TO REDUCE PROJECTED CASH FLOW DEFICIENCY
 
    As of April 30, 1996, the Company projected a cash flow deficiency of 
approximately $30,300,000 in principal amount of debt and interest over the 
next five fiscal years.  In fiscal year ending April 30, 1997, an aggregate 
principal amount of debt and interest of $41,416,858 will be coming due.  The 
Company must "rollover" and renew an estimated $27,383,557 or 78% of its 
Certificates coming due in fiscal 1997, 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 in the future, the Company 
estimates that it must be able to generate new leases annually of approximately 
$72,000,000 or approximately $6,000,000 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 three 
fiscal years.   During the fiscal year ended April 30, 1996, the Company's new 
leases generated averaged approximately $835,000 per month.  Despite this fact, 
the Company's plans to securitize sufficient leases to overcome its projected 
cash deficiency assume that it can generate $4,000,000 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 17 to 23 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, 1996 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 the primary 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 the 
establishment of joint, cooperative efforts with equipment manufacturers 
nationwide in an effort to promote leasing as a sales tool to the distribution 
network selling each manufacturer's equipment.  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. 

                                       1
<PAGE>
<PAGE>12

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 now targets equipment manufacturers with a 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.  As of July 5, 1995, 23 
manufacturers had agreed to join with the Company in this program.  As of June 
30, 1996, the number had grown to 75 manufacturers entered into co-operative 
manufacturer agreements with the company, 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 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 $2,700,000 of debt securities in the aggregate to 
purchase the equipment necessary to maintain ongoing, monthly sales of 

                                       2
<PAGE>
<PAGE>13

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 1997.  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 10 years.  The Company expects to purchase with all of the 
proceeds of sale of an additional $2,700,000 of Certificates additional 
equipment for lease contracts aggregating approximately $4,000,000 of new 
lease receivables.  Proceeds from sale of these leases to an asset securitizer 
would be approximately $3,100,000, which is a recovery of the initial 
$2,700,000 investment in equipment, along with a gross profit of approximately 
$400,000.  The Company would then reinvest the $2,700,000 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 ten 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.  
In this regard, see also "Further Refinements in Marketing Strategy and 
Efforts to Reduce Operating Losses" on page 45.

    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,
                                                                 2001 and
                      1997        1998        1999        2000    beyond       Totals
               -----------  ----------  ----------  ----------  ----------  -----------
<S>            <C>          <C>         <C>         <C>         <C>         <C>
Scheduled
Aggregate
Future
Amounts
Receivable
Under Lease
Contracts      $9,359,537   $5,370,900  $2,614,370  $  778,285  $   300,724 $18,423,816

                                            3
<PAGE>
<PAGE>14

<S>            <C>          <C>         <C>         <C>         <C>         <C>
Estimated 
Receipt of 
Residual Value
of Leased
Equipment (1)      866,119     497,016     241,930      72,021      27,829    1,704,915
Cash on Hand 
and US Government 
Securities at April
30, 1996         9,207,905         ---         ---         ---         ---    9,207,905
               -----------  ----------  ----------  ----------  ----------  -----------
Subtotal (2)    19,433,561   5,867,916   2,856,300     850,306     328,553   29,336,636

Aggregate 
Principal
Amount of 
Debt and
Accrued 
Interest
Coming Due      41,416,858   6,891,029   4,811,539   2,538,297   3,981,774   59,639,497
               -----------  ----------  ----------  ----------  ----------  -----------
Deficiency     $21,983,297   1,023,113   1,955,239  $1,687,991  $3,653,221  $30,302,861
               -----------  ----------  ----------  ----------- ----------  -----------

<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 
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 


                                       4
<PAGE>
<PAGE>15

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 $30,302,861 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, 1996, 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, 1996, 1995, and 1994, the Company's average rate of interest 
on total debt outstanding was 9.3%, 9.0%, and 9.3%, 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 $4,200,000 per year, the Company projects that it currently has 
the  financial resources to increase the outstanding aggregate lease 
receivables to $33,900,000 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 $5,600,000 at April 30, 1996, 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 $33,900,000, 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, 1996 was 78%) the Company believes that it would 
be able to repay the above deficiency by securitizing at least $24,200,000 of 
additional leases per year over the next ten 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 
$4,000,000 per year.

    The Company intends to repay the projected deficit of $30,302,861 at April 
30, 1996, and to increase annual operating revenues in a sufficient amount to 
offset the operating loss for the fiscal year ended April 30, 1996 through the 
acceleration of its marketing efforts to increase the amount of new leases 
generated over current levels.  The Company believes that its current 
operating facilities have the excess capacity to handle the origination and 
servicing of 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.



                                       5
<PAGE>
<PAGE>16

    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 $47,600,000 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, 1996.  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>17
<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, 1996            $18,400,000

    Increase in amount outstanding from 
    investment of available cash at April 30,
    1996, plus additional prepayments and 
    security deposits from lessees (1)        15,500,000(1)    $ 2,700,000(2)
                                             -----------
    Projected Amount of Aggregate
    Leases Receivables Outstanding           $33,900,000


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, 1996      $72,000,000

    Less:  Reinvestment of rentals received
    from existing portfolio of leases
    outstanding at April 30, 1996 (3)         (8,900,000)(6)

    Increase in amount of leases outstanding
    through investment of cash at April 30,
    1996, plus additional prepayments and
    security deposits as noted above         (15,500,000)(1)(6)
                                             -----------
    Net leases available for sale through
    securitization to third parties           47,600,000

    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, 1996 (4)      23,400,000         2,900,000

    (b) Remaining leases to be sold through
    securitization by the Company to reduce
    the projected deficit reflected above (4) 24,200,000                        3,000,000
                                             -----------
                                              47,600,000


                                               7
<PAGE>
<PAGE>18

</TABLE>
<TABLE>
<S>                                          <C>               <C>            <C>
    Multiplied by number of years estimated
    by the Company necessary to repay                                               X  10
    projected deficit                                          -----------     ----------

    Additional operating revenues
    to be generated as reflected above (5)                     $ 5,600,000    $30,000,000

    Less: Operating loss at April 30, 1996                       5,600,000

    Less: Projected deficit at April 30, 1996
    as reflected above                                                         30,000,000
                                                               -----------    -----------
    Net Result                                                         -0-            -0-
<FN>
(1)  Based upon investment of cash and U.S. Government Securities on hand of 
approximately $9,200,000 at April 30, 1996, 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 $10,600,000 would be 
available for the origination of $15,500,000 in new leases, assuming that the 
relationship of the gross rents to be charged over the "net investment" in direct 
finance leases remains at 146%.

(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, 
1996 was approximately 20%, multiplied by an increase of $15,500,000 of outstanding 
lease receivables, or $3,000,000.

     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, 1996.  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 write-offs for doubtful 
accounts on an annual basis for the incremental increase in new leases would be 
approximately $800,000.  As such, the additional revenues of $3,000,000 less expenses of 
$300,000 would result in net additional income of $2,700,000 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, 1996.  The calculation of 
reinvested rentals is deducted from the $72,000,000 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, 1996 levels.  This amount is estimated by 
anticipated scheduled receipts from rentals of $9,400,000 and residual values of 
$900,000 as set forth on page 4, less anticipated costs of operations and bad debts 
totalling approximately $4,200,000.  This leaves approximately $6,100,000 available for 
investment in equipment, which multiplied by 146% generates new gross lease receivables 
of approximately $8,900,000. 




                                            8
<PAGE>
<PAGE>19

(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>20

(7)  The table above reflects approximately $47,600,000 in leases which would 
be available annually for sale to third-party asset securitizers.  The Company 
contemplates monthly sales of lease portfolios of approximately $4,000,000 
(after dividing the $47,600,000 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 $3,100,000 in 
proceeds from each sale.  The equipment cost of each lease  portfolio to be 
sold of approximately $2,700,000 would be recovered as part of the sale 
proceeds, along with a gross profit each month of $400,000 (i.e. $3,100,000 
less $2,700,000) 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 
$2,700,000 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, $2,700,000 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 $2,700,000, assuming an interest expense of 9%, 
would be approximately $243,000 per year.  The annual savings of reduction of 
outstanding debt of $4,000,000 as set forth in the table would save the 
Company $360,000 annually based on a 9% interest rate.  Principal repayment of 
the $2,700,000 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 $2,700,000 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 10 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>21

for performing this service.  See "BUSINESS - Methods of Financing".  As of 
April 30, 1996, the Company carried or managed on behalf of its affiliates 
6,644 leases, each with an average lease receivable balance of $2,406.   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, 1996, there were 2,744 
holders of Senior and Subordinated Thrift Certificates of the Company who held 
an aggregate principal amount of $26,917,805 of these certificates and 3,932 
holders of the Demand, Fixed Rate and Money Market Thrift Certificates of 
ELCOA, aggregating $26,407,959 in principal amount.

    The Company's principal executive office is located at Suite 200, One 
Belmont Avenue, Bala Cynwyd, Pennsylvania 19004.  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>22

                                       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>23

                                       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>24

                                       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 $26,407,959 in 
                                       principal amount, plus $2,767,158 of 
                                       accrued interest, of ELCOA's debt 
                                       securities outstanding as of April 30, 
                                       1996 in liquidation of ELCOA's assets. 
                                       See "DESCRIPTION OF SECURITIES - SENIOR 
                                       DEBT".  As of April 30, 1996, 
                                       $5,523,118 in principal amount of 
                                       Subordinated Thrift Certificates, and 
                                       $4,000 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.  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>25

                                       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 sixth supplemental 
                                       indenture dated as of August xx, 1996 
                                       to a trust indenture dated October 7, 
                                       1987 between the Company and Summit 
                                       Bank (successor by merger to 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>26
 
<TABLE>
SELECTED FINANCIAL DATA

The following summarizes certain financial information with respect to the Company for the 
five years ended April 30, 1996, 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:               1996          1995          1994          1993          1992
                           ----------    ----------    ----------    ----------    ----------
<S>                        <C>           <C>           <C>           <C>           <C>
Operating Revenue          $3,619,831    $3,979,146    $3,960,337    $4,027,780    $3,577,772 
Interest Expense, net       4,844,532    4,313,253     4,094,189     3,637,908     3,205,121
Net Loss                   (5,631,409)   (5,064,166)   (4,082,175)   (3,864,576)   (3,078,250)
BALANCE SHEET DATA:
Total Assets               25,036,097    25,443,367    25,479,099    22,277,616    18,246,128
Demand, Fixed Rate, and
  Money Market Thrift
  Certificates             26,407,959    24,521,875    21,810,991    18,041,504    12,867,678
Senior Thrift
  Certificates             21,394,687    18,783,578    16,650,670    14,085,849    11,713,791
Subordinated Thrift
  Certificates              5,523,118     6,025,366     6,038,409     6,138,830     6,390,450
Subordinated Debentures         4,000         5,858         5,858         7,718         7,718
Shareholders' Deficit(2)  (35,674,525)  (30,043,116)  (24,978,950)  (20,896,775)  (17,030,006)

OTHER FINANCIAL DATA
% of Interest Expense
   to Operating Revenue         133.8%        108.4%        103.4%         90.3%         89.6%
Ratio of Earnings
   to Fixed Charges (1)           ---           ---           ---           ---            ---
Aggregate New Leases
   Entered                 10,025,786    10,189,624    10,168,874    11,293,059     13,218,230
Aggregate Finance Lease
   Receivables             18,423,816    18,829,268    20,979,917    21,739,601     20,957,501
<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, 1996, 1995, 1994, 1993, and 1992, 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 $5,631,409, 
$5,064,166, $4,082,175, $3,866,769, and $3,081,059, respectively.

(2)  See "Consolidated Statements of Changes in Shareholders' Deficit" for the three fiscal 
years ended April 30, 1996.
</TABLE>








                                               16
<PAGE>
<PAGE>27

                                  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 $5,631,409 $5,064,166, 
and $4,082,175 during the years ended April 30, 1996, 1995 and 1994, 
respectively, and reported negative cash flow from operations during the three 
years ended April 30, 1996. Additionally, at April 30, 1996 it had a 
shareholders' deficit of $35,674,525 (142.5% of assets) and an accumulated 
deficit of $35,776,581 (142.9% of assets).  See "MANAGEMENT'S 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 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, 1996, ELCOA reported 
total assets of $29,355,259, shareholder's equity of $105,584 and a loss from 
operations for the year ended April 30, 1996 of $712,621 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 78% 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 1997 or 
thereafter.  Accordingly, management can give no assurance that the operating 
results of 1997 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, 1996, 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, 1996 and 1995, approximately $3,859,000 or 20.9% and 
$3,724,000 or 19.8%, respectively, of the contractual total remaining lease 
payments due and to become due of direct finance lease receivables were 12 or





                                       17
<PAGE>
<PAGE>28

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 $34,800,000 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, 1996, 
the Company estimates that it must be able to generate new leases annually of 
approximately $72,000,000, or approximately $6,000,000 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, 1996, annual interest 
expense represented 133.8% 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, 
1996, consisted in part of $21,394,687 in Senior Thrift Certificates, 
$5,527,118 in principal amount of Subordinated Debentures and Subordinated 
Thrift Certificates, and $26,407,959 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, 1996 its shareholders' deficit was $35,674,525 and its outstanding 
liabilities were $60,710,622.  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>29

    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, 1996, $26,407,959 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>30

6.  DEFICIENCY IN RATIO OF EARNINGS TO FIXED CHARGES:  During the past five 
fiscal years ended April 30, 1996, 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, 1996, 1995, and 1994 approximately 75%, 71%, and 59%, 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 1997 to 
recent years.  Previously issued Subordinated Thrift Certificates with a total 
principal amount of over $4,355,000 are due in the current fiscal year of 
which over $481,176 is payable on demand.  Approximately $1,839,000 of accrued 
interest is payable on demand on previously issued Subordinated Thrift 
Certificates.  Approximately $15,545,000 in principal amount of previously 
issued Senior Thrift Certificates will mature between May 1, 1996 and April 
30, 1997.  The proceeds of the offering of Certificates may be used to redeem 
these amounts of previously issued debt securities.  Approximately $606,885 of 
Senior and Subordinated Certificates payable to related parties are due in the 
current fiscal year, as well as $146,848 of accrued interest thereon at April 
30, 1996.  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, 1997, 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>31

    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, 1996.  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 $5,523,118 and $4,000, respectively, at 
April 30, 1996, as well as to accrued interest thereon, preferred and common 
stock of the Company.  The Certificates rank on parity with $21,394,687 in 
outstanding Senior Thrift Certificates, plus accrued interest thereon, at 
April 30, 1996.  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>32

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>33

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, 1996, the Company and ELCOA had available to it 
cash and short-term U.S. Government Securities of approximately $9,200,000 and 
additional funds that could be borrowed or generated through sale with respect 
to unhypothecated leases of approximately $8,820,000 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>34
                                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 $80,000 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, 1997, 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 $4,355,000 in principal amount of Subordinated Thrift 
Certificates will mature between May 1, 1996 and April 30, 1997 with interest 
rates ranging from 10.00% to 13.10%.  Approximately $15,545,000 in principal 
amount of Senior Thrift Certificates will mature between May 1, 1996 and April 
30, 1997, with interest rates ranging from 7.00 to 13.10%.  The Company 
believes that these amounts become due ratably, on a daily basis, over the 
twelve months ended April 30, 1997.  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 1997 to recent years and during the three fiscal years ended 
April 30, 1996, 1995 and 1994 such percentages were 75%, 71%, and 59%, 
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, 1996, 1995 and 1994 were 25%, 29%, and 41%, 
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 1997.  The weighted-average interest rate of outstanding 
subordinated and Senior Thrift Certificates at April 30, 1996 was 
approximately 8.6%.  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>35

                                    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 does 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 its 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 at the recorded residual value, after expiration of the 
lease, which ranges from $1 to approximately 10% of the Company's original 
equipment cost.  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) 
remit all rents due, regardless of the performance of the equipment; (2) 


                                       25
<PAGE>
<PAGE>36

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, 1996, the Company entered into 1,880 direct 
finance leases which had an average initial term of approximately 34 months, 
representing aggregate contractual lease receivables of $10,025,786.  Of 
these, a technical event of default in the terms of the lease contract 
occurred in 530 leases having an aggregate contractual lease receivable of 
$2,677,080, of which 79 having an aggregate contractual lease receivable of 
$375,710 (included in the 530 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, 
1996, the net book value of equipment subject to operating leases was $19,420.  
As of that date, the Company had contracts for operating leases in the 
aggregate remaining balance of $10,433 all of which are due during the fiscal 
year ended April 30, 1997. 

    The Company (including ELCOA), as of April 30, 1996, owned 7,104 direct 
financing leases with an aggregate balance of $18,423,816, on a consolidated 
basis, with an average lease receivable balance of $2,593.  Of these leases, 
504 had balances between $6,000 and $9,999 with an aggregate balance of 
$3,781,021, and 160 had balances in excess of $10,000 with an aggregate 
balance of $2,570,715.  Leases over $6,000 accounted for 9.4% of the total 
number of leases outstanding and 34.5% of the total dollar amount of lease 
receivables outstanding at April 30, 1996.  On occasion, the Company enters 
into more than one lease agreement with a particular lessee.  As of April 30, 


                                       26
<PAGE>
<PAGE>37

1996, the three largest lessees were Mica Metals, Inc. with a balance of 
$76,161, Miller Freeman, Inc. with a balance of $55,265 and Greenbriar 
Restaurant with a balance of $46,648.  All three leases were generated as a 
result of Co-operative Agreements with Manufacturers.  Accordingly, no single 
lessee represents over .4 percent of the outstanding lease portfolio.  As of 
April 30, 1996, ELCOA owned 6,644 direct financing leases which had an 
aggregate lease receivable balance of $16,667,226, and an average lease 
receivable balance of $2,509.  Of these leases, 408 had balances between 
$6,000 and $9,999 with an aggregate balance of $3,032,573 and 127 and balances 
in excess of $10,000 with an aggregate balance of $2,057,444.

    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, 1996, 1995, and 1994, the 
gross rents charged over the "net investment" in direct finance leases were 
146%, 145% and 147%, 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.  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 
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.



                                       27
<PAGE>
<PAGE>38

    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 the total cost of equipment purchased 
for lease comprising 5% or more of the total purchases during the twelve 
months ended April 30, 1996 and 1995 as follows:

INDUSTRY                                     April 30, 1996     April 30, 1995
- --------                                     --------------     --------------
Food/Hospitality Service                          45%                 39%
Industrial Equipment                              20%                 21%
Auto After Market and Test Equipment               9%                 13%
Office Machines and Copiers                       11%                  8%
Computers and Peripheral Hardware                  5%                  7%
Audio Visual and Communications                   ---                  5%

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 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>39
<TABLE>
<CAPTION>
                                   Fiscal Years Ended April 30,
                                   1996             1995             1994
                            -----------      -----------      -----------
<S>                         <C>              <C>              <C>
Aggregate Lease Rentals     $10,025,786      $10,189,624      $10,168,874

Number of New Leases              1,880            2,170            2,242

Average Amount per New Lease     $5,333           $4,696           $4,536

New Leases
Entered Quarterly
- -----------------
First Quarter               $ 2,500,771      $ 2,824,902      $ 2,744,959
Second Quarter                2,730,560        2,371,098        2,299,854
Third Quarter                 2,066,380        2,596,150        2,286,672
Fourth Quarter                2,728,075        2,397,474        2,837,389
</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 
ended 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.  
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".  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 size of new lease applications 
being submitted.  As noted by the table above, the average size of each new 
lease receivable has increased approximately 18% over the three fiscal years 
ended April 30, 1996, of which approximately 80% of this increase is related 
to the fiscal year ended April 30, 1996.  Management expects this trend to 
continue as its cooperative efforts with equipment manufacturers continue to 
mature.  See "Further Refinements in Marketing Strategy and Efforts to Reduce 
Operating Losses" on page 45.

                                       29
<PAGE>
<PAGE>40

    The Company markets its leases throughout the United States.  The 
following is a breakdown as of April 30, 1996 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 $22,480,933 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           $ 2,880,054           11.84
              Mid Atlantic            7,010,403           28.82
              Southeast               4,249,540           17.47
              Midwest                 2,826,540           11.62
              South                   2,264,637            9.31
              Rocky Mountain            547,308            2.25
              West Coast              1,748,952            7.19
              Southwest               2,797,350           11.50
                                    -----------          ------
                                    $24,324,784          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 1,800 leases to all types 
and sizes of businesses during the fiscal year ended April 30, 1996, 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 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.




                                       30
<PAGE>
<PAGE>41

    Consequently, it must rely primarily on its initial credit judgment.  The 
Company employs 8 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, 1996, 1995 and 1994, the allowance for doubtful accounts was increased 
annually by provisions in the amounts of $1,055,997, $1,635,963, and $792,879, 
respectively.  The amounts written off in each of the three fiscal years ended 
April 30, 1996, 1995 and 1994 were $940,243, $2,111,032, and $897,098, or 
5.05%, 10.61%, and 4.20% of average gross lease receivables, respectively.  The 
Company expects the percentage of net charge-offs to average gross lease 
receivables to continue to decline from fiscal 1996 into fiscal 1997.  During 
the fiscal year ended April 30, 1995, the Company conducted an extensive review 
of the collectibility of all past due accounts, and increased write-offs in 
those situations where further costs in pursuing legal remedies were 
unwarranted.  This resulted in an extraordinary level of write-offs of older 
delinquent accounts as evidenced by the $1,170,789 or 55.5% decrease in 
write-offs for the current fiscal year ended April 30, 1996 in comparison to 
the prior year.  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 report them on a 
contractual basis, and to pursue delinquent lessees until all collection 
efforts have been completely exhausted.  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 
delinquent accounts at the rate of 5% monthly of the delinquent past due 


                                       31
<PAGE>
<PAGE>42

payments. Late charges collected and included in revenue for the fiscal years 
ended April 30, 1996, 1995 and 1994 were approximately $411,000, $418,000, 
$372,000, respectively. Increased emphasis on collections accounted for the 
increase in late charges during the fiscal years ended April 30, 1996 and 1995 
in comparison to the fiscal year ended April 30, 1994.  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 business.  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 delinquent leases 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.  As the credit 
criteria for new leases in those states favoring debtors rights have been 
enhanced, management believes that the likelihood of collecting the remaining 
delinquent lease receivables at April 30, 1996 is greater than those previously 
written-off.  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).  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 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 


                                       32
<PAGE>
<PAGE>43

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 8.3% of total finance lease 
receivables at April 30, 1996 which management believes is adequate for future 
write-offs on the Company's aggregate lease receivables as of April 30, 1996.  
See Note 1 to the Consolidated Financial Statements.  Charge-offs as a 
percentage of average aggregate future lease receivables were 5.05%, 10.61%, 
4.20%, 4.37%, and 2.55% for the fiscal years ended April 30, 1996, 1995, 1994, 
1993 and 1992, 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 generated improved during the fiscal 
year ended April 30, 1996, the percentage of writeoffs decreased.

    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 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, 1996 and 1995, 
approximately $3,859,127 and $3,723,593, 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 


                                       33
<PAGE>
<PAGE>44

more months past due.  During the fiscal years ended April 30, 1996 and 1995, 
net collections from cases referred to local attorneys for suit were 
approximately $1,508,000 and $1,379,000, respectively.  The amount collected 
during fiscal 1996 increased in proportion to the overall increase in past due 
lease receivables reflected in the chart which follows.  This increase is the 
result of management's implementation of procedures to increase accountability 
of local attorneys employed to collect delinquent receivables.

    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, 
1996, the Company maintained an inventory of repossessed equipment in the 
amount of $75,734, and established reserves of $63,168 to reduce the carrying 
value to the equipment's estimated, realizable forced sale value.

























