WALNUT EQUIPMENT LEASING CO INC
10-K405/A, 1996-12-23
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: GNOC CORP /NJ, 15-12B, 1996-12-23
Next: WALNUT EQUIPMENT LEASING CO INC, 10-Q/A, 1996-12-23




<PAGE>
<PAGE>1
                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549

                                  FORM 10-K/A
   
                             AMENDMENT NUMBER 2 TO
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
                           ACT OF 1934 (FEE REQUIRED)
    
For the fiscal year ended                              Commission file number
APRIL 30, 1996                                         2-65101

                       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)

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

       Registrant's telephone number, including area code (610) 668-0700
       Securities registered pursuant to Section 12(b) of the Act:  NONE
       Securities registered pursuant to Section 12(g) of the Act:  NONE

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

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

    State the aggregate market value of the voting stock held by non-affiliates 
of the registrant.  The aggregate market value shall be computed by reference 
to the price at which the stock was sold, or the average bid and asked prices 
of such stock, as of a specified date within 60 days prior to the date of 
filing.

          No voting stock is held by non-affiliates of the Registrant.

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

    As of June 30, 1996, there were 1,000 shares of the Registrant's common
stock, $1.00 par value, outstanding.  The Registrant has no other
classes of common stock.
                      DOCUMENTS INCORPORATED BY REFERENCE
                                      NONE
<PAGE>
<PAGE>2
                                     PART I


Item 1.  BUSINESS

    (a)  GENERAL DEVELOPMENT OF BUSINESS

    Walnut Equipment Leasing Co., Inc. (the "Company" or "Walnut"), which was 
incorporated in Pennsylvania in 1969, commenced business in 1960 through its 
predecessor and sole common stockholder, Walnut Associates, Inc., a Delaware 
Corporation.  It primarily engages in the business of acquiring general 
commercial equipment for lease throughout the United States.  Effective April 
29, 1977, the Company changed the situs of incorporation to the State of 
Delaware.  The Company conducts its operations principally through 
wholly-owned subsidiaries in 48 states.  The term "Company" refers 
collectively to the present Delaware corporation, its predecessors and its 
wholly-owned subsidiaries, unless the context otherwise indicates.  On May 6, 
1986, the Company formed a subsidiary, Equipment Leasing Corporation of 
America ("ELCOA") which the Company capitalized on May 23, 1986 with equipment 
costing $1,000,000 and related direct financing leases, in exchange for all of 
that subsidiary's voting common stock.  ELCOA is operated as a separate 
entity, with its own Board of Directors, a majority of the members of which 
are independent of the Company.

    (b)  FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS

    The Company conducts business in only one industry segment, the leasing of 
commercial equipment.  See the Consolidated Financial Statements included in 
Item 8 to this report.

    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".

                                       1
<PAGE>
<PAGE>3

    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) 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.  A technical 
default occurs when lease payments are more than fifteen days in arrears.  This 
problem, while recurring, is to be expected in the ordinary course of business 
under the contractual method.  See "Marketing" and "Analysis of Delinquencies."

    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 


                                       2
<PAGE>
<PAGE>4

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, 
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."
                                       3
<PAGE>
<PAGE>5

    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.

    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.

                                       4
<PAGE>
<PAGE>6

    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.
<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%.



                                       5
<PAGE>
<PAGE>7

    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 23.  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 23.

    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 
                                       6
<PAGE>
<PAGE>8

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.

    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 $1,045,089, $1,463,752, and $699,624, 
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 


                                       7
<PAGE>
<PAGE>9

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 
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, 


                                       8
<PAGE>
<PAGE>10

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 
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.  As a result of the Company's shift in marketing direction 
towards more technical equipment being leased to larger companies, and a shift 
away from smaller, retail businesses, management believes that it can lower its 
delinquency rates.  See "FURTHER REFINEMENTS IN MARKETING STRATEGY AND EFFORTS 
TO REDUCE OPERATING LOSSES" on page 23.
   
    The allowance for doubtful accounts was 11.2% 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.

    
                                       9
<PAGE>
<PAGE>11

    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 
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.




                                       10
<PAGE>
<PAGE>12
<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>




                                                              11
<PAGE>
<PAGE>13
   
<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 Accounts               1,045,089        1,463,752         699,624

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               2,069,855        1,965,009       2,612,289

Percent of Allowance for
 Doubtful Lease Receivables
 to Aggregate Future Lease
 Receivables                          11.2%            10.4%           12.5%

Percent of Allowance for
 Doubtful Lease Receivables
 to Aggregate Future Lease
 Receivables Past Due Four or
 More Monthly Payments                35.6%            36.4%           39.6%
</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.  

                                       12
<PAGE>
<PAGE>14

Senior Thrift Certificates of the Company will carry interest rates which are 
expected to be lower than the outstanding subordinated debt obligations.  See 
"Use of Proceeds."  ELCOA's offer and sale of Demand and Fixed Rate 
Certificates are also expected to provide a substantial source of 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 
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 
                                       13
<PAGE>
<PAGE>15

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.

    EMPLOYEES

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

                                       14
<PAGE>
<PAGE>16

    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.

