WALNUT EQUIPMENT LEASING CO INC
10-Q/A, 1996-12-23
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: WALNUT EQUIPMENT LEASING CO INC, 10-K405/A, 1996-12-23
Next: WALNUT EQUIPMENT LEASING CO INC, S-2/A, 1996-12-23




<PAGE>
<PAGE>1
                                UNITED STATES

                      SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C. 20549

                               ---------------
   
                            AMENDMENT NUMBER 1 TO
                                  FORM 10-Q
    
(Mark One)

/X/ Amendment Number 1 to Quarterly Report Pursuant to Section 13 or 15(d) of 
    the Securities Exchange Act of 1934

    For the quarterly period ended July 31, 1996
                                   -------------
    or

/ / Transition Report Pursuant to Section 13 or 15(d) of the Securities 
    Exchange Act of 1934

    For the transition period from ............... to ....................

    Commission File Number:  33-16599
                             --------

                      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
incorporation or organization)                        Identification Number)


        SUITE 200, ONE BELMONT AVENUE, BALA CYNWYD, PENNSYLVANIA 19004
        --------------------------------------------------------------
             (Address of Principal executive offices)  (Zip Code)

                                (610) 668-0700
                                (800) 866-0809
                                -------------
             (Registrant's telephone number, including area code)

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

Indicate the number of shares outstanding of each of the issuer's class of 
common stock, as of August 31, 1996:  $1.00 par value common stock - 1,000 
shares.

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

                                    INDEX
<CAPTION>


PART I.  FINANCIAL INFORMATION                                  PAGE NUMBER
- ------------------------------                                  -----------
<S>                                                             <C>
    Item 1. Financial Statements

         Consolidated Balance Sheets; July 31, 1996
         (unaudited) and April 30, 1996                             1-2

         Consolidated Statements of Operations;
         Three months ended July 31, 1996 and 
         1995 (unaudited)                                           3

         Consolidated Statement of Changes in
         Shareholders' Deficit; Three months ended
         July 31, 1996 (unaudited)                                  4

         Consolidated Statements of Cash Flows;
         Three months ended July 31, 1996 and 
         1995 (unaudited)                                           5-6

         Notes to Consolidated Financial Statements                 7

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

PART II.  OTHER INFORMATION
- ---------------------------

    Item 5. Other Information                                      14

    Item 6. Exhibits and Reports on Form 8-K                       14
</TABLE>

<PAGE>
<PAGE>3
   
<TABLE>

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


                                                 July 31, 1996     April 30, 1996
                                                 -------------     --------------
                                                  (Restated)         (Restated)
                                                  (unaudited)
<S>                                              <C>                 <C>
ASSETS

Direct Finance Leases:
    Aggregate future amounts 
      receivable under lease contracts            $ 18,736,272       $ 18,423,816
    Estimated residual value of equipment            1,631,252          1,704,915
    Initial direct costs, net                          480,155            474,059
    Less:
      Unearned income under lease contracts         (3,933,214)      (  3,829,859)
      Advance payments                              (  571,903)      (    568,715)
                                                  ------------       ------------
                                                    16,342,562         16,204,216
      Allowance for doubtful lease receivables      (2,068,148)      (  2,069,855)
                                                  ------------       ------------
                                                    14,274,414         14,134,361
Operating Leases:
    Equipment at cost,
      Less accumulated depreciation of
      $17,968 and $14,413, respectively                 23,759             19,420
    Accounts receivable                                  2,861              1,112

Cash and cash equivalents                            8,474,513          9,207,905
Other assets (Includes $618,293 paid 
    to or receivable from related 
    parties at April 30, 1996)                       1,185,888          1,132,587
                                                  ------------       ------------

    Total assets                                  $ 23,961,435       $ 24,495,385
                                                  ============       ============













                                  See accompanying notes
                                            1
</TABLE>
<PAGE>
<PAGE>4
<TABLE>
                 WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                      CONSOLIDATED BALANCE SHEETS - (Continued)
<CAPTION>


