EQUIPMENT LEASING CORPORATION OF AMERICA
424B1, 1996-06-17
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: EQUIPMENT LEASING CORPORATION OF AMERICA, 424B3, 1996-06-17
Next: DK INDUSTRIES INC, 8-K, 1996-06-17





<PAGE>
<PAGE>1


                FORM OF PROSPECTUS SUPPLEMENT REGARDING CURRENT
                INTEREST RATES ON THE CERTIFICATES TO BE OFFERED

                    EQUIPMENT LEASING CORPORATION OF AMERICA

                          VARIABLE RATE / DEMAND RATE
                          ---------------------------

                               Annual Rate             Effective Annual Yield*
                               -----------             ----------------------

Effective June 10, 1996        7.00%                   7.23%

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

                             FIXED TERM, FIXED RATE
                             ----------------------

                               Annual Rate             Effective Annual Yield*
                               -----------             ----------------------

3-5 Months                         7.25%                        7.50%

6-11 Months                        7.35%                        7.60%

12-23 Months                       7.50%                        7.76%

24-35 Months                       8.00%                        8.30%

36-47 Months                       8.50%                        8.84%

48-59 Months                       8.75%                        9.11%

60-83 Months                       9.25%                        9.65%

84-107 Months                      9.35%                        9.76%

108-120 Months                     9.50%                        9.92%





* The Effective annual yield is based on the rates listed.  It assumes the 
  reinvestment of principal and interest at the same rate at maturity for 
  fixed term certificates of one year or less.  Fixed term rates are subject to 
  change at renewal.  This should not be considered a representation of future 
  rates.


<PAGE>
<PAGE>2

                   SUBJECT TO COMPLETION, DATED June 4, 1996
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                            $50,000,000 CERTIFICATES

                              DEMAND CERTIFICATES
      (Interest Rate - At least 1% above 6-Month U.S. Treasury Bill rate)*
      -------------------------------------------------------------------

                            FIXED RATE CERTIFICATES
                      FOR PERIODS OF 3 THROUGH 120 MONTHS

Terms                      Interest Rate*
- -----                      --------------
3 to 24 Months             At least 1% above 6-Month U.S. Treasury Bill rate
25 to 60 Months            At least 2% above 6-Month U.S. Treasury Bill rate
61 to 120 Months           At least 3% above 6-Month U.S. Treasury Bill rate

    *For a description of the 6-Month U.S. Treasury Bill rate calculation, 
including the minimum interest rate payable on the Certificates, see 
"DESCRIPTION OF SECURITIES-DEBENTURES; General".  There is no maximum interest 
rate which may be payable.

    This offering relates to an aggregate of $50,000,000 in principal amount of 
debentures referred to as "Demand and Fixed Rate Certificates" (the 
"Debentures") being offered by Equipment Leasing Corporation of America 
("ELCOA").  The minimum investment in these Debentures is $100.  This offering 
is being made on a continuous, on-going basis.  Purchasers have the option of 
purchasing either a Demand Certificate, or a Fixed Rate Certificate with a 
maturity ranging from three to one-hundred twenty months.  This election is 
made by the purchaser as they subscribe for the Certificates.  The current 
interest rates being offered pursuant to the current supplement attached to 
this Prospectus reflect the interest rates being offered on Certificates 
purchased within given ranges of maturity, i.e. three to five months, six to 
eleven months, up to one-hundred twenty months in duration.  The Debentures 
will be issued pursuant to the terms of a supplemental trust indenture dated as 
of May 15, 1996 to an Indenture dated as of September 19, 1986 and supplements 
thereto between ELCOA and First Valley Bank, Bethlehem, Pennsylvania, as 
Trustee. See "DESCRIPTION OF SECURITIES - DEBENTURES".  ELCOA's primary 
business objective is to specialize as a nationwide commercial lease funding 
source for small equipment. Approximately $3,200,000 or 18.5% of the direct 
finance lease receivables of ELCOA were 12 or more months past due on April 30, 
1995.  See "SUMMARY OF THE OFFERING" and "BUSINESS".

    POTENTIAL INVESTORS IN THE DEBENTURES SHOULD CAREFULLY CONSIDER THE 
MATERIAL RISKS IN A CONTEMPLATED INVESTMENT, INCLUDING GENERAL OPERATIONAL 
RISKS, PREPAYMENT PENALTIES AND ILLIQUIDITY AS MORE FULLY DISCLOSED IN THIS 
PROSPECTUS.  SEE "RISK FACTORS".

    THE DEBENTURES ARE UNSECURED OBLIGATIONS OF ELCOA WHICH DO NOT REPRESENT AN 
INTEREST IN A MONEY MARKET FUND AND WHICH ARE NOT SUBJECT TO STATE OR FEDERAL 
REGULATIONS, INCLUDING (BUT NOT LIMITED TO) REGULATIONS  APPLICABLE  TO BANKS 
AND SAVINGS AND LOAN ASSOCIATIONS WITH REGARD TO THE MAINTENANCE OF RESERVES, 
AND DO NOT HAVE THE SAFETY OR INSURANCE FEATURES OF CONVENTIONAL SAVINGS 
ACCOUNTS AND BANK CERTIFICATES OF DEPOSIT. 

    Debenture holders will be unsecured creditors of ELCOA and will acquire no 
proprietary interest in ELCOA.  See "DESCRIPTION OF SECURITIES - DEBENTURES".

<PAGE>
<PAGE>3

    ELCOA reserves the right to reject any application to purchase the 
Debentures, in whole or in part, and to modify the terms of the offering 
prospectively, from time to time, provided that the terms of any Debentures 
offered under the Indenture described herein can be modified only in accordance 
with the provisions of such document.  Applications for purchase are accepted 
from purchasers residing in states where the Certificates are registered for 
sale (or exempt from registration).  Certain states may impose objective 
suitability standards, with minimum income requirements ranging from $20,000 to 
$50,000 and minimum net worth (exclusive of home, home furnishings or 
automobiles) ranging from $50,000 to $450,000, as will be noted on the 
prospectus supplement attached to this prospectus.  In addition, subjective 
suitability standards as required by the National Association of Securities 
Dealers, Inc. ("NASD"), including but not limited to the purchaser's income, 
net worth, occupation, and stated investment objective, may be considered by 
the Underwriter in relation to the size of the purchase before accepting any 
application for purchase.  The decision to accept or reject any application for 
purchase is made on the same business day as an application and funds are 
received.  Funds will not be deposited unless an application for purchase has 
been accepted.  See "DESCRIPTION OF SECURITIES - DEBENTURES".  A prepayment 
penalty is deducted from the principal amount of any fixed rate certificate 
redeemed at the request of the holder prior to maturity.  See "Right to Request 
Early Payment."  It is the present policy of ELCOA, subject to availability of 
funds, to pay the principal of any Demand Certificate within five business days 
after demand for redemption is received, although this policy may be changed at 
any time without notice to Debenture holders, subject to a $300,000 monthly 
limitation.  See  "DESCRIPTION OF SECURITIES - DEBENTURES; General" and 
"Redemption-Limitation on Redemptions".  The Debentures will be fully 
registered as to principal and interest, and will be in negotiable form, 
although it is not expected that any trading market will develop for them.  
ELCOA reserves the right to redeem the Debentures at any time at its own 
discretion on 60 days written notice.  For a description of the right of a 
holder to receive early payment, see "DESCRIPTION OF SECURITIES - DEBENTURES; 
Right to Request Early Payment".

    THESE DEBENTURES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES 
AND EXCHANGE COMMISSION, OR ANY STATE SECURITIES COMMISSION NOR HAS THE 
COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR 
ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL 
OFFENSE.

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------
                                       Underwriter     Proceeds
                   Price to Public    Discounts and       to
                                       Commissions     ELCOA (2)
- ------------------------------------------------------------------------------
<S>                <C>                    <C>             <C>
Per Debenture...   100%                   (1)             (3)

Total...........   $50,000,000            (1)             (3)
- ------------------------------------------------------------------------------
</TABLE>

<PAGE>
<PAGE>4

(1)  The offering is being made by ELCOA through Welco Securities, Inc. 
("Welco" or the "Underwriter"), an affiliate of ELCOA, on a continuous, 
"best-efforts" basis.  It will terminate upon sale of all Debentures 
registered hereunder, which is expected to be within one year from the date of 
this prospectus.  This Prospectus may not be used after August 31, 1996.  
There is no minimum amount of Debentures which must be sold.  Welco may enter 
into selected dealer agreements with member firms of the National Association 
of Securities Dealers, Inc. ("NASD") and pay a sales commission to such firms 
of up to eight percent (8%) of the principal amount of Debentures sold.  In 
addition, ELCOA has agreed to reimburse Welco for any out-of-pocket expenses 
incurred in connection with the offer and sale of the Securities, and to pay 
Welco commissions of 1/15% multiplied by the number of months in the term of 
the Debenture multiplied by the principal amount of each Debenture sold (i.e., 
commissions ranging from 0.2% to 8.0%), on an accountable basis, except that 
no commissions will be paid in connection with Demand Certificates.  ELCOA has 
agreed to indemnify the underwriter with respect to certain matters in 
connection with this offering.  See "PLAN OF DISTRIBUTION."  An opinion 
regarding the pricing of this offering from J.E. Liss & Company, Inc., a 
qualified independent underwriter pursuant to Schedule E of the NASD By-laws, 
has been obtained by Welco.  See "PLAN OF DISTRIBUTION".

(2)  Before deducting expenses estimated at approximately $95,000.

(3)  The proceeds to ELCOA will be 100% of the amount of Debentures sold 
through Welco, less reimbursement of expenses and commissions paid to Welco 
which are not expected to exceed 8% of the amount of the offering.  Debentures 
sold through other member firms of the NASD are subject to payment of 
commissions and reallowances paid of up to 8% of the principal amount of the 
offering price.  Since the Debentures are sold on a best-efforts basis with no 
minimum, ELCOA is unable to calculate the amount of proceeds which it will 
receive.

                             WELCO SECURITIES, INC.

                 The Date of this Prospectus is June 10, 1996.


<PAGE>
<PAGE>5

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

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

                             AVAILABLE INFORMATION

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

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

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    The following documents filed with the Commission pursuant to Section 
15(d) of the Exchange Act, as amended, are incorporated herein by reference in 
this Prospectus:
 
    (a)  Annual Report on Form 10-K for the fiscal year ended April 30, 1995.  
         (Filed July 28, 1995).

    (b)  Quarterly Report on Form 10-Q for the nine month period ended January 
         31, 1996 (Filed March 14, 1996).  See pages 6, 27 through 28, and 
         pages 57 through 65 of this Prospectus.

<PAGE>
<PAGE>6

    Any statement contained in a document incorporated by reference herein 
shall be deemed to be modified or superseded for purposes of this Prospectus 
to the extent that a statement contained herein modifies or supersedes such 
statement.  Any statement so modified or superseded shall not be deemed, 
except as so modified or superseded, to constitute a part of this Prospectus.


    ELCOA will provide, without charge to each person to whom this Prospectus 
is delivered, on the written or oral request of such person, a copy of any or 
all of the documents incorporated herein by reference (not including exhibits 
to the information that is incorporated by reference unless such exhibits are 
specifically incorporated by reference into the information that the 
Prospectus incorporates).  Requests should be directed to Equipment Leasing 
Corporation of America, Suite 76, 501 Silverside  Road, Wilmington, Delaware 
19809, Attention:  William Shapiro; telephone number (302)-798-2335.

    Notwithstanding the fact that ELCOA may not be required to deliver an 
annual report to security holders, ELCOA, will, upon the written request of 
any security holder, without charge, furnish an annual report on Form 10-K 
containing audited financial information that will have been examined by 
independent certified public accountants, and any quarterly report on Form 
10-Q containing unaudited financial information.  In addition, ELCOA may 
furnish such other reports as may be authorized, from time to time, by its 
Board of Directors.  

<PAGE>
<PAGE>7

<TABLE>
                               TABLE OF CONTENTS

<CAPTION>
<S>                             <C>      <S>                                <C>
Summary of the Offering..........  1    Management.........................
        The Company..................    131
   The Offering................. 1         Directors and
Selected Financial Data...... 6               Executive Officers..........
Risk Factors..................... 7     31
General...................... 7         Executive Compensation.........
Relative to Debentures.......11         33
Use of Proceeds..................13     Description of Securities..........
Business.........................13     33
Description of Lease                    General........................
   Portfolio....................14      34
Nature of Leases and                    Tax Withholding................
   Marketing....................15      35
Lease Origination and                   
   Administration...............17      Redemption.................36
Option Agreement.............17            
   Servicing Agreement..........17      Company Election...........36
   Credit Policy and                       
   Delinquencies................18      Holder's Election..........36
Bookkeeping and Data                       Limitations on Redemptions.....
   Processing...................21      37
Method of Financing..........22         Automatic Extension............
   Employees....................23      37
   Competition..................23         Right to Request Early Payment.
   Federal Income Tax                   37
   Considerations...............23      Option to Receive Compound
Management's Discussion and                 
Analysis of Financial                   Interest...................38
Condition and Results of                Interest 6-Month United States
Operations...................24            
Principal Shareholder............31     Treasury Bill Rate.........38
                                           Restrictions on Merger.........
                                        39
</TABLE>                                   Modification of the Indenture..
                                        39
                                        Covenant as to Repair..........
                                        40
                                           Events of Default..............
                                        40
                                        Transactions with the
                                           
                                        Trustee....................40
                                        Plan of Distribution...............
                                        40
                                        Litigation.........................
                                        42
                                        Legal Opinion......................
                                        42
                                        Experts............................
                                        42
                                        Additional Information.............
                                        42
                                        Index to Financial
                                        Statements.....................
                                        43
                                        Financial Statements...............
                                        44
                                        
                                        

                                        
                                        
<PAGE>8

                            SUMMARY OF THE OFFERING

    This summary does not purport to be complete and is qualified in its 
entirety by reference to the detailed information appearing elsewhere in this 
Prospectus and by reference to the information contained in the materials 
filed as Exhibits to a registration statement of which this Prospectus is a 
part.  Prospective purchasers of the securities offered herein are urged to 
read the entire Prospectus, including the investment considerations detailed 
in "RISK FACTORS" before making any decisions relating to the purchase of any 
securities.

THE COMPANY
 
    ELCOA is a Delaware corporation, organized on May 6, 1986, primarily to 
acquire, hold and retain general commercial and industrial equipment for lease 
throughout the United States.  The principal business objective of ELCOA in 
offering the Debentures hereunder is to invest the proceeds from sale of the 
Debentures in commercial and industrial equipment for lease, and to minimize 
its investment risks by diversification as to geography, type of equipment, 
and size of leasing transactions.  ELCOA believes that major financial 
institutions, because of their size, have ignored or have not fully met the 
needs of manufacturers and distributors of equipment costing less than 
$25,000, as most consider only transactions exceeding this size.  ELCOA, by 
utilizing the services of its parent, Walnut Equipment Leasing Co., Inc. 
("Walnut"), and the proceeds of this offering, expects to meet the needs of 
manufacturers and distributors of small equipment nationwide by satisfying the 
financing requirements of businesses which utilize "small ticket" equipment.  
See "BUSINESS".

    It will lease such equipment principally under full payout direct 
financing leases to businesses, determined to be credit-worthy.  ELCOA's 
principal executive office is located at Suite 76, Silverside-Carr Executive 
Center, 501 Silverside Road, Wilmington, Delaware 19809.  ELCOA's telephone 
number is (302)-798-2335.