Item 2.  PROPERTIES

    The Company subleases from Walnut Associates, Inc. approximately 10,150 
rentable square feet at its headquarters located at Suite 200, One Belmont 
Avenue, Bala Cynwyd, PA.  Walnut Associates, Inc. sublets 1400 square feet to 
Welco Securities, Inc. (Suite 105), and 1,400 to the law offices of William 
Shapiro, Esq., P.C. (Suite 202), all of which are affiliates of the Company.  
Future minimum rental payments from the Company are anticipated to be due as 
follows:







                                       15
<PAGE>
<PAGE>17
<TABLE>
<CAPTION>
    Fiscal Year Ending
         April 30,            Amount
    ------------------        ------
    <S>                     <C>
           1997             $  200,619
           1998                207,784
           1999                214,949
           2000                222,115
           2001 and beyond     664,154
                            ----------
                    Total   $1,509,620
                            ==========
</TABLE>
    The Company also leases approximately 4,300 square feet of warehouse and 
print shop facilities at 15 South 4th Street, Fernwood, Pennsylvania, from 
Walnut Associates, Inc., the Company's sole shareholder of common stock.  The 
terms of the lease provide for an annual rental of $3.00 per square foot 
payable at $1,075 per month for the period from April 1, 1992 through March 
31, 1997, with an option for an additional five year renewal thereafter.  
Commitments for rental payments are due as follows:
<TABLE>
<CAPTION>
    Fiscal Year Ending
        April 30,            Amount
    ------------------       ------
    <S>                     <C>
          1997              $11,825
</TABLE>
    ELCOA leases its own office space and conference room facilities at 501 
Silverside Road, Wilmington, Delaware.  The lease for this space continues on 
a month-to-month basis with 60 days' notice.

Item 3.  LEGAL PROCEEDINGS

    There are no legal proceedings or actions pending or threatened against 
the Company, or to which its property is subject, which management believes 
would have a materially adverse effect on the Company.

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

    There were no matters submitted during the fourth quarter of the fiscal 
year covered by this report to a vote of security holders.

                                    PART II

Item 5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED
         STOCKHOLDER MATTERS

    As of June 30, 1996, the Company's common stock was held by one entity as 
set forth in Item 12 of this Form 10-K.  There is no public market for the 
Company's common stock.  The Company has paid no dividends during the past two 
years with respect to its common stock.



                                       16
<PAGE>
<PAGE>18
   
<TABLE>
ITEM 6. 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,
                                 1996          1995          1994          1993          1992
                           ----------    ----------    ----------    ----------    ----------
<S>                        <C>           <C>           <C>           <C>           <C>       
OPERATING RESULTS:
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                   (5,620,501)   (4,891,955)   (3,988,920)   (4,249,792)   (3,247,377)
BALANCE SHEET DATA:
Total Assets               24,495,385    24,891,747    24,755,268    24,460,530    17,814,258
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) (36,215,237)  (30,594,736)  (25,702,781)  (21,713,861)  (17,461,876)
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 $5,620,501, $4,891,955, $3,988,920, 
$4,249,792, and $3,247,377, respectively.

(2)  See "Consolidated Statements of Changes in Shareholders' Deficit" for the three fiscal years ended April 30, 1996.
    
</TABLE>
                                                              17
<PAGE>
<PAGE>19

ITEM 7.        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 23.






                                       18
<PAGE>
<PAGE>20

    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 31 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 


                                       19
<PAGE>
<PAGE>21

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:









                                       20
<PAGE>
<PAGE>22
<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 


                                       21
<PAGE>
<PAGE>23

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 $1,045,089, $1,463,752, and $699,624, 
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 28.6% 



                                       22
<PAGE>
<PAGE>24

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 11.2%, 10.4%, and 
12.5%, respectively. During these periods, the ratio of the Allowance for 
Doubtful Lease Receivables expressed as a percentage of delinquent receivables  
more than 90 days past due was 35.6%, 36.4% and 39.6%, 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 



                                       23
<PAGE>
<PAGE>25

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 to 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 

                                       24
<PAGE>
<PAGE>26

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 manufacturers' sales distribution network 
illustrating the benefits of leasing, to facilitate sales of the manufacturers' 
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 



                                       25
<PAGE>
<PAGE>27

$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 37, 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 



                                       26
<PAGE>
<PAGE>28

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 36 
and 37, 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 


                                       27
<PAGE>
<PAGE>29

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.



                                       28
<PAGE>
<PAGE>30

    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.

























                                       29
<PAGE>
<PAGE>31


Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

<TABLE>
Index To Financial Statements
<CAPTION>

                                                                       Page
                                                                       ----
         <S>                                                            <C>
         (a)  Independent Auditor's Report                             31

         (b)  Consolidated Balance Sheets at April 30, 
              1996 and 1995.                                            32-33

         (c)  Consolidated Statements of Operations for
              the years ended April 30, 1996, 1995 and 1994.            34

         (d)  Consolidated Statement of Changes in
              Shareholders' Deficit for the years
              ended April 30, 1996, 1995 and 1994.                      35

         (e)  Consolidated Statements of Cash Flows
              for the years ended April 30, 1996, 1995,
              and 1994.                                                 36-37

         (f)  Notes to Consolidated Financial Statements.               38

</TABLE>
   
See Item 14 on Page 53 for Financial Statement Schedules

























                                       30
<PAGE>
<PAGE>32
                          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.

As described in Note 12 to the financial statements, the Company has restated 
the above mentioned financial statements for information previously available 
which was not used in estimating the allowance for doubtful lease receivables.