                                       34
<PAGE>
<PAGE>45
<TABLE>
<CAPTION>
ANALYSIS OF DELINQUENCIES, continued
                                                    1996                   1995                  1994
                                                $          %           $          %          $          %   
                                           -------------------     -------------------   -------------------
<S>                                        <C>            <C>      <C>           <C>     <C>           <C>
Aggregate Future Lease Receivables         $18,423,816    100.0    $18,829,268   100.0   $20,979,917   100.0


 Current                                    11,219,452     60.9     11,763,768    62.4    13,003,138    62.0


 Past Due - Two Monthly Payments               973,864      5.3      1,178,983     6.3     1,017,320     4.8


 Past Due - Three Monthly Payments             409,693      2.2        485,901     2.6       359,982     1.7


 Past Due - Four or More Monthly Payments    5,820,807     31.6      5,400,616    28.7     6,599,477    31.5


Aggregate Future Lease
 Receivables - Twelve or More
 Months Past Due                             3,859,127     20.9      3,723,593    19.8     4,709,748    22.4


Aggregate Future Lease
 Receivables - Twenty-Four
 or More Months Past Due                     2,466,333     13.4      2,394,188    12.7     2,957,453    14.1


</TABLE>




                                                              35
<PAGE>
<PAGE>46
<TABLE>
ANALYSIS OF BAD DEBT WRITE-OFFS
<CAPTION>
                                          Fiscal Years Ended April 30,
                                      1996             1995            1994  
                               -----------      -----------     -----------
<S>                            <C>              <C>             <C>
Aggregate Future
 Lease Receivables             $18,423,816      $18,829,268     $20,979,917

Provisions for
 Doubtful Lease Receivables      1,055,997        1,635,963         792,879

Gross Charge-Offs                  948,842        2,118,607         899,690

Gross Recoveries                     8,599            7,575           2,592

Net Charge-Offs                    940,243        2,111,032         897,098

Average Outstanding Future
 Lease Receivables              18,626,542       19,904,593      21,359,759

Percent of Net Charge-Offs 
 to Average Aggregate Lease
 Receivables                          5.05%           10.61%           4.20%

Allowance for Doubtful
 Lease Receivables               1,529,143        1,413,389       1,888,458

Percent of Allowance for
 Doubtful Lease Receivables
 to Aggregate Future Lease
 Receivables                           8.3%             7.5%            9.0%

Percent of Allowance for
 Doubtful Lease Receivables
 to Aggregate Future Lease
 Receivables Past Due Four or
 More Monthly Payments                26.3%            26.2%           28.6%
</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, 
although there are no restrictions on any such issuances of additional debt.  



                                       36
<PAGE>
<PAGE>47

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 three fiscal years ended April 30, 1996, 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 documentation, 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.  During the 
fiscal year ended April 30, 1996, the Company earned $4,113 from collections 
of these lease receivables, which has been included in earned income from 
direct finance leases.  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 has been 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 equipment vendors.  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 


                                       37
<PAGE>
<PAGE>48

acquired equipment, as well as the related leases, when Walnut has equipment 
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 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 June 10, 1996 a $50,000,000 offering of 
Demand and Fixed Rate Certificates.  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 September 14, 1995 relative 
to the offering and sale of the Company's Senior Thrift Certificates.  The 
Company anticipates that such sales under a lease securitization program may 
commence during the fiscal year ending April 30, 1997, 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.

                                       38
<PAGE>
<PAGE>49

    EMPLOYEES

    The Company employs approximately 60 full and part-time employees 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>50

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


RESULTS OF OPERATIONS

THREE YEARS ENDED APRIL 30, 1996

    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 $3,619,831, $3,979,146, $3,960,337, 
for the three fiscal years ended April 30, 1996, 1995, and 1994, respectively.  
Revenues decreased by $359,315, or 9.0% during the fiscal year ended April 30, 
1996 as a result of the reduction in the outstanding amount of direct finance 
lease receivables. Revenues increased during the fiscal year ended April 30, 
1995 by 18,809, or .47% as a result of the increase in new leases generated 
during the fiscal year.  See Footnote 1 to the Consolidated Financial 
Statements.  Management attributes the increased operating losses during the 
three fiscal years ended 1996 to 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 decreased by $163,838 to 
$10,025,786, a 1.61% decrease, during the fiscal year ended April 30, 1996.  
New lease volume has either remained stagnant or decreased during the past two 
fiscal years, in part due to the delays associated with the implementation of 
enhancements in its marketing efforts, and the impact of 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.  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.  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, 
which is to diversify the types of equipment being leased.  The Company 
believes that increased solicitation of equipment vendors selling business 
computers, office equipment, scientific and medical, food service, as well as 
industrial production equipment, will lead to increasing numbers of 
applications for new leases.  For a further discussion of the Company's efforts 
to increase the generation of new lease receivables, see "FURTHER REFINEMENTS 
IN MARKETING STRATEGY AND EFFORTS TO REDUCE OPERATING LOSSES" on page 45.





                                       40
<PAGE>
<PAGE>51

    The average new lease receivable entered during the fiscal year ended April 
30, 1996 was $5,333, representing an increase of 13.6% 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.

    Income earned under direct finance lease contracts was $3,609,620, 
$3,965,846, and $3,947,213 for the three fiscal years ended April 30, 1996, 
1995 and 1994, respectively.  Total aggregate lease receivables outstanding 
were $18,423,816, $18,829,268, and $20,979,917 at April 30, 1996, 1995 and 
1994, 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 
$16,496,653, $17,735,138, and $18,852,262 during the fiscal years ended April 
30, 1996, 1995 and 1994, respectively.  Recognized revenues taken as a 
percentage of the Company's average net investment in direct finance leases was 
21.9%, 22.4%, and 20.9%, respectively, during the fiscal years ended April 30, 
1996, 1995 and 1994, respectively.  An increase in late charges collected 
during the fiscal years ended April 30, 1996 and 1995 over previous years 
accounted for the increase in the percentage of recognized revenues in 
comparison to the fiscal year ended April 30, 1994.  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 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 63 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 


                                       41
<PAGE>
<PAGE>52

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, 1996 and 1995.

    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.

    INTEREST EXPENSE

    Increased borrowings contributed to the increase in interest expense for 
the fiscal years ended April 30, 1996, 1995, and 1994.  The effect of interest 
rates on the Company during the three years ended April 30, 1996 can be 
illustrated as follows:








                                       42
<PAGE>
<PAGE>53
<TABLE>
<CAPTION>
                                               Years Ended April 30,

                                           1996           1995           1994
                                     ----------     ----------     ----------
<S>                                  <C>            <C>            <C>
Interest Expense, net                $4,844,532     $4,313,253     $4,094,189
Average Rate of Interest
 Paid by the Company on
 Total Average Debt Outstanding             9.3%           9.0%           9.3%
Percentage of Interest
 Expense to Operating Revenues            133.8%         108.4%         103.4%
</TABLE>
    Aggregate average borrowings, including accrued interest, were $57,193,963, 
$52,028,899, and $45,821,927, at April 30, 1996, 1995, and 1994, respectively.  
Rates on outstanding debt securities during the three fiscal years ended April 
30, 1996 correspond to interest rates in general over the period.  The 
increases in debt outstanding during the fiscal years ended April 30, 1996, 
resulted from increased sales of debt securities, and were used 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, 
1996 and 1995 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, 1996, 1995 and 
1994 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 three 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 increased by $111,276 or 10.4%, after having 
decreased by $65,812 or 5.8% during the fiscal years ended April 30, 1996 and 
1995, respectively.  The increase during the fiscal year ended April 30, 1996 
resulted primarily from a $90,184 increase in postage costs from increased 
mailings relating to the Company's marketing efforts.  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 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 

                                       43
<PAGE>
<PAGE>54

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, 1996.

    Lease origination expenses, including capitalized commissions, totaled 
12.3%, 11.0%, and 11.5% of new lease receivables entered during the fiscal 
years ended April 30, 1996, 1995, and 1994, respectively.  During the fiscal 
years ended April 30, 1996, 1995 and 1994, commissions paid of $56,921, 
$52,049, and $40,222, respectively, were capitalized as part of the equipment 
cost.  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 $138,223 or 6.8% during the 
fiscal year ended April 30, 1996, after having increased $652 or .03% during 
the fiscal year ended April 30, 1995.  Additional supervisory personnel, 
routine salary increases, and increased legal costs associated with collecting 
delinquent lease receivables accounted for the majority of the increase during 
the fiscal year ended April 30, 1996.  The Company expects general and 
administrative expenses to remain relatively constant during fiscal 1997, due 
to the relatively fixed nature of these costs.  The Company considers the costs 
associated with receivable collections, which accounted for approximately 30% 
of general and administrative expenses during fiscal 1996 and 1995, 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 collection costs 
associated with legal filing procedures 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 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, 1996, 1995, and 1994 were $1,055,997, $1,635,963, and $792,879, 
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.  This was an 
extraordinary write-off of older balances as may be evidenced by the 35.5% 


                                       44
<PAGE>
<PAGE>55

decrease in the provisions during the fiscal year ended April 30, 1996.  Also, 
as of April 30, 1996, 1995 and 1994, the ratio of the  Allowance for Doubtful 
Lease Receivables to Aggregate Future Lease Receivables was 8.3%, 7.5%, and 
9.0%, 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 26.3%, 26.2% and 28.6%, respectively.  The Company 
attributes the decreased percentages in fiscal 1996 and 1995 in comparison to 
fiscal 1995 to its write-offs of older accounts which resulted in improving the 
likelihood of collecting the remaining delinquent lease receivables in 
comparison to those previously written-off.  Charge-offs of delinquent lease 
receivables expressed as a percentage of average net lease receivables were 
5.05%, 10.61% and 4.20% during the fiscal years ended April 30, 1996, 1995 and 
1994, respectively.  Management expects the percentage of charge-offs from 
delinquent lease receivables during fiscal 1996 to continue to decline during 
fiscal 1997.  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, 1996 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 
added to 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.

    As noted above, the level of new lease volume during the fiscal year ended 
April 30, 1995 increased only 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 had been placed on the Company's database for 
bi-weekly follow-up by mail, management determined that further telephone 


                                       45
<PAGE>
<PAGE>56

contact was useless until such time as the need for the Company's services 
arose from the equipment vendor.  Management did note, however, that in 
situations where the equipment manufacturer encouraged its 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 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 least 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 was 
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 of TEC America Inc.'s equipment.  As of July 5, 1995, the 
Company had entered into agreements with 23 equipment manufacturers, of which 
13 have adopted the "private label lease" facilities to their benefit. 

    During the fiscal year ended April 30, 1996, the Company focused on 
increasing the number of manufacturers to develop mutual relationships in 
promoting leasing as a tool to increase sales of equipment manufactured by 
these cooperative companies.  Although the Company attempted to hire additional 
in-house personnel to handle the solicitation efforts in locating and nurturing 
relationships with equipment manufacturers, management determined that personal 
face-to-face contact with senior level management of equipment manufacturers 
was necessary to initiate an ongoing relationship.  During the end of the 
fourth quarter of the fiscal year ended April 30, 1996, the Company began to 
advertise nationally for individuals in major metropolitan areas to represent 
the Company locally promoting this program on a face-to-face basis with 
manufacturer prospects developed through the Company.  As of July 1, 1996 two 
individuals in the New York City Metropolitan area and one in Atlanta agreed to 
represent the Company.  They will be compensated on a fee basis for each 
additional manufacturer added to the cooperative program.  Additional 
representatives in other areas will be added during the next fiscal year in an 
effort to expedite the addition of more manufacturers into this program.  

    As of July 1, 1996, 75 manufacturers entered into co-operative manufacturer 
agreements with the Company, of which 51 have adopted the private label lease 
program.  The Company is unable to quantify with any certainty the specific 
results of new leases generated from direct mail or telephone contact, but 
maintains records reflecting the amount of new leases generated from its 
cooperative efforts with equipment manufacturers.  While for the fiscal year 
ended April 30, 1995, the results of these efforts were negligible, during the 
12 months ended April 30, 1996, 213 leases aggregating $1,479,131 or 15% of 
total new leases were generated directly from cooperative manufacturers and 
those adopting the private label lease program.  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 at least six months in order to initiate the 
program throughout each manufacturer's distribution network, monthly lease 
volume is expected to increase during fiscal year 1997.  While the average new 
lease receivables entered monthly were approximately $835,000 

                                       46
<PAGE>
<PAGE>57

per month during the fiscal year ended April 30, 1996, new lease volume during 
the month of May, 1996 was approximately $1,125,000.  During May, 1996, 24 
leases aggregating $169,056 or 15% of total new lease were generated directly 
from cooperative manufacturers and those adopting the private label lease 
program.  Most manufacturers have minimum sales of $5,000,000 annually, and 
range 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 through the efforts of its in-house personnel and 
through representatives located throughout the United States who will represent 
the Company on a fee basis for purposes of engaging new manufacturers.  In this 
way, the Company accepts responsibility for the origination, servicing, and 
funding for lease transactions from each 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 manufacturer's sales distribution network 
illustrating the benefits of leasing, to facilitate sales of the manufacturer's 
equipment.  

    The Company estimates that the time delay between the first solicitation of 
a manufacturer's sales distribution network and the receipt of new lease 
applications can range from three to six months as the solicitation process to 
newly engaged manufacturers is initiated.  Although the lack of significant new 
lease growth during the fiscal year ended April 30, 1996 can be attributed in 
part to this delay, 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, 1997 as a means towards 
increasing new lease volume.  As noted in "BUSINESS-Marketing", the average new 
lease receivable entered during the three fiscal years ended April 30, 1996 
increased from $4,536 to $5,333, representing an increase of approximately 18% 
over the period.  This growth in the average size of new leases is directly 
attributable to the size of new leases being generated from the efforts of 
co-operative equipment manufacturers, some of which sell equipment retailing in 
excess of $25,000 to larger companies.  Management expects the size of its 
average new lease receivables to increase during the fiscal year ending April 
30, 1997 as a result of the size and types of equipment sold by the 
manufacturers that have entered into agreements with the Company to solicit 
their sales distribution network.

    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 100% of new purchases of equipment for lease with an 
additional portion invested in U.S. Government securities during the fiscal 
year ended April 30, 1996.  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, 1996, 
1995 and 1994, new Certificates of ELCOA in the approximate amounts of 



                                       47
<PAGE>
<PAGE>58

$7,800,000, $6,100,000, and $5,600,000, 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, 1996, schedule the 
receipt of approximately $9,371,000 during the twelve months ending April 30, 
1997 of which approximately $3,989,000 are scheduled receipts from accounts 
which are two or more months past due.  At April 30, 1996 aggregate future 
amounts receivable under lease contracts were $18,423,816 of which 
approximately $3,859,000 are future amounts receivable from accounts which were 
12 or more months past due on a strict contractual basis (of which 
approximately $3,510,000 relate to ELCOA's leases.)

    Accounts payable and accrued expenses at April 30, 1996, excluding accrued 
interest on debt, totaled $1,062,724 of which accounts payable of $802,956 
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, 1996 the Company and ELCOA also had unhypothecated leases 
which could be hypothecated, on a discounted basis, to obtain funds of 
approximately $8,820,000, cash of approximately $1,109,000, and an investment 
in short term U.S. government securities (net) of approximately $8,099,000.  
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 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 69, sales of Demand and Fixed 
Rate Certificates have decreased during the fiscal year ended April 30, 1996, 
as a result of management's efforts to slow down the solicitation of 
certificate sales.  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, 1997.  ELCOA registered for sale a new offering of $50,000,000 
of debt securities on June 10, 1996.  ELCOA's debt securities range in terms 
from demand to 120 months.  ELCOA has sold similar securities since 1986.  
Welco Securities, Inc. ("Welco") utilizes public advertising in soliciting for 


                                       48
<PAGE>
<PAGE>59

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 
$23,441,726, as well as Demand, Fixed Rate, and Money Market Thrift 
Certificates issued by ELCOA aggregating $17,971,133 are due during the twelve 
months ending April 30, 1997. 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 $6,309,733 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 1997 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 on 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, 1996 and 1995, 
approximately 78% and 86%, respectively, of all previously issued Senior Thrift 
Certificate issued by the Company coming due were renewed and "rolled over" 
into new indebtedness, and approximately 54% and 50% of ELCOA's Demand, Fixed 
Rate, and Money Market Thrift Certificates matured and were reinvested during 
these respective periods.

    As noted in the Consolidated Statements of Cash Flows appearing on pages 68 
and 69, the proceeds from sales of debt securities by the Company and ELCOA 
decreased slightly by 2% during fiscal 1996 from fiscal 1995, while redemptions 
of debt securities remained constant.  Management attributes the 33% increase 
in redemptions during fiscal 1995 from fiscal 1994 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 1996 and 1995. 

    The number of accounts, at April 30, 1996, holding senior and subordinated 
certificates of the Company was 2,744.  Of these, 96 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 $613,875, $589,940 and $350,000 as of April 30, 1996.  As 
of April 30, 1996, there were 3,932 accounts holding Demand, Fixed Rate and 
Money Market Thrift Certificates, of which 81 held accounts aggregating $50,000 


                                   49
<PAGE>
<PAGE>60

or more.  The three largest holders of Demand, Fixed Rate and Money Market 
Thrift Certificates held aggregate principal amounts of $500,000, $284,914 and 
$278,337 at April 30, 1996.  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.

    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.


                                       50
<PAGE>
<PAGE>61

    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, and outstanding preferred and common stock would lose 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, 1996, the average interest rate earned by the Company on these funds 
was approximately 5.3%, while the average interest rate paid on outstanding 
certificates attributable to the funds was 9.3%, resulting in a negative spread 
of 4.0%.  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, 1996, the average rate of 
return on the Company's investment in its lease receivables was approximately 
21%.

    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.
























                                       51
<PAGE>
<PAGE>62

                           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.  The 
Certificates are to be issued under a sixth supplemental indenture dated as of 
August xx, 1996 to an Indenture dated October 7, 1987 and supplements thereto 
(referred to collectively as the "Indenture") between the Company and Summit 
Bank (successor by merger to First Valley Bank), Bethlehem, Pennsylvania as 
Trustee ("Trustee").  The merger of First Valley Bank, Bethlehem, 
Pennsylvania, into Summit Bank, whose principal place of business is 
Princeton, New Jersey became effective on July 15, 1996.  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 
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 


                                       52
<PAGE>
<PAGE>63

$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;

(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.

                                       53
<PAGE>
<PAGE>64

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 One Belmont 
Avenue, Suite 200, 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 
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, 1996, 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 $95,700, of which the highest 
monthly total during the period was $585,000.  During this three year period, 
the monthly redemptions of subordinated certificates or demand or fixed term  



                                       54
<PAGE>
<PAGE>65

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 
two times.

    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, 1996, the 
Certificates ranked on parity upon liquidation with other unsecured creditor 
liabilities of $1,062,724, along with $21,394,687 in principal amount of 
outstanding Senior Thrift Certificates at that date.  Therefore, outstanding 
"Senior Debt" totaled $22,457,411 at April 30, 1996.  "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.

    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 



                                       55
<PAGE>
<PAGE>66

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, 
1996, 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 
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 



                                       56
<PAGE>
<PAGE>67

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, 
1996, the rates ranged from a low of 2.78% to a high of 6.42%.  As of July 1, 
1996, the 6-Month U.S. Treasury Bill rate was 5.22%.
 
    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 
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).  



                                       57
<PAGE>
<PAGE>68

    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.

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).





                                       58
<PAGE>
<PAGE>69

    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, Summit Bank (successor by merger to 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 $30 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 105, One Belmont 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 
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.


                                       59
<PAGE>
<PAGE>70

    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 
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 xx, 1996 from J.E. Liss & Company, 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 
Summit Bank (successor by merger to First Valley Bank) of Bethlehem, 
Pennsylvania, as Trustee, and appropriate 


                                       60
<PAGE>
<PAGE>71

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, 1996 and 1995, 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 1996, have been audited 
by Cogen Sklar LLP, 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.




























                                       61
<PAGE>
<PAGE>72
<TABLE>

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
<CAPTION>
<S>                                                                  <C>
INDEPENDENT AUDITOR'S REPORT                                         63

Consolidated Balance Sheets as of April 30, 1996 and 1995            64-65

Consolidated Statements of Operations for the years 
 ended April 30, 1996, 1995 and 1994                                 66

Consolidated Statements of Changes in Shareholders'
 Deficit for the years ended April 30, 1996, 1995
 and 1994                                                            67

Consolidated Statements of Cash Flows for the years
 ended April 30, 1996 and 1995 and 1994                              68-69

Notes to the Consolidated Financial Statements for
 the fiscal years ended April 30, 1996, 1995 and 1994                70
</TABLE>



































                                       62
<PAGE>
<PAGE>73
                          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, 1996 and 1995, 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, 1996.  
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, 1996 and 1995, 
and the results of their operations and their cash flows for each of the three 
years in the period ended April 30, 1996, 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


Bala Cynwyd, Pennsylvania
July 1, 1996



                                       63

<PAGE>
<PAGE>74
<TABLE>
                       WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                                    CONSOLIDATED BALANCE SHEETS
<CAPTION>


                                                                            April 30,
                                                                        1996          1995
                                                                 -----------   -----------
<S>                                                             <C>            <C>
ASSETS

Direct finance leases:
    Aggregate future amounts receivable under lease contracts    $18,423,816   $18,829,268
    Estimated residual value of equipment                          1,704,915     1,976,244
    Less:
      Unearned income under lease contracts                       (3,355,800)   (3,436,458)
      Advance payments                                            (  568,715)   (  579,965)
                                                                  ----------    ----------

                                                                  16,204,216    16,789,089
      Allowance for doubtful lease receivables                    (1,529,143)   (1,413,389)
                                                                  ----------    ----------

                                                                  14,675,073    15,375,700

Operating leases:
    Equipment at cost, less accumulated depreciation of
     $14,413 and $6,680, respectively                                 19,420        23,316
    Accounts receivable                                                1,112           ---
Cash and cash equivalents                                          9,207,905     8,957,949
Other assets (includes $618,293 and $637,479, respectively,
 paid to or receivable from related parties)                       1,132,587     1,086,402
                                                                 -----------   -----------

    Total assets                                                 $25,036,097   $25,443,367
                                                                 ===========   ===========











<FN>




                                  See accompanying notes
</TABLE>
                                            64

<PAGE>
<PAGE>75
<TABLE>

                     WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES                           
                          CONSOLIDATED BALANCE SHEETS - (continued)

<CAPTION>
                                                                            April 30,
                                                                        1996           1995
                                                                 -----------   ------------
<S>                                                              <C>           <C>
LIABILITIES

Amounts payable to equipment suppliers                           $   802,956    $   477,296
Other accounts payable and accrued expenses                          268,169        260,762
Demand, Fixed Rate and Money Market Thrift Certificates
 (includes $183,805, and $174,907,
 respectively, held by related parties)                           26,407,959     24,521,875
Senior Thrift Certificates (includes $812,773 and
 $749,961, respectively, held by related parties)                 21,394,687     18,783,578
Subordinated Thrift Certificates (includes $397,136 and
 $400,243, respectively, held by related parties)                  5,523,118      6,025,366
Accrued interest                                                   6,309,733      5,411,748
Subordinated debentures (includes $4,000 and $4,000,
 respectively, held by related parties)                                4,000          5,858
                                                                  ----------     ----------

                                                                  60,710,622     55,486,483
                                                                  ----------     ----------

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                                              (35,776,581)   (30,145,172)
                                                                 -----------    -----------

                                                                 (35,674,525)   (30,043,116)
                                                                 -----------    -----------

    Total liabilities and shareholders' deficit                  $25,036,097    $25,443,367
                                                                 ===========    ===========

<FN>

                                           See accompanying notes            
</TABLE>
                                                     65            

<PAGE>
<PAGE>76
<TABLE>
              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES                    
                     CONSOLIDATED STATEMENTS OF OPERATIONS                    
<CAPTION>

                                                   For the Years Ended April 30,

                                                1996           1995           1994
                                          ----------     ----------     ----------
<S>                                       <C>            <C>            <C>       
Revenue:
   Income earned under
    direct finance lease
    contracts                             $3,609,620     $3,965,846     $3,947,213
   Operating lease rentals                    10,211         13,300         13,124
                                          ----------     ----------     ----------
                                           3,619,831      3,979,146      3,960,337
                                          ----------     ----------     ----------
Costs and expenses:
    Interest expense, net of
     interest income of $484,713,
     $380,377 and $170,963, respectively   4,844,532      4,313,253      4,094,189
    Lease origination
     expenses                              1,179,238      1,067,962      1,133,774
    General and
     administrative expenses
     (includes $905,451, $800,864
     and $802,323, respectively,
     paid to related parties)              2,157,252      2,019,029      2,018,377
    Provision for doubtful
     lease receivables                     1,055,997      1,635,963        792,879
    Depreciation on operating
     lease equipment                          14,221          7,105          3,293
                                          ----------     ----------     ----------

                                           9,251,240      9,043,312      8,042,512
 Loss from operations                     ----------     ----------     ----------
     before provision for federal and
     state income taxes                   (5,631,409)    (5,064,166)    (4,082,175)

Provision for federal and state
     income taxes                                ---            ---            ---           
                                         -----------    -----------    -----------
Net Loss                                 $(5,631,409)   $(5,064,166)   $(4,082,175)
                                         ===========    ===========    ===========

<FN>






                                 See accompanying notes           
</TABLE>
                                           66           
<PAGE>
<PAGE>77
<TABLE>
                                               WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                                            CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' DEFICIT
                                                For the Years Ended April 30, 1996, 1995 and 1994
<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, 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)

Net loss for the year ended
 April 30 1996                     ---        ---       ---       ---         ---        (5,631,409)       (5,631,409)
                                 -----    -------     -----    ------    --------      ------------       -----------
Balance, April 30, 1996            281    $   281       275    $  275    $101,500      $(35,776,581)     $(35,674,525)
                                 =====    =======     =====    ======    ========      =============     =============

<FN>




                                                        See accompanying notes                      
</TABLE>
                                                                  67
<PAGE>
<PAGE>78
<TABLE>

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

                                            For the Years Ended April 30,

                                         1996              1995              1994
                                  -----------       -----------      ------------
<S>                               <C>               <C>              <C>
OPERATING ACTIVITIES

Net Loss                          $(5,631,409)      $(5,064,166)     $(4,082,175)
Adjustments to reconcile
   net loss to net cash
   used in operating activities:
   Depreciation                        14,221             7,105            3,293
   Amortization of deferred debt
      registration expenses           126,533           121,402          120,187
   Provision for doubtful
      lease receivables             1,055,997         1,635,963          792,879
Effects of changes
   in other operating items:
   Accrued interest                   897,985           608,304          742,864
   Amounts payable to
      equipment suppliers             325,660          (224,212)         225,129
   Other (net), principally
      increase in other assets       (152,503)         (330,663)        (130,041)
Net cash used in                  -----------        ----------      -----------
   operating activities            (3,363,516)       (3,246,267)      (2,327,864)
                                  -----------        ----------      -----------


INVESTING ACTIVITIES

Excess of cash received over
   lease income recorded            6,949,129         7,374,851        6,958,716
Increase (decrease) in
   advance payments                   (11,250)          (31,922)          14,282
Purchase of equipment
   for  lease                      (7,317,494)       (7,567,613)      (7,548,795)
Net cash used in investing        -----------        ----------      -----------
   activities                     $  (379,615)      $  (224,684)     $  (575,797)
                                  -----------       -----------      -----------






<FN>

                                  See accompanying notes
</TABLE>
                                            68
<PAGE>
<PAGE>79
<TABLE>


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

                                            For the Years Ended April 30,

                                         1996              1995              1994
                                  -----------       -----------      ------------
<S>                               <C>               <C>              <C>
FINANCING ACTIVITIES
Proceeds from issuance of:
   Demand and Fixed Rate
      Certificates                 $9,620,233       $10,983,417       $9,267,808
   Senior Thrift Certificates       6,522,341         5,488,212        5,827,132
Redemption of:
   Subordinated Debentures             (1,858)              ---           (1,860)
   Demand, Fixed Rate and
      Money Market Thrift
      Certificates                 (7,734,149)       (8,272,533)      (5,498,321)
   Senior Thrift Certificates      (3,911,232)       (3,355,304)      (3,262,311)
   Subordinated Thrift
      Certificates                   (502,248)          (13,043)        (100,421)
                                  -----------       -----------      -----------
Net cash provided by
   financing activities             3,993,087         4,830,749        6,232,027
                                  -----------        ----------      -----------
Increase in Cash
   and Cash Equivalents               249,956         1,359,798        3,328,366
Cash and Cash Equivalents, 
   Beginning of Year                8,957,949         7,598,151        4,269,785
                                  -----------        ----------      -----------
Cash and Cash Equivalents,
   End of Year                     $9,207,905        $8,957,949       $7,598,151
                                  ===========        ==========      ===========













<FN>

                                See accompanying notes 
</TABLE>
                                          69
<PAGE>
<PAGE>80
              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

    NATURE OF OPERATIONS

    The Company conducts business in one industry segment, acquiring commercial 
equipment for lease throughout the United States.