THE OFFERING

This offering relates to the following Debentures:

Demand Certificates......         These Debentures bear interest at a rate to 
                                  be determined monthly by ELCOA of at least 
                                  1% above the 6-month U.S. Treasury Bill rate 
                                  established by the U.S. Treasury weekly 
                                  auction on or immediately prior to the first 
                                  day of the month for which interest is to be 
                                  paid.  The percentage above the 6-month 
                                  United States Treasury Bill rate is to be 
                                  determined at the beginning of the month by 
                                  ELCOA (or in the absence of any 
                                  determination, such percentage shall be 




                                       1
<PAGE>
<PAGE>9
                                  deemed to be 1% above the 6-month United 
                                  States Treasury Bill rate.)  If in any month 
                                  the 6-month U.S. Treasury Bill rate as set 
                                  forth above shall fall below 6% per annum or 
                                  if there shall be no such U.S. Treasury Bill 
                                  rate in effect, such 6-month U.S. Treasury 
                                  Bill rate shall be deemed to be 6% per 
                                  annum.  Thus, the minimum interest on these 
                                  Debentures shall be 7% per annum.  See 
                                  "DESCRIPTION OF SECURITIES-DEBENTURES; 
                                  Interest 6-month U.S. Treasury Bill Rate."  
                                  The interest rate paid will vary from month 
                                  to month depending upon the U.S. Treasury 
                                  bill auctions, prevailing market conditions 
                                  for interest rates in general, and ELCOA's 
                                  need for funds for the purchase of equipment 
                                  for new leases as these opportunities become 
                                  available.  Interest is payable monthly on 
                                  the 10th day of the calendar month for the 
                                  prior month or part thereof and is due along 
                                  with principal on the 5th business day of 
                                  the month after the month during which 
                                  demand for payment is received.  The minimum 
                                  investment is $100 per Debenture.  Repayment 
                                  of principal is due on the fifth day of the 
                                  calendar month following the month in which 
                                  such request is made.  It is the present 
                                  policy of ELCOA, which may be discontinued 
                                  at any future date without notice, subject 
                                  to the availability of funds as the Board of 
                                  Directors determines in its own discretion, 
                                  to pay the principal to the holder within 5 
                                  business days after demand for redemption is 
                                  received.  Absent this policy, ELCOA is 
                                  required to redeem Demand Certificates on 
                                  the fifth day of the next calendar month 
                                  after a written request for redemption is 
                                  received, subject to a limitation of 
                                  $300,000 per month.  See "DESCRIPTION of 
                                  SECURITIES - Limitations on Redemptions."

Fixed Rate Certificates. . . .    These Debentures bear interest at rates 
                                  determined by ELCOA at least equal to 1% 
                                  above the 6-month U.S. Treasury Bill Rate 
                                  for Debentures with maturities of 24 months 
                                  or less, at least equal to 2% above the 
                                  6-month U.S. Treasury Bill Rate for 
                                  Debentures with maturities of 25 to 60 
                                  months, inclusive, and at least equal to 3% 
                                  above the 6-month U.S. Treasury Bill Rate 
                                  for Debentures with maturities exceeding 60 
                                  months.  If in any month  the 6-month  U.S. 
                                  Treasury  Bill Rate as set forth above 


                                       2
<PAGE>
<PAGE>10
                                  should fall below 6% per annum, or if there 
                                  is no such U.S. Treasury Bill rate in 
                                  effect, the rate of such 6-month U.S. 
                                  Treasury Bill shall be deemed to be 6% per 
                                  annum.  Thus, the minimum interest on these 
                                  Debentures shall be 7% per annum for 
                                  Debentures with maturities of 24 months or 
                                  less, 8% for Debentures with maturities of 
                                  25 to 60 months, inclusive, and 9% per annum 
                                  for Debentures with maturities exceeding 60 
                                  months.  The percentage above the 6-month 
                                  U.S. Treasury Bill Rate is to be determined 
                                  weekly by ELCOA's order, based upon 
                                  prevailing market conditions, interest rates 
                                  in general, and ELCOA's need for funds for 
                                  the purchase of equipment for new leases as 
                                  these opportunities become available.  See 
                                  "DESCRIPTION OF SECURITIES - DEBENTURES; 
                                  Interest 6-Month U.S. Treasury Bill Rate".  
                                  The 6-month U.S. Treasury Bill Rate used to 
                                  calculate the interest rate applicable to a 
                                  particular Debenture will be the rate in 
                                  effect during the week in which the purchase 
                                  price for such Debenture is received by 
                                  ELCOA.  The minimum investment is $100 per 
                                  Debenture and interest is payable monthly on 
                                  the 10th day of the calendar month for the 
                                  prior month or part thereof.

                                  These Debentures consist of Certificates 
                                  issued with maturities of any number of 
                                  whole calendar months from 3 to 120 (which 
                                  term is to be selected by the purchaser at 
                                  the time of purchase).

Provisions Relating to all Debentures
General. . . . . . . . . . .      All Debentures will bear interest from the 
                                  date investor funds are accepted by ELCOA.
                                  Holders of Debentures may elect to receive 
                                  interest which is paid or accumulated 
                                  monthly, or in the alternative, bi-monthly, 
                                  quarterly, semiannually, annually, or at 
                                  maturity with interest compounded monthly 
                                  and accruing to the date of payment. 
                                  Notifications reminding holders of the 
                                  maturity dates of their Fixed Rate 
                                  Debentures will be made by ELCOA by mail to 
                                  the registered holder approximately one 
                                  month in advance of the maturity date.  
                                  ELCOA may reduce the stated rate of interest 
                                  on any Debenture, change the maturity date 
                                  of the principal, or make certain other 
                                  changes in the terms of the Debentures with 


                                       3
<PAGE>
<PAGE>11
                                  the consent of all holders in aggregate   
                                  principal amount of the outstanding 
                                  Debentures, but not otherwise.  See 
                                  "DESCRIPTION OF SECURITIES-DEBENTURES; 
                                  Modification of the Indenture".  

                                  The Debentures will not be secured by a lien 
                                  on the assets of ELCOA and will have no 
                                  sinking fund provisions.  The debt evidenced 
                                  by the Debentures will be on parity with 
                                  other issues of debentures currently or to 
                                  be outstanding under the terms of this 
                                  offering, and are not subordinate to any 
                                  other of the Company's existing 
                                  indebtedness.  See "DESCRIPTION OF 
                                  SECURITIES - DEBENTURES". ELCOA is not 
                                  obligated to redeem Demand Certificates, or 
                                  Fixed Rate Certificates prior to maturity, 
                                  in excess of $300,000 in principal amount in 
                                  any month.  See "DESCRIPTION OF 
                                  SECURITIES-DEBENTURES; Redemption".

                                  ELCOA reserves the right to redeem the 
                                  Debentures, in whole or in part from time to 
                                  time, upon not less than 60 days written 
                                  notice to the holder, at the principal 
                                  amount thereof plus interest accruing to the 
                                  date of redemption.  No interest shall 
                                  accrue after the redemption date.  See 
                                  "DESCRIPTION OF SECURITIES DEBENTURES" for 
                                  information relating to early repayment. 

Amount Offered. . . .             The total principal amount of Debentures 
                                  being offered pursuant to this Prospectus is 
                                  $50,000,000.  Within this aggregate limit, 
                                  there are no limitations on the respective 
                                  types or principal amounts of Debentures 
                                  which may be sold.

                                  There is no assurance that all or any 
                                  portion of the Debentures offered will be 
                                  sold.  There is no minimum amount of 
                                  Debentures that must be sold.

Modification, Termination
or Extension of Offering. . .     ELCOA reserves the right to modify at any 
                                  time the terms of the offering.  Any such 
                                  modification will apply only to Debentures 
                                  offered after the date of such modification 
                                  and shall comply with the terms of the trust 
                                  indenture, and any supplement thereto.  See 
                                  "DESCRIPTION OF SECURITIES - DEBENTURES; 



                                       4
<PAGE>
<PAGE>12
                                  Modification of the Indenture."  If 
                                  required, such modifications will be 
                                  reflected in an amendment to this 
                                  Prospectus.  ELCOA reserves the right to 
                                  terminate this offering at any time.

Trustee. . . . . . . . . .        The Certificates are to be issued under the 
                                  terms of a sixth supplemental indenture 
                                  dated as of May 15, 1996 to a trust 
                                  indenture dated as of August 5, 1986 and 
                                  first supplemental indenture dated as of 
                                  September 19, 1986, second supplemental 
                                  indenture dated as of September 20, 1988, 
                                  third supplemental indenture dated as of 
                                  September 13,  1989, fourth supplemental 
                                  indenture dated as of August 17, 1990, and 
                                  fifth supplemental indenture dated as of 
                                  August 18, 1993 between ELCOA and First 
                                  Valley Bank of Bethlehem, Pennsylvania, as 
                                  Trustee.

Use of Proceeds
By ELCOA. . . . . . . . . .       ELCOA intends to apply the proceeds of this 
                                  offering principally for the purchase of 
                                  commercial equipment to be leased, in the 
                                  ordinary course of business.  See "USE OF 
                                  PROCEEDS".

Risk Factors. . . . . . . .       Potential investors should carefully 
                                  consider the investment risks associated 
                                  with the Debentures.  See "RISK FACTORS."
























                                       5
<PAGE>
<PAGE>13
 
<TABLE>
                                                  SELECTED FINANCIAL DATA
<CAPTION>

    The following summarizes certain financial information with respect to ELCOA for the five years ended April 30, 1995 
(audited), and for the nine months ended January 31, 1996 and 1995 (which have not been audited).  This data should be read 
in conjunction with "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS" and the 
"Financial Statements" appearing elsewhere.

                                           For the Fiscal Year Ending April 30,                Nine Months Ended January 31,
                                 1995            1994          1993         1992          1991           1996          1995 
- ------------------------------------------------------------------------ <S><C><C><C><C>
<C><C><C>
Operating Revenues         $2,945,151      $3,009,864    $3,057,645   $2,398,169    $1,675,346    $ 1,977,590   $ 2,202,991

Net Income (Loss)            (654,005)       (292,161)      158,415      335,318       225,783       (314,087)     (209,383)
Total Assets               27,747,826      25,485,389    21,608,519   16,344,973    11,456,971     29,858,114    27,278,125

Demand, Fixed Rate and Money
Market Thrift Certificates
Outstanding                24,521,875      21,810,991    18,041,504   12,867,678     8,777,787     26,494,498    23,596,406

Shareholder's Equity          818,205       1,472,210     1,764,371    2,205,956     1,870,638        504,118     1,262,827

Ratio of Earnings to
Fixed Charges (1)                 ---             ---          1.11         1.32          1.28            ---           ---

<FN>
(1)  The Ratios of earnings to fixed charges were computed by dividing pre-tax income plus fixed charges.  For the 
     years ended April 30, 1995 and 1994, the ratio of earnings to fixed charges was less than "1", due to the net loss 
     of $654,005 and $292,161, respectively.  For the nine months ended January 31, 1996 and 1995, the ratio of 
     earnings to fixed charges were less than "1" due to the net loss of $314,087 and $209,383, respectively.





                                                           6
</TABLE>
<PAGE>
<PAGE>14

                                  RISK FACTORS

    Investors in the Debentures offered hereby should carefully consider the 
following factors in their investment decision.

GENERAL

1.  RESULTS OF OPERATIONS/RECENT LOSSES

    Although revenues increased annually during the three fiscal years ended 
April 30, 1993, revenues decreased during the fiscal years ended April 30, 1995 
and 1994 as a result of a decline in new leases generated.  Net income and the 
ratio of earnings to fixed charges fluctuated slightly during the three fiscal 
years ended April 30, 1993, but were less than "1" during the two fiscal years 
ended April 30, 1995.  The losses during the fiscal years ended April 30, 1995 
and 1994 were due in part to additions to the provision for doubtful lease 
receivables, lack of growth in the generation of new lease receivables, and 
excess available funds awaiting investment in leases at lower interest rates 
than those being paid on the Certificates outstanding.  See "SELECTED FINANCIAL 
DATA."  General and administrative expenses have remained relatively fixed as 
total assets increased during this period. During the three fiscal years ended 
April 30, 1993, the Company's lease receivables increased substantially, 
requiring additional debt and a resulting increase in interest expense.  
However, as a result of the decline in new lease volume during the fiscal years 
ended April 30, 1995 and 1994, lease receivables declined slightly from each 
prior year.  As ELCOA continues to grow, the use of borrowed funds will be 
necessary to fund equipment purchases.  To the extent that the lease portfolio 
expands in size, revenues will increase.  Interest expense will increase in 
relation to the levels of debt outstanding and fluctuations in interest rates 
in general, may impact profitability.  The ability of the Company to repay  
purchasers of the Debentures is dependent upon achieving a level of profitable 
operations.  ELCOA can give no assurance either as to its level of future new 
business or profitability for 1996 or thereafter.  See also "MANAGEMENT'S 
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS."

2.  DEPENDENCE UPON PARENT CORPORATION AND MANAGEMENT

    All decisions with respect to the day-to-day management of ELCOA are made 
exclusively by its officers, who are also officers and directors of Walnut, 
which primarily is responsible for the acquisition of equipment for lease and 
the invoicing and collection of rentals due, as well as other administrative 
services.  See "BUSINESS".  However, ELCOA is not restricted from obtaining 
these services from outside sources.  Management believes that should Walnut 
cease operations or be unable to fulfill its obligations in the organization 
and servicing of ELCOA's leases that ELCOA could purchase leases of similar 
term and cost from outside sources and could service its leases by contracting 
with outside entities.  See "MANAGEMENT" and "BUSINESS".  

    There are no limitations on dividends or other cash flows which may be paid 
or transferred from ELCOA to Walnut.  See Note 8 to the Financial Statements.




                                       7
<PAGE>
<PAGE>15

    The equipment and related leases to be purchased from Walnut are expected 
to be similar in type, size and geographical location as that purchased by 
Walnut for its own use, which is primarily new commercial and industrial 
equipment for business use only. See "BUSINESS - Nature of Leases and 
Marketing".  All leases so purchased will not be delinquent in any payments at 
the time of purchase.  The yield to ELCOA on its investment in the leases is 
expected to exceed its costs of operations, principally interest on its debt 
incurred in connection therewith, at the time of purchase.  Prior to the sale 
of equipment and assignment of related leases to ELCOA, Walnut will have 
conducted credit investigations of each lessee, and will have purchased the 
equipment and entered into lease agreements with each lessee.  ELCOA does not 
perform any independent credit review for leases purchased from Walnut.  In the 
event that Walnut is unable to perform its credit investigation, ELCOA would be 
required to incur its own credit investigation and document processing 
expenses, which may exceed the amount it pays Walnut for lease origination.  
See "BUSINESS - Nature of Leases and Marketing" and "Option Agreement".

3.  INDEPENDENT AUDITOR'S COMMENTS ON THE FINANCIAL CONDITION OF THE COMPANY

    The accompanying financial statements have been prepared from the separate 
records maintained by Equipment Leasing Corporation of America.  However, these 
may not necessarily be indicative of the financial condition that would have 
existed or the results of operations if the Company had been operated as an 
unaffiliated entity.  As discussed in Note 8 to the financial statements, 
certain expenses represent allocations made from or transactions with related 
parties.  With respect to the risk associated with these transactions, see Risk 
Factor #4 which follows.

4.  RISK CONCERNING PARENT CORPORATION'S ABILITY TO CONTINUE AS A GOING CONCERN

    Since 1980, Walnut has suffered losses for financial statement purposes, 
and as of April 30, 1995, it had a shareholders' deficit of $30,043,116 (118.1% 
of assets), and reported losses of $5,064,166, $4,082,175 and $3,864,576 for 
the three fiscal years ended April 30, 1995, 1994, and 1993, respectively.  
Walnut attributes its history of losses to insufficient revenues from its 
outstanding lease portfolio to offset its costs of operations.  As a 
substantial portion of its costs are fixed, the lack of growth in new leases 
during this period is the primary reason that revenues have not increased to 
levels sufficient to offset operating expenses.  If Walnut continues to incur 
losses, there can be no assurance that Walnut will be able to meet future 
financial and contractual obligations as they come due.  During the fiscal 
years which ended April 30, 1995, 1994 and 1993, Walnut's financial statements 
were prepared on a "going concern" basis, which assumes that Walnut has the 
ability to become profitable and to obtain adequate financing for future growth 
in its leasing business, of which assumptions there is no assurance, and 
accordingly, there are substantial doubts regarding its ability to continue its 
operations.  Accordingly, the recoverability of Walnut's assets at their 
recorded value remains in doubt.