/s/  Cogen Sklar LLP
COGEN SKLAR LLP

Bala Cynwyd, Pennsylvania
July 1, 1996, except for Note 12
as to which the date is 
December 20, 1996
                                       31
<PAGE>
<PAGE>33
<TABLE>
                       WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                                    CONSOLIDATED BALANCE SHEETS
<CAPTION>

                                                                           (Restated)
                                                                            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
    Initial direct costs, net                                        474,059       492,535
    Less:
      Unearned income under lease contracts                       (3,829,859)   (3,928,993)
      Advance payments                                            (  568,715)   (  579,965)
                                                                  ----------    ----------

                                                                  16,204,216    16,789,089
      Allowance for doubtful lease receivables                    (2,069,855)   (1,965,009)
                                                                  ----------    ----------

                                                                  14,134,361    14,824,080

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                                                 $24,495,385   $24,891,747
                                                                 ===========   ===========











<FN>




                                  See accompanying notes
</TABLE>
                                            32
<PAGE>
<PAGE>34
<TABLE>

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

<CAPTION>
                                                                           (Restated) 
                                                                            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                                              (36,317,293)   (30,696,792)
                                                                 -----------    -----------

                                                                 (36,215,237)   (30,594,736)
                                                                 -----------    -----------

    Total liabilities and shareholders' deficit                  $24,495,385    $24,891,747
                                                                 ===========    ===========

<FN>

                                           See accompanying notes            
</TABLE>
                                                     33            

<PAGE>
<PAGE>35
<TABLE>
              WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES                    
                     CONSOLIDATED STATEMENTS OF OPERATIONS                    
<CAPTION>

                                                             (Restated)  
                                                   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                     1,045,089      1,463,752        699,624
    Depreciation on operating
     lease equipment                          14,221          7,105          3,293
                                          ----------     ----------     ----------

                                           9,240,332      8,871,101      7,949,257
 Loss from operations                     ----------     ----------     ----------
     before provision for federal and
     state income taxes                   (5,620,501)    (4,891,955)    (3,988,920)

Provision for federal and state
     income taxes                                ---            ---            ---           
       -----------    -----------    -----------
Net Loss                                 $(5,620,501)   $(4,891,955)   $(3,988,920)
                                         ===========    ===========    ===========

<FN>






                                 See accompanying notes           
</TABLE>
                                           34           
<PAGE>
<PAGE>36
<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
                                                                    (Restated)
<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,
previously reported                281     $  281       275    $  275    $101,500      $(20,998,831)     $(20,896,775)

Prior Year effect of 
restatement of provision for 
doubtful lease receivables         ---        ---       ---       ---         ---          (817,086)         (817,086)
                                 -----     ------     -----    ------    --------      ------------      ------------
Balance, May 1, 1993 (Restated)    281        281       275       275     101,500       (21,815,917)      (21,713,861)

Net loss for the year ended
 April 30, 1994                    ---        ---       ---       ---         ---        (3,988,920)       (3,988,920)
                                 -----     ------     -----    ------    --------      ------------      ------------
Balance, April 30, 1994            281        281       275       275     101,500       (25,804,837)      (25,702,781)

Net loss for the year ended
 April 30, 1995                    ---        ---       ---       ---         ---        (4,891,955)       (4,891,955)
                                 -----     ------     -----    ------    --------      ------------      ------------
Balance, April 30, 1995            281        281       275       275     101,500       (30,696,792)      (30,594,736)

Net loss for the year ended
 April 30 1996                     ---        ---       ---       ---         ---        (5,620,501)       (5,620,501)
                                 -----    -------     -----    ------    --------      ------------      ------------
Balance, April 30, 1996            281    $   281       275    $  275    $101,500      $(36,317,293)     $(36,215,237)
                                 =====    =======     =====    ======    ========      =============     =============
<FN>
                                                        See accompanying notes                      
</TABLE>
                                                                  35
<PAGE>
<PAGE>37
<TABLE>

                 WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF CASH FLOWS
   
<CAPTION>
                                                      (Restated)
                                            For the Years Ended April 30,

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

Net Loss                          $(5,620,501)      $(4,891,955)     $(3,988,920)
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             1,045,089         1,463,752          699,624
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>
                                            36
<PAGE>
<PAGE>38
<TABLE>


                 WALNUT EQUIPMENT LEASING CO., INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF CASH FLOWS - (continued)
 
<CAPTION>
                                                      (Restated)
                                            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>
                                          37
    
<PAGE>
<PAGE>39
              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 $5,620,501, $4,891,955, and $3,988,920, respectively, had negative 
cash flows from operations during those years, and reported accumulated 
deficits of $36,317,293 and $30,696,792 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.

                                       38
<PAGE>
<PAGE>40
              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



                                       39
<PAGE>
<PAGE>41

              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.




                                       40
<PAGE>
<PAGE>42
              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.



                                       41
<PAGE>
<PAGE>43
              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 


                                       42
<PAGE>
<PAGE>44

              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.



                                       43
<PAGE>
<PAGE>45
              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.


                                       44
<PAGE>
<PAGE>46
              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, a portion of the 
initial direct costs of the following have been deferred as part of the 
investment in direct financing leases.  These initial direct costs amounted to 
$309,291, $333,580 and $297,162 for the fiscal years ended April 30, 1996, 1995 
and 1994, respectively.