    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, 1996, 1995 and 1994, the Company incurred 
losses of $5,631,409, $5,064,166, and $4,082,175, respectively, had negative 
cash flows from operations during those years, and reported accumulated 
deficits of $35,776,581 and $30,145,172 at April 30, 1996 and 1995, 
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.


                                       70
<PAGE>
<PAGE>81
              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.

    USE OF ESTIMATES

    The preparation of financial statements in conformity with generally 
accepted accounting principles requires management to make estimates and 
assumptions that affect the amounts reported in the financial statements and 
accompanying notes.  Although these estimates are based on management's 
knowledge of current events and actions it may undertake in the future, they 
may ultimately differ from actual results.

    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 
Alternative Depreciation System) of the equipment over its estimated useful 
life.  Other expenses are recognized utilizing the accrual method of 
accounting.

    The Company utilizes 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


                                       71
<PAGE>
<PAGE>82

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


    1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:  (Continued)

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.

    The net deferred tax asset as of April 30, 1996 and 1995 includes deferred 
tax assets (liabilities) attributable to the following temporary deductible 
(taxable) differences:
<TABLE>
<CAPTION>

                                                              1996        1995
                                                       ----------   ----------
<S>                                                    <C>          <C>
    Operating lease method vs. direct finance method   $2,889,500  $3,000,800
    Provision for doubtful lease receivables              596,600      473,200
    Operating loss carryforward                         9,173,000    7,202,000
    Other                                                 (32,600)     (35,000)
                                                       ----------   ----------
    Net deferred tax asset                             12,626,500   10,641,000 
    Valuation allowance                               (12,626,500) (10,641,000)
                                                       ----------   ----------
    Net deferred tax asset after valuation allowance   $      ---   $      ---
                                                       ==========   ==========
</TABLE>

    A valuation allowance was considered necessary since it is more likely than 
not that the Company will not realize the tax benefits of the deductible 
differences and operating loss carryforward.  As of April 30, 1996 the net 
operating loss carryover amounted to approximately $26,979,000 expiring through 
2011 and the investment tax credit carryover amounted to approximately 
$1,075,000 expiring through 2001.

    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, 1996, 
1995, and 1994, ELCOA recognized provisions for state income taxes in the 
amount of $0, $360, and $0,  respectively, on its separate income.  No 
provision for federal income taxes was necessary.




                                       72
<PAGE>
<PAGE>83
              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:  (continued)

    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 $411,000, $418,000, and $372,000 during the fiscal 
years ended April 30, 1996, 1995 and 1994, 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 
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, 1996 and 1995, are deferred expenses 
totaling $311,324 and $308,159 net of accumulated 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, 1996 
and 1995 are deferred expenses totaling $452,495 and $423,223, respectively, 
net of accumulated 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, 
1996, 1995 and 1994 amounted to approximately $126,500, $121,400, and $120,200, 
respectively.


                                       73
<PAGE>
<PAGE>84
              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:  (continued)

    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, 1996 and 1995 cash equivalents, consisting of U.S. 
Government Securities amounted to $8,098,999 and $6,349,693, respectively.  The 
Company had no cash equivalents at April 30, 1994.  Interest paid for the 
fiscal years ended April 30, 1996, 1995 and 1994 was $4,431,260, $4,085,326, 
$3,522,288, respectively.  Income taxes paid were $0, $0, and $411, 
respectively.

    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, 1996 are due as 
follows:
<TABLE>
<CAPTION>
              Year Ending April 30,           Amount
              ---------------------      -----------
              <S>                        <C>
              1997                       $ 9,359,537
              1998                         5,370,900
              1999                         2,614,370
              2000                           778,285
              2001 and beyond                300,724
                                         -----------
                                         $18,423,816
                                         ===========
</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 $10,433 and $3,346 at April 30, 1996 and 1995, respectively.

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

    The Demand, Fixed Rate and Money Market Thrift Certificates outstanding at 
April 30, 1996 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, 
the Company.  All of these certificates rank on parity with each other.  There 

                                       74
<PAGE>
<PAGE>85

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

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

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, 1996 are due as follows:
<TABLE>
<CAPTION>
    Year Ending April 30,                Amount
    ---------------------           -----------
       <S>                          <C>
       1997                         $15,203,974
       1998                           3,934,697
       1999                           2,815,391
       2000                           1,759,532
       2001 and beyond                2,694,365
                                    -----------
                                    $26,407,959
                                    ===========
</TABLE>

    Included in the amount due in the year ending April 30, 1997 are $1,331,985 
of certificates payable on demand.  Additionally, accrued interest of 
$2,767,158 at April 30, 1996 is payable upon demand.

    4.  SENIOR THRIFT CERTIFICATES:

    Outstanding Senior Thrift Certificates bear interest at rates ranging from 
7.00% to 13.10% at April 30, 1996, and in the event of liquidation are senior 
in priority to all outstanding Subordinated Thrift Certificates.  Senior Thrift 
Certificates at April 30, 1996 are due as follows:

<TABLE>
<CAPTION>
    Year Ending April 30,                Amount
    ---------------------           -----------
    <S>                             <C>
         1997                       $15,544,525
         1998                         2,483,593
         1999                         1,633,039
         2000                           690,746
         2001 and beyond              1,042,784
                                    -----------
                                    $21,394,687
                                    ===========

</TABLE>
    Included in the amount due in the year ending April 30, 1997 are 
approximately $816,016 in certificates payable on demand.  Accrued interest on 
the Senior Thrift Certificates of $1,703,681 at April 30, 1996 is payable on 
demand.



                                       75
<PAGE>
<PAGE>86
              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    5.  SUBORDINATED THRIFT CERTIFICATES: 

    Outstanding Subordinated Thrift Certificates bear interest at rates ranging 
from 10.00% to 13.10% at April 30, 1996.  All thrift certificates are 
subordinated to any indebtedness defined by the Trust Indenture as "Senior 
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, 1996 are due as follows:
<TABLE>
<CAPTION>
    Year Ending April 30,               Amount
    ---------------------           ----------
    <S>                             <C>
         1997                       $4,354,626
         1998                          472,739
         1999                          363,109
         2000                           88,019
         2001 and beyond               244,625
                                    ----------
                                    $5,523,118
                                    ==========
</TABLE>
    Included in the amount due in the year ending April 30, 1997 are 
approximately $481,176 of certificates payable on demand.  Accrued interest on 
the Subordinated Thrift Certificates of $1,838,895 at April 30, 1996 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, 1996.

    "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.  There were no distributions during the three 
fiscal years ended April 30, 1996.

                                       76
<PAGE>
<PAGE>87
              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 $26,979,000 ($35,656,581 for 
financial statement purposes) at April 30, 1996.  Such loss carryovers may be 
used to offset future taxable income, if any, until their expiration in varying 
amounts from 2001 to 2009.  The Company also has investment tax credit 
carryovers of approximately $1,075,000 at April 30, 1996 which are available to 
reduce federal income tax liabilities, if any.  Such carryovers expire, if not 
previously utilized, in varying amounts from 1996 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 $56,921, $52,049 and 
$40,222, for the fiscal years ended April 30, 1996, 1995 and 1994, 
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, 1996, 1995 and 1994 was approximately $209,000, $235,200, 
and $226,700, respectively.

    As of April 30, 1996, the future minimum rental payments under leases are 
as follows:
<TABLE>
<CAPTION>
         Year Ending April 30,        Amount
         ---------------------     ----------
         <S>                       <C>
         1997                      $  212,444
         1998                         207,784
         1999                         214,949
         2000                         222,116
         2001 and beyond              664,154
                                   ----------
                         Total     $1,521,447
                                   ==========
</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.

    The President received no salary in fiscal years 1996, 1995 and 1994. 
However, the Company paid management fees of $69,000 during each of the fiscal 
years ended April 30, 1996, 1995 and 1994, respectively to Walnut Associates, 
Inc., primarily to reimburse it for the services of the President.

                                       77
<PAGE>
<PAGE>88

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


10. TRANSACTIONS WITH RELATED PARTIES:  (Continued)

    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, including accrued interest, held by the President, members of his 
family or companies in which he is the majority shareholder at April 30, 1996 
and 1995 were as follows:
<TABLE>
<CAPTION>
                                                   1996           1995
                                               --------         -------
<S>                                            <C>              <C>
    Adjustable Rate Cumulative
    Preferred Shares                           $    275         $   275

    Prime Rate Cumulative Preferred Shares          281             281

    Senior Thrift Certificates                  853,640         778,231

    Demand, Fixed Rate and
    Money Market Thrift Certificates            192,264         181,921

    Subordinated Debentures                       4,000           4,000

    Subordinated Thrift Certificates            507,116         506,311
</TABLE>

    For the years ended April 30, 1996, 1995 and 1994, the Company paid Welco 
Securities, Inc., ("Welco") an affiliated registered broker/dealer in 
securities owned by the President of the Company, $167,138, $135,593, and 
$136,848 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 
$182,155, $170,642, and $165,581 for commissions incurred in the solicitation 
of Demand, Fixed Rate and Money Market Thrift Certificates during the fiscal 
years ended April 30, 1996, 1995 and 1994, 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, 1996, 1995 and 1994, Welco 
paid rentals of approximately $21,000, $8,500 and $10,200, respectively, on 
equipment leased from the Company.

    The Company expensed $407,160, $354,783, and $342,186 in 1996, 1995 and 
1994, 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.


                                       78
<PAGE>
<PAGE>89

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


10. TRANSACTIONS WITH RELATED PARTIES:  (Continued)

    During the fiscal years ended April 30, 1996, 1995 and 1994 the Company 
incurred $75,732, $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, 1996, 1995 and 1994 ELCOA paid $106,589, $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, 1996, 1995, and 
1994 were $105,780, $111,592 and $111,491, respectively.  As of April 30, 1996 
and 1995, the Company had a receivable of $59,351 and $88,264, respectively 
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, 1996, 
1995 and 1994, $12,900 in rents each year were paid by the Company to Walnut 
Associates, Inc.

11.  SUBSEQUENT EVENT

    The Board of Directors of the Company have authorized the filing of a new 
registration statement for the Company to register an additional $40,000,000 
of Senior Thrift Certificates.  The current registration statement will expire 
August 31, 1996.












                                       79
<PAGE>
<PAGE>90
                                    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............................................$12,241.38
    NASD Filing Fee.............................................  4,500.00
    Accounting.................................................. 15,000.00
    Legal.......................................................  5,000.00
    Printing....................................................  2,500.00
    State Blue Sky Registration Fees 
     and Costs (including counsel fees).........................  7,500.00
    Authentication and Delivery of
     Certificates and Expenses..................................  2,500.00
    Miscellaneous Expenses (includes
     postage of $2,500.00, out-of-pocket
     reimbursements of Welco Securities,
     Inc. $25,000.00, advertising and
     administrative costs of $3,258.62.........................  30,758.62
                                                                -----------
                                        Total                   $ 80,000.00
                                                                ===========
</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>91

    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.  

    *1.2   Form of Selected Dealer's Agreement.  

    *1.3   Form of Pricing Opinion of J.E. Liss & Company, Inc. to be delivered
           to Welco Securities, Inc.  

    *1.4   Form of Agreement to Act as Qualified Independent Underwriter with 
           J. E. Liss & Company, Inc. to be delivered to Welco Securities, Inc.

     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>92

     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>93

     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>94

     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, Bethlehem, Pennsylvania, Trustee.  (File No. 
           33-81630; Filed August 25, 1994.)

     4.37  Form of Specimen of Demand Senior Thrift Certificate.  (File No. 
           33-81630; Filed July 18, 1994).

     4.38  Form of Specimen of Fixed Term Senior Thrift Certificate.  (File 
           No. 33-81630; Filed July 18, 1994).

    *4.39  Form of Sixth Supplemental Trust Indenture dated as of August xx, 
           1996 to Trust Indenture dated as of October 7, 1987 between 
           Registrant and Summit Bank (successor by merger to First Valley 
           Bank), Bethlehem, Pennsylvania, as Trustee.

    *4.40  Form of Specimen of Demand Senior Thrift Certificate.

    *4.41  Form of Specimen of Fixed Term Senior Thrift Certificate.

    *5.1   Form of Opinion of Counsel re:  legality of issuance of Certificates.




                                       84
<PAGE>
<PAGE>95

    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).

    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   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).

    10.10  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).

    10.11  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.  (File No. 
           33-81630; Filed September 12, 1995)

                                       85
<PAGE>
<PAGE>96

    10.12  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.  (File No. 
           33-81630; Filed September 12, 1995)

   *12.1   Statement re:  Computation of ratios.  

    13.1   Form 10-K for the fiscal year ended April 30, 1996.  (Filed July 
           26, 1996).
 
    21.1   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.

   *23.1   The consent of William Shapiro, Esq., P.C. is filed as part of 
           their opinion which is filed as Exhibit 5.1, hereof.  
 
   *23.2   Consent of J.E. Liss & Company, Inc. is filed as part of their 
           opinion which is filed as Exhibit 1.3, hereof.  
 
   *23.3   Consent of Cogen Sklar LLP, Independent Certified Public 
           Accountants.
 
   *25.1   Form T-1, Statement of Eligibility and Qualification of Summit Bank 
           (successor by merger to First Valley Bank), Bethlehem, Pennsylvania 
           as Trustee under an Indenture to be qualified under the Trust 
           Indenture Act of 1939. (As amended).  
 
    27.1   Financial Data Schedule.  See Exhibit 27.1 to Form 10-K filed July 
           26, 1996.

   
    99.1   Listing of Manufacturers Engaged in Co-Op Manufacturing Marketing 
           Program.  (As of July 1, 1996) (Filed as Exhibit 99.1 to Form 10-K 
           for the Fiscal Year Ended April 30, 1996; Filed July 26, 1996).

    *      Filed with this 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 of 
the securities registered, 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;









                                       86
<PAGE>
<PAGE>97

         (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.  Notwithstanding the foregoing, any increase or 
    decrease in volume of securities offered (if the total dollar value of 
    securities offered would not exceed that which was registered) any 
    deviation from the low or high end of the estimated maximum offering range 
    may be reflected in the form of prospectus filed with the Commission 
    pursuant to Rule 424(b) if, in the aggregate, the changes in volume and 
    price represent no more than a 20% change in the maximum aggregate 
    offering price set forth in the "Calculation of Registration Fee" table in 
    the effective registration statement.

         (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 Act, 
each such post-effective amendment shall be deemed to be a new registration 
statement relating to the securities offered herein, 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>98

                                   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 29th day of July, 1996.

                                           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         July 29, 1996


/s/  Kenneth S. Shapiro           Vice-President and
- ----------------------------      Director                   July 29, 1996
(Kenneth S. Shapiro)                       


/s/  Deljean Shapiro              Secretary, Treasurer
- ----------------------------      and Director               July 29, 1996
(Deljean Shapiro)                            


/s/  Dr. Thomas Matcovich
- ----------------------------      Director                   July 29, 1996
(Dr. Thomas Matcovich)               


/s/  Philip R. Bagley
- ----------------------------      Director                   July 29, 1996
(Philip R. Bagley)                    


/s/  Lester D. Shapiro
- ----------------------------      Director                   July 29, 1996
(Lester D. Shapiro)


                                        88
<PAGE>
<PAGE>99

     As Filed with the Securities and Exchange Commission on July 30, 1996

                              Registration No. 333-xxxxx
- ------------------------------------------------------------------------------

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

ONE BELMONT AVENUE                   WILLIAM SHAPIRO, ESQ., P.C.
SUITE 200                            ONE BELMONT AVENUE, SUITE 202
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 202, One Belmont Avenue        Welco Securities, Inc.
Bala Cynwyd, Pennsylvania 19004      Suite 105, One Belmont Avenue
Telephone Number (610)668-0707       Telephone Number (610)668-0709



                                 EXHIBIT VOLUME

<PAGE>
<PAGE>100
<TABLE>
                       WALNUT EQUIPMENT LEASING CO., INC.
                                 Exhibit Index
                                    Form S-2
<CAPTION>


     Exhibit                                                   Sequential Page
     Number                    Description                         Number     
     -------     ------------------------------------------    ---------------
<S>              <C>                                           <C>
                                                               
       1.1       Form of Underwriting Agreement                101
                                                               
       1.2       Form of Selected Dealers' Agreement           117
                                                               
       1.3       Form of Pricing Opinion of J.E. Liss &
                 Company, Inc.                                 121
                                                               
       1.4       Form of Agreement to Act as Qualified                      
                 Independent Underwriter                       122
                                                               
       4.39      Form of Sixth Supplemental Trust Indenture    131
                                                               
       4.40      Form of Specimen of Demand Certificate        142
                                                               
       4.41      Form of Specimen of Fixed Rate Certificate    146
                                                               
       5.1       Form of Opinion of Counsel re: Legality of                 
                 Issuance of Certificates                      150
                                                               
      12.1       Statement re: Computation of Ratios           152
                                                               
      23.3       Consent of Cogen Sklar, LLP, Independent                   
                 Certified Public Accountants                  153
                                                                                               
"P"   25.1       Statement of Eligibility & Qualification 
                 of Summit Bank (successor by merger to 
                 First Valley Bank) Filed as Form T-1          154                       
                                                               
                                                               
</TABLE>                                                       

<PAGE>101
                       WALNUT EQUIPMENT LEASING CO., INC.

                                  $40,000,000

                           SENIOR THRIFT CERTIFICATES


                                               August xx, 1996


Welco Securities, Inc.
Suite 105
One Belmont Avenue
Bala Cynwyd, PA  19004


Dear Sirs:


    Walnut Equipment Leasing Co., Inc., a Delaware Corporation (the "Company") 
hereby confirms its agreement with you (hereinafter called the "Underwriter") 
as follows:

    1.  DESCRIPTION OF SECURITIES.  The Company proposes to issue and sell to 
the public up to $40,000,000 in principal amount of Senior Thrift Certificates 
(the "Certificates"), which are referred to herein as the "Securities."  The 
offering which will be on a continuous basis until termination will be on a 
"best efforts" basis for the Securities through the Underwriter as agent for 
the Company pursuant to the Securities Act of 1933, as amended (the "1933 Act") 
and in accordance with the terms and subject to the conditions as hereinafter 
set forth.

    2.  REPRESENTATIONS AND WARRANTIES OF THE COMPANY.  The Company hereby 
represents and warrants to, and agrees with, the Underwriter that:

               (a)  A registration statement (File No. 333-xxxx) on Form S-2, 
including a preliminary form of prospectus, relating to the offering of the 
Securities has been carefully and accurately prepared by the Company in 
conformity with the requirements of the 1933 Act and the rules and regulations 
("Rules and Regulations") of the Securities and Exchange Commission (the 
"Commission") promulgated pursuant to the 1933 Act and said registration 
statement has been filed with the Commission under the 1933 Act and one or more 
amendments to said registration statement, as the case may be, may be similarly 
prepared and filed with the Commission.  As used in this Agreement and unless 
the context indicates otherwise, the term "Registration Statement" refers to 
and means said registration statement, including any exhibit, financial 
statement, schedule and prospectus included therein, as finally amended and 
revised on or prior to the effective date (the "Effective Date") of said 
registration statement.  The term "Preliminary Prospectus" refers to and means



                                       1
<PAGE>
<PAGE>102

and prospectus filed with the Commission and included in said registration 
statement before it becomes effective, and the term "Prospectus" refers to and 
means the prospectus included in the Registration Statement at the time it 
becomes effective, except that if the prospectus first filed by the Company 
pursuant to Rule 424(b) of the Rules and Regulations shall differ from the 
Prospectus, the term "Prospectus" shall refer to the prospectus filed pursuant 
to Rule 424(b).  If the Registration Statement or the Prospectus is amended or 
supplemented after the Effective Date and prior to or on the Effective Date (as 
defined below), then the terms "Registration Statement" and "Prospectus" shall 
refer to such documents as so amended or supplemented.

         (b)  The Commission has not issued any order preventing or suspending 
the use of any preliminary Prospectus and, to the knowledge of the Company, has 
not instituted and does not presently plan to institute any proceedings with 
respect to such an order: and on the Effective Date and at all times subsequent 
thereto,  (i)  the Registration Statement and the Prospectus will contain all 
statements and information which are required to be stated therein by the 1933 
Act, the Rules and Regulations or any orders of the Commission under the 1933 
Act and will conform in all material respects to the requirements of the 1933 
Act, the Rules and Regulations and said orders and (ii)  neither the 
Registration Statement nor the Prospectus will include any untrue statement of 
a material fact or omit to state any material fact required to be stated 
therein or necessary to make statements therein not misleading; provided, 
however, that the foregoing representations and warranties in this Subsection 
(b)  will not apply to statements or omissions made in, or omitted form, the 
Registration Statement or the Prospectus or any amendment or supplement thereto 
in reliance upon and in conformity with written information  furnished to the 
Company by or on behalf of the Underwriter specifically for use therein.

         (c)  The Company has been duly incorporated and is now, and at the 
Effective Date will be validly existing and in good standing as a corporation 
under the laws of the jurisdiction in which it is incorporated, and has full 
power and authority to own its properties and conduct its business as presently 
conducted and as described in, or contemplated by, the Registration Statement.  
The Company and its subsidiaries are duly qualified and in good standing in all 
jurisdictions in which the nature of the business transacted by it or the 
character or location of its properties make such qualification necessary.  To 
the best knowledge of the Company and except as set forth in the Registration 
Statement, it holds all licenses, certificates and permits from the state, 
federal or other regulatory authorities necessary for the conduct of its 
business and is in compliance with all laws and regulation and all orders and 
decrees applicable to it or its business or assets.  The Company does not own 
any interest in any other corporation, partnership, joint venture or other 
entity, other than is fully disclosed in the Registration Statement.