    Should Walnut cease to do business in its present form or be unable to 
fulfill its responsibilities under its servicing agreement with ELCOA, there is 
no assurance that ELCOA would be able to obtain in a timely manner qualified 
assistance in lease administration and origination on terms as favorable as 
those being provided by Walnut.  The monthly servicing fee paid to Walnut 
includes reimbursement for officers' compensation for services performed on 

                                       8
<PAGE>
<PAGE>16

ELCOA's behalf. In the event Walnut does not generate enough leases for its 
purposes, ELCOA will be required to purchase equipment and related leases from 
other sources, such as other leasing companies, manufacturers and vendors of 
capital equipment.  There are no assurances that leases meeting ELCOA's credit 
or other requirements would be available for purchase.  In the event of 
Walnut's bankruptcy, Walnut's creditors might assert a claim that the sale of 
leases to ELCOA was an ineffectual transfer, resulting in the substantive 
consolidation in bankruptcy of the two companies.  Although Walnut owns 100% 
of ELCOA's voting common stock, each company has a separate board of directors 
(which are not interlocking), Walnut does not finance the operations of ELCOA, 
ELCOA was not inadequately capitalized, each entity pays its own operating 
expenses, and maintains separate books and records, and the formal 
requirements of separate and independent corporate existence are observed.  
Each entity also maintains separate corporate offices.  Walnut operates 
primarily to originate, sell and service an outstanding lease portfolio, while 
ELCOA's business purpose as stated on page 13 of the Prospectus is to generate 
funds through the offer and sale of its securities to maintain a portfolio of 
small equipment leases.  Management believes, in its own opinion without the 
benefit of independent counsel,  that it has taken the necessary steps to 
prevent such consolidations from occurring, of which there can be no 
assurances given.

    Since 1980, Walnut has offered to the public debt securities similar to 
the Debentures offered herein.  On January 13, 1995, Walnut registered for 
sale an additional offering of debt securities known as "Senior Thrift 
Certificates", of which approximately $18,800,000 in principal amount were 
outstanding at April 30, 1995.  Walnut is expected to continue to sell these 
debt securities on a continuous basis in the future.  In the event that Walnut 
should enter into bankruptcy, liquidation or reorganization, holders of 
Walnut's debt could assume voting common stock ownership and force a 
liquidation of ELCOA.  In that event, however, the holders of the Debentures 
would be entitled to repayment of interest and principal before any payment 
would be made to the voting common stockholders, but such repayments might be 
made before the maturity dates on which they were due.

5.  RISKS ASSOCIATED WITH ELCOA'S EQUIPMENT LEASING BUSINESS

    The success of ELCOA will in certain respects depend upon the quality of 
the equipment, the viability of the equipment dealers and manufacturers, the 
timing of the purchases of equipment by Walnut on ELCOA's behalf, the 
creditworthiness of the lessees and their ability to meet their rental payment 
obligations as they become due and ELCOA's loss experience.  Equipment leasing 
is subject to the risk of technological and economic equipment obsolescence 
and the attendant risks upon defaults by lessees. While Walnut, as ELCOA's 
agent, will investigate prospective lessees to ascertain whether they will be 
able to meet their obligations under proposed leases, ELCOA has not 
established any independent credit standards for its prospective lessees.  As 
a result, the ability of ELCOA's lessees to meet their lease obligations might 
be subject to risks, such as general economic conditions nationwide, over 
which ELCOA has little influence or control.  Repayment of interest and 
principal on the Debenture is dependent on ELCOA's ability to collect the 
balances due on its outstanding lease receivables.  Although Walnut has been 
an active participant in the industry since 1969, (1960 through its 
predecessor), neither Walnut nor ELCOA have any way of determining their share 
of the leasing market.

                                       9
<PAGE>
<PAGE>17

6.  RISKS ASSOCIATED WITH PAST DUE LEASE RECEIVABLES

    At April 30, 1995, and 1994, approximately 37% and 35%, respectively, of 
ELCOA's then outstanding lease receivables were past due as reported on the 
contractual basis. Approximately $3,200,000 or 18.5% of the direct finance 
lease receivables of the registrant were 12 or more months past due on April 
30, 1995.  Management reviews these accounts on a periodic basis and has 
provided what it believes to be an adequate reserve for potential losses 
thereof by a corresponding charge against operations.  During the fiscal year 
ended April 30, 1995, the percentage of net charge-offs to average gross lease 
receivables was 7.1%.  Management attributes this increase in relation to 
prior fiscal years to an intensified review of all delinquent accounts and 
increased write-offs after determining that the costs and legal efforts in 
pursuing a number of delinquent accounts were less than the anticipated 
recoveries to be achieved, resulting in an unusual amount of write-offs during 
that fiscal year.  See also "BUSINESS - Credit Policy and Delinquencies."  
While management expects future write-off percentages to decrease, any 
increase in future write-offs in excess of reserves established may adversely 
impact the profitability of ELCOA and the ability to repay Debenture holders.

7.  RISKS ASSOCIATED WITH CONFLICTS OF INTEREST

    Since ELCOA and Walnut are affiliated and share the same officers and a 
director, certain conflicts of interests may arise between the companies.  The 
purchasers of the Debentures must, to a great extent, rely on the integrity 
and corporate responsibilities of ELCOA's officers and directors to assure 
themselves that they will not abuse their discretion making business 
decisions.  The officers and directors will not devote their exclusive 
attention to the affairs of ELCOA, and ELCOA may compete with Walnut 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 Walnut and the investment objectives of ELCOA and Walnut.
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 ELCOA and Walnut, (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 that Walnut wishes to sell.  See 
"BUSINESS-Option Agreement."  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.  These conflicts may adversely impact the ability of ELCOA to increase 
growth in its lease portfolio and to collect the balances due from its 
outstanding leases.

8.  RISKS ASSOCIATED WITH COMPETITION

    The equipment leasing industry is highly competitive.  In initiating its 
leasing transactions, ELCOA will compete with leasing companies, manufacturers 
that lease their products directly, equipment lease brokers and dealers, and 
financial institutions, including commercial banks and insurance companies.  
Many competitors will be larger than ELCOA and will have access to more 

                                       10
<PAGE>
<PAGE>18

favorable financing.  Competitive factors in the equipment leasing business 
primarily involve pricing and other financial arrangements.  Competition may 
also adversely impact the generation of new lease receivables and the 
resulting yields from investment of ELCOA's resources in new leases.

9.  HEAVY DEPENDENCE UPON BORROWED FUNDS/LACK OF ESTABLISHED LINES OF CREDIT

    ELCOA will depend heavily upon borrowed funds through the sale of the 
Debentures offered hereunder in its operations and is highly leveraged (i.e., 
a substantial portion of ELCOA's operations will be financed through 
borrowings arising from the sale of the Debentures).  Although ELCOA's lease 
income is fixed at the time a lease commences, ELCOA's income may be adversely 
affected by increases in both the prime and the U.S. Treasury Bill rates.  In 
the event ELCOA's interest costs increase, ELCOA will not be able to increase 
its rental income on existing leases to cover such additional interest 
expense.  In such event, existing leases may become unprofitable after 
expenses and cause ELCOA to suffer increased losses.  If such losses on 
existing leases are substantial, the result may be a reduction in ELCOA's 
overall profitability or the recognition of additional losses.  The leases 
purchased from Walnut have already been consummated with fixed rates of 
return, which cannot be renegotiated by ELCOA, with fixed annual rates of 
return ranging from approximately 10% to 43%.  Accordingly, the level of risk 
is increased in proportion to the length of the term of the Debentures.

    ELCOA's financing is dependent primarily upon the sale of Debentures, the 
ability to sell leases to third-parties or "securitization", and to a lesser 
extent its ability to pledge leases as collateral for bank borrowing or other 
lending institutions, to obtain additional funds at terms which permit it to 
earn a rate of return on the leased equipment that permit the loans to be 
repaid from the rental payments pursuant to the leases.  ELCOA has no present 
intention to seek bank lines of credit, and expects to grow primarily through 
the sale of the Debentures.  There can be no assurance that ELCOA will be able 
to raise sufficient funds through the sale of Debentures offered hereunder, or 
borrow sufficient funds from lending institutions to be able to fund an 
increased level of new lease business.  Should this occur, ELCOA's growth will 
be limited to the funds received from rentals on existing leases, less funds 
necessary to meet redemptions on Debentures at maturity, as well as to meet 
normal operating expenses.  All funds received from the sale of Debentures are 
expected to be used for the purchase of new equipment subject to lease 
agreements.  See "USE OF PROCEEDS".  As of the date of this Prospectus, ELCOA 
has not yet established any formal lines of credit.  Accordingly, this lack of 
established credit could inhibit ELCOA's growth and profitability.

RELATIVE TO DEBENTURES

1.  PREPAYMENT PENALTY:

    In the event a holder of any Fixed Rate Certificate requests payment prior 
to maturity, a prepayment penalty will be charged in accordance with a 
prescribed formula.  See "DESCRIPTION OF SECURITIES - DEBENTURES; Right to 
Request Early Payment".



                                       11
<PAGE>
<PAGE>19

2.  RESTRICTION ON REDEMPTION OF DEBENTURES:

    It is the present policy of ELCOA, subject to availability of funds as 
determined by the Board of Directors in its sole discretion, to pay the 
principal of any Demand Certificate or any Fixed Rate Certificate for which the 
holder requests redemption prior to maturity, within five business days after 
demand for redemption is received.  This policy has been followed consistently, 
without exception, since the commencement of ELCOA's public offering of 
securities in 1986.  ELCOA may, however, change this policy at any future date 
without notice to the holders of the Debentures.  See "DESCRIPTION OF 
SECURITIES - DEBENTURES; General".  ELCOA has no restriction on the redemption 
of Fixed Rate Certificates at maturity, but it does have a $300,000 monthly 
limitation on redemption of Demand Certificates and on the redemption prior to 
maturity of Fixed Rate Certificates once demand for redemption prior to 
maturity has been made.  A penalty is charged on the early redemption of Fixed 
Rate Certificates prior to maturity.  See "DESCRIPTION OF SECURITIES - 
DEBENTURES; Right to Request Early Payment."  If this limitation is invoked by 
ELCOA, requests for redemption will be honored in the order in which such 
demands are received, with demands received on the same day being redeemed on a 
pro-rata basis.  To the extent that the Debentures submitted for redemption are 
not paid in any given calendar month, such Debentures will be given first 
priority (in the order in which the demands were received) in the next 
succeeding calendar month or months until such Debentures are fully redeemed.  
If a substantial portion of the holders of the Demand Certificates demand 
repayment and/or the holders of the Fixed Rate Certificates redeem prior to 
maturity, there is no assurance that ELCOA will be able to satisfy such 
requests at the time of such demand.  In this event, requests for redemption on 
Debentures will be honored in successive calendar months in the order of which 
such demands are received.  This may result in a delay in the remittance of 
principal to some of the holders.  See "DESCRIPTION OF SECURITIES - DEBENTURES; 
Limitations on Redemptions".

3.  ABSENCE OF INSURANCE AND GUARANTEES:

    The Debentures are neither insured by any governmental agency, as are 
certain investments in financial institutions such as banks, savings and loans 
or credit unions, nor are they guaranteed by any public agency or private 
entity.  It should also be noted that ELCOA is not subject to any generally 
applicable governmental limitations on its own borrowing which are designed to 
protect investors.  The risk of loss to investors in ELCOA's Debentures is thus 
higher than the risk incurred by investors in such insured financial 
institutions.  In addition, there are no provisions for a sinking fund or 
reserve for repayment of the Debentures.  Since the Debentures represent 
unsecured indebtedness of ELCOA, there are no liens created on the assets of 
ELCOA by these Debentures.

4.  ABSENCE OF TRADING MARKET AND ARBITRARY OFFERING PRICE:

    No trading market for the Debentures currently exists, and it is not 
anticipated that a trading market for any of the Debentures being offered will 
develop.  There can be no assurance that all or a significant portion of the 
Debentures being offered hereunder will be sold.  There is no minimum principal 
amount of Debentures which must be sold.  The offering prices of the Debentures 
                                       12
<PAGE>
<PAGE>20

have been arbitrarily determined by ELCOA with the concurrence of Welco, and 
bear no direct relation of ELCOA's assets, book value, net worth or any other 
established criteria of value.

5.  OTHER FACTORS POTENTIALLY AFFECTING SALE OF DEBENTURES:

    The ability of ELCOA to maintain its leasing operations is affected by 
general economic conditions, as well as marketing success in attracting new 
business.  Future sales of Debentures are affected by the money markets, and 
recent and potential changes in government regulations, including interest 
rate limitations which have been substantially phased out.  The relative 
attractiveness of the Debentures is influenced by changes in the terms on 
which cash can be invested by members of the public in other interest bearing 
investments, such as savings accounts, interest bearing checking accounts, 
individual retirement accounts, "money market funds", certificates of deposit, 
commercial paper, government securities and other types of debt obligations, 
which afford less risk to the investors.  These factors may inhibit the 
ability of the Company to sell the Certificates offered hereunder.

                                USE OF PROCEEDS

    ELCOA intends to apply the net proceeds remaining after payment of 
expenses of this offering to the purchase of general commercial and industrial 
equipment for lease pursuant to the assignment of related leases to ELCOA, 
from Walnut.  See "BUSINESS." The maximum amount which may be realized from 
the offering is $50,000,000, less anticipated expenses of approximately 
$95,000 and commissions to be paid to the Underwriter.  It is the present 
policy of the companies that all leases entered into by Walnut for periods of 
two years or more are sold to ELCOA.  This policy may be changed at any time.  
Under this policy, leases of shorter duration are retained by Walnut. In 
addition thereto, ELCOA may purchase equipment and related leases from outside 
sources, such as manufacturers, distributors, and independent lease brokers, 
although ELCOA has not done so to date.  All purchases from Walnut will be at 
prices no greater than those paid to independent sources for similar equipment 
and/or leases. The proceeds of this offering will not be used to meet 
redemptions of Debentures previously issued.  Pending such use, the net 
proceeds of this offering may be invested in U.S. Government obligations 
having three month maturities, bank certificates of deposit, or other high 
quality, interest bearing investments in investment grade securities, and will 
not be invested in securities issued by its affiliates.

                                    BUSINESS

    ELCOA is a Delaware corporation, incorporated on May 6, 1986 for the 
primary purpose of acquiring general commercial and business equipment for 
lease.  All of the outstanding common stock of ELCOA is owned by Walnut, which 
has been continually engaged in equipment leasing since 1969 (and prior 
thereto commenced business in 1960 through its predecessor).  ELCOA's primary 
purpose is to raise funds necessary to maintain a portfolio of small equipment 
leases, diversified as to type of business user, type of equipment, and 
geographical location, recognizing the income between its rate of return on 
the investment in the leases, less interest and other related expenses of 


                                       13
<PAGE>
<PAGE>21

operations.  ELCOA's primary business purpose differs from Walnut in that ELCOA 
was formed to finance a portfolio of lease contracts and equipment while Walnut 
is primarily engaged in the business of originating, selling, and servicing 
equipment lease contracts.  The Debentures offered by this Prospectus will not 
be guaranteed by Walnut, or any other affiliate of ELCOA.  ELCOA's principal 
executive offices are located at Suite 76, Silverside-Carr Executive Center, 
501 Silverside Road, Wilmington, Delaware 19809.  Its telephone number is (302) 
798-2335.

DESCRIPTION OF LEASE PORTFOLIO
 
    ELCOA's principal business is the acquisition of commercial and industrial 
equipment for business use which is to be contemporaneously leased to 
credit-worthy lessees.  In order to determine the credit-worthiness of a 
prospective lessee, factors such as time in business, financial strength, 
reports from credit reporting bureaus, and trade references are considered.  
ELCOA acquires the equipment only after leases on the equipment to be purchased 
for lease have been consummated.  Leases are written for periods of one to five 
years for equipment costing $1,000 or more, but not expected to cost more than 
$25,000.  The lease agreements entered into between ELCOA or its agents and the 
lessees contemplate the payment of funds sufficient to recover ELCOA's 
investment in the equipment plus a profit over the term of the leases.  The 
lease specifically does not give the lessee any option to purchase the 
equipment.  However, ELCOA has offered the lessee at the expiration of the 
lease the opportunity to purchase the leased equipment at its approximate fair 
market value, which historically has approximated the estimated residual values 
which have been established by ELCOA at the inception of each lease.  
Substantially all leased equipment has been sold to the lessees at the 
termination of the leases.  The leases require that the lessee maintain and 
insure the equipment and provide that ELCOA has no 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, 
ELCOA relies principally on the credit of the lessee to recapture the cost of 
equipment rather than the residual value of the equipment.  Since the leases 
are small, it is therefore impractical to conduct a physical inspection of the 
equipment prior to commencement or during use by the lessee.  ELCOA therefore 
relies upon a written certificate of acceptance and oral representations by 
telephone from the lessees regarding the conditions, use, and maintenance of 
the equipment prior to inception of each lease.  These leases are commonly 
referred to as direct finance leases.