    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.


                                       45
<PAGE>
<PAGE>47

              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.



                                       46
<PAGE>
<PAGE>48

              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.
   
12.  RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

    Subsequent to the issuance of the Company's financial statements for the 
fiscal year ended April 30, 1996, the Company established certain objective 
criteria by which the allowance for doubtful lease receivables at April 30, 
1996 and for subsequent periods could be determined.  Although this 
information was previously available, it was not used in estimating the 
original allowance for doubtful lease receivables at the end of the previous 
fiscal reporting periods.  Accordingly, the previously reported financial 
statements for the fiscal years ended April 30, 1996, 1995 and 1994 have been 
restated as follows:

                                       47
<PAGE>
<PAGE>49

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

12.  RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS (CONTINUED)

                                      For the Fiscal Years Ended April 30,
                                       1996          1995          1994
                                       ----          ----          ----

Net Loss as Previously Reported     $(5,631,409)  $(5,064,166)  $(4,082,175)

Effect of Restatement for
provision for doubtful lease
receivables                              10,908       172,211        93,255
                                    -----------   -----------   -----------
Net Loss as Restated                $(5,620,501)  $(4,891,955)  $(3,988,920)
                                    ===========   ===========   =========== 


    As a result of this restatement, the beginning Accumulated Deficit as 
originally reported at April 30, 1993 of $20,998,831 has been restated to 
reflect an adjustment of $817,086 resulting in a restated Accumulated Deficit 
of $21,815,917.

    






























                                       48
<PAGE>
<PAGE>50

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

    None

                                    PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The Directors and Executive Officers of the Company are:

William Shapiro                    (age 73) President and Director
Kenneth S. Shapiro                 (age 44) Vice President
                                            and Director
Deljean Shapiro                    (age 68) Secretary-Treasurer
                                            and Director
Dr. Thomas Matcovich               (age 67) Director
Philip R. Bagley                   (age 69) Director
Lester D. Shapiro                  (age 35) Director

    Director's terms expire May 1, 1997, or when their successors are duly 
elected at the next annual meeting of the stockholders.  The executive 
officers' terms expire when their successors are duly appointed by the Board of 
Directors.

    William Shapiro, the husband of Deljean Shapiro and father of Kenneth and 
Lester Shapiro, holds degrees from the Temple University Schools of Business 
and Law.  He is a practicing attorney and a Certified Public Accountant.  He 
has been the President, Chief Executive Officer and Director of the Company 
since 1969 and devotes substantially all of his time to those duties.  For the 
last thirty-three years, he has been the President, Chief Executive Officer and 
a Director of Walnut Associates, Inc., the parent of the Company.  He has been 
President of William Shapiro, Esq., P.C., a law firm since 1976.  He was also a 
Director of Kulicke and Soffa Industries, Inc. a publicly held manufacturing 
company, through August 1987.  Mr. William Shapiro is the Secretary/Treasurer 
and Director of Welco Securities, Inc. since 1983, the President of Equipment 
Leasing Corporation of America since May, 1986, and President and Director of 
Financial Data, Inc. since 1972.

    Kenneth S. Shapiro, the son of William and Deljean Shapiro and brother of 
Lester Shapiro, is a graduate of Boston University's School of Business and 
School of Law.  He is a practicing attorney and a Certified Public Accountant.  
Upon graduation from law school in 1977, he was employed by Touche Ross & Co., 
Certified Public Accountants, as a Tax Consultant.  In 1977 he became a 
Director of the Company and was employed as its Controller from September 1979 
to 1983, when he became its Vice-President.  In addition to being the 
Vice-President of Walnut, he is the President and a Director of Welco 
Securities, Inc.  He is also on the part-time faculty in Accounting and 
Taxation at Beaver College, Glenside, Pennsylvania.  He also serves as 
Vice-President for Equipment Leasing Corporation of America.

    Deljean Shapiro, the wife of William Shapiro, and mother of Kenneth and 
Lester Shapiro, is a graduate of Temple University and has been the Office 
Manager of Walnut Associates, Inc. since its incorporation in 1960.  Prior 
thereto she was a social worker for the Commonwealth of Pennsylvania.  She has 
been the Secretary-Treasurer and Director of the Company since 1969, and is 
co-director of KYW's Call-For-Action program in Philadelphia.
                                       49
<PAGE>
<PAGE>51

    Dr. Thomas Matcovich was, for more than five years prior hereto, a 
Professor of Electrical Engineering at Drexel University, Philadelphia, 
Pennsylvania.  He was also a Director of Kulicke and Soffa Industries, Inc., a 
publicly held manufacturing company, through August, 1987.  He is President of 
Applied Microelectronics, Inc., (a research and development firm) since its 
incorporation in January 1983, and President of Sportronics, Inc., a 
manufacturer of automated diagnostic baseball bats, since January, 1990.  He 
has been a Director of the Company since September, 1983.

    Philip R. Bagley received the degree of Master of Science from 
Massachusetts Institute of Technology in 1951.  He was from 1978 to 1984 an 
assistant professor in computer and information sciences at Temple University, 
Philadelphia, Pennsylvania.  He was adjunct professor in computer and 
information sciences at Temple University during the 1987-88 academic year.  
With over 40 years experience in the data processing field, he has served as 
President of Information Technology, Inc., (formerly Information Engineering) 
from 1966 to 1977 (a computer systems design and operations center) and since 
February 1980 has been President of the Automated Office, Inc., a firm 
providing professional data processing consultation and services to outside 
clients. He has been a Director of the Company since September, 1983.