                                                 July 31, 1996     April 30, 1996
                                                 -------------     --------------
                                                  (Restated)         (Restated)
                                                  (unaudited)
<S>                                              <C>                 <C>
LIABILITIES

Amounts payable to equipment suppliers            $    763,871       $    802,956
Other accounts payable and accrued expenses            235,180            268,169
Demand, Fixed Rate and 
   Money Market Thrift Certificates
   (Includes $183,805 at April 30, 1996 
   payable to related parties)                      26,560,094         26,407,959
Senior Thrift Certificates 
   (includes $812,773 at April 30, 1996 
   payable to related parties)                      22,125,214         21,394,687
Subordinated Thrift Certificates 
   (Includes $397,136 at April 30, 1996 
   payable to related parties)                       5,460,388          5,523,118
Accrued interest                                     6,629,392          6,309,733
Subordinated debentures (Includes $4,000 at
   April 30, 1996 payable to related parties)              ---              4,000
                                                  ------------       ------------
                                                    61,774,139         60,710,622
                                                  ------------       ------------

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                                (37,914,760)       (36,317,293)
                                                  ------------       ------------
                                                   (37,812,704)       (36,215,237)
                                                  ------------       ------------
    Total liabilities and shareholders' deficit   $ 23,961,435       $ 24,495,385
                                                  ============       ============



                                See accompanying notes                 
                                          2                  
</TABLE>
<PAGE>
<PAGE>5
<TABLE>
                            WALNUT EQUIPMENT LEASING CO., INC.
                          CONSOLIDATED STATEMENTS OF OPERATIONS
<CAPTION>

                                                           (Restated)
                                               For The Three Months Ended July 31,
                                                       1996             1995
                                                  ------------      -----------
                                                   (unaudited)      (unaudited)
<S>                                               <C>               <C>
Revenue:                                                            
  Income earned under direct                                        
     finance lease contracts                      $   919,872       $   974,965
  Operating lease rentals                               6,823             6,751
                                                  -----------       -----------
  Total revenue                                       926,695           981,716
                                                  -----------       -----------
Costs and expenses:                                                 
  Interest expense, net                             1,294,988         1,182,359
                                                                    
  Lease origination expenses                          359,076           269,514
                                                                    
  General and administrative expenses                 550,939           504,515
                                                                    
  Provision for doubtful lease receivables            315,604           190,196
                                                                    
  Depreciation of operating lease equipment             3,555             1,384
                                                  -----------       -----------
                                                                    
  Total costs and expenses                          2,524,162         2,147,968 
                                                  -----------       -----------
                                                                    
Loss from operations before provision for                           
  federal and state income taxes                   (1,597,467)       (1,166,252)
                                                                    
Provision for federal and state income taxes                        
  (See Note 2)                                            ---               ---
                                                  -----------       -----------
                                                                    
Net Loss (See Note 2)                             $(1,597,467)      $(1,166,252)
                                                  ===========       ===========
                                                                    

                                                                    
                                                                    












                                  SEE ACCOMPANYING NOTES
                                            3
</TABLE>
<PAGE>
<PAGE>6
<TABLE>
                                       WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES

                                    CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' DEFICIT
                                                            (Restated)
<CAPTION>

                                   Prime Rate             Adjustable Rate                                 Total
                                   Cumulative             Cumulative           Common     Accumulated    Shareholders'
                                   Preferred Shares       Preferred Shares     Stock       Deficit        Deficit
                                   ----------------       ----------------     ------      -----------     ------------
                                   No. of Shares          No. of Share

                                   Issued    Amount       Issued    Amount
                                   ------    ------       ------    ------
<S>                                <C>      <C>          <C>        <C>        <C>        <C>             <C>
Balance April 30, 1996, 
  previously reported               281     $   281         275     $  275     $101,500  $(35,776,581)   $(35,674,525)