    ELCOA has adopted a standard non-cancelable 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 "hell or high water", 
full-payout, 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 leases, in management's opinion, and have no 
legal or equitable defenses that may be asserted against the Company in the 
event the leased equipment does not properly function.  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 


                                       14
<PAGE>
<PAGE>22

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 ELCOA for any taxes 
associated with the equipment, its use, possession or lease except those 
relating to net income derived by ELCOA 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 lessor.  In the event of a default by a lessee, it 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.  As of April 
30, 1995, ELCOA had 7,964 direct finance leases which have an average initial 
term of approximately 35 months, with an average remaining lease receivable 
balance of $2,080.  Of these leases, 404 had balances between $6,000 and 
$10,000 with an aggregate balance of $2,950,921 and 88 had balances in excess 
of $10,000 with an aggregate balance of $1,348,968.  Total aggregate leases 
outstanding at April 30, 1995 was $17,267,612.  All leases cover equipment 
leased for commercial use only by businesses throughout the United States.  
None of the equipment leased is intended for use by consumers.  This equipment 
is typically characterized by the leasing industry as "small-ticket" equipment.

    ELCOA, from time to time, may also lease equipment under renewable leases 
which do not contemplate full recovery of ELCOA's original costs during their 
initial one year term.  These leases are referred to as operating leases, 
intended primarily for large corporate and governmental lessees that are 
restricted from entering into leases with terms longer than one year.  The 
leases will be automatically renewed for an additional year, and so on from 
year to year, unless terminated upon ninety days prior written notice.  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.  ELCOA may require 
equipment vendors to repurchase the equipment should the lessee cancel after 
the initial one year term.  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 ELCOA's costs will be recovered.  
Presently, ELCOA has no operating leases and therefore there are no obligations 
whereby a vendor currently is required to repurchase the equipment should the 
lessee cancel after the initial term.

NATURE OF LEASES AND MARKETING

    ELCOA primarily purchases its equipment for lease from Walnut, which in 
turn relies on a variety of equipment vendors located throughout the United 
States, none of which is expected to be responsible for supplying Walnut or 
ELCOA with 5% or more of their equipment purchases.  Management of ELCOA 
believes that the terms of purchase from Walnut are at least as favorable as 
those available from unaffiliated third parties.

    ELCOA believes it will be in a competitive position within its industry 
because of its ability to carry a large number of small equipment leases 
through extensive utilization of electronic data processing by Walnut, under 
its servicing agreement described below.  (See "Servicing Agreement" described 
herein).


                                       15
<PAGE>
<PAGE>23

    ELCOA concentrates on seeking lessees desiring to lease equipment 
generally costing $25,000 or less under direct finance leases, with terms 
ranging from two to five years, because it believes that there is less 
competition from larger competitors for small leases, and it believes that it 
can spread the risk of loss from defaulted leases over a greater number of 
lessees.  Accordingly, no single lessee represents over .3 percent of the 
outstanding lease portfolio. All equipment purchased for lease is solely for 
use by businesses, and not for lease to consumers.  Of the equipment purchased 
from Walnut comprising 5% or more of the total purchases during the past 
twelve months, approximately 39% were for food/hospitality  service and 
related equipment, 21% for industrial equipment, 13% was for auto after-market 
and test equipment, 8% was for office machines and copiers, 7% was for 
computers and peripheral hardware, and 5% were for audio-visual and 
communications equipment. These amounts vary from year to year, and may not be 
indicative of future purchases. The equipment purchased is primarily newly 
manufactured equipment, but on occasion, ELCOA will purchase used equipment at 
its then fair market value.  The equipment will not be obsolete or have been 
repossessed from any of Walnut's delinquent lessees. The equipment is located 
throughout the United States without undue concentration in any one area.  
ELCOA's historical experience indicates that the equipment under lease does 
not become obsolete at the conclusion of the lease term.

    ELCOA's lease portfolio is diversified in location throughout the United 
States.  The following is a geographical breakdown of the location of ELCOA's 
equipment at its original, undepreciated cost, less estimated residual value, 
outstanding as of April 30, 1995.
<TABLE>
<CAPTION>
             Region                  $               %  
         --------------         ------------       -----
         <S>                    <C>                <C>
         New England            $  2,609,668       11.01
         Mid Atlantic              7,371,544       31.10
         Southeast                 4,216,712       17.79
         Midwest                   2,391,604       10.09
         South                     2,005,250        8.46
         Rocky Mountain              485,906        2.05
         West Coast                1,860,663        7.85
         Southwest                 2,761,366       11.65
                                ------------       -----
                                $ 23,702,713       100.0%
                                ============       =====
</TABLE>
    Walnut markets its lease origination program by providing equipment 
dealers with the ability to utilize leasing as a sales tool.  It approaches 
equipment manufacturers, dealers and branch outlets with promotional programs 
with the expectation that the ultimate customer will lease equipment through 
Walnut.  Walnut also receives requests from its lessees for additional leases 
of new equipment.  Walnut maintains a staff of 8 account executives who 
maintain close relationships with approximately 140 equipment vendors, and 
utilizes its direct mail and marketing facilities to increase new vendors and 
ultimately the generation of new leases.  Walnut does not entertain lease 
application from outside lease brokers.  The success of Walnut's marketing 
program depends to a large extent on the lease rates offered to its customers; 
these rates in turn depend on competition in the marketplace and on Walnut's 
ability to raise sufficient financing at reasonable rates of interest.

                                       16
<PAGE>
<PAGE>24

LEASE ORIGINATION AND ADMINISTRATION

    Pursuant to an Option Agreement with Walnut, ELCOA purchases equipment for 
lease from Walnut, in exchange for a fee for such lease origination.  Under 
terms of this arrangement, Walnut provides marketing services, credit 
investigation and processing of all necessary lease documents.  ELCOA 
purchases such equipment only within 90 days of the date on which it is first 
placed in service by the lessee.  The purchase price paid by ELCOA to Walnut 
is the out-of-pocket cost expended by Walnut, without profit, along with a 
lease origination fee. See "Option Agreement."  The criteria for selection of 
leases to be sold are those long-term leases having a minimum term of two 
years in duration.  Title to the equipment is irrevocably transferred to ELCOA 
at the time of settlement for each purchase.  There are no backlog orders for 
equipment purchase commitments.

OPTION AGREEMENT

    ELCOA has the continuing right of first refusal to purchase newly acquired 
equipment, as well as the related leases, from Walnut when Walnut has 
equipment available to sell.  In consideration of Walnut's marketing, credit, 
and processing department functions (commonly referred to as lease origination 
expenses), ELCOA is charged by Walnut a lease origination fee equal to 4% of 
the initial equipment cost as a fee, exclusive of any additional fees paid to 
independent third party lease broker firms.  This agreement continues until 
terminated by the mutual agreement of the parties in writing.  From March 1, 
1992, through May 31, 1992, this charge was 3% of the initial equipment cost.

    It is intended that all equipment under lease is to be transferred to 
ELCOA, shortly after being placed in service by lessees.  In such case, Walnut 
reduces the purchase price by the amount of any funds received through advance 
rentals, prepayments or security deposits received from the lessee of the 
equipment prior to the assignment of a lease and transfer of title to ELCOA.

SERVICING AGREEMENT

    Walnut, as ELCOA's agent under a service contract dated May 23, 1986 (the 
"Agreement"), invoices the lessee monthly for any rentals due, rentals in 
arrears, and necessary state or local sales, use, or personal property taxes.  
All monies received by Walnut as agent for ELCOA are segregated, processed and 
deposited into an escrow account pursuant to an agreement dated May 23, 1986, 
established for ELCOA's benefit.  These monies may not, under any 
circumstances, be commingled with any of Walnut's general funds.  Walnut 
remits all sales, use, and personal property taxes directly to the proper 
taxing authority from this account. Monthly, Walnut renders a listing of the 
net rentals collected on behalf of ELCOA, along with a remittance of the net 
escrowed funds, no later than the fifth business day following the end of each 
calendar month.  Walnut also uses its best efforts to re-lease the equipment 
at the termination of any lease or negotiate and collect the anticipated 
residual value of any equipment at the termination of each initial lease; 
remitting said payments in kind to ELCOA as provided above, without reduction.  
Walnut also maintains insurance which management believes is adequate against 
liability or damage from losses as a result of the lessee's anticipated 
utilization of the equipment against loss by fire or otherwise.  

                                       17
<PAGE>
<PAGE>25

As consideration, for these general and administrative services, ELCOA is 
charged a monthly servicing fee of $6.50 for each account outstanding at the 
end of each month.

CREDIT POLICY AND DELINQUENCIES

    ELCOA, through Walnut, expects to follow a policy that it considers to be 
an efficient method of determining credit risks.  Walnut relies heavily on 
bank references, trade references, number of years in business, various credit 
bureau reports, and personal credit references of the principals involved with 
the lessee.  In addition to the credit investigation, the leases purchased by 
ELCOA generally will include the personal guaranty of 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.  Most credit decisions are made within a few 
days of the initial credit application.  ELCOA believes that credit evaluation 
is essential inasmuch as the equipment has a substantially reduced value on 
resale or re-leasing.  Consequently, ELCOA must initially rely primarily on 
Walnut's initial credit judgment.  Walnut employs approximately 12 people in 
its credit, processing and collection departments.  It has adopted a policy of
litigating all claims against lessees for unpaid rentals and only settling any 
such obligations in favor of the lessor.  As a result, delinquent receivables 
balances appear higher than industry averages because of ELCOA's decision to 
pursue delinquent lessees until all collection efforts have been completely 
exhausted.  See also RISK FACTOR #6 on page 10 of this Prospectus.  
Historically, the amounts recovered from collections of delinquent leases have 
exceeded the legal fees incurred in connection therewith.  Walnut reimburses 
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 does not 
pay any other fees on either a contingent or hourly basis.  Neither William 
nor Kenneth Shapiro are included in the law firm's payroll.  In consideration 
of these services, Walnut is entitled to retain any late charges collected to 
offset these costs of collection and litigation on behalf of ELCOA.  Walnut 
does not refund any of the fees collected from ELCOA in those instances when a 
lessee defaults and collection efforts are discontinued.  Once collection 
efforts are discontinued, any likelihood of recovering the equipment, to the 
extent not previously repossessed, is considered remote.

    An allowance for doubtful lease receivables is calculated at a level 
considered adequate to provide for estimated losses that will be incurred in 
the collection of these receivables.  The allowance is increased by provisions 
charged to operating expense and reduced by charge-offs based upon a periodic 
evaluation (at least quarterly) of delinquent finance lease receivables.
 
    The following table sets forth ELCOA's lease receivable delinquencies on a 
strict contractual basis as of April 30, 1995, 1994, and 1993.  References to 
payments past due two monthly payments means payments which are at least 31, 
but not more than 60 days past due.  Payments past due three monthly payments 
means payments which are at least 61, but not more than 90 days past due, 
while payments four or more mean 91 or more days past due on the contractual 
basis.



                                       18
<PAGE>
<PAGE>26
<TABLE>
<CAPTION>
                            April 30, 1995        April 30, 1994       April 30, 1993
                                $         %           $         %           $         % 
                          -----------   ------  -----------   -----   -----------   -----
    <S>                   <C>           <C>     <C>           <C>     <C>           <C>
    Aggregate Future
      Lease Receivables   $17,267,612   100.00  $17,966,429   100.0   $18,662,465   100.0
                          -----------   ------  -----------   -----   -----------   -----
    Current                10,908,170     63.2   11,625,626    64.7    12,452,731    66.7
    Past due - Two Monthly
        Payments            1,156,730      6.7      984,582     5.5     1,058,284     5.7
    Past due - Three Monthly
        Payments              465,480      2.7      347,329     1.9       395,962     2.1
    Past due - Four or More
      Monthly Payments      4,737,232     27.4    5,008,892    27.9     4,755,488    25.5
</TABLE>

<TABLE>
                                        ANALYSIS OF BAD DEBT WRITE-OFFS
<CAPTION>

                                           Fiscal Years Ended April 30,
                                   1995                1994                   1993
                            -----------         -----------            -----------
    <S>                     <C>                 <C>                    <C>
    Aggregate Future
     Lease Receivables      $17,267,612         $17,966,429            $18,662,465

    Provisions for
     Doubtful Accounts        1,229,845             707,162                566,570

    Net Charge-Offs           1,257,058             496,088                348,916

    Average Gross Lease
     Receivables             17,617,021          18,314,447             17,354,669

    Percent of Net Charge-
     Offs to Average Gross
     Lease Receivables              7.1                 2.7                    2.0

    Allowance for Doubtful
     Lease Receivables          974,667           1,001,880                790,806

    Percent of Allowance for
     Doubtful Lease Receivables
     to Aggregate Future Lease
     Receivables                    5.6%                5.5%                   4.2%

    Percent of Allowance for
     Doubtful Lease Receivables
     to Receivables Past Due
     Four or More Monthly
     Payments                      20.6%               20.0%                  16.6%

</TABLE>
                                                    19
<PAGE>
<PAGE>27

    As of April 30, 1995 and 1994, lease payments in arrears on receivables 
four or more monthly payments past due (included in the contractual balances 
due of $4,737,232 and $5,008,892) were $3,068,340 and $3,178,479, 
respectively.  Management attributes the decrease in delinquent lease 
receivables reflected above to the increase in write-offs of delinquent lease 
receivables during the fiscal year ended April 30, 1995.  Management also 
attributes the increases during fiscal 1994 in part to the nationwide economic 
slowdown.  As of April 30, 1995, and 1994, approximately $3,189,000 or 18.5% 
and $3,560,000 or 19.8%, respectively, of direct finance lease receivables on 
a strict total contractual basis were 12 or more months past due.

    ELCOA believes that its loss experience and delinquency rate is reasonable 
for its operations. Although ELCOA's loss experience (except for fiscal 1995 
which the company believes is extraordinary in nature) is consistent with 
industry averages for comparable lease portfolios, its delinquency rate is 
higher than industry averages because of its market, i.e. primarily small to 
medium sized businesses.  Delinquent receivable balances expressed as a total 
of lease receivables appears higher than industry averages because of the 
decision to pursue delinquent lessees until all reasonable collection efforts 
have been completely exhausted.  The implication of these higher percentages 
requires ELCOA to continue its collection efforts diligently to minimize its 
actual losses from delinquent accounts.  As of April 30, 1995 and 1994, ELCOA 
maintained an allowance for doubtful lease receivables of $974,667 and 
$1,001,880 respectively, which management believes is adequate for future 
write-offs on the Company's aggregate gross lease receivables.  These reserves 
totaled 5.6% and 5.5%, respectively, of the total gross lease receivables 
outstanding at April 30, 1995 and 1994.  The allowance is based upon 
management's periodic analysis performed at least quarterly of the lease 
portfolio, also taking into consideration ELCOA's and Walnut's past experience 
in the management of delinquent lease receivables.  Total past due lease 
receivables as reflected in the above chart represent the total amount of 
payments due as well as all aggregate future payments to become due under 
terms of the underlying lease contracts.  During the three fiscal years ended 
April 30, 1995, 1994 and 1993, the allowance for doubtful accounts was 
increased by provisions for doubtful lease receivables annually in the amounts 
of $1,229,845, $707,162, and $566,570, respectively.  The amounts written off 
in each of the three fiscal years ended April 30, 1995, 1994 and 1993, were 
$1,257,058,  $496,088, and  $348,916, respectively, or 7.1%, 2.7%, and 2.0% of 
average gross lease receivables.  ELCOA does not expect the increase in the 
percentage of net charge-offs to average gross lease receivables to continue 
into 1996.