    Lester D. Shapiro, the son of William Shapiro and Deljean Shapiro and 
brother of Kenneth S. Shapiro, is a graduate of New York University College of 
Business and Public Administration, having majored in accounting and 
management.  He also received a Masters of Business Administration degree from 
the New York University in June, 1985.  Since 1981, he also has been engaged 
in the purchase and resale of used business equipment on his behalf.  He has 
been a Director of the Company since September, 1983, and is also a Director 
of Equipment Leasing Corporation of America, the Company's wholly-owned 
subsidiary, since May, 1986.

Item 11. EXECUTIVE COMPENSATION

    No Officer or Director of the Company received from the Company aggregate 
direct remuneration during the fiscal year ended April 30, 1996, equal to or 
in excess of $60,000.  The Company has no profit sharing, pension, stock 
option plans or employment agreement in effect and does not expect to adopt 
any such plan or agreement in the near future.  All executive officers as a 
group (consisting of two individuals) earned an aggregate of $128,143 in 
direct or indirect remuneration during the fiscal year ending April 30, 1996 
(consisting in part of a $69,000 annual management fee paid to Walnut 
Associates, Inc., in consideration of the services of Mr. William Shapiro, its 
sole shareholder).  The Company pays directors' fees to outside directors in 
the amount of $500 per director per meeting.

Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    All of the common stock of the Company presently outstanding is owned by 
Walnut Associates, Inc. and 100% of the common stock of Walnut Associates, 
Inc., is beneficially owned by William Shapiro, the President, Director, and 
Chief Executive Officer of the Company.  The principal business address of 
Walnut Associates, Inc. is Suite 200, One Belmont Avenue, Bala Cynwyd, 
Pennsylvania 19004.  As the sole shareholder, William Shapiro and Walnut 
Associates, Inc., may be deemed "parents" of the Company as that term is 
defined under the Securities Act of 1933, as amended.  All of the Company's 
presently outstanding Adjustable Rate Cumulative Preferred Shares are held by 

                                       50
<PAGE>
<PAGE>52

Mr. William Shapiro and members of his immediate family, individually or in 
joint ownership, as well as $281 in legal capital of Prime Rate Cumulative 
Preferred Shares at April 30, 1996.

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    There are no employment contracts with any of the Officers or Directors of 
the Company.

    For the three fiscal years ended April 30, 1996, the Company paid yearly 
management service fees of $69,000 to Walnut Associates, Inc. (which is 100% 
owned by William Shapiro).  Management service fees have continued since June, 
1991 at the rate of $5,750 per month, which approximates the monthly operating 
costs and expenses of Walnut Associates, Inc.  These fees are primarily to 
reimburse Walnut Associates for the services provided to the Company by Mr. 
William Shapiro.  The management and servicing activities of Walnut Associates, 
Inc. for which such charges are made also cover broad areas, including 
management guidance, financing and furnishing of office and computer 
facilities.

    Financial Data, Inc., an affiliate of the Company, performs transfer agent 
duties for both the Company and ELCOA and receives monthly fees from both 
companies for its services, which amounted to $182,321 for the fiscal year 
ended April 30, 1996.  Financial Data, Inc. is obligated to reimburse the 
Company for the use of its computer facilities, personnel and miscellaneous 
office expenses, including rent and telephone.  Accrued reimbursements totaled 
$115,223 for the fiscal year ended April 30, 1996.  Financial Data, Inc. owed 
the Company $59,351 at that date.

    Legal services involving collections on defaulted leases were performed for 
the Company and ELCOA by a law firm in which William Shapiro is a principal.  
During fiscal year 1996, Mr. Shapiro's firm received $407,160 as reimbursement 
for legal costs and expenditures incurred on behalf of the Company.  Neither 
William Shapiro nor Kenneth Shapiro are included on the law firm's payroll.

    During fiscal 1996 the Company reimbursed Welco Securities, Inc. ("WELCO") 
an affiliate owned by Mr. William Shapiro, for out-of-pocket expenses incurred 
in connection with the offering and sale of Senior Thrift Certificates.  Both 
Companies pay Welco commissions between 0.2% and 8.0% of the sale price of the 
certificates sold on behalf of the companies.  See Footnote 10 to the 
Consolidated Financial Statements.  Both the Company and ELCOA amortize these 
commissions over the terms of the certificates.  During fiscal 1996 and 1995, 
the Company and ELCOA paid Welco Securities, Inc. $349,293 and $306,235,
respectively, for commissions and reimbursements of out-of-pocket expenses.  
Neither Kenneth Shapiro nor William Shapiro received any remuneration from 
Welco associated with the sale of these securities.  As of April 30, 1996, 
Welco owed the Company $5,896 for printing and mailing costs paid by the 
Company on Welco's behalf.  During the fiscal year ended April 30, 1996, Welco 
paid rentals of $20,969 on equipment leased from the Company.