Prior year effect of restatement
  of provision for doubtful lease
  receivables                       ---         ---         ---        ---          ---      (540,712)       (540,712)

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

Balance, May 1, 1996, as restated   281     $   281         275     $  275     $101,500  $(36,317,293)   $(36,215,237)

Net loss for the three month
  period ended July 31, 1996
  (unaudited)                       ---         ---         ---        ---          ---    (1,597,467)     (1,597,467)

                                   ----     -------       -----    -------     --------   ------------     ------------ 
Balance, July 31, 1996 (unaudited)  281     $   281         275    $   275     $101,500  $(37,914,760)   $(37,812,704)
                                   ====     =======       =====    =======     ========   ============    ============ 






                                                      SEE ACCOMPANYING NOTES
                                                                4
</TABLE>

<PAGE>
<PAGE>7
<TABLE>

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

                                            For the Three Months Ended July 31,
                                                1996                 1995
                                             -----------          -----------
                                             (Restated)
                                             (unaudited)          (unaudited)
<S>                                          <C>                 <C>
OPERATING ACTIVITIES
- --------------------
Net Loss                                     $(1,597,467)        $(1,166,252)
Adjustments to Reconcile
Net Loss to Net Cash
Used in Operating Activities:
   Depreciation                                      ---               1,384
   Amortization of Deferred Debt 
     Registration Expenses                        30,444              34,011
   Provision for doubtful
     lease receivables                           315,604             190,196
Effects of Changes
in other Operating Items:
   Accrued Interest                              319,659             228,942
   Amounts Payable to Equipment Suppliers        (39,085)            108,860
   Other (net), principally
     increase in other Assets                   (113,179)            (94,483)
                                             -----------        ------------
Net Cash used in Operating Activities         (1,084,024)           (697,342)
                                             -----------        ------------

INVESTING ACTIVITIES
- --------------------
Excess of Cash Received Over 
   Lease Income Recorded                       1,820,829           1,879,096
Increase (Decrease) in Advance Payments            3,188              (9,764)
Purchase of Equipment for Lease               (2,289,317)         (1,926,095)
                                             -----------        ------------
Net Cash Used in Investing Activities        $  (465,300)       $    (56,763)
                                             -----------        ------------













                              See accompanying notes
                                        5
</TABLE>
<PAGE>
<PAGE>8
<TABLE>

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

                                           For the Three Months Ended July 31,
                                                 1996               1995
                                              -----------       -----------
                                              (Restated)
                                              (unaudited)       (unaudited)
<S>                                          <C>                <C>
FINANCING ACTIVITIES
- --------------------
Proceeds from Issuance of:
    Demand, and Fixed Rate Certificates      $ 2,363,448        $ 3,014,550
    Senior Thrift Certificates                 1,399,289          1,712,013
Redemption of:
    Demand, Fixed Rate, and Money
    Market Thrift Certificates                (2,211,313)        (1,779,062)
    Subordinated Thrift Certificates
    and Debentures                               (66,730)          (182,270)
    Senior Thrift Certificates                  (668,762)          (825,439)
                                             -----------        -----------
Net Cash Provided By
    Financing Activities                         815,932          1,939,792
                                             -----------        -----------
Increase (decrease) in cash 
    and cash equivalents                        (733,392)         1,185,687
Cash and cash equivalents, 
    Beginning of Year                          9,207,905          8,957,949
                                             -----------        -----------
Cash and cash equivalents, 
    End of Period                            $ 8,474,513        $10,143,636
                                             ===========        ===========



















                              See accompanying notes
                                        6
</TABLE>
    
<PAGE>
<PAGE>9
             Walnut Equipment Leasing Co., Inc. and Subsidiaries
              Notes to Interim Consolidated Financial Statements
                  Three Months Ended July 31, 1996 and 1995

1. FINANCIAL STATEMENT PRESENTATION

    The unaudited interim financial statements presented herein have been 
prepared in accordance with the instructions to Form 10-Q and do not include 
all of the information and note disclosures required by generally accepted 
accounting principles.  These statements should be read in conjunction with 
the audited financial statements and notes thereto for the year ended April 
30, 1996.  The accompanying interim financial statements have not been 
audited by independent certified public accountants, but in the opinion of 
management, such financial statements include all adjustments, consisting 
only of normal recurring adjustments, necessary to summarize fairly  the 
results of operations, and are not necessarily indicative of the results to 
be expected for the full year.