    The Company has an authorized capitalization of 1,000 shares of common 
stock ($1.00 par value) and 51,000 shares of preferred stock of which 1,000 
shares have been previously designated "Adjustable Rate Cumulative Preferred 
Shares" and 50,000 have been designated "Prime Rate Cumulative Preferred 
Shares".  At the time the Registration Statement becomes effective, 1,000 
shares of common stock, 275 shares of Adjustable Rate Cumulative Preferred 
Stock and 281 shares of Prime Rate Cumulative Preferred Shares will be issued 
and outstanding.  On the effective Date of the Registration Statement and 
during the offering, there will be no other outstanding options, warrants or 
other rights to purchase securities of the company except as disclosed in the 
Registration Statement or contemplated thereby.

                                       2
<PAGE>
<PAGE>103

         (d)  The financial statements and schedules included in the 
Registration Statement fairly present the financial position and operations 
covered thereby at the respective dates and for the respective periods to which 
they apply.  Such financial statements and schedules have been prepared in 
accordance with generally accepted accounting principles consistently applied 
throughout the periods involved.

         (e)  The accountants who certified the financial statements and 
schedules filed with the Commission as part of the Registration Statement, are 
independent public accountants as required by the 1933 Act and the Rules and 
Regulations.

         (f) Subsequent to the respective dates as of which information is 
given in the Registration Statement and Prospectus and prior to the Effective 
Date, except as disclosed in or contemplated by the Registration Statement and 
Prospectus (i) the Company has not incurred or shall not have incurred any 
material liabilities or obligations, direct or contingent, or entered into any 
material transactions other than in the ordinary course of business; (ii) there 
has not been and shall not have been any change in the Common Stock, funded 
debt (other than regular borrowings and repayments of principal on 
indebtedness) or other securities of the Company, any materially adverse 
changes in the condition (financial or other), business, operations, income, 
properties or business prospects of the Company, including any loss or damage 
to the properties of the company (whether or not such material loss is insured 
against), or any default in the performance of any obligation as the Company in 
any contract: and (iii) the Company has not and shall not have paid or declared 
any dividend or other distribution on its Common Stock and has not increased 
the stated rate of dividends on its outstanding Preferred Shares.

         (g)  This Agreement has been duly and validly authorized executed and 
delivered by the Company and, when duly executed and delivered by the Company, 
will constitute a valid and binding agreement, enforceable in accordance with 
its terms, except as enforceability of any indemnification provision may be 
limited under federal securities laws except as enforceability of such 
agreements may be limited by applicable bankruptcy, reorganization, insolvency, 
moratorium or other laws relating to or affecting generally the enforcement of 
creditors' rights.  The Company is not presently in violation of or in default 
under, and the execution, delivery and performance of this Agreement and the 
consummation of the transactions herein and therein contemplated will not 
result in the creation or imposition of any lien, charge or encumbrance upon 
any of the property or assets of the company pursuant to, or in conflict with, 
result in a breach of or constitute a default under, any of the terms, 
conditions or provisions of (i) the articles of incorporation, as amended, or 
the by-laws of the Company, (ii) any note, loan agreement, indenture, mortgage, 
deed of trust, or other agreement or instrument of which the Company is a party 
or by which the Company or any of its properties are bound or subject, or (iii) 
to the best knowledge of the Company any existing law, order, rule, regulation, 
writ, injunction or decree of any government, government instrumentality, 
agency, body or court having jurisdiction over the Company or any of its 
properties,  The consent, approval, authorization, order of any government or 
governmental instrumentality, agency, body or court is not required for the 
consummation of the transactions herein contemplated, except such as may be 
required under the 1933 Act or under the Blue Sky or securities laws of any 
state.


                                       3
<PAGE>
<PAGE>104

         (h)  Except as set forth in the Prospectus, there is neither pending 
nor, to the knowledge of the Company, threatened, any action, suit, or 
proceeding at law or in equity or any arbitration to which the Company or any 
officer, director or principal stockholder thereof is party before or by any 
court, arbitration tribunal or governmental instrumentality, agency, or body 
which might result in any materially adverse change in the condition (financial 
or other), business, operations, income, properties or business prospects of 
the Company, or which might materially affect its properties or assets, or 
prevent consummation of the transactions contemplated hereby.

         (i)  There is no contract or other document which is required to be 
filed as an exhibit to the Registration Statement by the 1933 Act or by the 
Rules and Regulations which has not been so filed, and subsequent to the 
respective dates as of which information is given in the Registration 
Statement, each contract to which the Company is party and which is filed as an 
exhibit to, or incorporated by reference in the Registration Statement is and 
shall be in full force and effect at the Effective Date or shall have been 
terminated in accordance with its terms or as set forth in the Registration 
Statement and Prospectus, and no party to any such contract shall have given 
notice of the cancellation of or, to the knowledge of the Company, shall have 
threatened to cancel, any such contract and the Company shall not be in 
material default thereunder.

         (j)  Except as set forth in the Registration Statement, the Company 
has good and marketable title in fee simple to all its property and assets, 
including any licenses, described in the Registration Statement as owned by it 
free and clear of all liens, charges, encumbrances and restrictions other than 
such as are not materially significant in relation to the business of the 
Company; all of the leases and subleases material to the business of the 
Company under which the Company holds or uses any real or personal property, 
including those described or referred to in the Prospectus, are in full force 
and effect, and the Company is not in default in respect of any of the terms or 
provisions of any such leases or subleases, and no claim of any sort has been 
asserted by anyone adverse to the Company's rights under any such leases or 
subleases or affecting or questioning the Company's rights to the continued 
possession of the leased or subleased property covered by such lease or 
sublease.

         (k)  The Company has filed all necessary federal, state, local and 
foreign income and franchise tax returns and has paid or accrued all taxes and 
fees shown therein as due; the Company has no knowledge of any tax deficiency 
which might be asserted against the Company which could materially and 
adversely affect its business or properties:

         (l)  The Company or its agent maintains insurance, which is in full 
force and effect, of the types and in the amounts adequate for its business and 
in line with insurance maintained by similar companies and businesses, 
including but not limited to, insurance covering personal injury and property 
damage liability, workmen's compensation, employer liability and insurance 
covering all personal property owned, leased by or in the care of the Company 
against theft, damage, destruction, acts of vandalism and all other risks 
customarily insured against.




                                       4
<PAGE>
<PAGE>105

         (m)  The Company knows of no outstanding claims for services either in 
the nature of a finder's fee, brokerage fee or otherwise with respect to this 
underwriting for which the Company or the Underwriter may be responsible.

         (n)  The Company has not taken, and will not take, directly or 
indirectly, any action designed to constitute or which has constituted or which 
might reasonably be expected to cause or result in the stabilization of the 
price of the Securities or a violation of Rule 10b-6 of the rules and 
regulations promulgated pursuant to the Securities and Exchange Act of 1934, as 
amended (the "1934 Act") or in a manipulation of the price of any security 
issued by the Company.

         (o)  The Company will use its best efforts to appoint and continue to 
retain as transfer agent Financial Data, Inc., Bala Cynwyd, Pennsylvania (the 
"Transfer Agent"), as long as the services by the Transfer Agent are performed 
satisfactorily and any Securities are outstanding, and will make arrangements 
to have available, at the office of such Transfer Agent, certificates 
representing the Securities in such quantities as may form time to time be 
necessary.

         (p)  As of the date the Registration Statement becomes effective (i) 
the Indenture and all supplements thereto will have been validly authorized, 
executed and delivered by the Company and will constitute the legally binding 
obligation of the Company, (ii) the Certificates will have been validly 
authorized and, upon payment therefore as provided in this Agreement, will be 
validly issued and outstanding, and will constitute legally binding obligations 
of the Company, except in the event of bankruptcy, etc., entitled to the 
benefits of the Indenture, and (iii) the Certificate and the Indenture will 
conform to the descriptions thereof contained in the prospectus.

    3.  ISSUE, SALE AND DELIVERY OF THE SECURITIES.

         (a)  The Company hereby appoints the Underwriter as its agent in the 
public offering of up to $40,000,000 in principal amount of Senior Thrift 
Certificates to be offered on a "best-efforts" basis, subsequent to the 
effective date of the Prospectus on a continuous basis until terminated in 
accordance with this agreement.  The Underwriter on the basis of the 
representations and warranties herein contained and subject to the terms and 
conditions therein set forth, accepts such appointment and agrees to use its 
best efforts to find purchasers for the Securities referred to above.  The 
minimum denomination in which the underwriter shall sell the Certificate, or 
such other minimum denomination as determined by the Company from time to time. 
It is understood between the parties hereto that there is no firm commitment by 
the Underwriter to purchase any or all of the Securities and the Underwriter 
agrees that it will exert its best efforts to sell the Securities as covered by 
the Registration Statement on Form S-2 under the Act.  In addition, the 
foregoing obligation of the Underwriter is subject to receipt of written advice 
from the Commission that subject to qualification under applicable state laws 
and the absence of any prohibitory action by any governmental body, agency or 
official, and subject to the terms and conditions contained in this Agreement 
and in the Prospectus covering the offering to which this Agreement relates.

         (b)  Delivery of and payment for the Securities.


                                       5
<PAGE>
<PAGE>106

             (1)  All funds received by the Underwriter from the public for the 
purchase of Certificates sold shall be made in a form payable to the Company 
and shall be promptly forwarded in kind to the Company, along with an 
Application for Purchase signed by the purchaser signifying that the purchaser 
has received a copy of the Prospectus.  The Company, promptly upon receipt of 
the funds, will cause the Certificates to be issued, authenticated and mailed 
to each purchaser and will maintain sufficient records of such mailing.

             (2)   In consideration of the services to be rendered by the 
Underwriter, the Company hereby agrees to reimburse the Underwriter for all 
out-of-pocket expenses incurred by the Underwriter in connection with the 
offering of Securities as provided for hereunder, provided that the Underwriter 
submits written evidence of any expense for which reimbursement is sought.

             (3)  The Underwriter shall be entitled to a commission on all 
sales of Certificates sold equal to 1/15 of 1% per month for each month of all 
Fixed Term Certificates issued.  Therefore commissions shall range from .4% for 
a 6-month certificate sold (being 1/15 of 1% multiplied by 6) to 8.0% for a 
120-month certificate (being 1/15 of 1% multiplied by 120).

             (4)  Only sales made by properly licensed registered securities 
agents employed by the Underwriter or by Selected Dealers of the Underwriter 
shall be entitled to the commission and concession.  It is also agreed, that 
commission on certificates shall be paid for certificates issued for cash, and 
for any renewal, rollover, or conversion of any outstanding Certificate.  No 
commissions shall be paid on account of any certificate payable on demand (i.e. 
Demand Senior Thrift Certificate) sold by the Underwriter.  The Underwriter has 
assumed full responsibility for thorough and prior training of its 
representatives concerning the selling methods to be used in connection with 
the offer and sale of the Company's Securities, giving special emphasis to the 
principles of full and fair disclosure to prospective investors, the 
prohibitions against "Free-Riding" and "Withholding", and suitability standards 
prescribed by applicable securities law.

    4.  OFFERING OF THE SECURITIES ON BEHALF OF THE COMPANY.

        (a)  In offering the Securities for sale, the Underwriter shall offer 
them solely as agent for the Company, and such offer shall be made upon the 
terms and subject to the conditions set forth in the Registration Statement and 
Prospectus.  The Underwriter shall commence making offers and sales as agent 
for the Company as soon after the Effective Date as they may deem advisable.

        (b)  The Underwriter shall have the right to associate with other 
underwriters or dealers who are members of the National Association of 
Securities Dealers, Inc.  ("NASD") as it may determine.  The Underwriter shall 
have the right to grant to such persons a concession, to be reimbursed by the 
Company, as the Underwriter with the consent of the Company may determine, but 
not to exceed the amount stated on the front cover of the Prospectus, under and 
pursuant to a Selected Dealer Agreement in the form filed as and exhibit to the 
registration statement.  No commission shall be paid on account of the sale of 
any Demand Senior Thrift Certificate.





                                       6
<PAGE>
<PAGE>107

    5.  AGREEMENTS OF THE COMPANY.  The Company covenants and agrees with the 
Underwriter that:

        (a)  The  Company will use its best efforts to (i) cause the 
Registration Statement to become effective as promptly as possible (ii) notify  
the Underwriter of the effectiveness of the Registration Statement, the receipt 
of any comments of the Commission, and the time when the Registration Statement 
or any post-effective amendment thereto has become effective or any supplement 
to the Prospectus has been filed, (iii) notify the Underwriter  promptly of the 
issuance by the Commission of any stop order suspending the effectiveness of 
the Registration Statement or any order preventing or suspending the use of any 
proceedings for any of such purposes of which it has knowledge and (iv) use its 
best efforts to prevent the issuance of any stop order and if issued, to obtain 
as promptly as possible the lifting thereof.  The Company will advise the 
Underwriter promptly of any request of the Commission for an amendment or 
supplement to the Registration Statement or the Prospectus or for any 
additional information, and will not at any time, whether before or after the 
Effective Date, file any amendment or supplement to the Registration Statement, 
(i) which shall not have been previously submitted to the Underwriter a 
reasonable time prior to the filing thereof, (ii) to which the Underwriter 
shall have objected in writing, or (iii) which is not in compliance with the 
1933 Act or the Rules and Regulations.

        (b)  Within the time during which the Prospectus is required to be 
delivered under the 1933 Act, or pursuant to the undertakings of the Company in 
the Registration Statement, the Company will comply, at its own expense, with 
all requirements imposed upon it by the 1933 Act, the Rules and Regulations, 
the 1934 Act, the rules and regulation of the Commission promulgated under the 
1934 Act, each as now in effect or hereafter amended or supplemented, and by 
any order of the Commission so far as necessary to permit the continuance of 
sales of, or dealings in, the Securities, if then issuable.  During such period 
the Company, at its own expense, shall amend or supplement the Prospectus in 
order to make such Prospectus not misleading in light of the circumstances 
existing at the time it is delivered to a purchaser or seller.

        (c)  The Company will deliver to the Underwriter, without charge, (i) 
prior to the Effective Date, copies of those Preliminary Prospectus which will 
be distributed in accordance with Rule 460 and any which were filed with the 
Commission bearing in red ink the statement required by Item 501 (c) (8) of 
Regulation S-K of the Rules and Regulations, (ii) on and from time to time 
after the Effective Date, copies of the Prospectus and (iii) as soon as they 
are available, and from time to time thereafter, copies of each amended or 
supplemented prospectus prepared for the purpose of permitting compliance with 
Subsections (b) and (c) of this Section 5, and the number of copies to be 
delivered in each such case will be such as the Underwriter may reasonably 
request.  The Company has consented and hereby consents to the use of each 
Preliminary Prospectus for the purposes permitted by the 1933 Act and the Rules 
and Regulation.  The company authorizes the Underwriter and participating 
dealers to use the Prospectus in connection with the sale of the Securities for 
such period as the Prospectus is required to comply with the applicable 
provisions of the 1933 Act and the Rules and Regulations.





                                       7
<PAGE>
<PAGE>108

        (d)  The Company will take such action as may be necessary to qualify 
the offer and sale of the Securities under the Blue Sky or securities law of 
such states or other jurisdictions as is required and as the Underwriter may 
reasonably designate and to continue such qualifications in effect so long as 
may be required for the purposes of the distribution of the Securities; 
provided, however, that the Company will not be obligated to file any general 
consent to service of process or qualify as a foreign corporation under the 
laws of any such state or jurisdiction in connection with its obligations under 
this Subsection (d).  In each state or jurisdiction where the Company shall 
qualify the Securities, as above provided, the company will prepare and file 
such statements or reports as may be required by the laws of such state or 
jurisdiction.

        (e)  The Company will apply the net proceeds it realizes from the sale 
of the Securities in substantially the manner set forth under the caption "Use 
of Proceeds" in the Prospectus and subject to qualifications and exceptions 
stated herein.

    6.  REPRESENTATIONS AND WARRANTIES OF THE UNDERWRITER.  The Underwriter 
represents and warrants as follows:

        (a)  It is registered as a broker/dealer with the Commission, in good 
standing with the appropriate governmental agency in each state in which it 
offers or sells the Securities and is a member of the National Association of 
Securities Dealers, Inc.  ("NASD") and will use its best efforts to maintain 
such registrations, qualifications and memberships throughout the term of the 
offering.

        (b)  To the knowledge of the Underwriter, no action or proceeding is 
pending against the Underwriter or any of its officers or directors concerning 
the Underwriter's activities as a broker or dealer that would affect the 
Company's offering of the Securities.

        (c)  The Underwriter will offer the Securities only in those states and 
in the quantities that are identified in the Blue Sky Memorandums to be 
delivered from the Company to the Underwriter that the offering of the 
Securities has been qualified for sale under the applicable state statutes and 
regulations.  The Underwriter, however, may offer the Securities in other 
states if (i) the transaction is exempt from the registration requirements in 
that state, (ii) the Company has received notice ten days prior to the proposed 
sale, and (iii) the Company does not object within said ten day period.

        (d)  The Underwriter, in connection with the offer and sale of the 
Securities and in the performance of its duties and obligations under this  
Agreement, agrees to use its best efforts to comply with all applicable federal 
laws; the laws of the states or other jurisdictions in which the Securities are 
offered and sold, and the Rule and Regulations of the NASD.

        (e)  The Underwriter is a corporation duly organized, validly existing 
and in good standing under the laws of the State of Nevada with all requisite 
power and authority to enter into this Agreement and to carry out its 
obligations hereunder.




                                       8
<PAGE>
<PAGE>109

        (f)  This Agreement has been duly authorized, executed and delivered by 
the Underwriter and is a valid agreement on the part of the Underwriter.

        (g)  Neither the execution of this Agreement nor the consummation of 
the  transaction contemplated hereby will result in any breach of any of the 
terms or conditions of, or constitute a default under, the articles of  
incorporation or by-laws of the Underwriter of any indenture, agreement or 
other instrument to which the Underwriter is party or violate any order 
directed to the underwriter of any court or any federal or state regulatory 
body or administrative agency having jurisdiction over the Underwriter or its 
affiliates.

        (h)  The Underwriter knows of no person who rendered any services in 
connection with the introduction of the Company to the Underwriter.  No person 
acting by, through or under the Underwriter will be entitled to receive from 
the Underwriter or from the Company any finder's fees or similar payments.

        (i)  The written information provided by the Underwriter for inclusion 
in ten Registration Statement and Prospectus consists of certain information on 
the front and back Prospectus cover pages, and under "Plan of Distribution" in 
the Prospectus.

    7.  EXPENSES OF THE UNDERWRITER.

    Subject to the sale of Securities, the Company shall reimburse the 
Underwriter, for its out-of-pocket expenses on an accountable basis in an 
amount which is not expected to exceed $25,000.00.  In the event the offering 
is terminated, the Underwriter will be reimbursed only for its actual 
accountable out-of-pocket expenses.

    8.  EXPENSES OF THE COMPANY.  The Company agrees that it will pay the 
following fees and expenses:

        (a)  All fees and expenses of its legal counsel who will be engaged to 
prepare certain information, documents and papers for filing with the 
Commission.

        (b)  All fees and expenses of its accountants incurred in connection 
with the offering of the Securities and the preparation of all documents and 
filings made as part of the offering;

        (c)  All costs in issuing and delivering the Securities;

        (d)  All costs of printing and delivering to the Underwriter and 
dealers as many copies of the Registration Statement and amendments, 
preliminary Prospectuses and definitive Prospectuses as reasonably requested by 
the Underwriter;

        (e)  All of the Company's mailing, telephone, travel, clerical and 
other office costs incurred or to be incurred in connection with the offering 
of the Securities;





                                       9
<PAGE>
<PAGE>110

        (f)  All fees and costs which may be imposed by the Commission, the 
various state or local securities authorities and the NASD for review of the 
offering of the Securities;

        (g)  All other expenses incurred by the Company in performance of its 
obligations under this Agreement, including, but not limited to, underwriting 
re-allowances and concessions to Selected Dealers.

    9.  INDEMNIFICATION.

        (a)  The Company agrees to indemnify and hold harmless the Underwriter 
and each person, if any, who controls the Underwriter within the meaning of 
Section 13 of the 1933 Act against any and all losses, claims, damages or 
liabilities, joint or several (which shall, for all purposes of this Agreement, 
include, but not be limited to, all costs of defense and investigation and all 
attorneys' fees), to which the Underwriter or such controlling person may 
become subject, under the 1933 Act or otherwise, insofar as such losses, 
claims, damages or liabilities (or actions in respect thereof) arise out of or 
are based upon any untrue statement or alleged untrue statement of any material 
fact contained in the Registration Statement, and Preliminary Prospectus, the 
Prospectus, or in any application or other papers, hereinafter collectively 
called Blue Sky applications, or any amendment or supplement thereto, or arise 
out of or are based upon the omission or alleged omission to state therein a 
material fact required to be stated therein or necessary to make the statements 
therein not misleading; provided, however, that the Company will not be liable 
in any such case to the extent that any such loss, claim, damages or liability 
arises out of or is based upon an untrue statement or alleged untrue statement 
or omission or alleged omission made in the Registration Statement, any 
Preliminary Prospectus or the Prospectus or in a Blue Sky application, or any 
amendment or supplement thereto, in reliance upon, and in conformity with, 
written information furnished to the Company by the Underwriter specifically 
for use in the preparation thereof, and provided further that the indemnity 
agreement contained in this Section 9 (a) shall not inure to benefit of the 
Underwriter (or to the benefit of any person controlling the Underwriter) with 
respect to any person asserting any such loss, claim, damage or liability and 
who purchased the Securities form the Underwriter if the Underwriter failed to 
send or give in violation of the 1933 Act or the Rules and Regulations a copy 
of the Prospectus to such person at or prior to the written confirmation to 
such person of the sale of such Securities, provided such prospectus has been 
provided to the Underwriter.  This indemnity will  be in addition to any 
liability which the Company may otherwise have.

        (b)  The Underwriter agrees, that it will indemnify and hold harmless 
the Company, each of its directors, each nominee (if any) or director named in 
the Prospectus, each of its officers who has signed the Registration Statement, 
and each person, if any, who controls the Company within the meaning of Section 
15 of the 1933 Act, against any and all losses, claims, damages or liabilities 
(which shall, for all purposes of this Agreement, include, but not be limited 
to, all costs of defense and investigation and all attorneys' fees) to which 
the Company or any such directors, nominee officer or controlling person may 
become subject under the 1933  Act or otherwise, insofar as such losses, 
claims, damages or liabilities (or actions in respect thereof) arise out of or 
are based upon any untrue statement or alleged untrue statement of any material



                                       10
<PAGE>
<PAGE>111

fact contained in the Registration Statement, any Preliminary Prospectus, or in 
any Blue Sky application or the Prospectus or any amendment or supplement 
thereof, or arise out of or based upon the omission or the alleged omission to 
state therein a material fact required to be stated therein or necessary to 
make the statements therein not misleading, but in each case only to the extent 
that such untrue statement or alleged untrue statement or omission or alleged 
omission was made in the Registration Statement, any Preliminary Prospectus or 
the Prospectus or such amendment or Supplement thereto in reliance upon and in 
conformity with written information furnished to the Company by the Underwriter 
specifically for use in the preparation thereof.  This indemnity agreement will 
be in addition to any liability which the Underwriter may otherwise have.

         (c)  Within a reasonable time after receipt by an indemnified party 
under this Section 9 of notice of the commencement of any action, such 
indemnified party will, if a claim in respect thereof is to be made against the 
indemnifying party under this Section 9, notify the indemnifying party of the 
commencement thereof; but the omission to notify the indemnifying party will 
not relieve the indemnifying party from any liability which it may have to any 
indemnified party otherwise than solely pursuant to this Section 9.  In case 
any such action is brought against any indemnified party, which notifies that 
indemnifying party of the commencement thereof, the indemnifying party will be 
entitled to participate in, and, to the extent that it may choose, jointly with 
any other indemnifying party similarly notified, reasonably assume the defense 
thereof, subject to the provisions herein stated, and after notice from the 
indemnifying party to such indemnified party of its election so to assume the 
defense thereof the indemnifying party will not be liable to such indemnified 
party under this Section 9 for any legal or other expenses subsequently 
incurred by such indemnified party in connection with the defense thereof other 
than reasonable costs of investigation unless the indemnifying party shall not 
pursue the action to this final conclusion.  The indemnified party shall have 
the right to employ separate counsel in any such action and to participate in 
the defense thereof, but the fees and expenses of such counsel shall not be at 
the expense of the indemnifying party if the indemnifying party has assumed the 
defense of the action.  The indemnifying party shall not be liable to indemnify 
the indemnified party for any settlement of any action effected without the 
indemnifying party's prior written consent to any such settlement, which 
consent shall not be unreasonably withheld.

    10.  SURVIVAL OF AGREEMENTS, ETC.  Notwithstanding any investigations made 
by or on behalf of the parties to this Agreement, all representations, 
warranties, indemnities, and agreements made by the parties to this Agreement 
or pursuant hereto shall remain in full force and effect and will survive 
delivery of any payment for the Securities, except that, if a party hereto has 
actual knowledge as of the Effective Date of facts which would constitute a 
breach of the representations and warranties contained herein, such breaches 
shall be waived by such party if such party consummates the transactions 
contemplated by this Agreement.