    Walnut also utilizes its collection department and a law firm with which 
it is affiliated to collect any and all delinquent payments on behalf of 
ELCOA.  Walnut is entitled to be compensated for the collection of delinquent 
payments, by an amount equal to the delinquency and late charges collected 
under terms of each delinquent lease agreement, with the net rentals remitted 
to ELCOA.  Walnut, in turn, compensates the law firm for its services from 
funds so received.  Therefore, if no collections are made on a certain 
delinquent lease, ELCOA is charged only the monthly servicing fee for that 
account.



                                       20
<PAGE>
<PAGE>28

    ELCOA bears the risk of all loss of any lease rentals provided for under 
the leases, the loss of any equipment owned by it, any loss of value of any 
equipment, and all losses incurred in the sale of such equipment, no matter 
how such loss occurs.  Consequently, ELCOA is required to maintain an 
allowance for such losses, increases in which will result in corresponding 
charges to operations.  At April 30, 1995, approximately 37% of the then 
outstanding lease receivables were past due as reported on a contractual 
basis.  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 ELCOA no longer considers for 
lease, including credit card processing machines, 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). 
However, because of the diversification of ELCOA's leases in dollar amount and 
geographical location, any further weakening in the economy should have no 
material impact on ELCOA's overall cash flow.  This assertion is based on 
ELCOA's historical experience of collections of its outstanding lease 
receivables which has remained consistent during the past three fiscal years.  
Management reviews these accounts at least quarterly and at year end provides 
what it believes to be an adequate reserve for potential losses thereof by a 
corresponding charge against operations.  Leases are written-off only if there 
is an adverse court decision, bankruptcy or settlement, and local counsel 
engaged in the collection effort has determined that further action in 
recovering the debt is unwarranted.  Write-offs increased during the fiscal 
year ended April 30, 1995 as a result of management's decision to discontinue 
collection efforts in certain cases where the legal costs of pursuing 
collection would be less than the recoveries anticipated.  Factors such as 
evolving changes in case and statutory law in some states favoring debtor's 
rights (notably Florida, Texas, Alabama, South Carolina and California), 
post-judgment filing costs associated with continuing litigation and pursuit 
in collections, economic conditions in certain geographical areas, and the age 
of the delinquent lease receivables being collected can be attributed to the 
larger percentage of write-offs.  Management believes that the likelihood of 
collecting the remaining delinquent lease receivables is greater than those 
previously written-off, as the credit criteria for new leases, in those states 
favoring debtors rights have been enhanced.  If the equipment is returned to 
ELCOA, it will maintain an inventory of the repossessed equipment until it can 
be re-let or sold.  ELCOA writes down the carrying value of this equipment to 
its forced sale value when it is repossessed.

BOOKKEEPING AND DATA PROCESSING

    Almost all of ELCOA's bookkeeping and record-keeping functions are 
performed by Walnut utilizing electronic data processing programs developed 
and owned by Walnut Associates, Inc., the owner of all of the outstanding 
common stock of Walnut.  It is anticipated that Walnut will maintain 
sufficient duplicate records to safeguard its information.  ELCOA reimburses 
Walnut $500 weekly for performance of these services.

    ELCOA believes the fees to be charged by Walnut in connection with the 
above arrangements to be no higher than those charged by outside sources for 
similar services.


                                       21
<PAGE>
<PAGE>29

METHOD OF FINANCING
 
    ELCOA, in order to conduct its business, must have the financial resources 
with which to purchase the equipment it leases.  The funds for such purchases 
will be generated primarily from the sale of the Debentures, receipt of rental 
payments, the sale of lease receivables to third-parties through 
"securitization", and, to a lesser extent, funds which may be borrowed in the 
normal course of business from lending institutions.  ELCOA may therefore 
establish credit relationships with third-party asset "securitizers" or other 
lending institutions which may be necessary for the conduct of its business, 
although no such relationships existed as of the date of this Prospectus.  The 
terms of the securitization or other borrowings would differ depending upon 
prevailing interest rates and the arrangements made with each lending 
institution.  Such institutions may secure their interests in leases pledged 
as collateral but, except in connection with the specific leases used as 
collateral, this debt will rank on parity with the Debentures offered herein.  
Through securitization, ELCOA could offer to sell leases to third-party 
financial institutions for a fee, recognizing as current income the difference 
between the net present value of the future rentals due at an agreed upon 
discount rate, less ELCOA's investment in the equipment under lease.

    It should be noted that although ELCOA's rental income from its lessees is 
fixed at the inception of each lease, ELCOA's net income from a given lease is 
affected by changes in the interest rate it pays on borrowed funds.  To the 
extent that the interest rates charged by any bank that may hypothecate leases 
or the interest rates that ELCOA pays on its Debentures increase, ELCOA must 
pay any such increased cost without having the ability to increase its rental 
charges on existing leases.
 
    ELCOA has sold Demand, Fixed Rate, and Money Market Thrift Certificates 
pursuant to  prior offerings, of which $24,521,875 were outstanding at April 
30, 1995.  Of these, $2,135,337 are payable upon demand, and $22,386,538 of 
fixed-term certificates were due as follows:
<TABLE>
<CAPTION>
              Year Ending
              April 30
              -----------
              <S>                       <C>
                 1996                  $12,562,652
                 1997                    3,138,288
                 1998                    1,146,431
                 1999                    2,156,743
                 2000 & thereafter       3,382,424
                                        -----------
                                       $22,386,538
                                       ===========
</TABLE>
Approximately .7% of these certificates were held by William Shapiro, the 
Company's President, members of his immediate family, or companies in which he 
maintains a majority interest.  Certificates held by these affiliates were 
purchased for cash under terms of the prior offerings of these securities at 
the public offering price.  See also Note 8 to the Financial Statements.

                                       22
<PAGE>
<PAGE>30

EMPLOYEES

    It is currently anticipated that the officers of ELCOA will continue to 
devote substantially all of their time to their duties related to their 
respective positions with Walnut and its affiliates.  ELCOA has no full-time 
employees.  However, the officers and directors of ELCOA will make such time 
commitments as may be necessary, which are not expected to be a significant 
amount of time, to ensure that ELCOA fulfills its duties under the Indenture 
and such other duties as the officers and directors shall deem necessary to 
protect the interest of ELCOA's creditors, principally the Debenture holders, 
or which may be required by law. Mr. William Shapiro, President of ELCOA, has 
over 30 years experience in "small-ticket" leasing.  Mr. Kenneth S. Shapiro, 
Vice-President of ELCOA, has over 15 years experience in leasing.  Both 
officers are also licensed certified public accountants and attorneys.  See 
"MANAGEMENT".

COMPETITION

    Equipment leasing and related businesses are highly competitive and that 
competition may increase.  A number of concerns are engaged in the same type 
of business as ELCOA, including:  (1) finance divisions, affiliates or 
subsidiaries of suppliers which sell products leased by ELCOA, (2) banks or 
their affiliates, (3) other leasing and finance companies, including Walnut, 
and (4) independently formed partnerships operating for the specific purpose 
of leasing equipment.  Many of these organizations have greater financial or 
other resources than ELCOA and, therefore, may be able to obtain funds on 
terms more favorable than those available to ELCOA.  This may permit such 
organizations to offer lease terms which ELCOA could not match.  Also, such 
organizations may have competitive advantages including their affiliation with 
vendors and their nationwide leasing organizations.  Although ELCOA has a 
right of first refusal to purchase new equipment and leases which Walnut 
wishes to sell, Walnut may compete with ELCOA for future business.

    Factors that effect competition include convenience, rate, terms, speed of 
credit approval, nature and type of equipment to be leased, and size of lease.  
ELCOA has no way of determining its share of the leasing market.

FEDERAL INCOME TAX CONSIDERATIONS

    ELCOA's leasing activities are not generally oriented toward creating tax 
benefits.  The recently enacted Revenue Reconciliation Act of 1993 is expected 
to have no material impact on ELCOA's operations.

 To the extent that the current tax law reduces the benefits of equipment 
ownership, equipment users might be more inclined to lease because 
deductibility of rental payments by the lessee would remain unaffected, while 
purchases of equipment would no longer provide certain tax advantages.







                                       23
<PAGE>
<PAGE>31

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

RESULTS OF OPERATIONS
 
THREE FISCAL YEARS ENDED APRIL 30, 1995

    Management's discussion and analysis of financial condition and results of 
operations should be read in conjunction with ELCOA's financial statements and 
notes thereto appearing elsewhere herein.  As regards transactions with 
affiliates, see Note 8 to the Financial Statements.

    ELCOA began operations on May 23, 1986 by the assignment of approximately 
$1,000,000 in equipment and related leases from Walnut in exchange for all of 
ELCOA's outstanding common stock.  During the fiscal years ended April 30, 
1995, 1994, and 1993, aggregate new lease receivables were $9,674,906, 
$8,782,656 and $10,927,148, respectively, new equipment purchased for lease 
was $7,321,620, $6,680,452 and $8,212,927, respectively, and recognized 
revenues from direct finance leases totalled $2,945,151, $3,009,864 and 
$3,057,645, respectively.  ELCOA's new leases entered during the fiscal year 
ended April 30, 1994 decreased from the prior year as a result of management's 
decision to discontinue accepting leases for certain types of equipment 
considered "overpriced", as well as a sluggish economy which dampened capital 
equipment needs for businesses nationwide.  ELCOA attributes the increase in 
new lease receivables entered in the fiscal year ended April 30, 1995 to 
additional leases offered by sale from Walnut.  The income earned under direct 
finance lease contracts decreased 2.2% and 1.6% after having increased 
approximately 27% during the fiscal years ended April 30, 1995, 1994 and 1993, 
respectively.  The decrease in the growth of earned revenues during the fiscal 
years ended April 30, 1995 and 1994 was the result of a decrease in the amount 
of lease contracts outstanding during the years.  Management attributes the 
loss reported for the fiscal years ended April 30, 1995 and 1994 as a result 
of increased reliance on borrowed funds, increased general and administrative 
expenses and provisions for doubtful lease receivable associated with an aging 
portfolio of leases, and excess interest paid on excess cash and investment 
balances during the fiscal year.  See "RISK FACTORS".  During the three fiscal 
years ended April 30, 1995, the Company's costs of operations were funded from 
rentals collected.  Net proceeds from the sale of debt securities were used 
exclusively for the purchase of equipment for lease during the fiscal years 
ended April 30, 1995, 1994 and 1993, with excess funds being retained in 
low-yield but highly liquid investments, including U.S. government securities 
with terms not exceeding six months in length.

    ELCOA experienced growth in the volume of new leases added to its 
portfolio during  the two fiscal years ended April 30, 1995 and 1993, but 
declined slightly during the fiscal year ended April 30, 1994. Aggregate new 
lease receivables increased by $892,250 or approximately 10% during the fiscal 
year ended April 30, 1995 and decreased by $2,144,492 or approximately 20% 
during the fiscal year ended April 30, 1994. In analyzing ELCOA's Financial 
Statements, it is therefore important to note the relationships between new 
lease volume added during an accounting period and the net lease revenue and 
income before income taxes reported for that period.  Net lease revenue 


                                       24
<PAGE>
<PAGE>32

recognized by ELCOA 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 ELCOA during an accounting period, such as the provision for 
losses, are more directly related to the aggregate amount of outstanding 
leases during that period.  Thus, current-period expenses are more 
dramatically impacted by volume growth than is net lease revenue.  As a result 
of the foregoing factors, reported income before income taxes will in turn 
grow at a slower rate than the rate of growth in net lease revenue during 
periods of increasing rates of growth in new lease volume.  In periods of 
decreased rates of lease volume growth, the foregoing relationship would be 
reversed.

    Lease origination expenditures which represent fees incurred in the 
acquisition of new lease receivables from Walnut were 4% of the equipment 
acquired by ELCOA from Walnut, plus any commissions paid to vendors and 
outside leasing brokers. These costs were 3% from March 1, 1992 to June 1, 
1992.  Effective May 1, 1990, Walnut included as part of the equipment cost 
any commissions paid vendors or leasing brokers in the acquisition of the 
equipment.  As such, these costs are no longer reimbursed separately by ELCOA, 
but paid as part of the equipment cost. See Note 1 to the Financial Statements 
for a discussion of the impact of SFAS 91 on accounting for lease origination 
costs.  Total amounts paid Walnut under the option agreement during the three 
fiscal years ending April 30, 1995, 1994 and 1993 were $281,531, $256,940 and 
$308,077, respectively.

    For the fiscal years ended April 30, 1995, 1994 and 1993, ELCOA incurred 
$1,054,460, $1,031,825, and $1,011,186 in general and administrative expenses, 
respectively.  Monthly servicing and bookkeeping fees paid to Walnut in the 
amount of $676,228, $704,522, and $654,732 during the fiscal years ended April 
30, 1995, 1994, and 1993, respectively, were a primary component of general 
and administrative expenses. The increases represent costs expended to 
administer the outstanding portfolio of leases.  Also included in the general 
and administrative expenses during the fiscal years ended April 30, 1995, 1994 
and 1993 were $247,561, $188,209 and  $185,138, respectively, of amortization 
of the deferred debt registration and solicitation expenses, which include 
amortization of commissions paid on account of sales of Demand, Fixed Rate, 
and Money Market Thrift Certificates.  Fees paid to Financial Data, Inc., a 
registered transfer agent and affiliate of the Company, for services rendered 
in connection with the Demand, Fixed Rate and Money Market Thrift 
Certificates, were $99,595, $105,334 and $116,994, during the fiscal years 
ending April 30, 1995, 1994 and 1993, respectively.  These expenses decreased 
during fiscal 1995 and 1994 as a result of cost savings by Financial Data, 
Inc. which were passed through to ELCOA, after having increased during fiscal 
1993 to offset Financial Data's cost in providing these services, and 
increases in the amount of debt securities outstanding.  In the event that 
Walnut should cease operations or be unable to fulfill its obligations in


                                       25
<PAGE>
<PAGE>33

origination and servicing of ELCOA's leases, ELCOA's costs to perform these 
services might increase, reducing profitability.  See "RISK FACTOR #2" on page 
7.

    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 expenses and reduced by chargeoffs.  ELCOA 
recorded provisions for doubtful lease receivables of $1,229,845, $707,162 and 
$566,570 for the fiscal years ended April 30, 1995, 1994 and 1993, 
respectively, resulting from increases in delinquent accounts outstanding 
during these periods.  At April 30, 1995, approximately 37% of the then 
outstanding lease receivables were past due as reported on a contractual 
basis.  ELCOA expects that the percentage of delinquencies will decrease as 
the aggregate amount of lease receivables increases in the future.  Management 
has reviewed these accounts at year end and has provided what it believes to 
be an adequate reserve for potential losses thereof on an impairment basis by 
a corresponding charge against operations.  Management expects the percentage 
of write-offs from delinquent lease receivables during fiscal 1996 to decrease 
from the rate during fiscal 1995.  See also "BUSINESS - Credit Policy and 
Delinquencies."

    During the fiscal years ended April 30, 1995, 1994, and 1993 ELCOA 
incurred $1,314,491, $1,563,038 and $1,320,546, respectively, in interest 
expense,  net of interest income of $741,671, $374,025, and $253,967, 
respectively, on average debt (including accrued interest thereon) of 
$25,258,751, $22,287,797 and $16,934,395, respectively, based upon the amounts 
of debt outstanding computed on a quarterly basis.  Average interest rates on 
average outstanding debt, including accrued interest, but disregarding 
interest income on excess funds, were 8.1%, 8.6%, and 9.3%, respectively.  
Rates in general dropped during fiscal 1995, 1994 and 1993.  The interest 
expense before calculation of any offset from interest income increased each 
year as a result of the increase in the amount of issued and outstanding debt 
securities of ELCOA.

    During the fiscal years ended April 30, 1995, 1994 and 1993, ELCOA 
recognized provisions for state income taxes in the amounts of $360, $0, and 
$928 respectively.  See Footnote 1 to the Financial Statements.  No provisions 
for federal income taxes were necessary, due to the benefit of Walnut's net 
operating loss carryforwards.