    On May 6, 1986, the Company formed a subsidiary, Equipment Leasing 
Corporation of America ("ELCOA") which the Company capitalized initially with 
$1,000,000 in equipment cost and related direct financing leases, in exchange 
for all of the subsidiary's voting common stock.  ELCOA is operated as a 
separate entity, with its own Board of Directors, a majority of the members of 
which are independent of the Company, and maintains its principal office in 
                                       51
<PAGE>
<PAGE>53

Wilmington, Delaware.  ELCOA has entered into a Service Contract and other 
related agreements with the Company, under the terms of which the Company and 
its present employees will originate, administer and service all of ELCOA's 
leases for a fee.  In addition, the Company has granted to ELCOA a right of 
first refusal to purchase certain equipment and associated leases from the 
Company in excess of the Company's requirements.  See also "BUSINESS - Methods 
of Financing."

    The Company also leases certain warehouse and print shop facilities from 
Walnut Associates, Inc.  Rents paid by the Company to Walnut Associates, Inc. 
totaled $12,900 for the fiscal year ended April 30, 1996.  See also Item 2 to 
this Form 10-K.

    The Company believes the above transactions to have been on terms at least 
as favorable as the Company could have obtained from non-affiliated parties.

    Since the Company and ELCOA are affiliated and share the same officers and 
directors, certain conflicts of interest may arise between the Companies.

    ELCOA competes 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 
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 and appurtenant leases 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.





















                                       52
<PAGE>
<PAGE>54
                                    PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K
<TABLE>
(a) (1)  FINANCIAL STATEMENTS (Included in Item 8 of this Report):

                                                                  Page
                                                                  ----
         <S>                                                      <C>
         (a)  Independent Auditor's Report                        31

         (b)  Consolidated Balance Sheets at April 30,
              1996 and 1995.                                      32-33

         (c)  Consolidated Statements of Operations for
              the years ended April 30, 1996, 1995 and 1994.      34

         (d)  Consolidated Statement of Changes in
              Shareholders' Deficit for the years
              ended April 30, 1996, 1995 and 1994.                35

         (e)  Consolidated Statements of Cash Flows
              for the years ended April 30, 1996, 1995
              and 1994.                                           36-37

         (f)  Notes to Consolidated Financial Statements.         38
</TABLE>
<TABLE>
<CAPTION>
    (2)  FINANCIAL STATEMENT SCHEDULE (attached hereto):
         <S>                                                      <C>
         (a)  Report on Schedule.                                 60

         (b)  Schedule VIII - Valuation and Qualifying
              Accounts.                                           61
</TABLE>

    All other schedules for which provision is made in the applicable 
regulation of the Securities and Exchange Commission have been omitted because 
they are not required under the related instructions or are inapplicable.

















                                       53
<PAGE>
<PAGE>55
3)  EXHIBITS

    3.1 -  Certificate of Incorporation, as amended, incorporated by reference 
           to Exhibit 3.1 to Walnut's Annual Report on Form 10-K for the year 
           ended April 30, 1987 (File No. 2-65101; Filed July 29, 1987).

    3.2 -  By-Laws, as amended, Incorporated by reference to Exhibit 3.1 to 
           Walnut's Annual Report on Form 10-K for the year ended April 30, 
           1985.  (File No. 2-65101; July 29, 1985).

    4.1 -  Specimen of Variable Rate Money Market Subordinated Demand Thrift 
           Certificate, incorporated by reference to Walnut's Registration 
           Statement on Form S-1 (File No. 2-78371; File July 9, 1982).

    4.2 -  Specimen of Fixed Term Money Market Subordinated Thrift 
           Certificates, incorporated by reference to Exhibit 4.1 to Walnut's 
           Registration Statement on Form S-1 (File No. 2-78371; Filed July 9, 
           1982).

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

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

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

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

    4.7 -  Specimen of Variable Rate Money Market Subordinated Thrift 
           Certificate, incorporated by reference to Exhibit 3.1 of Walnut's 
           Registration Statement on Form S-18 (File No. 2-70326; Filed 
           December 19, 1980).

    4.8 -  Specimen of Fixed Term Money Market Subordinated Thrift 
           Certificate, incorporated by reference to Exhibit 3.2 to Walnut's 
           Registration Statement on Form S-18 (File No. 2-70326; Filed 
           December 19, 1980).

    4.9 -  Trust Indenture between Walnut and Fulton Bank, Trustee, dated 
           October 26, 1979 and amended by an Amendment dated April 14, 1980, 
           incorporated by reference to Exhibit 4.9 to Walnut's Registration 
           Statement on Form S-2 (File No. 2-92440; Filed September 5, 1986).

    4.10 - Trust Indenture between Walnut and Fulton Bank, Trustee, dated as 
           of June 15, 1982, incorporated by reference to Exhibit 4.10 to 
           Walnut's Registration Statement on Form S-2 (File No. 2-92440; 
           Filed September 5, 1986).

                                       54
<PAGE>
<PAGE>56
    4.11 - Trust Indenture between Walnut and Fulton Bank, Trustee, dated as 
           of June 15, 1982, incorporated by reference to Exhibit 4.11 to 
           Walnut's Registration Statement on Form S-2 (File No. 2-92440; 
           Filed September 5, 1986).

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

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

    4.14 - Specimen of Adjustable Rate Cumulative Preferred Share Certificate, 
           incorporated by reference to Exhibit 4.14 to Form 8-K as filed by 
           Walnut, 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 Walnut's 
           Registration Statement on Form S-2 (File No. 2-92440; Filed July 
           27, 1984).