         (a)  Under this Agreement that the Registration Statement or the 
Prospectus, or any amendment or supplement thereto, contains and untrue 
statement of fact which is material or omits to state a fact which is material 
and is required to be stated therein or is necessary to make the statements 
therein not misleading.



                                       11
<PAGE>
<PAGE>112

        (b)  The underwriter shall have received a certificate dated and 
delivered as of the Effective Date, to the President and Chief Financial 
Officer of the Company stating that, to the best of their respective knowledge 
and belief after diligent investigation, that:

        (i)  The company has complied with all the agreements and satisfied all 
the conditions on its part to be performed or satisfied hereunder at prior to 
such date.

        (ii)  No stop order suspending the effectiveness of the Registration 
Statement had been issued, and no proceedings for that purpose have been 
instituted or are pending, contemplated or threatened under the 1933 Act.

        (iii)  The respective signers of the certificates have carefully 
examined the Registration Statement and the Prospectus and any supplement or 
amendment thereto, each of which contains all statements required to be stated 
therein in accordance with the 1933 Act and the Rules and Regulations and 
conforms in all material respects to the requirements thereof, and neither the 
Registration Statement nor the Prospectus nor any amendment or supplement 
thereto omits to state any material fact necessary to make the statements 
therein not misleading and does not contain any untrue statement of material 
fact, and, since the Effective Date there has occurred no event required to be 
set forth in an amended or supplemented prospectus which has not been set 
forth.

        (iv)  As of such date, the representations and warranties of the 
Company contained in this Agreement are true and correct with the same effect 
as if made on and as of the date hereof, and the Company has complied with all 
of its obligations and agreements herein contained and to be completed as of 
the date hereof, and certifying as to the matters referred to in Subsections 
11(c) and (d).

        (v)   Subsequent to the respective dates as of which information is 
given in the Registration Statements and the Prospectus and except as 
contemplated in the Prospectus, the Company has not incurred, except in the 
ordinary course of business, any material liabilities or obligations, direct or 
contingent, or entered into any material transaction, contract, or agreement, 
except in the ordinary course of business, and there has not been any 
materially adverse change in the condition (financial or other), business, 
operations, income, properties or business prospects, results of operations, 
securities, long-term or short-term debt or general affairs of the Company.

        (vi)  Subsequent to the respective dates of which information is given 
in the Registration Statement and the Prospectus, the Company has not sustained 
any material loss or damage to its properties, whether or not insured, and 
since such respective dates, no dividends or distributions whatever have been 
declared or paid, or both, on or with respect to the common stock of the 
Company.

        (vii) Such officer has not taken and will not take, directly or 
indirectly, any action designed to, or which might reasonably be expected to, 
cause or result in the stabilization or manipulation of the price of the 
Company's Securities to facilitate the sale or resale of the Securities.



                                       12
<PAGE>
<PAGE>113

        (viii) Except as set forth in the Prospectus, no action, suit or 
proceeding, at law or in equity is pending or threatened against the Company 
which might be required to be set forth in the Registration Statement, and no 
commission, board or administrative agency in the United States or elsewhere, 
wherein an unfavorable decision, ruling or finding might materially and 
adversely affect the condition (financial or other), business, operations, 
income, properties, business prospects, results of operations or general 
affairs of the Company.

        (c)  The Company shall not be a party to, or be involved in, any 
arbitration, litigation, or governmental proceeding, which is then pending or, 
to the knowledge of the Company, threatened, of a character which might 
materially and adversely affect the Company or be required to be disclosed in 
the Registration Statement, other than that which is disclosed in the 
Prospectus.

        (d)The Company shall not have sustained any loss on account of fire, 
flood, accident or other calamity, whether or not covered by insurance, which 
in the reasonable judgment of the Underwriter, materially and adversely affects 
the business of the Company.

        (e)All of the Securities shall be tendered for delivery in accordance 
with the terms and provisions of this Agreement.

        (f)As of the Effective Date, (i) the representations and warranties of 
the Company contained in this Agreement shall be true and correct with the same 
effect as if made on the Effective Date and the Company shall have performed 
all its obligations due to be performed prior thereto; (ii) the Registration 
Statement and the Prospectus and any amendment or supplement thereto shall 
contain all statements which are required to be stated herein in accordance 
with the 1933 Act and the Rules and Regulations and conform in all material 
respects to the requirements thereof, and neither the Registration Statement 
nor the Prospectus nor any amendment or supplement thereto shall contain any 
untrue statement of a material fact or omit to state any material fact required 
to be stated therein or necessary to make the statements therein not 
misleading; (iii) there shall have been, since the respective dates as of which 
information is given, no materially adverse change in the condition (financial 
or other), business, operations, income, properties, business prospects, 
results of operations, securities, long-term or short-term debt or general 
affairs of the Company from that set forth in the Registration Statement or the 
Prospectus, except changes which the Registrations Statement and the Prospectus 
contemplate will occur after the Effective Date, and the Company shall not have 
incurred any material liabilities or material obligations, direct or 
contingent, or entered into any material transaction, contract or agreement not 
in the ordinary course of business other than as referred to in the 
Registration Statement and the Prospectus; (iv) except as set forth in the 
Prospectus, no action, suit or proceeding, at law or in equity shall be pending 
or threatened against the Company before or by any commission, board or 
administrative agency in the United States or elsewhere, wherein an unfavorable 
decision, ruling or finding might materially and adversely affect the condition 
(financial or other), business, operations, income, properties, business 
prospects, results of operations or general affairs of the Company.




                                       13
<PAGE>
<PAGE>114

         (g)  The Company shall have furnished to the Underwriter such other 
certificates, documents, and opinions as the Underwriter may have reasonably 
requested (including certificates of officers of the Company) as to the 
accuracy, as of the Effective Date, of the representations and warranties of 
the Company herein, the performance of the Company of its obligations hereunder 
and other conditions concurrent and precedent to the obligations of other 
Underwriter hereunder. Any certificate signed by an officer of the Company and 
delivered to the Underwriter shall be a certification as to the statements made 
therein.

    12.  EFFECTIVE DATE.  This Agreement will become effective after the 
execution of this agreement at such time as the registration statement is 
ordered effective by the Commission.

    13.  TERMINATION.

         (a)  This Agreement may be terminated by the Company at any time by 
notice to the Underwriter.

         (b)  This Agreement may be terminated by the Underwriter by notice to 
the Company at any time before this Agreement  becomes effective in accordance 
with Section 12 hereof, (i) if, prior to the Effective Date, the Company should 
have failed or refused to comply fully  with any of the provisions of this 
Agreement on its part to be performed prior thereto, or if any of the 
agreements, conditions, covenants, representations or warranties of the Company 
herein contained should not have been performed or fulfilled within the times 
specified, (ii) if, prior to the Effective Date, the Congress of the United 
States or any state legislative body passes any act or measure,or any order, 
rule or regulation is adopted by any governmental body or any authoritative 
accounting institute or board, or any governmental executive, which is believed 
in good faith by the Underwriter to have material impact on the markets for 
securities in general, or if a banking moratorium should have been declared by 
the United States, New York or Delaware authorities, (iii) if, prior to the 
Effective Date, there should have occurred the outbreak of any war or any other 
event or calamity which, in the reasonable judgment of the Underwriter 
materially disrupts the financial markets of the United States, or (iv) if, 
prior to the Effective Date, any materially adverse change occurs, since, the 
respective dates as of which information is given in the Registration Statement 
and the Prospectus, in the condition (financial or other), business, 
operations, income, properties, earnings, affairs or business prospects of the 
Company and its subsidiaries considered as one enterprise, whether not arising 
in the ordinary course of business.

    14.  NOTICES.  Any notice hereunder shall be in writing, unless otherwise 
expressly provided herein, and if to the respective persons indicated, will be 
sufficient if mailed or delivered and confirmed in writing or by telegraph, 
addressed as respectively indicated or to such other address as will be 
indicated by a written notice similarly given, to the following persons:

         (a)  If to the Underwriter - addressed to Welco Securities, Inc., 
Suite 105, One Belmont Avenue, Bala Cynwyd, Pennsylvania 19004, Attention: 
Kenneth S. Shapiro, President.




                                       14
<PAGE>
<PAGE>115

         (b)  If to the Company - addressed to Walnut Equipment Leasing Co., 
Inc., Suite 200, One Belmont Avenue, Bala Cynwyd, PA 19004, Attention: William 
Shapiro, President.

    15.  SUCCESSORS.  This Agreement will inure to the benefit of and be 
binding upon the Underwriter, the Company and their respective successors, 
legal representatives and assigns.  Nothing expressed or mentioned in this 
Agreement is intended, or will be construed, to give any person, corporation 
and other entity not mentioned in the preceding sentence any legal or equitable 
right, remedy, or claim under or in respect of this Agreement or any provisions 
herein contained, this Agreement and all conditions and provisions hereof being 
intended to be and being for the sole and exclusive benefit of such persons and 
for the benefit of no other person; except that the representations, warranties 
and indemnities of the Company contained in this Agreement will also be for the 
benefit of the directors and officers of the Underwriter and any person or 
persons who control the Underwriters within the meaning of Section 15 of the 
1933 Act, and except that the indemnities of the Underwriter will also be for 
the benefit of the directors and officers of the Company and any person or 
persons who control the Company within the meaning of Section 15 of the 1933 
Act.  No purchaser of any of the Securities from the Underwriter or the Company 
will be deemed a successor or assign solely because of such purchase.

    16.  FINDERS FEES AND HOLDERS OF FIRST REFUSAL RIGHTS.  The Company hereby 
represents and warrants to the Underwriter that no other person is entitled 
directly or indirectly, to compensation of or services as a finder in the 
connection with the proposed transactions or holds a right of first refusal or 
similar right in connection with the proposed offering, and the Company hereby 
agrees to indemnify and hold harmless the Underwriter and each person, if any, 
who controls the Underwriter within the meaning of Section 15 of the 1933 Act, 
from and against any loss, liability, claim, damage or expense whatsoever 
arising out of a claim by an alleged finder or alleged holder of a right of 
first refusal or similar right in connection with the proposed offering.

    17.  COMPLIANCE WITH NASD BY-LAWS AND REGULATIONS.  The Underwriter as well 
as any participating dealer associated with the Underwriter, shall conduct 
itself in a manner consistent with the provisions of Section 12 of Schedule E 
to the NASD By-Laws, and no transaction in the Securities to be offered will be 
executed by any member in a discretionary account without the prior specific 
written approval of the customer.

         Investors' checks will be transmitted directly to the Company by noon 
of the next business day following receipt.

    18.  APPLICABLE LAW.  This Agreement will be construed in accordance with 
the laws of the Commonwealth of Pennsylvania.











                                       15
<PAGE>
<PAGE>116

    If the foregoing correctly sets forth our understanding, please indicate 
your acceptance thereof, as of the day and year first above written, in the 
space provided below for the purpose, whereupon this letter with our acceptance 
shall constitute a binding agreement between us.


                                         Very truly yours,

                                         WALNUT EQUIPMENT LEASING CO., INC.



                                         By: 
                                         ------------------------------------
                                           William Shapiro, President

(Corporate Seal)


ATTEST:



- -----------------------------------      Confirmed and accepted as of the day
Deljean Shapiro, Secretary               and year first above written.


                                         WELCO SECURITIES, INC.



(Corporate Seal)                         By:  
                                         ------------------------------------
                                          Kenneth S. Shapiro, President


ATTEST:



- -----------------------------------
Irene J. Leahy, Assistant Secretary











                                       16


<PAGE>117
                             WELCO SECURITIES, INC.

                                  OFFERING OF

                                  $40,000,000

                           SENIOR THRIFT CERTIFICATES

                                       OF

                       WALNUT EQUIPMENT LEASING CO., INC.

                           SELECTED DEALERS AGREEMENT

WELCO SECURITIES, INC., Suite 105, One Belmont Avenue, Bala Cynwyd, 
Pennsylvania 19004 (the "Underwriter"), invites your participation as a 
Participating Dealer ("Participating Dealer") in an offering of $40,000,000 in 
principal amount of Senior Thrift Certificates referred to herein as "the 
Certificates" (offered in minimum denominations of $100 per Certificate) which 
is also referred to herein as the "Securities", being offered by Walnut 
Equipment Leasing Co., Inc. (the "Company").  The Securities are more 
particularly described in the enclosed Prospectus, additional copies of which 
will be supplied in reasonable quantities upon request.  The Company through 
the Underwriter is offering the Securities subject to the terms of this 
Agreement, the Underwriter's instructions which may be forwarded to the 
Participating Dealers from time to time, and is made only to Selected Dealers 
who are members in good standing of the National Association of Securities 
Dealers, Inc. ("NASD") or foreign dealers who are not eligible for membership 
in the NASD and who agree to abide by the Rules of Fair Practice of the NASD, 
including Sections 8, 24, 25 and 36 thereof, and the interpretations of the 
NASD's Board of Governors with respect to free-riding and withholding in making 
sales to purchasers outside the United States and not to effect sales of the 
Securities within the United States, its territories or its possessions, or to 
persons who are citizens thereof or residents therein.  This invitation is made 
by the Underwriter only if the Company's Securities may be lawfully offered to 
dealers in your state.  The terms and conditions of this invitation are as 
follows:

    1.  ACCEPTANCE OF ORDERS.  Orders received from the Participating Dealer 
will be accepted only at the price, in the amounts, and on the terms which are 
set forth in the Company's Prospectus.

    2.  SELLING CONCESSION.  As a Participating Dealer, you will be allowed a 
concession of 1/15 of 1% per month for each month of the principal amount of 
all Fixed Rate Certificates sold by you.

    3.  STATUS OF DEALER. The Participating Dealer agrees to purchase the 
Company's Securities being offered for its customers only through the 
Underwriter, and all such purchases shall be made only upon orders already 
received by the Participating Dealer from its customers.  In all sales of the 
Company's Securities to the public the Participating Dealer shall confirm as 
agent for another.

<PAGE>
<PAGE>118

    4.  DELIVERY OF FUNDS.  The Participating Dealer will promptly transmit 
directly to the Company, all funds received from the purchasers and a 
confirmation of a record of each sale which will set forth the name, address, 
and social security number of each individual purchaser, the maturity requested 
for each Certificate purchased, and if there is more than one registered owner, 
whether the certificate or certificates evidencing the ownership of the 
security purchased are to be issued to the purchasers in joint tenancy or 
otherwise.  Also, each Participating Dealer shall report, in writing, to the 
Company the principal amount of Certificates which have been sold in each state 
and the number of persons in each such state who purchased the Company's 
Securities from the Participating Dealer.  Each sale may be rejected by the 
Company, and if rejected, the Underwriter as agent for the Company will return 
to you all funds paid by the purchaser which have been received by the Company. 
In such event, the Participating Dealer will return to the purchaser within 
five (5) business days after actual receipt from the Underwriter the full 
purchase price paid by the purchaser.  For purposes of this Agreement, a 
purchaser is a subscriber for the principal amount of Certificates until such 
time as his subscription is received and accepted by the Underwriter as agent 
for the Company.

    5.  PAYMENT. Payment for the Company's Securities shall accompany all 
confirmations and applications.  All checks and other orders for payment of 
money shall be made payable to "Walnut Equipment Leasing Co., Inc."  Securities 
sold by the Participating Dealer shall be available for delivery from the 
Company.

    6.  DEALER'S UNDERTAKINGS.  No person is authorized to make any 
representations concerning the Company's Securities except those contained in 
the Company's Prospectus.  The Participating Dealer will not sell the Company's 
Securities pursuant to this Agreement unless the Prospectus is furnished to the 
purchaser at least 48 hours prior to the mailing of the confirmation of sale, 
or is sent to such person under such circumstances that it would be received by 
him 48 hours prior to his receipt of a confirmation of the sale.  The 
Participating Dealer agrees not to use any supplemental sales literature of any 
kind without prior written approval of the Company unless it is furnished by 
the Company for such purpose.  In offering and selling the Company's 
Securities, the Participating Dealer will rely solely on the representations 
contained in the Company's Prospectus.  Additional copies of the Prospectus 
will be supplied by the Company in reasonable quantities upon request.

    7.  CONDITIONS OF OFFERING.  All sales will be subject to delivery by the 
Company to the purchaser of certificates evidencing the principal indebtedness 
of Certificates.

    8.  FAILURE OF ORDER.  If an order is rejected or if a payment is received 
which proves insufficient or worthless, any compensation paid to the 
Participating Dealer shall be returned either by the Participating Dealer's 
remittances in cash or by a charge against the account of the Participating 
Dealer, as the Underwriter may elect.

    9.  REPRESENTATIONS AND AGREEMENTS OF DEALERS.  By accepting this 
Agreement, the Participating Dealer represents that:  it is registered as a 
Broker/Dealer under the Securities Exchange Act of 1934, as amended; it is 
qualified to act as a dealer in the states or other jurisdictions in which

<PAGE>
<PAGE>119

it offers the Company's Securities; it is a member in good standing of the 
National Association of Securities Dealers, Inc.; and it will maintain such 
registration, qualifications and memberships throughout the term of this 
Agreement.  Further, the Participating Dealer agrees to comply with all 
applicable federal laws; the laws of the state or other jurisdictions 
concerned; and the Rules and Regulations of the National Association of 
Securities Dealers, Inc.  Further, the Participating Dealer agrees that it will 
not offer or sell the Company's Securities in any state or jurisdiction except 
where the Securities are qualified for sale. The Participating Dealer shall not 
be entitled to any compensation during any period in which it has been 
suspended or expelled from membership in the National Association of Securities 
Dealers, Inc.  The Participating Dealer will be advised concerning the states 
where the Certificates have been registered for sale.

    10.  DEALER'S EMPLOYEES.  By accepting this Agreement, the Participating 
Dealer has assumed full responsibility for thorough and prior training of its 
representatives concerning the selling methods to be used in connection with 
the offer and sale of the Company's Securities, giving special emphasis to the 
principles of full and fair disclosure to prospective investors and the 
prohibition against "Free-Riding and Withholding."

    11.  PARTICIPATING DEALER'S INDEMNIFICATION.  The Participating Dealer 
hereby agrees to indemnify and to hold harmless the Underwriter and each 
person, if any, who controls the Underwriter within the meaning of Section 15 
of the Securities Act of 1933, as amended, from and against any and all losses, 
claims, damages, or liabilities to which the Underwriter may become subject 
under the Securities Act of 1933, as amended, or otherwise, insofar as such 
losses, claims, damages or liabilities (or actions in respect thereof) arise 
out of or are based upon information contained in the Registration Statement, 
or other documents filed with the Securities and Exchange Commission to the 
extent such information is supplied by the Participating Dealer to the 
Underwriter for inclusion therein, or are based upon alleged misrepresentations 
or omissions to state material facts in connection with statements made by the 
Participating Dealer or the Participating Dealer's salesmen orally or by other 
means; and the Participating Dealer will reimburse the Underwriter for any 
legal or other expenses reasonably incurred in connection with the 
investigation of or the defending of any such action or claim.  The Underwriter 
shall, after receiving the first Summons or other legal process disclosing the 
nature of the action being served upon it, in any proceeding in respect of 
which indemnity may be sought by the Underwriter hereunder, promptly notify the 
Participating Dealer in writing of the commencement thereof and the 
Participating Dealer shall be entitled to participate in (and, to the extent 
the Participating dealer shall wish, to direct) the defense, which shall be 
conducted by counsel of good standing satisfactory to the Underwriter.  If the 
Participating Dealer shall fail to provide such defense, the Underwriter may 
defend such action at the Participating Dealer's cost and expense.  The 
Participating Dealer's obligation under this paragraph shall survive the 
termination of this Agreement.

    12.  COMPLIANCE WITH NASD BY-LAWS AND REGULATIONS.  Each participating 
dealer shall conduct itself in a manner consistent with the provisions of 
Section 12 of Schedule E to the NASD By-Laws, and no transaction in the 
Securities to be offered will be executed by any member in a discretionary 
account without the prior specific written approval of the customer.

<PAGE>
<PAGE>120

    Investor's checks will be transmitted directly to the Company by noon of 
the next business day following receipt.

    13.  EXPENSES.  No expenses will be charged to Participating Dealers.  A 
single transfer tax, if any, on the sale of the Securities by the Participating 
Dealer to its customer will be paid when such Securities are delivered to the 
Participating Dealer for delivery to its customers.  However, the Participating 
Dealer will pay its proportionate share of any transfer tax or any other tax 
(other than the single transfer tax described above) if any such tax shall be 
from time to time assessed against the Underwriter and other Participating 
Dealers.

    14.  COMMUNICATIONS.  All communications to the Underwriter should be sent 
to the address shown in the opening paragraph of this Agreement.  Any notice to 
the Participating Dealer shall be properly given if mailed or telephone to the 
Participating Dealer below.  This Agreement shall be construed according to the 
laws of the Commonwealth of Pennsylvania.

    15.  ASSIGNMENT AND TERMINATION.  This Agreement may not be assigned by the 
Participating Dealer without the Underwriter's consent.  This Agreement will 
terminate upon the termination of the Offering except that either party may 
terminate this Agreement at any time by giving written notice to the other.


Accepted on:----------------------------       WELCO SECURITIES, INC.


Firm Name:------------------------------       -------------------------------
                                               Kenneth S. Shapiro, President

By:-------------------------------------    
   (Signature)

Address:--------------------------------   


Telephone:------------------------------  


I.R.S. Employer Identification No.--------------------------



<PAGE>121


                                        August xx, 1996


Kenneth S. Shapiro, President
Welco Securities, Inc.
One Belmont Avenue, Suite 105
Bala Cynwyd, PA  19004


    Re:  Walnut Equipment Leasing Co., Inc. 
         Offering of $40,000,000 in Senior Thrift Certificates


Dear Mr. Shapiro:

    This letter will serve to confirm our engagement as a "qualified 
independent underwriter" as that term is defined in Sections 2(o) (1) - (7) of 
Schedule E to the NASD by-laws, as amended ("Schedule E").

    Based upon our review of the registration statement, and the performance of 
"due diligence" as required in Section 3 (c) (1) to Schedule E, it appears that 
the yields on the Certificates (which are based upon the computation set forth 
in exhibit A to the Agreement to Act as "Qualified Independent Underwriter" 
dated August xx, 1996, which is filed as an Exhibit to the registration 
statement referred to hereafter,) being offered as of the date hereof as set 
forth on Exhibit B, also attached thereto, are no lower than those which we 
would recommend.

    We hereby consent to the use of our name as a "qualified independent 
underwriter," in the Registration Statement (SEC File No. 333-xxxxx).

                                        Very truly yours,

                                        J.E. Liss & Company, Inc.



                                        By:-------------------------
                                           Jerome E. Liss, President


cc: National Association of Securities Dealers, Inc.


<PAGE>122

    This agreement made as of the day of August xx, 1996, by and between Walnut 
Equipment Leasing Co., Inc., a Delaware corporation ("Walnut"), Welco 
Securities, Inc., a Nevada corporation ("Welco"), and J.E. Liss & Company, Inc.,
a Wisconsin Corporation ("Liss").

                                  WITNESSETH:

    WHEREAS, Walnut intends to offer up to $40,000,000 in Certificates 
(hereinafter referred to as "Debentures"), which will be offered in reliance on 
a registration statement filed as Form S-2, bearing file number 333-xxxxx; and,

    WHEREAS, Welco, a member of the National Association of Securities Dealers 
("NASD"), will be engaged as the managing selling agent for its affiliate, 
Walnut; and,

    WHEREAS, pursuant to Section 3 of Schedule E of the By-Laws of the NASD, 
Welco, as a NASD member, may participate in such underwriting only if the yield 
at which the Debentures offered to the public is not lower than the yield 
recommended by a "Qualified Independent Underwriter" as that term is defined in 
Section 2(1) (1) through 2(1) (7) of Schedule E to the By-Laws of the NASD, and 
who participates in the preparation of the registration statement and 
prospectus relating to the offering and exercises customary standards of due 
diligence, with respect thereto; and,

    WHEREAS, this agreement ("Agreement") describes the terms on which Walnut 
is retaining Liss to serve as such a "Qualified Independent Underwriter" in 
connection with this offering of Debentures;

    NOW, THEREFORE, in consideration of the recitations set forth above, and 
the terms, promises, conditions, and covenants herein contained, the parties 
hereby contract and agree as follows:

                                  DEFINITIONS
                                  -----------

    As hereinafter used, except as the context may otherwise require, the term 
"Registration Statement" means the registration statement on Form S-2 
(including the related preliminary prospectus, financial statements, exhibits 
and all other documents to be filed as a part thereof or incorporated therein) 
for the registration of the offer and sale of the debentures under the 
Securities Act of 1933, as amended, and the rules and regulations thereunder 
(the "Act") filed with the Securities and Exchange Commission (the 
"Commission"), and any amendment thereto, and the term "Prospectus" means the 
prospectus including any preliminary or final prospectus (including the form of 
prospectus to be filed with the Commission pursuant to Rule 424(b) under the 
Act) and any amendment or supplement thereto, to be used in connection with the 
offering.