    ELCOA's revenue is set at the time a given lease contract is executed.  
Consequently, inflation is not expected to impact revenue subsequent to the 
inception of any given lease.  In addition, inflation will not have a material 
effect on ELCOA's operating expenses as they are fixed based upon the 
Servicing Agreement with Walnut.  However, the increased reliance on variable 
rate borrowings resulting from sale of the certificates subjects ELCOA to 
increased exposure to inflation because of the risk of increased interest 
rates.  In the event that future redemptions of Debentures exceed future sales 
of the Debentures being offered, ELCOA would be required to replace the 
indebtedness through other borrowings.  To the extent that ELCOA is able to 
obtain funds at fixed interest rates, inflation will have no impact over the 
term of any given loan.  However, to the extent that the loans would be at 
variable interest rates, inflation might have a significant adverse impact on 
ELCOA's operations through increased costs of borrowing.

                                       26
<PAGE>
<PAGE>34

RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED JANUARY 31, 1996 AND 1995

    Revenues of $1,977,590 and $2,202,991 were recognized during the nine 
months ended January 31, 1996 and 1995, respectively.  Revenues decreased 
$225,401 or 10.2% during the nine month period ended January 31, 1996 in 
comparison to the previous year as a result of the decrease in outstanding 
aggregate future receivables during these periods.  The Company utilizes the 
"effective" method in recognizing income from deferred income on its direct 
finance lease portfolio.  For a more detailed discussion of the manner in 
which income is computed and recognized, see Footnote 1 to the audited 
Financial Statements and Footnote 2 to the financial statements for the 
interim period ended January 31, 1996.  During the nine month periods ended 
January 31, 1996 and 1995, $6,499,838 and $6,860,033, respectively, in new 
gross finance lease receivables were added to the portfolio of outstanding 
leases, corresponding to equipment purchases of $4,932,211 and $5,246,929, 
respectively.  Unearned income under direct finance leases reflected a net 
decrease of $170,473 and $334,208 during the nine months ended January 31, 
1996 and 1995, respectively, which resulted from a decrease in the aggregate 
amount of outstanding direct financing leases.  Management attributes the 
decrease in new leases generated during the nine month period ended January 
31, 1996 to a reduction in equipment available for purchase from its parent, 
Walnut.

    Amounts paid under the service contract for lease origination in the 
amounts of $191,700 and $207,219, respectively, were capitalized in accordance 
with FAS No. 91 during the nine months ended January 31, 1996, and 1995.  See 
Footnote 2 to the Financial Statements for the nine month interim period ended 
January 31, 1996.

    General and administrative expenses for the nine month periods ended 
January 31, 1996 and 1995 were $729,232 and $790,232, respectively.  Included 
in these expenses were $435,253 and $494,215, respectively, in monthly 
servicing fees representing a reimbursement to Walnut for the servicing and 
administration of ELCOA's outstanding leases at a cost of $6.50 per account 
per month.  As of January 31, 1996 and 1995, there were 6,936 and 8,158 of 
direct finance leases outstanding, respectively.  Also included in general and 
administrative expenses for the nine months ended January 31, 1996 and 1995 
are $172,026 and $182,088, respectively, which represents the amortization of 
the deferred registration and solicitation expenses which are included in 
"Other Assets" on the Balance Sheet at January 31, 1996 and 1995.  See 
Footnote 2 to the Financial Statements for a more detailed discussion of the 
calculation of the amortization expense.  ELCOA paid Walnut $19,500 during 
each of the nine month periods ended January 31, 1996 and 1995, for 
bookkeeping fees.  These fees are to reimburse Walnut for the routine 
bookkeeping functions performed for ELCOA and are charged at $500 per week.  
Also included in general and administrative expenses were $79,479 and $73,359, 
respectively, in transfer service fees paid to Financial Data, Inc., an 
affiliate.  These expenses approximate the actual costs incurred in the 
services performed, which increased during fiscal 1996 as a result of higher 
costs incurred by Financial Data, Inc. from increases in the amount of debt 
securities outstanding.

    For the nine months ended January 31, 1996 and 1995, ELCOA recognized 
expenses of $514,769 and $620,073, respectively, for its doubtful lease 
receivable provision.  See Footnote 2 to the financial statements for the 
interim period ended January 31, 1996.  This provision was recognized in order

                                       27
<PAGE>
<PAGE>35

to maintain an adequate allowance, based upon management's belief and 
historical experience, for anticipated delinquencies and impairments from 
doubtful direct finance lease receivables outstanding as of January 31, 1996 
and 1995.  

    Past due accounts four or more monthly payments past due (on a strict 
contractual basis) as of January 31, 1996 were $5,178,694 or 30.76% of the 
$16,835,353 in aggregate future lease receivables outstanding at that date.  
Although these delinquencies increased $441,462 or 9.3% from the amount of 
$4,737,232 (27.4% of aggregate receivables) at April 30, 1995, management feels 
that the likelihood of collecting the delinquent balances in the current period 
is greater.  During the nine months ended January 31, 1995, ELCOA had conducted 
an extensive review of the collectibility of all past due accounts, and 
increased the amount of write-offs in those situations where further costs in 
pursuing legal remedies in collection were considered unwarranted.  Write-offs 
totaled $1,143,199 for the nine months ended January 31, 1995, or 6.6% of 
average gross lease receivables, and resulted in lowering delinquent accounts 
as an amount and percentage of aggregate future lease receivables.  Write-offs 
for the nine month period ended January 31, 1996 total $471,988 or 2.8% of 
average gross lease receivables.  As of January 31, 1996, ELCOA maintained an 
allowance for doubtful lease receivables of $1,017,448, which management 
believes is adequate for future write-offs of aggregate gross lease 
receivables.  These reserves totaled 6.0%, of the total gross lease receivables 
outstanding at January 31, 1996 and 19.6% of receivables past due four or more 
monthly payments.  Management is continuing its efforts in the pursuit of 
collections of all past due lease receivables.

    During the nine months ended January 31, 1996 and 1995, ELCOA incurred 
$1,047,676 and $1,002,069, respectively in interest expense (net) on the 
outstanding Demand, Fixed Rate and Money Market Thrift Certificates.  Accrued 
interest thereon of $2,778,010 and $2,334,716, respectively, were outstanding 
at January 31, 1996 and 1995.  These expenses were reduced by interest income 
of $764,654 and $520,412, respectively during the nine months ended January 31, 
1996 and 1995.  The increase in interest income during the nine months ended 
January 31, 1996 is attributable in part to ELCOA's investment in short-term 
U.S. Government treasury bills, having three month maturities.  Although the 
interest rate on U.S. Treasury Bills was relatively comparable at January 31, 
1996 and 1995 (5.01% vs. 5.80%, respectively), ELCOA's investment in U.S. 
Government Treasury Bills increased $1,996,966 or 30% to $8,757,553 at January 
31, 1996 from $6,790,587 at January 31, 1995.  The average rates of interest 
paid on the Certificates (including accrued interest thereon) during these 
periods were approximately 8.6% and 8.2%, respectively, during the nine month 
periods ended January 31, 1996 and 1995.  Effective January 1, 1991, ELCOA and 
Walnut, its parent, agreed to pay each other interest on any intercompany 
advances during each month.  Interest is charged at a rate equal to 2% above 
the prevailing "prime" rate of interest at Meridian Bank, Reading, 
Pennsylvania.  During the nine months ended January 31, 1996 and 1995, ELCOA 
recognized $393,626 and $245,663, respectively, as interest income under this 
agreement.

    During the nine month periods ended January 31, 1996 and 1995, ELCOA 
recognized no provisions for state income taxes, or federal income taxes.  See 
Footnote 2 to the Financial Statements.




                                       28
<PAGE>
<PAGE>36

CAPITAL RESOURCES AND LIQUIDITY

    ELCOA has financed, and anticipates that it will continue to finance its 
new business primarily from the proceeds from its sale of Certificates, as well 
as from rentals received from lease contracts outstanding, and, if necessary, 
from bank borrowings or sales of lease receivables to other financial 
institutions.  During the three fiscal years ended April 30, 1995, 1994, and 
1993, approximately 37%, 56%, and 63%, respectively of the equipment purchases 
were funded from sale of securities, and 63%, 44%, and 37%, respectively were 
funded from rental collections.  Approximately $17,025,000, including accrued 
interest on the $24,521,875 in Debentures outstanding at April 30, 1995 are 
subject to redemption within one year of that date.  Scheduled receipts from 
lease contracts of approximately $9,420,000 during this period, as well as cash 
and the investment in U.S. government securities on hand at April 30, 1995 are 
expected to be sufficient to cover redemptions for holders who do not elect to 
"rollover" at maturity into new Debentures.  See Footnotes 2 and 6 to the 
Financial Statements.  During the fiscal years ended April 30, 1995, 1994, and 
1993, approximately 86%, 81% and 85%, respectively, of all debt securities 
issued by Walnut coming due were renewed and "rolled over" into new 
indebtedness, while approximately 50%, 59% and 60%, respectively, of all 
Demand, Fixed Rate, and Money Market Thrift Certificates issued by ELCOA which 
came due were "rolled over" during this period.  ELCOA's rollover percentage is 
lower as a result of its lower rates being offered on its Certificates in 
comparison to those of Walnut.  Management cannot predict with any certainty 
what percentage will "roll over" during the fiscal year ending April 30, 1996, 
and the percentage may be relatively comparable to prior year experience.  
Redemptions of Debentures previously issued increased to $8,272,533 from 
$5,498,321 during the fiscal years ended April 30, 1995 and 1994, respectively. 
Management believes that redemptions increased as a result of an increase in 
the outstanding amount of Debentures during the periods, as well as the 
attractiveness of alternative investments in the equity markets, including 
mutual funds, which may have provided greater returns than fixed income 
securities in general during fiscal 1995.  Unless rates of return in the equity 
markets decrease, management believes that redemptions of Debentures in the 
next fiscal year may remain at the same level, although the percentage increase 
may decline.  See Statements of Cash Flows appearing on pages 49 and 50 of this 
Prospectus.  In the event that holders do not elect to "roll-over" their debt 
securities, the redemptions will be met from cash and investments on hand and 
rentals received from outstanding leases in the ordinary course of business.  
The proceeds of this offering will not be used to redeem outstanding 
certificates.  As of April 30, 1995, ELCOA had approximately $8,909,000 of cash 
on hand or invested in liquid short-term government securities, and had a 
receivable from Walnut of approximately $3,992,000 for funds advanced for the 
purchase of equipment for leases awaiting sale to ELCOA as of April 30, 1995.  
See Risk Factor #9 on page 11 of this Prospectus.

    Management believes that ELCOA has the capacity and ability to generate new 
lease business to the extent that funds become available from these sources, 
taking into effect historical cash flows from rental collections and sale of 
debt securities, that exceeded the cost of operations.  ELCOA could also 
purchase equipment and leases from outside sources provided that the 
documentation is acceptable to management.  Management considered but found 
unacceptable such leases in the past due to the inability to confirm the 
documentation or likelihood of collection of such lease portfolios offered for 
sale.  The lag time between receipt of funds and the investment in equipment is 
approximately two months.  No assurance can be given that any future offering 

                                       29
<PAGE>
<PAGE>37

of Demand and Fixed Rate Certificates can be sold or that satisfactory bank 
relationships can be established, or that all funds raised from these sources 
could be immediately invested in the purchase of equipment for lease.   
However, ELCOA presently has no commitments outstanding for any future 
equipment purchases, and its anticipated cash flow from its outstanding 
portfolio of leases will be sufficient to fund operations during the next 
fiscal year without any reliance on capital to be generated by the sale of 
these Debentures. Management believes that it could generate additional funds 
through the securitization markets, or establish bank lines of credit or their 
equivalent on a secured lending basis, since it has sufficient assets under 
lease to adequately collateralize any line of credit.  There are no material 
capital purchase commitments or long term obligations which may be incurred 
beyond the next twelve months. See the Statement of Cash Flows for the three 
fiscal years ended April 30, 1995. See also "RISK FACTORS" for a complete 
discussion of the relationships between ELCOA and its parent, Walnut, and its 
financial condition.  In this regard, if Walnut were to liquidate or cease 
doing business, ELCOA's costs to continue operations may exceed the costs paid 
Walnut under the origination and servicing agreements.  In addition, the 
holders of Walnut's debt securities acquiring an equity interest in ELCOA 
could force a liquidation of ELCOA.  In that event, holders of ELCOA's debt 
securities would be paid their principal and accrued interest before any 
payment in liquidation would be made to Walnut's creditors as owners of the 
equity of ELCOA.  See Risk Factor Number 4 on page 8 of this Prospectus.

    As noted in the "USE OF PROCEEDS" section on page 13 of this Prospectus, 
excess funds have historically been invested by the Trustee in low yielding 
but highly liquid investments.  These funds have been held solely for the 
purpose of investment in new lease receivables.  During the fiscal year ended 
April 30, 1995, the average interest rate earned by ELCOA on these funds was 
approximately 4.9%, while the average interest rate paid on outstanding 
certificates was 8.1%, resulting in a negative spread of 3.2%.  Any decision 
by the Federal Reserve to increase rates in general may reduce this "negative 
spread".  However, management has placed a high priority of increasing the 
purchase of equipment for lease reducing the available amount of cash and 
investments on hand.  During the fiscal year ended April 30, 1995, the average 
rate of return on ELCOA's investment in its lease receivables was 18.8%.

    As noted in the Statements of Cash Flows on page 50, sales of Demand and 
Fixed Rate Certificates have increased over the three fiscal years ended April 
30, 1995, along with a corresponding increase in the redemption of these 
securities at their respective maturities.  In the event that future 
redemptions of Certificates exceed future sales of the Certificates to be 
offered, ELCOA may utilize its excess cash to repay such borrowings.  ELCOA 
believes that it has sufficient cash resources to meet its normal operating 
requirements during the fiscal year ending April 30, 1996.

    To the extent that ELCOA is able to obtain funds either through future 
sales of Certificates or from other sources at fixed interest rates, inflation 
will have no impact over the term of any given borrowing.  However, to the 
extent that the borrowings would be at variable interest rates, inflation may 
have a significant adverse impact on ELCOA's operations through increased 
costs of borrowing.  The increased reliance on variable rate borrowings 
resulting from sales of the Certificates subjects ELCOA to increased exposure 
to inflation because of the risk of increased interest rates.



                                       30
<PAGE>
<PAGE>38

    To date, neither ELCOA nor Walnut has ever defaulted on any contractual 
payment of interest or principal due under the terms of any loan, bank 
borrowing, or debt security obligation 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.

                             PRINCIPAL SHAREHOLDER

    All of the common stock of ELCOA presently outstanding is owned by Walnut, 
and 100% of the common stock of Walnut is owned by Walnut Associates, Inc., of 
which Mr. William Shapiro is the sole shareholder.  Therefore, Mr. Shapiro, 
Walnut Associates, Inc., and Walnut may be deemed "parents" of ELCOA as that 
term is so defined under the Securities Act of 1933, as amended.  For a 
discussion of the transactions between these affiliated parties, see Note 8 to 
the Financial Statements for the three fiscal years ended April 30, 1995.  The 
address of Walnut and Walnut Associates, Inc. is Suite 200, One Belmont 
Avenue, Bala Cynwyd, PA 19004.  All future loans to company officers, 
directors, affiliates and/or controlling shareholders will be made for 
bonafide business purposes, and will be approved by a majority of the 
directors of ELCOA, including a majority of those disinterested directors.  
All future transactions with the above reference parties will be on terms no 
less favorable than could be obtained from unaffiliated parties, and shall be 
approved by a majority of the directors of ELCOA, including a majority of 
those disinterested directors.

                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS
The following table identifies the Directors and Officers of ELCOA.
 
NAME                         POSITION WITH ELCOA               AGE
- ------------------           ----------------------------      ---
William Shapiro              President                         72
Kenneth S. Shapiro           Vice-President                    43
Lester D. Shapiro            Secretary/Treasurer/Director      34
Nathan Tattar                Director                          74
John B. Orr                  Director                          36
Adam Varrenti, Jr.           Director                          46

Directors' terms expire when their successors are duly elected by the sole 
shareholder of ELCOA.  Officers' terms shall continue until their successors 
are selected by the Board of Directors.