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

    4.17 - Supplemental Trust Indenture dated July 24, 1984 to Trust Indenture 
           between Walnut and Fulton Bank, Trustee dated June 15, 1982, 
           incorporated by reference to Exhibit 4.17 to Walnut's Registration 
           Statement on Form S-2.  (File No. 2-92440; Filed July 27, 1984).

    4.18 - Specimen of Prime Rate Cumulative Preferred Stock Certificate, 
           incorporated by reference to Exhibit 4.18 to Walnut's Registration 
           Statement on Form S-2.  (File No. 2-92440; Filed July 27, 1984).

    4.19 - Certificate of designations, relative rights, preferences and 
           limitations of Prime Rate Cumulative Preferred Stock, incorporated 
           by reference to Exhibit 4.19 to Walnut's Registration Statement on 
           Form S-2.  (File No. 2-92440; Filed July 27, 1984).

    4.20 - Second Supplemental Trust Indenture dated September 3, 1986 to 
           Trust Indenture between Walnut and Fulton Bank, Trustee dated June 
           15, 1982, as supplemented July 24, 1984, incorporated by reference 
           to Exhibit 4.20 to Walnut'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 Walnut and 
           First Valley Bank, Bethlehem, Pennsylvania, Trustee, incorporated 
           by reference to Exhibit 4.21 to Walnut's Registration Statement on 
           Form S-2 (Filed October 9, 1987; File No 33-16599).

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

                                       55
<PAGE>
<PAGE>57
    4.23 - Form of Specimen of Fixed Term Senior Thrift Certificate, 
           incorporated by reference to Exhibit 4.23 to Walnut'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 Walnut's Registration 
           Statement on Form S-2. (File No. 33-23210; Filed July 21, 1988.)

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

    4.26 - Form of Fixed Term Senior Thrift Certificate, incorporated by 
           reference to Exhibit 4.26 to Walnut'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 Walnut's Registration 
           Statement on Form S-2. (File No. 33-29704; Filed July 10, 1989.)

    4.28 - Form of Specimen of Demand Senior Thrift Certificate, incorporated 
           by reference to Exhibit 4.28 to Walnut's Registration Statement on 
           Form S-2 (File No. 33-29704; Filed July 10, 1989.)

    4.29 - Form of Specimen of Fixed Term Senior Thrift Certificate, 
           incorporated by reference to Exhibit 4.29 to Walnut's Registration 
           Statement on Form S-2 (File No. 33-29704; 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 - Specimen of Demand Senior Thrift Certificate (incorporated by 
           reference to Exhibit 4.31 to Walnut's Registration Statement on Form 
           S-2 (File No. 33-35663; Filed June 29, 1990.)

    4.32 - Specimen of Fixed Rate Senior Thrift (incorporated by references to 
           Exhibit to Walnut's Registration Statement on Form S-2 (File No. 
           33-35663; Filed July 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; File 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).


                                       56
<PAGE>
<PAGE>58
    10.1 - Specimen of existing five year Subordinated Debenture, incorporated 
           by reference to Exhibit 11.2 to Walnut's Registration Statement on 
           Form S-18 (File No. 2-65101; Filed July 26, 1979).

    10.2 - Form of equipment lease, incorporated by reference to Exhibit 11.3 
           to Walnut's Registration Statement on Form S-18 (File No. 2-65101; 
           Filed July 26, 1979).

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

    10.5 - Service Contract dated May 23, 1986 between Walnut 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 Walnut 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 Walnut 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 - Agreement regarding sale of equipment and related leases to 
           Equipment Leasing Corporation of America in exchange for common 
           stock; Incorporated by reference to Exhibit 2.1 to Equipment Leasing 
           Corporation's Registration Statement of Form S-1 (File No. 33-6259; 
           Filed June 6, 1986).

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

    10.10- Service Purchase Contract dated May 18, 1995 between Walnut and the 
           Pennsylvania Office of Liquidations and Rehabilitations regarding 
           servicing of performing lease files.  (File No. 2-65101; Filed July 
           28, 1995).

    10.11- Master Leasing Program Agreement dated as of June 9, 1995 between 
           TEC America, Inc. and the Company regarding a "private label 
           leasing" agreement between the parties.  (File No 2-65101; Filed 
           July 28, 1995).

    10.12- Sublease agreement dated as of July 7, 1995 between the Company and 
           Walnut Associates, Inc. covering office space located at Suite 200, 
           One Belmont Avenue, Bala Cynwyd, Pennsylvania, covering the period 
           from October 1, 1995 to January 31, 2003.  Incorporated by reference 
           to Exhibit 10.12 to Walnut's Registration Statement on Form S-2 
           (File No. 33-81630; Filed September 12, 1995).

                                       57
<PAGE>
<PAGE>59

    10.13- Memorandum of Office Building Lease dated as of August 3, 1995 
           between Walnut Associates, Inc. and WRGSB Associates, covering the 
           premises located at One Belmont Avenue, Bala Cynwyd, PA.  
           Incorporated by reference to Exhibit 10.13 to Walnut's Registration 
           Statement on Form S-2 (File No. 33-81630; Filed September 12, 1995).

    12.1 - See "Consolidated Statements of Operation" in Item 8 to this report.

    22.1 - Subsidiaries of Walnut.
   
   *27.1 - Financial Data Schedule.
    