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.

2.  ACCOUNTING POLICIES

METHOD OF CONSOLIDATION

    The unaudited interim consolidated financial statements of Walnut 
Equipment Leasing Co., Inc. for the three month periods ended July 31, 1996 
and 1995, respectively, include the operating results of its wholly-owned 
subsidiary, Equipment Leasing Corporation of America ("ELCOA").  All 
intercompany items have been eliminated for purposes of preparing the 
consolidated financial statements contained herein.

ACCOUNTING FOR LEASES

    The Company's lease contracts provide for total noncancellable rentals 
which exceed the cost of the leased equipment plus anticipated financing 
charges and, accordingly, are accounted for as financing leases.  At the 
inception of each new lease, the Company records the gross lease receivable, 
the estimated residual value of the leased equipment, and the unearned lease 
income.  The unearned lease income represents the excess of the gross lease 
receivable at inception of the contract plus the estimated residual value 
over the cost of the equipment being leased.  For leases originated after 
April 30, 1988, the Company has changed its method of accounting to conform 
with the requirements of FAS No. 91 "Accounting for Non Refundable Fees and 
Costs Associated with Originating or Acquiring Loans and Initial Direct Cost 
of Leases".  Under this method, a portion of commissions, processing and 
credit approval costs in the amounts of $92,106 and $84,401 for the three 
months ended July 31, 1996 and 1995, respectively, have been deferred as part 
of the Investment in Direct Financing leases.

    Unearned income is earned and initial direct costs are amortized to 
direct finance lease income using the interest (or "effective") method over 
the term of each lease.

                                      7
<PAGE>
<PAGE>10
   
    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 based upon a periodic evaluation, performed at least quarterly, 
of delinquent finance lease receivables.  Pursuant to FAS 91,  reserves are 
established to reflect losses anticipated from delinquencies and impairments 
that have already occurred rather than ultimate losses expected over the life 
of the lease portfolio.  Total write-offs charged against the reserve for the 
three months ended July 31, 1996 and 1995 were $317,311 and $217,638, 
respectively, while the Company increased these reserves by charges of 
$315,604 and $190,196, respectively, to maintain reserves considered adequate 
for losses anticipated from remaining outstanding delinquent lease 
receivables.
    
INCOME TAXES EXPENSE

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

    Operating lease method vs. direct finance method      $ 2,889,500 
    Provision for doubtful lease receivables                 596,600 
    Operating loss carryforward                             9,173,000
    Other                                                    (32,600)
                                                          -----------
    Net deferred tax asset                                 12,626,500 
    Valuation allowance                                   (12,626,500)
                                                          -----------

    Net deferred tax asset after valuation allowance      $       ---
                                                          ===========

    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.  A valuation allowance was 
required as of April 30, 1996 due to the net operating loss carryover of 
approximately $26,979,000 and investment tax credit carryover of 
approximately $1,075,000, and due to the valuation allowance for the 
carryforwards there is no net change in deferred tax assets for the three 
months ended July 31, 1996.