    William Shapiro, the father of Kenneth and Lester Shapiro, holds degrees 
from 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 Walnut since 1969, and devotes substantially 
all of his time to those duties.  For the last twenty-eight years, he has been 
the President, Chief Executive Officer, Director and sole shareholder of Walnut 
Associates, Inc., the sole shareholder of Walnut.  He has been President of 
William Shapiro, Esq., P.C., a law firm, since 1976.  He was a Director of 
Kulicke and Soffa Industries, Inc., a publicly held manufacturing company until 
August, 1987.  Mr. Shapiro is also an officer, Director and sole shareholder of 
Welco Securities, Inc. since 1983, and President of ELCOA since 1986, and 
President and a Director of Financial Data, Inc.


                                       31
<PAGE>
<PAGE>39

    Kenneth S. Shapiro, the son of William 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 Walnut and was employed as its Controller from September 1979 to 1983, when 
he became its Vice-President.  In addition to being Vice-President of Walnut, he
is the President and a Director of Welco Securities, Inc. He had been a member 
of the part-time faculty in Accounting and Taxation at Beaver College, 
Glenside, Pennsylvania from September, 1978 to May, 1994.

    Lester D. Shapiro, the son of William Shapiro and brother of Kenneth S. 
Shapiro, is a graduate of New York University's College of Business and Public 
Administration, having majored in accounting and management.  He has also 
received a Masters of Business Administration degree from New York University 
in June 1985.  Since 1981, he has also been engaged in the purchasing and 
resale of used business equipment on his own behalf, and since March 1986, has 
been the President and sole shareholder of Shapiro Business Machines, Inc., a 
dealer in used business equipment.  He has been a Director of Walnut since 
September, 1983, and a Director and Secretary/Treasurer of ELCOA since 
inception.

    John B. Orr received his Bachelor of Science degree in Business 
Administration from Drexel University in 1981.  From 1983 to July, 1989 he 
worked as an independent floor broker with Jordan Investments, and as a trader 
with Susquehanna Investment Group, both members of the Philadelphia Stock 
Exchange.  From July 1989 through July, 1992, he was employed as a Vice 
President, director and shareholder of Wynncroft Options, Inc., a specialist 
trading firm on the floor of the Philadelphia Stock Exchange.  From July, 1992, 
through April, 1994 he was employed with Group One Limited, an options trading 
firm and member of various exchanges.  His is now the President of Tempest 
Trading Partners, Inc., an options trader on the floor of the Philadelphia 
Stock Exchange.  He has been a Director of ELCOA since inception.

    Nathan Tattar received his Bachelor of Arts degree from Washington College, 
Chestertown, Maryland; his C.L.U. (Chartered Life Underwriter) from the 
American College in 1955; and the R.H.U. (Registered Health Underwriter) 
designation from the Health Insurance Council in 1972.  He is also a charter 
recipient of the L.U.T.C.F. designation from the Life Underwriter's Training 
Council.  He has maintained his own life insurance agency since 1970 in 
Philadelphia, Pennsylvania, and has been active for 40 years in the life, 
health and pension insurance field.  He is also active in the Boy Scouts of 
America, presently serving on its Executive Board, and a member of the Trust 
and Audit committees of the Valley Forge Council.  He has been a Director of 
ELCOA since inception.  He is also licensed as a registered representative and 
a Director with Welco Securities, Inc., a member firm of the National 
Association of Securities Dealers, Inc., and Underwriter of the Debentures.

    Adam Varrenti Jr., received his Bachelor of Science degree in Business 
Administration from Villanova University.  Since 1982, he has been the sole 
proprietor of the Diversified Financial Group, West Chester, Pennsylvania.  Mr. 
Varrenti received his C.L.U. (Chartered Life Underwriter) and his ChFC 
(Chartered Financial Consultant) designations from the American College in 1981 
and 1985, respectively.  He is also registered with the NASD through John 
Hancock Distributors, Inc., as a mutual fund salesman.  He has been a Director 
of ELCOA since inception.

                                       32
<PAGE>
<PAGE>40

    ELCOA's Certificate of Incorporation adopts a provision of the Delaware 
General Corporation Law which provides that a director of a corporation will 
not be personally liable to the corporation or it shareholders for monetary 
damages for breach of fiduciary duty of care as a director, including breaches 
which constitute gross negligence.  However, this provision does not eliminate 
or limit the liability of a director of a corporation (i) for breach of the 
director's duty of loyalty to the corporation or its shareholders, (ii) for 
acts or omissions not in good faith or which involve intentional misconduct or 
a knowing violation of law, (iii) under Section 174 of the Delaware General 
Corporation Law (relating to unlawful payments of dividends or unlawful stock 
repurchases or redemptions), (iv) for any personal benefit derived or (v) for 
breaches of a director's responsibilities under the federal securities laws.

    Insofar as indemnification for liabilities arising under the Securities 
Act of 1933 may be permitted to directors, officers and controlling persons of 
the registrant pursuant to the foregoing provision, or otherwise, ELCOA has 
been advised that in the opinion of the Securities and Exchange Commission 
such indemnification is against public policy as expressed in the Act and is, 
therefore, unenforceable.  Reference is made to Item 17 of the Registration 
Statement of which this Prospectus is a part for additional information 
regarding the indemnification of officers and directors.

EXECUTIVE COMPENSATION

    All management decisions for ELCOA, including the purchase of equipment 
for lease, are made by ELCOA by its officers under the direction of its Board 
of Directors.  It is expected that the officers of ELCOA will be required to 
devote only a small portion of their time to the affairs of ELCOA and are not 
expected to be compensated by ELCOA.  ELCOA has no employee benefit plan.

    No compensation has been paid to any director or officer of ELCOA since 
incorporation, and none is likely without the approval of the Board of 
Directors.  The officers of ELCOA will not be compensated by ELCOA for their 
services as directors, although the outside directors are paid $500 per 
meeting attended and will be reimbursed for expenses reasonably incurred in 
connection with their services on behalf of ELCOA.  ELCOA's By-Laws provide 
that directors and officers of ELCOA may be indemnified against liabilities 
incurred in connection with their services on behalf of ELCOA.

                           DESCRIPTION OF SECURITIES

DEBENTURES

    This offering relates to ELCOA's Demand and Fixed Rate Certificates.  The 
Debentures are to be issued under a Sixth Supplemental Indenture dated as of 
May 15, 1996 to an Indenture dated as of August 5, 1986 and supplements 
thereto dated September 19, 1986, September 20, 1988, September 13, 1989, 
August 17, 1990 and August 18, 1993 (collectively referred to as the 
"Indenture") between ELCOA and First Valley Bank of Bethlehem, Pennsylvania as 
Trustee ("Trustee").  Under terms of the Indenture, both types of Debentures 
stand on parity as to each other and neither shall be senior to the other in 
the event of dissolution or liquidation of ELCOA.  A copy of the Indenture is 
filed as an exhibit to the Registration Statement of which this Prospectus is 

                                       33
<PAGE>
<PAGE>41

a part.  The following statements are brief summaries of all material 
provisions of the Indenture.  Whenever particular provisions of the Indenture 
or terms defined therein are referred to herein, such provisions or 
definitions are incorporated by reference as part of the statements made 
herein and all statements are, therefore, qualified in their entirety by 
reference to such provisions or definitions.

    Certain terms of the Indenture as set forth below may be modified.  See 
"Modification of the Indenture", described herein.  Additionally, ELCOA has 
reserved the right to terminate this offering, or modify the terms of the 
offering or the Debentures, at any time by an appropriate amendment to this 
Prospectus.  No such modification will affect the rights of the then 
outstanding Debentures, except to the extent described below.

    The Debentures are not secured by any collateral or lien, nor are there 
any provisions for a sinking fund.  Institutions lending funds to ELCOA may 
hold security interests in certain leases as collateral and may have a 
priority interest in those leases pledged as collateral, although none exist 
as of the date hereof.  Although the Indenture does not preclude future 
issuance of securities senior to those registered herein, ELCOA does not 
anticipate or intend in the immediate future, absent any unforeseeable 
circumstances, to issue any securities senior to those registered herein.

    There are no limitations on dividends or other cash flows which may be 
paid or transferred from ELCOA to Walnut, its parent.  ELCOA has not set up 
any reserve for repayment of the Debentures, nor has it any minimum asset 
ratio maintenance requirements or other restrictions on the issuance of 
additional securities.  In the event of Walnut's bankruptcy, Walnut's 
creditors may assert claims against ELCOA's assets by attempting to 
consolidate Walnut and ELCOA into a combined corporate entity, although 
management believes that such a claim would be unsuccessful as ELCOA is not 
operated as the alter ego of Walnut, because both corporations have taken 
steps to clearly separate their activities as two corporations to prevent any 
attempt to merge the transactions or corporate transactions into one.  See 
Risk Factor #4 on page 8 of this Prospectus.

    In general, events which constitute a default are nonpayment of interest 
or principal, non-performance of certain covenants, and other events, all of 
which are more fully described on page 40 under "Events of Default."  Should 
an event of default occur, the Trustee or holders of at least 25% in principal 
amount of Debentures may declare them due and payable by appropriate written 
notice.  See "Events of Default."

    Parenthetical references appearing below refer to the applicable sections 
of the Indenture.

GENERAL

    Each Fixed-Rate Certificate shall mature from three (3) through one 
hundred-twenty (120) months from the date of issuance.  The specific term is 
selected by the purchaser.  The term can be for any term of whole calendar 
months within this range.  Demand Certificates shall mature on the fifth day 
of the month following the month during which demand is made by the holder 



                                       34
<PAGE>
<PAGE>42

(Section 301).  ELCOA is required to redeem Demand Certificates on the fifth 
day of the month following the month in which written notice of demand is 
received.  For a complete discussion of the terms and conditions regarding 
redemption of Debentures, See "Redemption" on page 36 herein.  It is the 
present policy of ELCOA, subject to availability of funds as determined by the 
Board of Directors in its sole discretion to pay the principal to the holder 
within 5 business days after demand for redemption is received.

    ELCOA may however, change this policy at any future date without notice to 
the holders of the Debentures.  The Demand Certificates shall bear interest at 
least 1% above the annualized 6-month U.S. Treasury Bill Rate for Treasury 
Bills sold on the first day of the month or, if there is no auction on that 
day, the interest rate established at the last auction prior to the first day 
of the month.  During the twelve month period ended April 30, 1995, the rate 
on these certificates averaged approximately 1.7% above the 6-month U.S. 
Treasury Bill Rate.  Fixed Rate Certificates shall bear interest at a rate set 
by ELCOA at the date of issuance, but shall not be less than 1% above the 
annualized 6-month Treasury Bill rate for Debentures with maturities of 24 
months or less, not less than 2% above the 6-month U.S. Treasury Bill Rate for 
Debentures with maturities from 25 to 60 months, and not less than 3% above 
the 6-month U.S. Treasury Bill Rate for Debentures with maturities exceeding 
60 months (Section 301).  There is no maximum interest rate which may be 
payable.  During the twelve month period ended April 30, 1995, rates on 6, 60 
and 120 month Debentures averaged approximately 1.9%, 3.8%, and 3.9%, 
respectively, over the other governmental charge imposed in connection 
therewith, subject to the limitations provided in the Indenture (Section 305).  
The principal amount of the Debentures which may be issued under the Indenture 
is to be determined, from time to time, by the Board of Directors of ELCOA.  
The maximum amount to be offered hereunder is $50,000,000.  The Debentures 
will be unsecured obligations of ELCOA.

TAX WITHHOLDING

    The Internal Revenue Code of 1986, as amended (the "Code"), generally 
requires reporting and inclusion of interest as income to the security holder 
and will, in certain instances, require backup withholding by the payor of 
interest of 31% of all interest payments (or amounts equivalent thereto) on 
and after December 31, 1984.

    In general, ELCOA is required to file with the Internal Revenue Service 
each year over the term of the Debentures a Form 1099 information return (with 
a copy to the holder) reporting the amount of interest which is paid or which 
is considered earned by the holder during each calendar year period, and the 
holder is required to include such amount as income in his Federal Income Tax 
Return for that year.

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




                                       35
<PAGE>
<PAGE>43

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

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

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

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

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

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

REDEMPTION

COMPANY ELECTION

    ELCOA may, at its own discretion, call for the redemption of the 
Debentures from time to time, either in whole or in part.  Notice of the 
redemption shall be given by first-class mail, postage prepaid, mailed to the 
holder not less than 60 days prior to the redemption date, at the principal 
amount thereof, plus interest accrued to the date of redemption. Debentures 
may be called for redemption at any time after purchase.  Therefore, the 
purchaser is entitled to at least 60 days interest in the event of ELCOA's 
redemption.  Accrued interest on the Debentures so redeemed shall be payable 
at the time of redemption.  No further interest shall accrue on redeemed 
Debentures after the date of redemption (Sections 301, 1101 through 1105).

HOLDER'S ELECTION

    ELCOA is required to redeem any Fixed Rate Certificate at maturity without 
restriction.  Subject to the $300,000 monthly limitation set forth below, 
ELCOA will redeem Demand Certificates after notice of demand is received and 
any Fixed Rate Certificates before maturity after notice of demand is received 
less a penalty, subject to the $300,000 monthly limitation established for the 
redemption of these Debentures as set forth below.  See "DESCRIPTION OF 
SECURITIES - DEBENTURES; Right to Request Early Payment".  ELCOA intends to 
satisfy requests for redemption from cash on hand.  If insufficient cash is 
available, ELCOA may make use of funds available from possible hypothecation 
of leases.  Requests for the redemption by mail should be addressed to either 
the underwriter, Welco Securities, Inc., or ELCOA's offices at Suite 76, 
Silverside-Carr Executive Center, 501 Silverside Road, Wilmington, Delaware 
19809, or in person at the same addresses, and should include the original 
certificate for redemption.

                                       36
<PAGE>
<PAGE>44

LIMITATIONS ON REDEMPTIONS

    Under the Indenture, ELCOA is not obligated to redeem Demand Certificates, 
or Fixed Rate Certificates prior to maturity, in excess of an aggregate of 
$300,000 in principal amount in any calendar month (Section 1101 (c)).

    If this limitation is invoked by ELCOA, the Trustee and the holders of 
such Debentures submitted for redemption, but not redeemed, will be so 
notified and the Debentures will be redeemed thereafter in the order in which 
demands are received by ELCOA, with those for which demands are received on 
the same day being redeemed on a pro-rata basis.  To the extent that 
Debentures submitted for redemption are not paid in any given calendar month, 
such Debentures will be given first priority (in the order in which the 
demands were received) in the next succeeding calendar month or months until 
such Debentures are fully redeemed.  Interest continues to accrue through date 
of payment. For this purpose, a demand made orally will be treated as having 
been made on the date of the oral demand, if it is confirmed by a written 
demand received by ELCOA within ten days after the date of the oral demand.  
(Section 1101).  The limitation has not been invoked to date.

AUTOMATIC EXTENSION

    If, after its maturity date, a Fixed Rate Certificate is not presented for 
payment by the holder, and ELCOA does not tender payment to the holder, such 
Certificate shall be treated as a Demand Certificate, and the rights and other 
terms such as the determination of interest rates and redemption provisions 
applicable to Demand Certificates in general shall be applicable effective 
after the maturity date of such Fixed Rate Certificate.  ELCOA will give each 
registered certificate holder one month's prior written notice of the time of 
maturity, reminding him of the maturity date of his certificate and the fact 
that the automatic extension provision will take effect unless he requests 
payment (Section 301).  ELCOA will advise, by monthly statement, Debenture 
holders of the due date of all fixed term securities owned by them.

RIGHT TO REQUEST EARLY PAYMENT

    Holders may request the redemption of any Fixed Rate Certificate offered 
hereunder as of the end of the calendar month during which notice of a request 
for early payment is received, subject to the $300,000 monthly limitation on 
redemptions described above.  Payment will be made on the fifth day of the 
following calendar month, or such shorter period of time as determined by 
ELCOA, on the following condition:  A penalty, computed by multiplying the 
number of months remaining to maturity by 1/8 of 1% and then multiplying the 
product by the principal amount being redeemed prior to maturity, will be 
deducted from the principal amount if redeemed; however the penalty shall not 
be less than $25.  For example, if 24 months prior to the due date, a holder 
elected to redeem a $1,000 60-month Fixed Rate Certificate, ELCOA would deduct 
a penalty of $30 from the principal repayment of $1,000 (1/8 of 1% multiplied 
by 24 months multiplied by $1,000 equals $30).