    1.  SCHEDULE E REQUIREMENT.  Liss hereby confirms its agreement as set 
forth in clause (6) of paragraph (1) of Section 2 of Schedule E of the By-Laws 
of the NASD and represents that, as appropriate, Liss satisfies or at the times 
designated in such paragraph (1) the other requirements set forth therein or 
will receive an exemption from such requirements from the NASD.

<PAGE>
<PAGE>123

    2.  CONSENT.  Liss hereby consents to be named in the Registration 
Statement and Prospectus as having acted as a "Qualified Independent 
Underwriter" solely for the purposes of Schedule E referenced herein.  Except 
as permitted by the immediately preceding sentence or to the extent required by 
law, all references to Liss in the Registration Statement or Prospectus or in 
any other filing, report, document, release or other communication prepared, 
issued or transmitted in connection with the offering by Walnut or any 
corporation controlling, controlled by or under common control with Walnut, or 
by any director, officer, employee, representative or agent of any thereof, 
shall be subject to Liss' prior written consent with respect to form and 
substance.

    3.  PRICING FORMULA AND OPINION.  Liss agrees to render a written opinion 
as to the yields below which Walnut's Debentures may not be offered based on 
the pricing formula that is set forth in Schedule "A", copies of which are 
attached hereto, and incorporated herein by reference. Attached hereto as 
Exhibit B are the rates offered on these securities as of the date first 
written above.  It is understood and agreed by Liss that the securities to 
which this Agreement relates will be offered on a continuous, best efforts 
basis by Welco, as the managing selling agent of Walnut pursuant to the selling 
agreement in effect between Welco and Walnut which are filed as exhibits to the 
Registration Statement referred to above.  Walnut, through Welco, will continue 
to offer the debt securities according to the terms and conditions of said 
agreement, including, without limitation, Schedule "A" in accordance with this 
Agreement.  Liss reserves the right to review and amend its opinion upon the 
filing of any post-effective amendment to this Registration Statement or upon 
occurrence of any material event which may or may not require such an amendment 
to be filed, including without limitation an event which in the opinion of Liss 
results in the pricing formula in Schedule A being rendered a less than 
accurate prediction of reasonable market rates for the Certificates or at such 
time as the offering under this registration shall terminate or otherwise lapse 
under operation of law.

    4.  FEES AND EXPENSE.  It is agreed that Liss shall be paid an amount of 
Twenty-Five Thousand Dollars ($25,000.00) at the time the pricing opinion and 
pricing formula are rendered, concurrent with the closing.  Liss agrees to pay 
all fees and expenses to any legal counsel whom it may employ to represent it 
separately in connection with or on account of its actions contemplated herein. 
All mailing, telephone, travel, hotel, meals, clerical, or other office costs 
incurred or to be incurred by Liss in conjunction with Walnut's proposed 
offering which is the subject of this Agreement shall be reimbursed to Liss by 
Walnut at closing on an accountable basis upon receipt of an itemization of 
said expenses.  Any fees to be paid as a result of an amendment or restatement 
of the pricing formula shall be separately negotiated.

    5.  MATERIAL FACTS.  Walnut represents and warrants to Liss that at the 
time the Registration Statement or any amendment thereto becomes effective, the 
Registration Statement and, at the time the Prospectus is filed with the 
Commission including any preliminary prospectus and the form of prospectus 
filed with the Commission pursuant to Rule 424(b) and at all times subsequent 
thereto, to and including the date on which payment for, and delivery of, the 
Debentures to be sold in the Offering is made by the underwriter or

<PAGE>
<PAGE>124

underwriters, as the case may be, participating in the Offering and by Walnut 
(such date being referred to herein as the "Closing Date"), the Prospectus (as 
amended or supplemented if it shall have been so amended or supplemented) will 
contain all material statements which are required to be stated therein in 
accordance with the Act and will conform to all other requirements of the 
federal securities laws, and will not, on such date include  any untrue 
statement of a material fact or omit to state a material fact required to be 
stated therein or necessary to make the statements therein not misleading and 
that all contracts and documents required by the Act to be filed or required as 
exhibits to said registration statement have been filed.  Walnut further 
represents and warrants that any future filing, report, document, release or 
communication which in any way refers to Liss or to the services to be 
performed by Liss pursuant to this Agreement will not contain any untrue or 
misleading statement of a material fact or omit to state a material fact 
required to be stated therein or necessary to make the statements therein not 
misleading.

    Walnut further warrants and represents that:

        (a)  All leases, contracts and agreements referred to in or filed as 
exhibits to the Registration Statement to which Walnut or its subsidiaries is a 
party or by which any of them is bound are in full force and effect.

        (b)  Walnut has good and marketable title, except as otherwise 
indicated in the Registration Statement and Prospectus, to all of their assets 
and properties described therein as being owned by them, free and clear of all 
liens, encumbrances and defects except such encumbrances and defects which do 
not, in the aggregate, materially affect or interfere with the use made and 
proposed to be made of such properties as described in the Registration 
Statement and Prospectus; and the Company and its subsidiaries have no material 
leased properties except as disclosed in the Prospectus.

        (c)  Walnut is duly organized under the laws of the State of Delaware 
and, as of the effective date of the Registration Statement and at Closing 
Walnut will be validly existing and in good standing under the laws of the 
State of Delaware with full corporate power and authority to own its properties 
and conduct its business to the extent described in the Registration Statement 
and Prospectus; Walnut and its  subsidiaries are duly qualified to do business 
as foreign corporations and in good standing in all jurisdictions in which the 
nature of the business transacted by them or their ownership of properties or 
assets makes their qualification necessary; the authorized and outstanding 
capitalization of Walnut is as set forth in the Prospectus and the description 
in the Prospectus of the capital stock of Walnut conforms with and accurately 
describes the rights set forth in the instruments defining the same;

        (d)  Walnut is not in violation of its respective certificates of 
incorporation or By-Laws or in default in the performance or observance of any 
material obligation, agreement, covenant or condition contained in any bond, 
debenture, note, or other evidence of indebtedness, contract or lease or in any 
indenture or loan agreement to which any of them is party or by which any of 
them is bound.

<PAGE>
<PAGE>125

         (e)  The execution, delivery and performance of this Agreement has 
been duly authorized by all necessary corporate action on the part of Walnut 
and Welco and performance of the foregoing agreement and the consummation of 
the transactions contemplated thereby, will not conflict with or result in a 
breach of any of the terms or constitute a violation of the respective 
certificates of incorporation or By-Laws of Walnut or Welco, or any deed or 
trust, lease, sublease, indenture, mortgage, or other agreement or instrument 
to which Walnut or Welco is a party or by which any of them or their property 
is bound, or any applicable law, rule, regulation, judgment, order or decree of 
any government, governmental instrumentality or court, domestic or foreign, 
having jurisdiction over Walnut or Welco or their properties or obligations; 
and no consent, approval, authorization or order of any court or governmental 
agency or body is required for the consummation of the transactions 
contemplated herein and in the other agreements previously referred to in this 
paragraph except as may be required under the Act or under any state securities 
or Blue Sky Laws.

         (f)  Any certificate signed by an officer of Walnut and delivered to 
Liss pursuant to this Agreement shall be deemed a representation and warranty 
by Walnut to Liss, to have the same force and effect as stated herein, as to 
the matters covered thereby.

         (g)  If any event relating to or affecting Walnut or any of its 
subsidiaries shall occur as a result of which it is necessary, in Liss's 
opinion, to amend or supplement the Prospectus in order to make the Prospectus 
not misleading in the light of the circumstances existing at the time it is 
delivered to a purchaser, Walnut undertakes to inform Liss of such events 
within a reasonable time thereafter, and will forthwith prepare and furnish to 
Liss, without expense to them, a reasonable number of copies of an amendment or 
amendments or a supplement or supplements to the Prospectus (in form and 
substance satisfactory to Liss) which will amend or supplement the Prospectus 
so that as amended or supplemented it will not contain any untrue statement  of 
a material fact or omit to state a material fact necessary to make the 
statements therein not misleading in light of the circumstances existing at the 
time the Prospectus is delivered to a purchaser.

         (h)  Walnut hereby warrants and represents that it will offer the debt 
securities described herein in accordance with the pricing formula set forth in 
Schedule "A" which is incorporated by reference herein.

         (i)  All representations, warrantees and agreements contained in this 
Agreement, or contained in certificates of officers of Walnut submitted 
pursuant hereto, shall remain operative and in full force and effect, surviving 
the date of this Agreement.

    6.   AVAILABILITY OF INFORMATION.  Walnut hereby agrees to provide Liss, at 
their expense with all information and documentation with respect to its 
business, financial condition and other matters as Welco may deem relevant 
based on the standards of reasonableness and good faith and shall request in 
connection with Liss's performance under this Agreement, including, without 
limitation, copies of all correspondence with the Commission, certificates of 
its officers, opinions of its counsel and comfort letters from its auditors.  
The above-mentioned certificates, opinions of counsel and comfort letters shall 
be provided to Liss as Liss may request on the effective date of the 
Registration Statement and on the Closing Date.  Walnut will make reasonably 

<PAGE>
<PAGE>126

available to Liss, its auditors, counsel, and officers and directors to discuss 
with Liss any aspect of Walnut which Liss may deem relevant. In addition, 
Walnut, at Liss' request, will cause to be delivered to Liss copies of all 
certificates, opinions, letters and reports to be delivered to the underwriter 
or underwriters, as the case may be, pursuant to any underwriting agreement 
executed in connection with the Offering or otherwise, and shall cause the 
person issuing such certificate, opinion, letter or report to authorize Liss to 
rely thereon to the same extent as if addressed directly to Liss.  Walnut 
represents and warrants to Liss that all such information and documentation 
provided pursuant to this paragraph 6 will not contain any untrue statement of 
a material fact or omit to state a material fact necessary to make the 
statement therein misleading.  In addition, Walnut will promptly advise Liss of 
all telephone conversations with the Commission which relate to or may affect 
the Offering.

    7.  INDEMNIFICATION. 

        (a)  Subject to the conditions set forth below, and in addition to any 
rights of indemnification and contribution to which Liss may be entitled 
pursuant to any agreement among underwriters, underwriting agreement or 
otherwise, and to the extent allowed by law, Walnut hereby agrees that it will 
indemnify and hold Liss and each person controlling, controlled by or under 
common control with Liss within the meaning of Section 15 of the Act or Section 
20 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and 
the rules and regulations thereunder (individually, an "Indemnified Person") 
harmless from and against any and all loss, claim, damage, liability, cost or 
expense whatsoever to which such Indemnified Person may become subject under 
the Act, the Exchange act, or other federal or state statutory law or 
regulation, at common law or otherwise, arising out of, based upon, or in any 
way related or attributed to (i) this Agreement, (ii) any untrue statement or 
alleged untrue statement of a material fact contained in the Registration 
Statement or Prospectus or any other filing, report, document, release or 
communication, whether oral or written, referred to in paragraph 5 hereof or 
the omission or alleged omission to state therein  material fact required to be 
stated therein or necessary to make the statements therein not misleading, 
(iii) any application or other document executed by Walnut or based upon 
written information furnished by Walnut filed in any jurisdiction in order to 
qualify the Debentures under the securities or Blue Sky Laws thereof, or the 
omission or alleged omission to state therein a material fact required to be 
stated therein or necessary to make the statements therein not misleading, or 
(iv) the breach of any representation or warranty made by Walnut in this 
Agreement.  Walnut further agrees that upon demand by an Indemnified Person at 
any time or from time to time, it will promptly reimburse such Indemnified 
Person for, or pay, any loss, claim, damage, liability, cost or expense as to 
which Walnut has indemnified such person pursuant hereto.  Notwithstanding the 
foregoing provisions of this paragraph 7, any such payment or reimbursement by 
Walnut of fees, expenses or disbursement incurred by an Indemnified Person in 
any proceeding in which a final judgment by a court of competent jurisdiction 
(after all appeals or the expiration of time to appeal) is entered against such 
Indemnified Person as a direct result of such person's negligence, bad faith or 
willful misfeasance will be promptly repaid to Walnut.  In addition, anything 
in this paragraph 7 to the contrary notwithstanding, Walnut shall not be liable 
for any settlement of any action or proceeding effected without its written 
consent.

<PAGE>
<PAGE>127

    (b)  Promptly after receipt by an Indemnified Person under paragraph (a) 
above of notice of the commencement of any action, such Indemnified Person 
will, if a claim in respect thereof is to be made against Walnut under 
paragraph (a), notify Walnut in writing of the commencement thereof; but the 
omission to so notify Walnut will not relieve Walnut from any liability which 
it may have to any Indemnified Person otherwise than under this paragraph 7 if 
such omission shall not have materially prejudiced Walnut's ability to 
investigate or to defend against such claim.  In case any such action is 
brought against any Indemnified Person, and such Indemnified Person notifies 
Walnut of the commencement thereof, Walnut will be entitled to participate 
therein and, to the extent that it may elect by written notice delivered to the 
Indemnified Person promptly after receiving the aforesaid notice from such 
Indemnified Person, to assume the defense thereof with counsel reasonable 
satisfactory to such Indemnified Person; provided,_however, that if the 
defendants in any such action include both the Indemnified Person and Walnut or 
any corporation controlling, controlled by or under common control with Walnut, 
or any director, officer, employee, representative or agent of any thereof, or 
any other "Qualified Independent Underwriter" retained by Walnut in connection 
with the Offering and the Indemnified Person shall have reasonably concluded 
that there may be legal defenses available to it which are different  from or 
additional to those available to such other defendant, the Indemnified Person 
shall have the right to select separate counsel to represent it.  Upon receipt 
of notice from Walnut to such Indemnified Person of its election so to assume 
the defense of such action and approval by the Indemnified Person of counsel, 
Walnut will not be liable to such Indemnified Person under this paragraph 7 for 
any fees of counsel subsequently incurred by such Indemnified Person in 
connection with the defense thereof (other than the reasonable costs of 
investigation subsequently incurred by such Indemnified Person) unless (i) the 
Indemnified Person shall have employed separate counsel in accordance with the 
provision of the next preceding sentence (it being understood, however, that 
Walnut shall not be liable for the expenses of more than one separate counsel 
in any one jurisdiction representing the Indemnified Person, which counsel 
shall be approved by Liss), (ii) Walnut, within a reasonable time after notice 
of commencement of the action, shall not have employed counsel reasonably 
satisfactory to the Indemnified Person to represent the Indemnified Person, or 
(iii) Walnut shall have authorized in writing the employment of counsel for the 
Indemnified Person at the expense of Walnut, and except that, if clause (i) or 
(iii) is applicable, such liability shall be only in respect of the counsel 
referred to in such clause (i) or (iii).

         (c)  In order to provide for just and equitable contribution in 
circumstances in which the indemnification provided for in paragraph 7 is due 
in accordance with its terms but is for any reason held by a court to be 
unavailable from Walnut to Liss on grounds of policy or otherwise, Walnut and 
Liss shall contribute to the aggregate losses, claims, damages and liabilities 
(including legal or other expenses reasonably incurred in connection with 
investigating or defending same) to which Walnut and Liss may be subject in 
such proportion so that Liss is responsible for that portion represented  by 
the percentage that its fee under this Agreement bears to the public offering 
price appearing on the cover page of the Prospectus and Walnut is responsible 
for the balance, except as Walnut may otherwise agree to reallocate a portion 
of such liability with respect to such balance with any other person, 
including, without limitation, any other "Qualified Independent Underwriter"; 
provided,_however, that (i) in no case shall Liss be responsible for any 
amount

<PAGE>
<PAGE>128

in excess of the fee set forth in paragraph 4 above and (ii) no person guilty 
of fraudulent misrepresentation within the meaning of Section 11(f) of the Act 
shall be entitled to contribution from any person who was not guilty of such 
fraudulent misrepresentation.  For purposes of this paragraph (c), any person 
controlling, controlled by or under common control with Liss, or any partner, 
director, officer, employee, representative or agent thereof, shall have the 
same rights to contribution as Liss and each person who controls Walnut within 
the meaning of Section 15 of the Act or Section 20 of the Exchange Act, each 
officer of Walnut who shall have signed the Registration Statement and each 
director of Walnut shall have the same rights to contribution as Walnut, 
subject in each case to clause (i) of this paragraph (c).  Any party entitled 
to contribution will, promptly after receipt of notice of commencement of any 
action, suit or proceeding against such party in respect of which a claim for 
contribution may be made against the other party under this paragraph (c), 
notify such party from whom contribution may be sought, but the omission to so 
notify such party shall not relieve the party from whom contribution may be 
sought from any other obligation it or they may have hereunder or otherwise 
than under this paragraph (c).  The indemnity and contribution agreements 
contained in this paragraph 7 shall remain operative and in full force and 
effect regardless of any investigation made by or on behalf of any Indemnified 
Person or termination of this Agreement.

    8.   AUTHORIZATION BY Walnut. Walnut represents and warrants to Liss that 
this Agreement has been duly authorized, executed and delivered by Walnut and 
constitutes a valid and binding obligation of Walnut.

    9.   AUTHORIZATION BY WELCO. Welco represents and warrants to Liss that 
this Agreement has been duly authorized, executed and delivered by Welco and 
constitutes a valid and binding obligation of Welco.

    10.  AUTHORIZATION BY LISS. Liss represents and warrants to Walnut that 
this Agreement has been duly authorized, executed and delivered by Liss and 
constitutes a valid and binding obligation of Liss.

    11.  NOTICE. Whenever notice is required to be given pursuant to this 
Agreement, such notice shall be in writing and shall be mailed by first class 
mail, postage prepaid, addressed (a) if to Welco, at One Belmont Avenue, Suite 
105, Bala Cynwyd, PA 19004-9967, Attention: Kenneth S. Shapiro, and (b) if to 
Liss, at Pfister Hotel, 424 E. Wisconsin Avenue, Milwaukee, WI 53202, 
Attention: Jerome E. Liss.

    12.  GOVERNING LAW. This Agreement shall be construed (both as to validity 
and performance) and enforced in accordance with and governed by the laws of 
the Commonwealth of Pennsylvania applicable to agreements made and to be 
performed wholly within such jurisdiction.

<PAGE>
<PAGE>129

    IN WITNESS WHEREOF, this Agreement has been executed by the parties hereto 
as of the day and year first above mentioned.


                                  WALNUT EQUIPMENT LEASING CO., INC.



                                  By: 
                                  ----------------------------------------
                                      William Shapiro, President



                                  By: 
                                  ----------------------------------------
                                      Deljean Shapiro, Secretary



                                  WELCO SECURITIES, INC.



                                  By: 
                                  ----------------------------------------
                                      Kenneth S. Shapiro, President



                                  By: 
                                  ----------------------------------------
                                      William Shapiro, Secretary



                                  J.E. LISS & COMPANY, INC.



                                  By: 
                                  ----------------------------------------
                                      Jerome E. Liss, President

<PAGE>
<PAGE>130

                                    EXHIBIT_A


     The opinion of Liss is conditioned upon Walnut's undertaking to maintain 
the rates on its Certificates at least equal to an "assumed floor", based upon 
the pricing formula described below:


1.   The interest rate to be paid on the Certificates shall be fixed by Walnut 
     from time to time in accordance with the Prospectus.


2.   The "assumed floor" for 6 to 24 month Certificates shall be at least 1% 
     above the interest rate on the 6 month U.S. Treasury Bills, on a discount 
     basis, based upon the auction average (which is published widely in 
     newspapers throughout the country, normally on the day following the 
     auction.)


3.   The "assumed floor" for 25 to 60 month Certificates shall be at least 2% 
     above the 6-month U.S. Treasury Bill rate.


4.   The "assumed floor" for Certificates over 60 months shall be at least 3% 
     above the U.S. Treasury Bill rates.


5.   The "assumed floor" for Demand Certificates shall be at least 1% above the 
     interest rate on 6 month U.S. Treasury Bills.


6.   The manner in which the 6-month U.S. Treasury Bill rate is to be 
     determined is to be disclosed in the "DESCRIPTION OF SECURITIES" section 
     of the Prospectus.



















<PAGE>131




                       WALNUT EQUIPMENT LEASING CO., INC.

                                    Obligor

                                      AND

                                  SUMMIT BANK
                   (successor by merger to First Valley Bank)

                               Indenture Trustee

                          SIXTH SUPPLEMENTAL INDENTURE

                                  Dated as of

                                August xx, 1996

                           SUPPLEMENTAL TO INDENTURE

                          Dated as of October 7, 1987

                         and Supplements thereto dated

                              September 20, 1988,

                              September 13, 1989,

                                August 17, 1990,

                                August 14, 1992,

                                      and

                                August 23, 1994

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

                              DEMAND CERTIFICATES

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

                            FIXED RATE CERTIFICATES


<PAGE>
<PAGE>132

    SIXTH SUPPLEMENTAL INDENTURE dated as of August xx, 1996, between WALNUT 
EQUIPMENT LEASING CO., INC., a Delaware Corporation (hereinafter called the 
"Company"), having its principal executive office at One Belmont Avenue, Suite 
200, Bala Cynwyd, Pennsylvania 19004, and Summit Bank (successor by merger to 
First Valley Bank), a Pennsylvania Corporation, as Trustee (hereinafter called 
the "Trustee").

    WHEREAS, the Company has heretofore executed and delivered its Indenture, 
dated as of October 7, 1987 (hereinafter called the "Original Indenture"), and 
supplements thereto dated September 20, 1988, September 13, 1989, August 17, 
1990, August 14, 1992, and August 23, 1994 to the Trustee in connection with an 
issue of certain senior debt obligations; and

    WHEREAS, the Company, pursuant to appropriate resolutions of its Board of 
Directors desires to create under the Original Indenture and supplement thereto 
an additional series of senior debt obligations to be known as Demand Senior 
Thrift Certificates and Fixed Term Senior Thrift Certificates (hereinafter 
collectively called the "Certificates" or the "Debentures" as those terms may 
be used interchangeably) ranking pari passu to all previously authorized and 
outstanding Senior Thrift Certificates; and

    WHEREAS, the Company in the exercise of the powers and authority conferred 
upon and reserved to it under the provisions of the Original Indenture and 
supplements thereto and pursuant to appropriate resolutions of its Board of 
Directors has duly resolved and determined to make, execute and deliver to the 
Trustee, this Sixth Supplemental Indenture in the form hereof for the purposes 
herein provided.

    NOW, THEREFORE, THIS SUPPLEMENTAL INDENTURE WITNESSETH:

    For and in consideration of the premises and the purchase of the 
Certificates by the Holders thereof, it is mutually covenanted and agreed, for 
the equal and proportionate benefit of all Holders, without preference, 
priority or distinction of any of the Certificates over any of the others by 
reason of difference in priority in time of issuance, negotiation or maturity 
thereof, or otherwise, except as otherwise provided in the Original Indenture 
and supplements thereto or this Supplemental Indenture, as follows:

                                  DEFINITIONS
ss1.01 through 1.04

    Sections ss1.01 through 1.04 of the Original Indenture are specifically 
incorporated by reference herein.

                                 THE SECURITIES
s2.01    FORM AND DATING

    The Certificates and the Trustee's Certificates of Authentication shall be 
in substantially the forms set forth in Exhibit A, attached hereto, with such 
appropriate insertions, omissions, substitutions and other variations as are 
required or permitted by this and the Original Indenture and supplement 
thereto, and may have such letters, numbers or other marks of identification 
and such legends or endorsements placed thereon, as may be required to comply 
with the rules of any securities exchange, or as may, consistently herewith, be 
determined by the officers executing such Certificate as evidenced by their 
execution of the Certificate.
<PAGE>
<PAGE>133

    The definitive Certificate shall be printed, lithographed or engraved or 
produced by any combination of these methods on a steel engraved border or may 
be produced in any other manner permitted by the rules of any securities 
exchange on which the Certificate may be listed, all as determined by the 
officers executing such Certificate, as evidenced by their execution of such 
Certificate.

    SECTION 2.02 EXECUTION AND AUTHENTICATION.

    Two Officers shall sign the Securities for the Company by manual or 
facsimile signature.  The Company's seal shall be reproduced on the Securities.

    If an Officer whose signature is on a Security no longer holds that office 
at the time the Security is authenticated, the Security shall nevertheless be 
valid.

    A Security shall not be valid until authenticated by the manual signature 
of the Trustee.  The signature shall be conclusive evidence that the Security 
has been authenticated under this Indenture.

    The Trustee shall authenticate Securities for original issue up to the 
aggregate principal amount stated in Section 10.02.  The aggregate principal 
amount of Securities outstanding at any time may not exceed that amount except 
as provided in Section 2.07.

    The Trustee may appoint an authenticating agent acceptable to the Company 
to authenticate Securities.  An Authenticating agent may authenticate 
Securities whenever the Trustee may do so.  Each reference in this Indenture to 
authentication by the Trustee includes authentication by such agent.  An 
Authenticating agent has the same rights as an Agent to deal with the Company 
or an Affiliate.

    SECTION 2.03. REGISTRAR, PAYING AGENT AND CONVERSION AGENT.