                                      8
<PAGE>
<PAGE>11
             WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES


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

RESULTS OF OPERATIONS

COMPARISON OF THREE MONTHS ENDED JULY 31, 1996 AND 1995

REVENUES FROM LEASE CONTRACTS

    Total revenues from direct finance leases for the three months ended July 
31, 1996 decreased 5.7% or $55,093 as compared to the three months ended July 
31, 1995.  This decrease resulted from a decrease in the average amount of 
outstanding lease receivables, offset in part by an increase in late charges 
and other fees recognized from collection of delinquent lease receivables 
during the three months ended July 31, 1996 in comparison to the prior year.  
Aggregate new lease receivables entered increased $583,454 or 23.3% to 
$3,084,225 for the three months ended July 31, 1996 from $2,500,771 for the 
three months ended July 31, 1995.  Management attributes this increase to the 
marketing strategy that began during the fourth quarter of the fiscal year 
ended April 30, 1995 that emphasizes the "private label" leasing programs 
with manufacturers.  The Company expects this increase to continue throughout 
the fiscal year to further increase lease volume beyond current levels.  See 
"Further Refinements in Marketing Strategy and Efforts to Reduce Operating 
Losses", below.

    Unearned income during the three months ended July 31, 1996 increased by 
$103,355 after having decreased during the three months ended July 31, 1995.  
During the three month periods ended July 31, 1996 and 1995, the gross rents 
charged over the "net investment" in direct finance leases were 142%.  The 
recognition of direct finance lease income reflects the composite aging of 
the underlying leases in the portfolio, as well as application of FAS No. 91, 
to outstanding leases after May 1, 1988 which affects leases originated after 
April 30, 1988, and changes the method used to recognize income and expense 
items.  FAS No. 91 does not change the total income and expenses ultimately 
to be recognized from each transaction.  Further increases in new lease 
volume are expected to increase the levels of unearned income in the future.  
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, as income earned from new lease volume is 
recognized over the term of each lease contract and not necessarily in the 
year the contract is entered.  

    The Company is continuing to increase its efforts to contact new 
equipment vendors to further increase the level of new business.  As noted 
below, in an effort to further increase new business during the current 
fiscal year, the Company is in the process of contacting equipment 
manufacturers with the expectation that it will jointly market its leasing 
services to the equipment manufacturer by using its in-house printing and 
direct-mail facilities, and when warranted, create a "private label lease 
program" specifically for a given manufacturer.  See "Further Refinements in 



                                      9
<PAGE>
<PAGE>12

Marketing Strategy and Efforts to Reduce Operating Losses", below.  As the 
number of new lease applications increase, the Company will be employing 
additional vendor account executives in its sales department.

    The limited use of the operating lease equipment program resulted in 
$7,894 of equipment being purchased for operating leases for the three months 
ended July 31, 1996, and $4,958 for the three months ended July 31, 1995.  
Operating lease rental income increased by $72 in the three months ended July 
31, 1996 as compared to the three months ended July 31, 1995.

INTEREST EXPENSE

    For the three months ended July 31, 1996, interest expense increased 
$112,629 or 9.5% as compared to the three months ended July 31, 1995.  
Management attributes the increase to additional debt securities outstanding 
and the excess funds on hand from sale of debt securities awaiting investment 
in new lease receivables, offset in part by the increase in interest income 
from its investment in short-term U.S. government securities having 
maturities of three months or less.  Total interest expense (disregarding 
interest income of $98,374 and $119,383, respectively, during the three month 
periods ended July 31, 1996 and 1995) averaged 9.3% on average total 
borrowings (including accrued interest) of $60,207,293 for the three months 
ended July 31, 1996 as compared to 9.3% on average total borrowings 
(including accrued interest) of $55,832,792 for the three months ended July 
31, 1995. The interest rate on three month U.S. Treasury bills was 5.2% at 
July 31, 1996, which represents a decrease of 0.3% over the 5.5% rate at July 
31, 1995.