    99.1 - Listing of Manufacturers Engaged in Co-Op Manufacturing Marketing 
           Program (as of July 1, 1996).

   *       Filed with this Form-10K




    (b)  Reports on Form 8-K

         (1)   There were no reports filed on Form 8-K during the three months 
               ended April 30, 1996.

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

    Registrant has neither furnished to security holders any annual reports 
    covering the registrant's last fiscal year nor any proxy materials.


   
























                                       58
<PAGE>
<PAGE>60
   
                                   SIGNATURES

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

                    WALNUT EQUIPMENT LEASING CO., INC.


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

    Date:  December 20, 1996

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

        Name                                 Title

/s/  William Shapiro
- -----------------------             President, Chief Executive,
William Shapiro                     Principal Financial and
                                    Accounting Officer; Director
Date: December 20, 1996

/s/  Kenneth S. Shapiro
- -----------------------             Vice-President; Director
Kenneth S. Shapiro

Date: December 20, 1996

/s/  Deljean Shapiro
- -----------------------             Secretary/Treasurer; Director
Deljean Shapiro

Date: December 20, 1996

/s/  Thomas Matcovich
- -----------------------             Director
Dr. Thomas Matcovich

Date: December 20, 1996

/s/  Philip R. Bagley
- -----------------------             Director
Philip R. Bagley

Date: December 20, 1996

/s/  Lester D. Shapiro
- -----------------------             Director
Lester D. Shapiro

Date: December 20, 1996
                                       59
<PAGE>
<PAGE>61
                             INDEPENDENT AUDITOR'S
                     REPORT ON FINANCIAL STATEMENT SCHEDULE


    In connection with our audits of the consolidated financial statements of 
Walnut Equipment Leasing Co., Inc. at April 30, 1996 and 1995 and for each of 
the three years in the period ended April 30, 1996, we have also audited the 
consolidated financial statement schedule included in this Form 10-K as listed 
in Item 14(a)(2).

    In our opinion, the consolidated financial statement schedule mentioned 
above presents fairly the information required to be stated therein.











/s/  Cogen Sklar LLP
COGEN SKLAR LLP


Bala Cynwyd, Pennsylvania
December 20, 1996


























                                       60
<PAGE>
<PAGE>62
<TABLE>

                            WALNUT EQUIPMENT LEASING CO., INC.
                    SCHEDULE VIII - VALUATION AND QUALIFYING ACCOUNTS
<CAPTION>

    Column A                Column B        Column C         Column D        Column E
    --------                --------        --------         --------        --------
                                            Additions
                                            ---------
                            Balance at      Charged to                       Balance at
                            Beginning of    Costs and                        End of
Description                 Period          Expenses         Deductions      Period
- ---------------------------------------------------------------------------------------
Allowance for Doubtful
Lease Receivables (A)  
- ----------------------

<S>                         <C>             <C>              <C>             <C>
For the Fiscal Year Ended 
April 30, 1994              $2,809,763      $  699,624(B)    $  897,098(C)   $2,612,289


For the Fiscal Year Ended
April 30, 1995              $2,612,289      $1,463,752(B)    $2,111,032(C)   $1,965,009


For the Fiscal Year Ended
April 30, 1996              $1,965,009      $1,045,089(B)    $  940,243(C)   $2,069,855

<FN>

    (A)  Represents estimated losses that will be incurred in the collection of 
         receivables from direct finance leases.  There are no allowances for doubtful 
         operating lease receivables.

    (B)  Provisions for estimated losses calculated on the basis of amounts necessary 
         to provide for anticipated losses on delinquent leases on an impairment basis.

    (C)  Write-offs of bad debts, net of recoveries.

</TABLE>

    







                                           61



<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>
ART. 5 FDS FOR 10-K
</LEGEND>
<MULTIPLIER>  1,000
       
<S>                                                   <C>
<PERIOD-TYPE>                                         YEAR
<FISCAL-YEAR-END>                                     APR-30-1996
<PERIOD-END>                                          APR-30-1996
<CASH>                                                      9,208
<SECURITIES>                                                    0
<RECEIVABLES>                                              18,424
<ALLOWANCES>                                                2,070
<INVENTORY>                                                     0
<CURRENT-ASSETS>                                                0
<PP&E>                                                         33
<DEPRECIATION>                                                 14
<TOTAL-ASSETS>                                             24,495
<CURRENT-LIABILITIES>                                           0
<BONDS>                                                    53,330
<COMMON>                                                      102
                                           0
                                                     1
<OTHER-SE>                                                (36,317)
<TOTAL-LIABILITY-AND-EQUITY>                               24,495
<SALES>                                                     3,620
<TOTAL-REVENUES>                                            3,620
<CGS>                                                           0
<TOTAL-COSTS>                                                   0
<OTHER-EXPENSES>                                            3,351
<LOSS-PROVISION>                                            1,045
<INTEREST-EXPENSE>                                          4,845
<INCOME-PRETAX>                                            (5,620)
<INCOME-TAX>                                                    0
<INCOME-CONTINUING>                                        (5,620)
<DISCONTINUED>                                                  0
<EXTRAORDINARY>                                                 0
<CHANGES>                                                       0
<NET-INCOME>                                               (5,620)
<EPS-PRIMARY>                                                   0
<EPS-DILUTED>                                                   0
        

</TABLE>


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