    The Company shall maintain an office or agency where Securities may be 
presented for registration of transfer or for exchange ("Registrar"), an office 
or agency where Securities may be presented for payment ("Paying Agent") and an 
office or agency where Securities may be presented for conversion ("Conversion 
Agent").  The Registrar shall keep a register of the Securities and of their 
transfer and exchange.  The Company may appoint one or more co-registrars, one 
or more additional paying agents and one or more additional conversion agents.  
The term "Paying Agent" includes any additional paying agent; the term 
"Conversion Agent" includes any additional conversion agent.  The Company shall 
notify the Trustee of the name and address of any agent not a party    to this 
Indenture.  The Company designates Financial Data, Inc., a Pennsylvania 
corporation, as "Registrar", "Paying Agent", and "Conversion Agent" for all 
Securities issued under the Indenture and all Supplements thereto.  If the 
Company fails to maintain a Registrar, Paying Agent or Conversion Agent, the 
Trustee shall act as such.

<PAGE>
<PAGE>134

    SECTION 2.04. PAYING AGENT TO HOLD MONEY IN TRUST.

    The Company shall require each Paying Agent other than the Trustee to agree 
in writing that the Paying Agent will hold in trust for the benefit of 
Securityholders or the Trustee all money held by the Paying Agent for the 
payment of principal or interest on the Securities, and will notify the Trustee 
of any default by the Company in making any such payment.  While any such 
default continues, the Trustee may require a Paying Agent to pay all money held 
by it to the Trustee.  The Company at any time may require a Paying Agent to 
pay all money held by it to the Trustee.  Upon payment over to the Trustee, the 
Paying Agent shall have no further liability for the money.  If the Company 
acts as Paying Agent, it shall segregate and hold as a separate trust fund all 
money held by it as Paying Agent.

    SECTION 2.05. SECURITYHOLDER LISTS.

    The Trustee shall preserve in as current a form as is reasonably 
practicable the most recent list available to it of the names and addresses of 
Securityholders pursuant to Section 2.06.  If the Trustee is not the Registrar, 
the Company shall furnish to the Trustee on or before each interest payment 
date and at such other times as the Trustee may request in writing a list in 
such form and as of such date as the Trustee may reasonably require of the 
names and addresses of Securityholders.

    SECTION 2.06. REGISTRATION, TRANSFER AND EXCHANGE.

    The Company shall cause to be kept at the Corporate Trust Office of the 
Trustee a register (herein sometimes referred to as the "Certificate Register") 
in which, subject to such reasonable regulations as it may prescribe, the 
Company shall provide for the registration of Certificates and of transfers of 
Certificates.  Financial Data, Inc., a Pennsylvania corporation, is hereby 
appointed "Certificate Registrar" for the purpose of the registration of 
transfer of Certificates in such Certificate Register as herein provided.

    Upon surrender for registration of transfer of any Certificate at any 
office or agency of the Company maintained for such purpose pursuant to Section 
12.10, the Company shall execute, and the Trustee shall authenticate and 
deliver, in the name of the designated transferee or transferees, one or more 
new Certificates of any authorized denominations of a like aggregate principal 
amount.

    At the option of the Holder, Certificates may be renewed at maturity 
through an exchange for other Certificates of any authorized denominations, of 
a like aggregate principal amount, upon surrender of the Certificates to the 
exchanged at any such office or agency.  Whenever any Certificates are so 
surrendered for exchange, the Company shall execute, and the Trustee shall 
authenticate and deliver, the Certificates which the Holder making the exchange 
is entitled to receive.  This right shall not apply to any exchange of 
Certificates for other Certificates with a longer maturity or a higher interest 
rate except with the consent of the Company.

<PAGE>
<PAGE>135

    All Certificates issued upon any transfer or exchange of Certificates shall 
be the valid obligations of the Company, evidencing the same debt, and entitled 
to the same benefits under this Indenture, as the Certificates surrendered upon 
such transfer or exchange.

    Every Certificate presented or surrendered for transfer or exchange shall 
(if so required by the Company or the Certificate Registrar) be duly endorsed, 
or be accompanied by a written instrument of transfer in form satisfactory to 
the Company and the Certificate Registrar duly executed, by the Holder thereof 
or his attorney duly authorized in writing.

    No service charge shall be made for any transfer or exchange of 
Certificates, but the Company may require payment of a sum sufficient to cover 
any tax or other governmental charge that may be imposed in connection with any 
transfer or exchange of Certificates, other than exchanges not involving any 
transfer.

    The Company shall not be required (i) to issue, register the transfer of or 
exchange of any Certificate during a period beginning at the opening of 
business 15 days before the day of the mailing of a notice of redemption of 
Certificates selected for redemption under Article 3 and ending at the close of 
business on the day of such mailing, or (ii) to register the transfer of or 
exchange of any Certificate so selected for redemption in whole or in part, 
except, in the case of any Certificate to be redeemed in part, the portion 
thereof not to be redeemed.

ss2.07 through 2.16

    Sections ss2.07 through 2.16 of the Original Indenture are herein 
incorporated as ss2.07 through ss2.16 hereof respectively.

                                 ARTICLE THREE
                           REDEMPTION OF CERTIFICATES

ss3.01 through 3.08

    Sections ss3.01 through 3.08 of the Original Indenture are herein 
incorporated as ss3.01 through ss3.08 hereof respectively.

                                  ARTICLE FOUR
                                   COVENANTS

    ss4.01 through 4.03

    Sections ss4.01 through 4.03 of the Original Indenture are herein 
incorporated as ss4.01 through ss4.03 hereof respectively.

                                  ARTICLE FIVE
                                   SUCCESSORS

s5.01

    Section s5.01 of the Original Indenture is herein incorporated as s5.01 
hereof.

<PAGE>
<PAGE>136

                                  ARTICLE SIX
                             DEFAULTS AND REMEDIES

ss6.01 through 6.11

    Sections ss6.01 through 6.11 of the Original Indenture are herein 
incorporated as ss6.01 through 6.11 hereof respectively.

                                 ARTICLE SEVEN
                                    TRUSTEE

ss7.01 through 7.11

    Sections ss7.01 through 7.11 of the Original Indenture are herein 
incorporated as ss7.01 through 7.11 hereof respectively.

                                 ARTICLE EIGHT
                             DISCHARGE OF INDENTURE

ss8.01 through 8.03

    Sections ss8.01 through 8.03 of the Original Indenture are herein 
incorporated as ss8.01 through 8.03 hereof respectively.

                                  ARTICLE NINE
                                   AMENDMENTS

ss9.01 through 9.06

    Sections ss9.01 through 9.06 of the Original Indenture are herein 
incorporated as ss9.01 through 9.06 hereof respectively.

                                  ARTICLE TEN
                        ADDITIONAL CLASSES OF SECURITIES

s10.01

    Section s10.01 of the Original Indenture is herein incorporated as s10.1 
hereof.

10.02    ADDITIONAL CERTIFICATES

    The aggregate principal amount of Senior Thrift Certificates which may be 
authenticated and delivered under this Sixth Supplemental Indenture is limited 
to an additional $35,500,000 in principal amount of Certificates, which may be 
offered in conjuction with those previously authorized under terms of the 
Original Indenture and supplemental Indentures dated September 20, 1988, 
September 13, 1989, August 17, 1990, August 14, 1992 and August 23, 1994 (not 
to exceed $4,500,000 in Certificates as previously authorized thereto.)

    The Certificates shall bear interest from and commencing with their 
respective dates of issue.

<PAGE>
<PAGE>137

    One type of Certificates shall be known and designated as "Demand Senior 
Thrift Certificates".  Interest on these Certificates 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.  Interest is to be paid monthly on the 10th calendar day of the next 
month, with an option on the part of the Holder to have interest retained and 
compounded monthly by the Company.  In addition, the Holder may elect to 
receive accrued interest in cash bimonthly; quarterly, semi-annually or 
annually.  The percentage above the 6-month United States Treasury Bill is to 
be determined at the beginning of the month by Company Order (or, in the 
absence of any such order, such percentage shall be deemed to be 1%).  The 
minimum purchase shall be $100.00.  In the event that the 6-month United States 
Treasury Bill rate, as set forth above, shall fall below 6% per annum or in the 
event that there is no such U.S. Treasury Bill in effect, then the rate of such 
6-month U.S. Treasury Bill shall be deemed to be 6% per annum.

    Another type of Certificates shall be known and designated as "Fixed Term 
Senior Thrift Certificates".  Interest on these Certificates shall be fixed 
each week by the Company at a rate equal to at least 1% above the annualized 
rate paid on 6-month United States Treasury Bills for certificates with 
maturities 30 months or less in term, and 2% above the U.S. Treasury Bills rate 
for certificates with maturities exceeding 30 months.  The annualized rate paid 
on 6-month U.S. Treasury Bills shall be determined by reference to such rate in 
effect on the day that the money representing the purchase price of a 
certificate is received if such date is the date when 6-month U.S. Treasury 
Bills are issued, or the date of the most recently issued 6-month U.S. Treasury 
Bill if the money is not received on an issue date of 6-month U.S. Treasury 
Bills.  The minimum purchase shall be $100.00 per Certificate.  Interest shall 
be payable monthly on the 10th calendar day of the month for the preceding 
calendar month, with an option on the part of the Holder to have interest 
retained and compounded monthly by the Company.  In addition, the Holder may 
elect to have interest paid in cash at bimonthly, quarterly, semi-annually, or 
annual periods.  Fixed Term Senior Thrift Certificates shall consist of 
Certificates with maturities ranging from three to one hundred twenty months.  
The purchaser shall designate to the Company the term selected, which such term 
shall be computed in monthly increments.

    In the event that any of the aforesaid types of Certificates is purchased 
during a calendar month, interest will be computed to the end of the month on a 
365 day basis, and the first payment of interest will be made by the 10th 
calendar day of the next month.

    Any of the above described Fixed Term Senior Thrift Certificates will be 
redeemed by the Company as of the end of a calendar month, provided notice of 
request for early payment is received by the fifth day of the following 
calendar month (or such shorter period of time as determined by Company Order) 
on the following conditions:  A penalty computed by multiplying the number of 
months remaining to maturity by 1/8% and then multiplying said product by the 
principal amount being redeemed prior to maturity, will be deducted from the 
principal amount being redeemed; however, the penalty shall not be less than 
$30 or such other minimum amount as directed by Company Order.  However, the 
Company need not redeem any such Certificates or Demand Senior Thrift 
Certificates in excess of $250,000 in principal amount in any month.

<PAGE>
<PAGE>138

    The principal of (and premium, if any) and interest on all of the 
Certificates shall be payable at the office or agency of the Company maintained 
for such purpose; PROVIDED, HOWEVER, that interest may be payable at the option 
of the Company by check mailed to the address of the Person entitled thereto at 
such address as shall appear on the Certificate Register.

    The Certificates shall be redeemable as provided in Article Three.

    Any holder of Certificates may request partial payment of the principal 
amount of any Certificate issued hereunder, subject to the terms and conditions 
stated above.  Upon partial redemption, a Certificate shall be issued for the 
unredeemed portion of the same terms and conditions as the original 
Certificate.

    The Holder of Fixed Senior Thrift Certificates may elect prior to maturity 
to extend the principal and any accrued interest on such a Certificate for an 
additional like term.  In such event, interest payable for the additional term 
will be at the rate offered on the original maturity date for Certificates of 
like term.

    The Certificates shall be issued, and additional purchases of Certificates 
may be made, in such denominations as the Company shall specify from time to 
time by Company Order.

    Notwithstanding anything to the contrary, the term of each Fixed Term 
Senior Thrift Certificate is subject to extension as hereinafter set forth.  
If, after its maturity date, any Fixed Term Senior Thrift Certificate is not 
presented for payment by the holder, and the Company does not tender payment to 
the holder, such Certificate shall be automatically treated as having been 
converted, as of its maturity date into a Demand Senior Thrift Certificate, and 
the rate and other terms shall be as set forth with respect to such 
Certificate.

    All of the Certificates shall be on a parity with each other and with the 
Certificates (represented by Demand Senior Thrift Certificates and Fixed Rate 
Demand Senior Thrift Certificates) issued under the Original Indenture and 
supplement thereto.

                                 ARTICLE ELEVEN
                                  SENIOR DEBT

ss11.01 through 11.05

    Section ss11.01 through 11.05 of the Original Indenture are herein 
incorporated as ss11.01 through 11.05 hereof respectively.

                                 ARTICLE TWELVE
                                 MISCELLANEOUS

ss12.01 through 12.11

    Section ss12.01 through 12.11 of the Original Indenture are herein 
incorporated as ss12.01 through 12.11 hereof respectively.

<PAGE>
<PAGE>139


    This instrument may be executed in any number of counterparts, each of 
which so executed shall be deemed to be an original, but all such counterparts 
shall together constitute but one and the same instrument.

    IN WITNESS WHEREOF, the parties hereto have caused this Indenture to be 
duly executed, and their respective corporate seals to be hereunto affixed and 
attested, all as of the day and year first above written.


                                         WALNUT EQUIPMENT LEASING CO., INC.

(Corporate Seal)

                                         BY:-------------------------------
                                            PRESIDENT


ATTEST:


- ------------------------------
SECRETARY


                                         SUMMIT BANK (successor by merger to 
                                         First Valley Bank)

(Corporate Seal)

                                         BY:--------------------------------
                                            ASSISTANT VICE-PRESIDENT


ATTEST:


- ------------------------------
TRUST OFFICER


<PAGE>
<PAGE>140


COMMONWEALTH OF PENNSYLVANIA    :

                                :  ss.

COUNTY OF MONTGOMERY            :


    On the xxth day of August, 1996 before me personally came WILLIAM SHAPIRO, 
to me known, who, being by me duly sworn, did depose and say that he is 
President of WALNUT EQUIPMENT LEASING CO., INC., one of the corporations 
described in and which executed the foregoing instrument; that he knows the 
seal of said corporation; that the seal affixed to said instrument is such 
corporate seal; that it was so affixed by authority of the Board of Directors 
of said corporation, and that he signed his name thereto by like authority.




(Notorial Seal)                          ------------------------------------
                                         Notary Public



STATE OF NEW JERSEY             :

                                :  ss.

COUNTY OF BERGEN                :


    On the xxth day of August, 1996 before me personally came Debra A. Schwalb, 
to me known, who, being by me duly sworn, did depose and say that she is an 
Assistant Vice President of SUMMIT BANK (successor by merger to First Valley 
Bank), one of the corporations described in and which executed the foregoing 
instrument; that she knows the seal of said corporation; that the seal affixed 
to said instrument is such corporate seal; that it was so affixed by authority 
of the Board of Directors of said Corporation, and that she signed her name 
thereto by like authority.




(Notorial Seal)                          ------------------------------------
                                         Notary Public


<PAGE>
<PAGE>141



                                    EXHIBIT_A





    Attached hereto are the following documents, which are specifically
incorporated by reference herein.


    1.   Specimen of Demand Senior Thrift Certificate, including
         Trustee's authentication thereof.


    2.   Specimen Fixed Term Senior Thrift Certificate, including
         Trustee's authentication thereof.

































<PAGE>142
                         (Form of Face of Certificate)
                       WALNUT EQUIPMENT LEASING CO., INC.
                        DEMAND SENIOR THRIFT CERTIFICATE

CERTIFICATE NO.                                             ISSUE DATE

    Walnut Equipment Leasing Co., Inc., a Delaware corporation (hereinafter 
called the "Company", which term includes any successor corporation under the 
Indenture hereinafter referred to), for value received, hereby promises to pay 
to


, or its registered assigns, the principal sum of


Dollars on the fifth business day of the month after the month during which 
demand by Holder is received by the Company to pay or, at the election of the 
Holder named above, accrue interest thereon at the rate of at least 1% above 
the annualized interest rate paid on six-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.  Interest is to be paid or accrued monthly on the 10th calendar day of 
the month for the prior month or part thereof.  The percentage above the six 
month United States Treasury Bill is to be determined at the beginning of the 
month by Company Order (or in the absence of any such order, such percentage 
shall be deemed to be 6%), until the principal hereof and accumulated interest 
thereon is paid or made available for payment.  The interest so payable, and 
punctually paid or duly provided for, on any Interest Payment Date will, as 
provided in such Indenture, be paid to Registered Holder of this Thrift 
Certificate (or one or more Predecessor Thrift Certificates, as defined in such 
Indenture) at the close of business on the Regular Record Date for such 
interest payment which shall be the fifteenth of the preceding month (whether 
or not a Business Day), as the case may be, next preceding such Interest 
Payment Date.  Any such interest not so punctually paid or duly provided for 
shall forthwith cease to be payable to the registered holder on such Regular 
Record Date of and may be paid to the Registered Holder of this Thrift 
Certificate (or one or more Predecessor Thrift Certificates) at the close of 
business on a Special Record Date for the payment of such Defaulted Interest to 
be fixed by the Trustee, notice whereof shall be given to Holders of Thrift 
Certificates not less than 10 days prior to such special record date, or may be 
paid any time in any other lawful manner not inconsistent with the requirements 
of any securities exchange on which the Thrift Certificates may be listed, and 
upon such notice as may be required by such exchange, all as more fully 
provided in such Indenture.  Payment of the principal of (and premium, if any) 
and interest on this Thrift Certificate will be made at the office or agency of 
the Company maintained for that purpose in the City of Bethlehem, Commonwealth 
of Pennsylvania, in such coin or currency of the United States of America as at 
the time of payment is legal tender for payment of public and private debts; 
PROVIDED, HOWEVER, that payment of interest may be made at the option of the 
Company by check mailed to the address of the Registered Holder as such address 
shall appear in the Thrift Certificate Register.
    Reference is hereby made to the further provisions of this Certificate set 
forth on the reverse hereof, which further provisions shall for all purposes 
have the same effect as if set forth at this place.

<PAGE>
<PAGE>143

    Unless the certificate of authentication hereon has been executed by or on 
behalf of the Trustee referred to on the reverse hereof by manual signature, 
this Thrift Certificate shall not be entitled to any benefit under the 
Indenture or be valid or obligatory for any purpose.
    IN WITNESS WHEREOF, the Company has caused this Thrift Certificate to be 
duly executed under its corporate seal.

                                       
This is one of the Thrift              WALNUT EQUIPMENT LEASING CO., INC.
Certificates referred to in            
within-mentioned indenture.            Dated:
SUMMIT BANK (successor by merger to    
First Valley Bank) as Trustee          
                                       
                                       
By:-------------------------------     By:-------------------------------------
                Authorized Officer                                    President
                                       
                                       
SEAL                                   Attest:---------------------------------
                                                                      Secretary
                                       

                                       
                                       


!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!

     FOR VALUE RECEIVED, the undersigned sells, assigns and transfers unto

- -------------------------------------------------------------------------------
        (NAME AND ADDRESS OF TRANSFEREE MUST BE PRINTED OR TYPEWRITTEN)


the within Thrift Certificate of WALNUT EQUIPMENT LEASING CO., INC., and hereby 
constitutes and 

     appoints --------------------------------------------------- Attorney
     to transfer the same on the books of said Company.

     Dated:------------------------------      -------------------------------

     WITNESS:----------------------------

!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!

<PAGE>
<PAGE>144

                        (Form of Reverse of Certificate)
                       WALNUT EQUIPMENT LEASING CO., INC.

                        DEMAND SENIOR THRIFT CERTIFICATE

    This Thrift Certificate is one of a duly authorized issue of Thrift 
Certificates of the Company (herein called the "Thrift Certificates") issued 
and to be issued under an Indenture dated August xx, 1996 (herein called the 
"Indenture") supplemental to an indenture dated as of October 7, 1987, as 
supplemented September 13, 1989, September 20, 1988, August 17, 1990, August 
14, 1992 and August 23, 1994 between the Company and Summit Bank (successor by 
merger to First Valley Bank) of Bethlehem, Pennsylvania as Trustee (herein 
called the "Trustee" which term includes any successor trustee under the 
Indenture).  Reference is hereby made to the Indenture for a statement of the 
respective rights thereunder of the Company, the Trustee and the holders of the 
Thrift Certificates, and for the terms upon which the Thrift Certificates are, 
and are to be, authenticated and delivered.

    The Thrift Certificates are subject to redemption at any time by the 
Company, upon not less than 60 days' notice by mail (or such shorter period as 
directed by Company Order), at a Redemption Price equal to their principal 
amount, together with accrued interest to the Redemption Date (but interest 
installments whose Stated Maturity is on the Redemption Date will be payable to 
the Holders of such Thrift Certificate, or one or more Predecessor Thrift 
Certificates, of record at the close of business on the relevant Record Date 
referred to on the face hereof), all as provided in the Indenture.
    In the event of redemption of this Thrift Certificate in part only, this 
Thrift Certificate shall be reissued for the unredeemed portion hereof in the 
name of the Holder hereof under the same terms and conditions contained herein, 
and the Company shall make such necessary entry or entries on its books of 
record to record any partial redemption hereof.  
    The Indenture permits, with certain exceptions as therein provided, the 
amendment thereof and the modification of the rights and obligations of the 
Company and the rights of the Registered Holders of the Thrift Certificates 
under the Indenture at any time by the Company and the Trustee.  No such 
amendment, without the consent of each of the holders of the aggregate 
principal amount of the Thrift Certificates at the time Outstanding, as defined 
in the Indenture, shall reduce the principal amount of or interest on any 
Thrift Certificate, change the maturity date of the principal, the interest 
payment dates or other terms of payment, reduce the percentage of holders 
necessary to modify or alter the Indenture, or waive any default under the 
Indenture.  The Indenture also contains provisions permitting the holders of 
specified percentages in aggregate principal amount of the Thrift Certificates 
at the time outstanding, as defined in the Indenture, on behalf of the holders 
of all the Thrift Certificates, to waive compliance by the Company with certain 
provisions of the Indenture and certain past defaults under the Indenture and 
their consequences.  Any such consent or waiver by the holder of this Thrift 
Certificate shall be conclusive and binding upon such holder and upon all 
future holders of this Thrift Certificate and of any Thrift Certificate issued 
upon the transfer hereof or in exchange herefor or in lieu hereof whether or 
not notation of such consent or waiver is made upon this Thrift Certificate.
    No reference herein to the Indenture and no provision of this Thrift 
Certificate or of the Indenture shall alter or impair the obligation of the 
Company, which is absolute and unconditional, to pay the principal of (and 
premium, if any) and interest on this Thrift Certificate at the times, places 
and rate, and in the coin or currency, herein prescribed.
<PAGE>
<PAGE>145

    As provided in the Indenture and subject to certain limitations therein set 
forth, this Thrift Certificate is transferable on the Thrift Certificate 
Register of the Company, upon Surrender of this Thrift Certificate for 
registration of transfer at the office or agency of the Company in the 
Commonwealth of Pennsylvania, duly endorsed by, or accompanied by a written 
instrument of transfer in form satisfactory to the Company and the Thrift 
Certificate Registrar duly executed by, the Holder hereof or his attorney duly 
authorized in writing, and thereupon one or more new Thrift Certificates of 
authorized denominations and for the same aggregate principal amount will be 
issued to the designated transferee or transferees.
    The Thrift Certificates are issuable only in registered form without 
coupons in a minimum denomination of $100 and any additional amount as approved 
by the Company.  As provided in the Indenture and subject to certain 
limitations therein set forth Thrift Certificates are exchangeable for a like 
aggregate principal amount of Thrift Certificates of a different authorized 
denomination, as requested by the Holder surrendering the same.
    No service charge shall be made for any such transfer or exchange, but the 
Company may require payment of a sum sufficient to cover any tax or other 
governmental charge payable in connection therewith.
    The Company, the Trustee and any agent of the Company or the Trustee may 
treat the Person in whose name this Thrift Certificate is registered as the 
owner hereof for all purposes, whether or not this Thrift Certificate is 
overdue, and neither the Company, the Trustee nor any such agent shall be 
affected by notice to the contrary.




























<PAGE>146

                         (Form of Face of Certificate)
                       WALNUT EQUIPMENT LEASING CO., INC.