OTHER EXPENSES

    Lease origination expenses increased 33.2% or $89,562 for the three 
months ended July 31, 1996, compared to the corresponding period ended a year 
earlier.  Lease origination expenses, including capitalized commissions paid, 
were 12.2% of new direct financing lease receivables during the three months 
ended July 31, 1996 as compared to 11.5% for the three months ended July 31, 
1995.  The increased percentage and amount in the period ended July 31, 1996 
is directly attributable to the costs associated with the Company's direct 
mail efforts in cooperation with equipment manufacturers during the three 
months ended July 31, 1996.  These include postage, printing and other direct 
mail solicitation costs.  The Company's efforts in increasing new lease 
volume are continuing, and at the same time the Company is attempting to 
reduce these costs whenever possible without compromising its goals.  See 
"Further Refinements in Marketing Strategy and Efforts to Reduce Operating 
Losses".  During the three months ended July 31, 1996 and 1995, commissions 
of $18,512 and $17,972, respectively, were paid and included as lease 
origination expenses during the period.  The Company believes that increasing 
new leases generated from repeat vendors and increasing the number of new 
vendors utilizing its leasing services that are being attracted through its 
marketing efforts, will assist to decrease the overall percentage of total 
lease origination costs in comparison to new lease volume in the future.





                                      10
<PAGE>
<PAGE>13

    General and administrative expenses increased by $46,424 or 9.2% for the 
three months ended July 31, 1996, as compared to the corresponding period in 
1994, due in part to increased recognition of amortized expenses associated 
with the sale of debt securities by the Company and ELCOA, and routine salary 
increases to employees.

    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 the provisions charged to operating expense and reduced by charge-offs.  
See Footnote 2 to the Interim Consolidated Financial Statements for a more 
detailed discussion of the accounting for the provision for doubtful 
accounts.

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.  As 
discussed in Form 10-K for the fiscal year ended April 30, 1996 as further 
updated below, these efforts are continuing.

    During the fiscal year April 30, 1995, 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 September 16, 1996, four individuals agreed to represent the Company as 
part of this program.  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 August 30, 1996, 81 manufacturers have entered into co-operative 
manufacturer agreements with the Company, of which 56 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 it 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

                                      11
<PAGE>
<PAGE>14

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 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 leases 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 utilized 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 encourage 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.  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.  During the three months ended July 31, 1996, the 
average new lease receivable further increased to $5,712.  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 growth to date primarily from proceeds of 
debt securities offered to the public.  The Company has not experienced any 
difficulty in financing the purchase of equipment that it leases at current 
levels.

    Taking into consideration new business, the Company's cash and 
unhypothecated leases on hand, cash available from sale of leases to ELCOA, 
anticipated renewal of a portion of the Company's borrowings, anticipated 
sales of senior debt and other resources, it is management's opinion that its

                                      12
<PAGE>
<PAGE>15

cash will be sufficient to conduct its business and meet its anticipated 
obligations during the current fiscal year.  The Company attributes the 
increased redemptions of its Senior Thrift Certificates during the three 
months ended July 31, 1995 to increased debt outstanding, and to a lesser 
extent to rates of return in the equity markets and mutual funds in general.  
No assurance can be given that the redemption of senior and subordinated 
borrowings will not exceed the Company's expectation or that a substantial 
portion of its offering of Senior Thrift Certificates or the offering by 
Equipment Leasing Corporation of America of its Demand and Fixed Rate 
Certificates will be sold.

    In view of the Company's history of losses, the uncertainty with respect 
to future interest rates to holders of its unsecured borrowings, the 
potential redemption of senior and subordinated borrowings and the 
uncertainty as to the sale of its offering of Senior Thrift Certificates, and 
of the sale of the Demand and Fixed Rate Certificates, management is unable 
to estimate the Company's future profitability and liquidity beyond the 
current fiscal year.  If the Company continues to have losses, it may have 
difficulty in servicing its debt in future years.  Management attributes its 
losses during the current fiscal year to the size of its lease portfolio 
relative to its fixed costs, including interest on outstanding debt.  
Management is currently exploring various means of increasing its new leases 
entered and the outstanding lease portfolio.  See "Consolidated Statements of 
Cash Flows" on page 5 of this report for an analysis of the sources and uses 
of cash by the Company during the three month periods ended July 31, 1996 and 
1995, respectively.  See also "Further Refinements in Marketing Strategy and 
Efforts to Reduce Operating Losses on page 11 of this report on Form 10-Q.

    For a complete discussion of liquidity and capital resources for the 
fiscal year ending April 30, 1996, reference is made to the "Capital 
Resources and Liquidity" section of Form 10-K filed on July 26, 1996 and 
amended on September 11, 1996, for the fiscal year ended April 30, 1996.























                                      13
<PAGE>
<PAGE>16


                                   PART II

                              OTHER INFORMATION


ITEM 5. OTHER INFORMATION
   
    On July 30, 1996 and September 11, 1996, the Company filed a new 
registration statement and an amendment, respectively, to register for sale 
to the public the principal amount of $40,000,000 in principal amount of 
Senior Thrift Certificates.  (SEC File #333-09145).  The offering of these 
debt securities is expected to be declared effective during December, 1996 or 
January, 1997 after which the offering to the public will re-commence.

    On July 30, 1996 and September 11, 1996, the Company's wholly-owned 
subsidiary, ELCOA, filed post-effective amendments to its registration 
statement to register for sale to the public the remaining $45,200,000 in 
principal amount of its Demand and Fixed Rate Certificates (SEC File 
#333-02497).  The offering of these debt securities is expected to be 
declared effective during December, 1996 or January 1997, after which the 
offering to the public will re-commence.

    As a result of comments received from the Division of Corporation Finance 
of the Securities and Exchange Commission on October 10, 1996 and December 
12, 1996, the Company and ELCOA restated the allowance for doubtful lease 
receivables at April 30, 1996.  Reference is made to Form 10-K/A filed on 
December 23, 1996 to reflect the restatement of previously filed financial 
statements.  To the extent applicable, the financial statements contained in 
this amended Form 10-Q for the three months ended July 31, 1996 have been 
restated accordingly.

    
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

    REPORTS ON FORM 8-K

    There were no reports on Form 8-K filed during the three month period 
ended July 31, 1996.
















                                      14
<PAGE>
<PAGE>17


                                   SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the 
registrant has duly caused this report to be signed on its behalf by the 
undersigned thereunto duly authorized.



December 20, 1996                         WALNUT EQUIPMENT LEASING CO., INC.
- ------------------                        ----------------------------------
      Date

                                          /s/  William Shapiro
                                          ----------------------------------
                                          William Shapiro, President and
                                          Chief Financial Officer































<TABLE> <S> <C>

<ARTICLE>   5
<LEGEND>
ART. 5 FDS FOR 1ST QUARTER 10-Q
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                                               <C>
<PERIOD-TYPE>                                           3-MOS
<FISCAL-YEAR-END>                                 APR-30-1997
<PERIOD-END>                                      JUL-31-1996
<CASH>                                                  8,475
<SECURITIES>                                                0
<RECEIVABLES>                                          18,736
<ALLOWANCES>                                            2,068
<INVENTORY>                                                 0
<CURRENT-ASSETS>                                            0
<PP&E>                                                     42
<DEPRECIATION>                                             18
<TOTAL-ASSETS>                                         23,961
<CURRENT-LIABILITIES>                                       0
<BONDS>                                                54,146
<COMMON>                                                  102
                                       0
                                                 1
<OTHER-SE>                                            (37,915)
<TOTAL-LIABILITY-AND-EQUITY>                           23,961
<SALES>                                                   927
<TOTAL-REVENUES>                                          927
<CGS>                                                       0
<TOTAL-COSTS>                                               0
<OTHER-EXPENSES>                                          914
<LOSS-PROVISION>                                          316
<INTEREST-EXPENSE>                                      1,295
<INCOME-PRETAX>                                        (1,597)
<INCOME-TAX>                                                0
<INCOME-CONTINUING>                                    (1,597)
<DISCONTINUED>                                              0
<EXTRAORDINARY>                                             0
<CHANGES>                                                   0
<NET-INCOME>                                           (1,597)
<EPS-PRIMARY>                                               0
<EPS-DILUTED>                                               0
                                                        

</TABLE>


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