                      FIXED TERM SENIOR THRIFT CERTIFICATE

CERTIFICATE NO.                                        ISSUE DATE
                                                       MATURITY DATE
                                                       RATE OF INTEREST


    Walnut Equipment Leasing Co., Inc., a Delaware corporation (hereinafter 
called the "Company", which term includes any successor corporation under the 
Indenture hereinafter referred to), for value received, hereby promises to pay 
to


, or its registered assigns, the principal sum of


                  after the date hereof and to pay or, at the election of the 
Holder named above, accrue interest thereon at the rate of          % per 
annum, with interest to be paid or accrued monthly on the 10th calendar day of 
the month for the prior month or part thereof, until the principal hereof and 
any accumulated interest, if any, is paid or made available for payment.  The 
interest so payable, and punctually paid or duly provided for, on any Interest 
Payment Date will, as provided in such Indenture, be paid to the registered 
Holder of this Thrift Certificate (or one or more Predecessor Thrift 
Certificates, as defined in such Indenture) at the close of business on the 
Regular Record Date for such interest payment, which shall be the fifteenth of 
the preceding month (whether or not a Business day), as the case may be, next 
preceding such Interest Payment Date.  Any such interest not so punctually paid 
or duly provided for shall forthwith cease to be payable to the registered 
holder on such Regular Record Date, and may be paid to the registered Holder of 
this Thrift Certificate (or one or more predecessor Thrift Certificates) at the 
close of business on a Special Record Date for the payment of such Defaulted 
Interest to be fixed by the  Trustee, notice whereof shall be given to holders 
of Thrift Certificates not less than 10 days prior to such Special Record Date, 
or may be paid at any time in any other lawful manner not inconsistent with the 
requirements of any securities exchange on which the Thrift Certificates may be 
listed, and upon such notice as may be required by such exchange, all as more 
fully provided in such Indenture.  Payment of the principal of (and premium, if 
any) and interest on this Thrift Certificate will be made at the office or 
agency of the Company maintained for that purpose in the Commonwealth of 
Pennsylvania, in such coin or currency of the United States of America as at 
the time of payment is legal tender for payment of public and private debts; 
PROVIDED, HOWEVER, that payment of interest may be made at the option of the 
Company by check mailed to the address of the registered Holder entitled 
thereto as such address shall appear in the Thrift Certificate Register.
    Reference is hereby made to the further provisions of this Thrift 
Certificate set forth on the reverse hereof, which further provisions shall for 
all purposes have the same effect as if set forth at this place.

<PAGE>
<PAGE>147

    Unless the certificate of authentication hereon has been executed by or on 
behalf of the Trustee referred to on the reverse hereof by manual signature, 
this Thrift Certificate shall not be entitled to any benefit under the 
Indenture or be valid or obligatory for any purpose.

    IN WITNESS WHEREOF, the Company has caused this Thrift Certificate to be 
duly executed under its corporate seal.


This is one of the Certificates        WALNUT EQUIPMENT LEASING CO., INC.
referred to in the within-mentioned    
indenture.                             Dated:
SUMMIT BANK (successor by merger to    
First Valley Bank) as Trustee          
                                       
                                       
By:--------------------------------    By:-------------------------------------
                 Authorized Officer                                   President
                                       
                                       
SEAL                                   Attest:---------------------------------
                                                                      Secretary
                                       

                                       
                                       

!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!

     FOR VALUE RECEIVED, the undersigned sells, assigns and transfers unto

- -------------------------------------------------------------------------------
        (NAME AND ADDRESS OF TRANSFEREE MUST BE PRINTED OR TYPEWRITTEN)


    the within Thrift Certificate of WALNUT EQUIPMENT LEASING CO., INC., and 
    hereby constitutes and 

    appoints --------------------------------------------------------- Attorney
    to transfer the same on the books of said Company.

    Dated:-------------------------------       -------------------------------

    WITNESS:-----------------------------        

!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!

<PAGE>
<PAGE>148

                        (Form of Reverse of Certificate)
                       WALNUT EQUIPMENT LEASING CO., INC.

                      FIXED TERM SENIOR THRIFT CERTIFICATE


    This Thrift Certificate is one of a duly authorized issue of Thrift 
Certificates of the Company (herein called the "Thrift Certificate") issued and 
to be issued under an Indenture dated as of August xx, 1996 (herein called the 
"Indenture") supplemental to an indenture dated as of October 7, 1987, as 
supplemented September 13, 1989, September 20, 1988, August 17, 1990, August 
14, 1992, and August 23, 1994 between the Company and Summit Bank (successor by 
merger to First Valley Bank) of Bethlehem, Pennsylvania, as Trustee (herein 
called the "Trustee" which term includes any successor trustee under the 
Indenture).  Reference is hereby made to the Indenture for a statement of the 
respective rights thereunder of the Company, the Trustee and the holders of the 
Thrift Certificates, and for the terms upon which the Thrift Certificates are, 
and are to be, authenticated and delivered.

    The Thrift Certificates are subject to redemption by the Company at any 
time upon not less than 60 days notice by mail or such period as directed by 
Company Order, at a Redemption Price equal to their principal amount, together 
with accrued interest to the Redemption Date (but interest installments whose 
Stated Maturity is on the Redemption Date will be payable to the holders of 
such Thrift Certificate, or one or more Predecessor Thrift Certificates, of 
record at the close of business on the relevant Record Date referred to on the 
face hereof), all as provided in the Indenture.
    In the event of redemption of this Thrift Certificate in part only, this 
Thrift Certificate shall be reissued for the unredeemed portion hereof in the 
name of the holder hereof under the same terms and conditions contained herein, 
and the Company shall make such necessary entry or entries on its books of 
record to record any partial redemption hereof.
    If an Event of Default, as defined in the Indenture, shall occur and be 
continuing, the principal of all the Thrift Certificates may be declared due 
and payable in the manner and with the effect provided in the Indenture.
    The Indenture permits, with certain exceptions as therein provided, the 
amendment thereof and the modification of the rights and obligations of the 
Company and the rights of the holder of the Thrift Certificates under the 
Indenture at any time by the Company and the Trustee.  No such amendment, 
without the consent of each of the holders of the aggregate principal amount of 
the Thrift Certificates at the time Outstanding, as defined in the Indenture, 
shall reduce the principal amount of or interest on any Thrift Certificate, 
change the maturity date of the principal, the interest payment dates or other 
terms of payment, reduce the percentage of holders necessary to modify or alter 
the Indenture, or waive any default under the Indenture.  The Indenture also 
contains provisions permitting the Holders of specified percentages in 
aggregate principal amount of the Thrift Certificates at the time Outstanding, 
as defined in the Indenture, on behalf of the holders of all the Thrift 
Certificates, to waive compliance by the Company with certain provisions of the 
Indenture and certain past defaults under the Indenture and their consequences. 
Any such consent or waiver by the Holder of this Thrift Certificate shall be 
conclusive and binding upon such Holder and upon all future Holders of this 
Thrift Certificate and of any Thrift Certificate issued upon the transfer 
hereof or in exchange herefor or in lieu hereof whether or not notation of such 
consent or waivers is made upon this Thrift Certificate.
<PAGE>
<PAGE>149

    No reference herein to the Indenture and no provision of this Thrift 
Certificate or of the Indenture shall alter or impair the obligation of the 
Company, which is absolute and unconditional, to pay the principal of (and 
premium, if any) and interest on this Thrift Certificate at the times, places 
and rate, and in the coin or currency, herein prescribed.

    As provided in the Indenture and subject to certain limitations therein set 
forth, this Thrift Certificate is transferable on the Thrift Certificate 
Register of the Company, upon surrender of this Thrift Certificate for 
registration of transfer at the office or agency of the Company in the 
Commonwealth of Pennsylvania, duly endorsed by, or accompanied by a written 
instrument of transfer in form satisfactory to the Company and the Thrift 
Certificate Registrar duly executed by, the Holder hereof or his attorney duly 
authorized in writing and thereupon one or more new Thrift Certificates of 
authorized denominations and for the same aggregate principal amount will be 
issued to the designated transferee or transferees.
    The Thrift Certificates are issuable only in registered form without 
coupons in a minimum denomination of $100 and any additional amount as approved 
by the Company.  As provided in the Indenture and subject to certain 
limitations therein set forth, Thrift Certificates are exchangeable for a like 
aggregate principal amount of Thrift Certificates of a different authorized 
denomination, as requested by the Holder surrendering the same.
    The Company may require payment of a sum sufficient to cover any tax or 
other governmental charge payable in connection therewith.
    The Company, the Trustee and any agent of the Company or the Trustee may 
treat the Person in whose name this Thrift Certificate is registered as the 
owner hereof for all purposes, whether or not this Thrift Certificate is 
overdue, and neither the Company, the Trustee nor any such agent shall be 
affected by notice to the contrary.
    The Holder, at his option, shall have the right to earlier or partial 
payment of the principal and accrued interest herein by the Company.  A service 
charge or penalty may be made for any such election, as set forth in the 
Indenture.
    If, after its Maturity Date, this Thrift Certificate is not presented for 
payment by the Holder, and if the Company does not tender payment to the 
holder, this Thrift Certificate shall be automatically converted into a Demand 
Senior Thrift Certificate and the rate and other terms shall be as set forth in 
the Indenture with respect to such Thrift Certificate.  Prior to the maturity 
dates, the Holder may, at his election, request an extension of the terms and 
conditions herein for a like period, and interest shall continue to accrue and 
be payable from the first day of such extended period.  This Thrift 
Certificate, as extended, will continue in all of its provisions except that 
the interest rate payable during any extended terms shall be the interest rate 
being offered by the Company as of this Thrift Certificate's maturity on newly 
issued Thrift Certificates of like term.








<PAGE>150


                                            August xx, 1996


Walnut Equipment Leasing Co., Inc.
Suite 200
One Belmont Avenue
Bala Cynwyd, PA  19004

    Re:  Walnut Equipment Leasing Co., Inc.
         Registration Statement on Form S-2
         (Registration No. 333-xxxxx)

Gentlemen:

    We have acted as counsel to Walnut Equipment Leasing Co., Inc. (the 
"Company") in connection with the preparation and filing with the Securities 
and Exchange Commission of a registration statement on Form S-2 and amendment 
thereto under the Securities Act of 1933 (No. 333-xxxxx) (the "Registration 
Statement"), relating to the issuance and sale of an aggregate of $40,000,000 
in principal amount of Senior Thrift Certificates (the "Certificates") pursuant 
to the form of a sixth supplemental indenture to a trust indenture entered into 
as of August xx, 1996, to an Indenture entered into as of October 7, 1987 as 
supplemented September 20, 1988, September 13, 1989, August 17, 1990, August 
14, 1992, and August 23, 1994 between the Company and Summit Bank (successor by 
merger to First Valley Bank) of Bethlehem, Pennsylvania, as trustee (the 
"Indenture"), filed as Exhibit 4.39 to the Registration Statement, to be issued 
and sold by the Company on the continuous, best-efforts basis.

    In this connection, we have reviewed originals or copies, certified or 
otherwise identified to our satisfaction, of the Company's Certificate of 
Incorporation, the Company's By-laws, the Indenture, resolutions of its Board 
of Directors and such other documents and corporate records as we deem 
appropriate for the purpose of rendering this opinion.

    Based on the foregoing, it is our opinion that the Certificates, when 
issued and sold pursuant to the Indenture and in the manner contemplated by the 
Registration Statement, will be valid and binding obligations of the Company.

    The opinion expressed herein is subject in all respects 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 
creditors' 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.

<PAGE>
<PAGE>151

    We do hereby consent to the filing of this opinion as an Exhibit to the 
Registration Statement and to reference to our firm under the caption "Legal 
Opinion" in the Prospectus, which is part of the Registration Statement.

                                       Very truly yours,
                                       WILLIAM SHAPIRO, ESQ., P.C.



                                       By: 
                                       ---------------------------------
                                       Kenneth S. Shapiro, Esq.
                                       For:  William Shapiro, Esq., P.C.


<PAGE>152
<TABLE>
                                           Walnut Equipment Leasing Co., Inc.
                                          Statement re:  Computation of Ratios
<CAPTION> 
                                                       Fiscal Years Ended April 30,
                                       1996            1995           1994           1993           1992
                                -----------     -----------    -----------    -----------    -----------
<S>                             <C>             <C>            <C>            <C>            <C>
Rent Expense                    $   209,397     $   235,224    $   226,711    $   216,522    $   220,264
  x.30 (A)                              x.3             x.3            x.3            x.3            x.3
                                -----------     -----------    -----------    -----------    -----------
Assumed Fixed Charges                                                                        
  Included in Rent Expense           62,819          70,567         68,013         64,957         66,079
Preferred Dividend                                                                           
  Requirements                          ---             ---            ---          2,193          2,809
Interest Expense (B)              4,971,065       4,434,655      4,214,376      3,754,765      3,304,793
                                -----------     -----------    -----------    -----------    -----------
Total Fixed Charges               5,033,884       4,505,222      4,282,389      3,821,915      3,273,681
Less:  Pre-Tax Loss              (5,631,409)     (5,064,166)    (4,082,175)    (3,864,576)    (3,075,213)
                                -----------     -----------    -----------    -----------    -----------
Pre-Tax Loss Plus                                                                            
  Fixed Charges                         ---             ---        200,214            ---        298,468
Pre-Tax Loss Plus                                                                            
  Fixed Charges divided                                                                      
  by Fixed Charges (rounded)            ---             ---            .05            ---            .09
                                                                                             

<FN>                                                                                         
                                                                                             
(A)  Assumed percentage of interest included in rental expense.

(B)  Includes amortization of deferred registration costs related to the Company's offer and sale of senior and 
subordinated debt in the amounts of $62,153, $54,904, $56,817, $56,857, and $47,261, charged to expense during the 
fiscal years ended April 30, 1996, 1995, 1994, 1993, and 1992, respectively.  ELCOA's amortization of deferred 
registration costs related to its offer and sale of Demand, Fixed Rate and Money Market Thrift Certificates are also 
included in the amounts of $64,380, $66,498, $63,370, $60,000, and $52,411, respectively, for the fiscal years ended 
April 30, 1996, 1995, 1994, 1993, and 1992.
</TABLE>

<PAGE>153


                    CONSENT OF CERTIFIED PUBLIC ACCOUNTANTS


We consent to the reference to our firm under the caption "EXPERTS" and to the 
use of our reports dated July 1, 1996 incorporated by reference or included in 
Form S-2 and related Prospectus of Walnut Equipment Leasing Co., Inc. for the 
registration of Certificates.



/S/  COGEN SKLAR LLP
COGEN SKLAR LLP



Bala Cynwyd, Pennsylvania
July 26, 1996































<PAGE>154

                                    FORM T-1
                                       

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

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

              Statement of Eligibility and Qualification Under the
                  Trust Indenture Act of 1939 of a Corporation
                          Designated to Act as Trustee

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

                                  SUMMIT BANK
                   (Successor by Merger to First Valley Bank)
              (Exact Name of Trustee as Specified in Its Charter)

Pennsylvania                                     24-0525884
(State of Incorporation                          (I.R.S. Employer
if not a National Bank)                          Identification No.)

100 Brodhead Rd.
Newpointe Office Center
Princeton, New Jersey                            18017
(215)-865-8459
(Address of Principal Executive Offices)         (Zip Code)

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

                       WALNUT EQUIPMENT LEASING CO., INC.
              (Exact Name of Obligor as Specified in Its Charter)

Delaware                                         23-1712443
(State of Other Jurisdiction of                  (I.R.S. Employer
Incorporation or Organization)                   Identification No.)

Suite 200, One Belmont Avenue
Bala Cynwyd, PA                                  19004
(Address of Principal Executive Officer)         (Zip Code)

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

                       DEMAND SENIOR THRIFT CERTIFICATES

                     FIXED TERM SENIOR THRIFT CERTIFICATES

                      (Title of the Indenture Securities)

                              -------------------
<PAGE>
<PAGE>155

1.  GENERAL INFORMATION. Furnish the following information as to the trustee---

    (a)  Name and address of each examining or supervising authority to which 
         it is subject.

                     FEDERAL DEPOSIT INSURANCE CORPORATION
                                452 Fifth Avenue
                              New York, NY  10018

                       PENNSYLVANIA DEPARTMENT OF BANKING
                               333 Market Street
                                   16th Floor
                           Harrisburg, PA  17101-2290

    (b)  Whether it is authorized to exercise corporate trust powers.
         Yes.

2.  AFFILIATIONS WITH THE OBLIGOR.  If the obligor is an affiliate of the 
    trustee, describe each such affiliation.
    No such affiliation exists.

3.  VOTING SECURITIES OF THE TRUSTEE. Furnish the following information as to 
    each class of voting securities of the trustee:

                             ---------------------
                              As of June 30, 1996
              Col. A                         Col. B
              Title of Class             Amount Outstanding
              --------------             ------------------

              Common Stock               All Held by Summit Bancorp
                             ---------------------

4.  TRUSTEESHIPS UNDER OTHER INDENTURES. If the trustee is a trustee under 
    another indenture under which any other securities, or certificates of 
    interest or participation in any other securities, of the obligor are 
    outstanding, furnish the following information:

    (a)  Title of the securities outstanding under each such other indenture.
         None

    (b)  A brief statement of the facts relied upon as a basis for the claim 
         that no conflicting interest within the meaning of Section 310(b)(1) 
         of the Act arises as a result of the trusteeship under any such other 
         indenture, including a statement as to how the indenture securities 
         will rank as compared with the securities used under such other 
         indenture.
         Not Applicable

5.  INTERLOCKING DIRECTORATES AND SIMILAR RELATIONSHIPS WITH THE OBLIGOR OR 
    UNDERWRITERS.  If the trustee or any of the directors or executive officers 
    of the trustee is a director, officer, partner, employee, appointee, or 
    representative of the obligor, identify each such person having any such 
    connection and state the nature of each such connection.
    None.

<PAGE>
<PAGE>156

6.  VOTING SECURITIES OF THE TRUSTEE OWNED BY THE OBLIGOR OR ITS OFFICIALS. 
    Furnish the following information as to the voting securities of the 
    trustee owned beneficially by the obligor and each director, partner and 
    executive officer of the obligor.

                              As of June 30, 1996

    Col. A         Col. B         Col. C            Col. D 
    Name of        Title          Amount Owned      Percentage of Voting
    Owner          of Class       Beneficially      Securities Represented
                                                    by Amount Given in Col. C
    -------        --------       ------------      -------------------------
    None

7.  VOTING SECURITIES OF THE TRUSTEE OWNED BY UNDERWRITERS OR THEIR OFFICIALS. 
    Furnish the following information as to the voting securities of the 
    trustee owned beneficially by each underwriter for the obligor and each 
    director, partner and executive officer of each such underwriter.

                              As of June 30, 1996

    Col. A         Col. B         Col. C            Col. D
    Name of        Title          Amount Owned      Percentage of Voting
    Owner          of Class       Beneficially      Securities Represented
                                                    by Amount Given in Col. C
    -------        --------       ------------      -------------------------
    None

8.  SECURITIES OF THE OBLIGOR OWNED OR HELD BY THE TRUSTEE. Furnish the 
    following information as to securities of the obligor owned beneficially or 
    held as collateral security for obligations in default by the trustee:

                              As of June 30, 1996

    Col. A     Col. B            Col. C                      Col. D
    Title of   Whether the       Amount Owned                Percent of
    Class      Securities        Beneficially or Held        Class Represented
               are Voting        as Collateral Security      by Amount Given
               or Nonvoting      for Obligations             in Col. C
               Securities        in Default
    --------   ------------      ----------------------      -----------------

    None

9.  SECURITIES OF UNDERWRITERS OWNED OR HELD BY THE TRUSTEE. If the trustee 
    owns beneficially, or holds as collateral security for obligations in 
    default any securities of an underwriter for the obligor, furnish the 
    following information as to each class of securities of such underwriter 
    any of which as so owned or held by the trustee.

<PAGE>
<PAGE>157

                              As of June 30, 1996

    Col. A       Col. B         Col. C                       Col. D
    Title of     Amount         Amount Owned Beneficially    Percent of
    Issuer and   Outstanding    or Held as Collateral        Class Represented
    Title of                    Security for Obligations     by Amount Given
    Class                       in Default by Trustee        in Col. C
    ----------   -----------    -------------------------    -----------------

    None

10. OWNERSHIP OR HOLDINGS BY THE TRUSTEE OF VOTING SECURITIES OF CERTAIN 
    AFFILIATES OR SECURITY HOLDERS OF THE OBLIGOR.  If the trustee owns 
    beneficially or holds as collateral security for obligations in default 
    voting securities of a person who, to the knowledge of the trustee (1) owns 
    10% or more of the voting securities of the obligor or (2) is an affiliate, 
    other than a subsidiary, of the obligor, furnish the following information 
    as to the voting securities of such person.

                              As of June 30, 1996

    Col. A       Col. B         Col. C                       Col. D
    Title of     Amount         Amount Owned Beneficially    Percent of
    Issuer and   Outstanding    or Held as Collateral        Class Represented
    Title of                    Security for Obligations     by Amount Given
    Class                       in Default by Trustee        in Col. C
    ----------   -----------    -------------------------    -----------------

    None

11. OWNERSHIP OR HOLDINGS BY THE TRUSTEE OF ANY SECURITIES OF A PERSON OWNING 
    50% OR MORE OF THE VOTING SECURITIES OF THE OBLIGOR.  If the trustee owns 
    beneficially or holds as collateral security for obligations in default any 
    securities of a person who, to the knowledge of the trustee, owns, 50% or 
    more of the voting securities of the obligor, furnish the following 
    information as to each class of securities of such person any of which are 
    so owned or held by the trustee.

                              As of June 30, 1996

    Col. A       Col. B         Col. C                       Col. D
    Title of     Amount         Amount Owned Beneficially    Percent of
    Issuer and   Outstanding    or Held as Collateral        Class Represented
    Title of                    Security for Obligations     by Amount Given
    Class                       in Default by Trustee        in Col. C
    ----------   -----------    -------------------------    -----------------

    None

12. INDEBTEDNESS OF THE OBLIGOR TO THE TRUSTEE.  If the obligor is indebted to 
    the trustee, furnish the following information.

    Col. A.             Col. B              Col. C.
    Nature of           Amount              Date
    Indebtedness        Outstanding         Due
    ------------        -----------         -------

    None
<PAGE>
<PAGE>158

13. DEFAULTS BY THE OBLIGOR

    a) State whether there is or has been a default with respect to the 
       securities under this indenture.  Explain the nature of any such 
       default.
                       None

    b) If the trustee is a trustee under another indenture under which any 
       other securities, or certificates of interest or participation in any 
       other securities, of the obligor are outstanding, or is trustee for more 
       than one outstanding series of securities under the indenture, state 
       whether there has been a default under any such indenture or series, 
       identity the indenture or series affected, and explain the nature of any 
       such default.
                       None.

14. AFFILIATIONS WITH THE UNDERWRITERS.  If any underwriter is an affiliate of 
    the trustee, describe each such affiliation.
                       None

15. FOREIGN TRUSTEE.  Identify the order or rule pursuant to which the foreign 
    trustee is authorized to act as sole trustee under indentures qualified or 
    to be qualified under the Act.

    Inapplicable

16. LIST OF EXHIBITS.  List below all exhibits filed as a part of this 
    statement of eligibility and qualification.  Exhibits identified in 
    parenthesis, on file with the Commission, are incorporated herein by 
    reference as exhibits hereto.

    1. Articles of Association and By-laws of Summit Bank (successor by merger 
       to First Valley Bank). Filed as Exhibit 12(1) to Form T-1, Registration 
       #22-19569, Filed July 10, 1989.

    2. Certificate of Incorporation of Summit Bank (successor by merger to 
       First Valley Bank). (Filed as Exhibit 12(2) to Form T-1, Registration 
       #22-19569, Filed July 10, 1989).

    3. Authorization of the trustee to exercise corporate trust powers. (Filed 
       as Exhibit 12(3) to Form T-1, Registration #22-19569, Filed July 10, 
       1989).

    4. By-Laws of Trustee. Filed as Exhibit 12(4) to Form T-1, Registration 
       #22-19569, Filed July 10, 1989.

    5. There are no indentures referred to in Item 4.

    6. Consents of the Trustee under Section 321(b) of the Trust Indenture Act.

"P" 7. Report of Condition of Summit Bank (successor by merger to First Valley 
       Bank), Trustee, Filed as its Annual Report for the year ended December 
       31, 1995.  

    8. Inapplicable

    9. Inapplicable
<PAGE>
<PAGE>159

                                   SIGNATURE

Pursuant to the requirements of the Trust Indenture Act of 1939, the trustee, 
Summit Bank (successor by merger to First Valley Bank), a national banking 
association organized under the Laws of the United States, has duly caused this 
statement of eligibility and qualification to be signed on its behalf by the 
undersigned, thereunto duly authorized, all in the City of Hackensack, State of 
New Jersey, on the 26th day of July, 1996.

                                            SUMMIT BANK (successor by merger to 
                                            First Valley Bank)


                                               /s/  Debra Schwalb
                                            By:--------------------------------
                                                Debra Schwalb
                                                Assistant Vice President

<PAGE>
<PAGE>160



Securities and Exchange Commission

Washington, D.C. 20549

         RE:  Summit Bank (successor by merger to First Valley Bank), Trustee

              Walnut Equipment Leasing Co., Inc.

              Trust Indenture under SEC File No. 333-

         ________________________________________________________________


Gentlemen:

    Pursuant to Section 321 (b) of the Trust Indenture Act, we consent that 
reports of examinations by Federal, State, Territorial of District authorities 
may be furnished by such authorities to the Commission upon request therefor.

                                            SUMMIT BANK (successor by merger to 
                                            First Valley Bank)


                                               /s/  Debra Schwalb
Dated:  July 26, 1996                       By:--------------------------------
                                                Debra Schwalb

                                            Title: Assistant Vice President

























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