                                       37
<PAGE>
<PAGE>45

OPTION TO RECEIVE COMPOUND INTEREST

    Holders of Debentures have the option of electing to have interest on 
their Debentures reinvested and compounded monthly (that is, interest at the 
original rate shall be computed monthly on the new amount).  There are no 
restrictions on the use that ELCOA may make of the retained interest.  Once 
made, such an election may not be changed without the consent of ELCOA.  In 
the event a holder elects to have interest compounded, interest will be paid, 
at the holder's election, bimonthly, quarterly, semi-annually, annually or at 
maturity of his certificate (Section 301).  Reinvested interest will be an 
unsecured obligation of ELCOA and will be subject to the same risks as the 
Debentures.  See "RISK FACTORS".  Interest compounded, but unpaid to holders, 
will be reportable as income for Federal income tax purposes, when earned, 
including when it is compounded but unpaid.  ELCOA will advise holders by 
January 31 of each year concerning the amount of interest which must be 
reported as income for the preceding calendar year.  ELCOA does not believe 
that any "original issue discount" as defined in the Internal Revenue Code of 
1986, as amended, arises from the sale of the Certificates, as the stated 
principal amount redeemable at maturity equals the original issuance price for 
each certificate.  Purchasers of Debentures bearing compound interest should 
consult their tax advisers concerning any applicable tax consequences.  See 
"DESCRIPTION OF SECURITIES - DEBENTURES; Tax Withholding".

INTEREST - 6-MONTH UNITED STATES TREASURY BILL RATE
 
    Six-month United States Treasury Bills are auctioned weekly by the United 
States Treasury Department, usually on Monday.  The interest rate on the 
6-month U.S. Treasury Bills, on a discount basis, based on the auction 
average, is published widely in newspapers throughout the country, normally on 
the day following the auction.  During the five year period ended April 30, 
1995, the rates ranged from a low of 2.78% to a high of 7.84%.  As of March 1, 
1996, the 6-month U.S. Treasury Bill rate was 5.06%.

    The interest rate to be paid on the Demand Certificates offered hereunder 
shall be at least 1% above the annualized interest rate paid on 6-month United 
States Treasury Bills sold on the first day of the month, or if there is no 
auction on that day, the interest rate established at the last auction prior 
to the first day of the month.  The rate will vary from month to month 
depending upon the U.S. Treasury Bill sales.  In the event that the 6-month 
U.S. Treasury Bill Rate as set forth above shall fall below 6% per annum, or 
in the event there shall be no such U.S. Treasury Bill Rate in effect, the 
rate of such 6-month U.S. Treasury Bill shall be deemed to be 6% per annum.  
The percentage above  the 6-month U.S. Treasury Bill Rate is to be determined 
at the beginning of the month by ELCOA (or in the absence of any such 
determination, such percentage shall be deemed to be 1% above the 6-month U.S. 
Treasury Bill rate), based upon prevailing market conditions, interest rates 
in general, and ELCOA's need for funds for the purchase of new equipment for 
lease as opportunities arise.  Therefore, the minimum interest which can be 
paid on Demand Certificates shall be 7%.

    The interest rate to be paid on the Fixed Rate Certificates shall be fixed 
by ELCOA weekly at a rate at least equal to 1% above the annualized interest 
rate paid on 6-month U.S. Treasury Bills for Debentures with maturities of 24 

                                       38
<PAGE>
<PAGE>46

months or less, at least 2% above the annualized interest rate paid on 6-month 
U.S. Treasury Bills for Debentures with terms ranging from 25 to 60 months, 
and at least 3% above the annualized interest rate paid on 6-month U.S. 
Treasury Bills for Debentures with maturities exceeding 60 months, based upon 
prevailing market conditions, interest rates in general, and ELCOA's need for 
funds for the purchase of new equipment for lease as opportunities arise.  For 
the purpose of computing the interest to be paid on a given issuance of Fixed 
Rate Certificates, the annualized interest rate paid on 6-month U.S. Treasury 
Bills shall be determined by reference to such rates in effect on the date 
that United States Treasury Bills are issued, or the date of the most recently 
issued 6-month U.S. Treasury Bills, if investor money is not received on an 
issue date of such U.S. Treasury Bill.  Once established, the same rate of 
interest will be paid for the term of the Debenture.  In the event the 6-month 
U.S. Treasury Bill Rate as set forth above shall fall below 6% per annum, or 
in the event there shall be not such U.S. Treasury Bill Rate in effect, the 
rate of such 6-month U.S. Treasury Bill shall be deemed to be 6% per annum.

    Interest to be paid in any calendar month will be paid on the tenth day of 
the succeeding calendar month.

RESTRICTIONS ON MERGER

    ELCOA, subject to certain conditions intended to protect the interests of 
the Debenture holders and contained in Section 801 of the Indenture, may 
consolidate or merge with or into, or sell or transfer all or substantially 
all of its property and assets to any other corporation other than Walnut, and 
may consolidate or merge with or into, or sell or transfer all or 
substantially all of its property and assets, provided that the Corporation 
(if other than Walnut) formed by or resulting from any such property and 
assets, assumes payment of principal and premium if any, and interest on the 
Debentures and performs all obligations in observance with the terms of the 
Indenture, in form satisfactory to the Trustee.  No such merger may grant any 
lienholders resulting from the merger a position in liquidation senior to the 
interest of the holders of the Debentures.  No approval of Debenture holders 
is required. ELCOA has no present plans to effect any of the foregoing 
transactions.  (See Article VIII).

MODIFICATION OF THE INDENTURE

    ELCOA may from time to time, enter into additional supplemental indentures 
amending the terms of the Indenture with the consent of at least 75% in 
aggregate principal amount of the outstanding Debentures.  No supplemental 
indenture without the consent of each holder of outstanding Debentures may 
reduce the percentage of the Debenture holders necessary to modify or alter 
the Indenture, waive any default under the Indenture, reduce the stated amount 
of interest on any Debenture or change the maturity date of the principal, the 
interest payment dates or other terms of payment.  ELCOA may, without consent 
of the holders of these Debentures, enter into supplemental indentures under 
certain limited circumstances where the rights of the holders are not 
materially affected (Sections 901, 902).




                                       39
<PAGE>
<PAGE>47

CONVENANT AS TO REPAIR

    ELCOA has covenanted that it will cause its properties used or useful in 
the business to be maintained and kept in good condition, repair and working 
order, provided, however, that ELCOA may provide for any disposition of such 
properties consistent with reasonable business judgment and not 
disadvantageous in any material respect to the holders of the Debentures 
(Section 1005).

EVENTS OF DEFAULT

    The following will be events of default:  (a) default in the payment of 
any interest when due, which is not cured for 30 days; (b) default in the 
payment of principal or premium, if any, when due; (c) default in the 
performance of any other covenant of ELCOA, continued for 60 days after 
occurrence of the default; and (d) certain events of bankruptcy, insolvency or 
reorganization (Section 501).  In the event that a default shall occur and not 
be cured within the time period required, the Trustee or the holders of not 
less than 25% of the principal amount of outstanding Debentures (including 
holders who may be controlling persons) may declare the Debentures due and 
payable by appropriate written notice (Section 502).

    ELCOA will be required to furnish to the Trustee annually, a statement as 
to the fulfillment, by ELCOA, of all of its obligations under the Indenture 
(Section 1006).

TRANSACTIONS WITH THE TRUSTEE

    ELCOA will maintain deposit accounts and banking relations with the 
Trustee, First Valley Bank of Bethlehem, Pennsylvania.

    The Trustee also serves as a custodian for IRA and KEOGH accounts which 
may hold Debentures on behalf of the participant or beneficiary.  An annual 
service charge of $25 per account is charged by the Trustee to the holder for 
custodial services in maintaining said IRA/KEOGH account.

                              PLAN OF DISTRIBUTION

    ELCOA has entered into an Underwriting Agreement with Welco Securities, 
Inc., Suite 105, One Belmont Avenue, Bala Cynwyd, Pennsylvania 19004 
(hereinafter referred to as the "Underwriter").

    The Underwriter is an affiliate of ELCOA, and is wholly-owned by William 
Shapiro, ELCOA's President.  The principals and officers of the Underwriter, 
William Shapiro and Kenneth S. Shapiro, are registered as licensed securities 
principals and agents and are also officers of ELCOA.  See Note 8 to the 
Financial Statements for the fiscal year ended April 30, 1995.  The principal 
business function of the Underwriter has been to sell registered securities 
for Walnut and ELCOA as their agent.  As a result of the affiliations between 
ELCOA and the Underwriter, the Underwriting Agreement cannot be deemed to have 
been negotiated at arm's length. The offering prices of the Debentures have 
been arbitrarily determined by ELCOA with the concurrence of the Underwriter 
and bear no direct relation to ELCOA's assets, book value, net worth or any 
other established criteria of value.  



                                       40
<PAGE>
<PAGE>48

Among the factors considered in such determinations were the history of and 
prospects for the industry in which ELCOA competes, estimates of the business 
potential of ELCOA, the present state of its development, its financial 
conditions, risks associated with the leasing industry in general, interest 
rates in general during the time of the offering and demand for similar 
securities of comparable companies.

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

    No commission or other expense of the offering will be paid by any 
purchaser of the Debentures offered hereunder.  The Underwriter is to be paid 
a commission equal to 1/15 of 1% per month for each month of the initial term 
of any new fixed-term Debenture sold (ranging from 0.2% for 3-month Debentures 
sold to 8.0% for 120 month Debentures), as the case may be, sold through the 
Underwriter.  Rollovers of Debentures at maturity are considered as new sales.  
ELCOA agrees to reimburse the Underwriter for all accountable expenses and 
commissions incurred in connection with the offer and sale of Debentures.  
Neither William Shapiro nor Kenneth S. Shapiro receive any direct remuneration 
from Welco Securities, Inc. relative to the sale of these securities, as 
commissions are used by the Underwriter for expenses incurred in the 
solicitation and sale of the Debentures.  The Underwriter may re-allow to 
certain dealers who are members of the National Association of Securities 
Deales, Inc. ("NASD") and certain foreign dealers who are not eligible for 
membership in the NASD, a commission of up to 0.2% to 8.0% of the principal 
amount of Debentures, depending on the term of each Fixed Rate Certificate 
sold by such dealers.  No commissions shall be paid on account of the sale of 
any Demand Certificates.  After the commencement of the offering, the 
commissions and reallowances, if any, may be changed if for example, a major 
securities underwriter should offer to sell a significant portion of the 
unsold securities.

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

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

    The Underwriter as a member of the NASD, is subject to Schedule E of the 
By-laws of the NASD which deals with its participation in soliciting sales of 
securities for ELCOA Schedule E requires, in part, that an outside independent 
underwriter be engaged to perform due diligence and render an opinion that the 
yield on the Debentures being offered through the Prospectus are no lower that 
                                       41
<PAGE>
<PAGE>49

that recommended by a qualified independent underwriter.  The Underwriter has 
obtained an opinion dated June 4, 1996 from J.E. Liss & Company, Inc., 
Milwaukee, Wisconsin, an NASD member which has participated in the preparation
of the offering documents, conducted its due diligence review of the offering,
and agreed in exchange for compensation, totalling $25,000, reimbursed by ELCOA
for services rendered to perform the services described above, that the 
proposed offering terms of the Debentures being offered meet this fairness 
objective.

                                   LITIGATION

    There are no material legal proceedings or actions pending or threatened 
against ELCOA or to which its property is subject.

                                 LEGAL OPINION

    The law firm of William Shapiro, Esq., P.C. of Bala Cynwyd, Pennsylvania, 
has rendered an opinion that pursuant to the Indenture between ELCOA and First 
Valley Bank as Trustee, and appropriate Company Orders, the Debentures, when 
issued and sold pursuant to the Indenture and in the matter contemplated by 
the Prospectus, will be valid and binding obligations of ELCOA.

    Both William Shapiro and Kenneth S. Shapiro, officers of ELCOA and 
officers and Directors of Walnut, are associated with said law firm as 
attorneys, of which Mr. William Shapiro is the sole shareholder of the 
professional corporation.  Mr. William Shapiro is also sole shareholder, 
Secretary/Treasurer and a Director of Welco Securities, Inc., the Underwriter, 
of which Kenneth S. Shapiro is President and a Director.

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

                             ADDITIONAL INFORMATION

    ELCOA has filed with Securities and Exchange Commission in Washington, 
D.C. a Registration Statement under the Securities Act of 1933, as amended, 
with respect to the Debentures offered by this Prospectus.  This Prospectus 
does not contain all of the information set forth in that Registration 
Statement.  For further information with respect to ELCOA and the Debentures, 
reference is made to that Registration Statement and to the exhibits and 
schedules filed therewith.






                                       42
<PAGE>
<PAGE>50

<TABLE>
                         INDEX TO FINANCIAL STATEMENTS
<CAPTION>
                                                                   Page
                                                                   ----
<S>                                                                <C>
Independent Auditor's Report.                                      44

Balance Sheets as of April 30, 1995 and 1994.                      45-46

Statements of Operations for the years
ended April 30, 1995, 1994 and 1993.                               47

Statement of Changes in Shareholder's Equity for the
years ended April 30, 1995, 1994 and 1993.                         48

Statements of Cash Flows for the years
ended April 30, 1995 and 1994 and 1993.                            49-50

Notes to Financial Statements for the fiscal years
ended April 30, 1995, 1994 and 1993                                51

Balance Sheets as of January 31, 1996
(unaudited) and April 30, 1995                                     57-58

Statements of Operations for the nine months
ended January 31, 1996 and 1995 and three
months ended January 31, 1996 and 1995 (unaudited)                 59

Statement of Changes in Shareholder's Equity
for the nine months ended January 31, 1996 (unaudited)             60

Statements of Cash Flows for the nine months ended
January 31, 1996 (unaudited)                                       61-62

Notes to Financial Statements for the nine months ended 
January 31, 1996 (unaudited)                                       63

</TABLE>















                                       43
<PAGE>
<PAGE>51

                          INDEPENDENT AUDITOR'S REPORT


To the Board of Directors and Shareholder
of Equipment Leasing Corporation of America


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

The accompanying financial statements have been prepared from the separate 
records maintained by Equipment Leasing Corporation of America.  However, 
these may not necessarily be indicative of the financial condition that would 
have existed or the results of operations if the Company had been operated as 
an unaffiliated entity.  As discussed in Note 8 to the financial statements, 
certain expenses represent allocations made from or transactions with related 
parties.  Further, our opinion dated July 7, 1995 on the consolidated 
financial statements of Walnut Equipment Leasing Co., Inc. and subsidiaries 
contained an explanatory paragraph which discussed the substantial doubt about 
Walnut Equipment Leasing Co., Inc.'s ability to continue as a going concern.

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 financial statements referred to above present fairly, in 
all material respects, the financial position of Equipment Leasing Corporation 
of America as of April 30, 1995, and 1994 and the results of its operations 
and its cash flows for each of the three years in the period ended April 30, 
1995 in conformity with generally accepted accounting principles.



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


Bala Cynwyd, Pennsylvania
July 7, 1995



                                       44
<PAGE>
<PAGE>52
<TABLE>
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (a Wholly-Owned Subsidiary of
                      Walnut Equipment Leasing Co., Inc.)
                                 BALANCE SHEETS
                               -----------------
<CAPTION>

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

Direct finance leases:
      Aggregate future amounts
       receivable under lease
       contracts                    $17,267,612             $17,966,429
      Estimated residual value
       of equipment                   1,831,613               1,905,976
Less:
      Unearned income under
       lease contracts              ( 3,172,713)            ( 3,413,082)
                                    -----------             -----------

                                     15,926,512              16,459,323
      Advance payments              (   528,314)            (   498,884)
                                    -----------             -----------

                                     15,398,198              15,960,439
      Allowance for doubtful
       lease receivables            (   974,667)            ( 1,001,880)
                                    -----------             -----------

                                     14,423,531              14,958,559
Due from parent                       3,991,986               2,500,816
Cash and cash equivalents             8,908,798               7,587,864
Other assets includes $331,180 and
 $341,601 paid to related parties)      423,511                 438,150
                                    -----------             -----------

      TOTAL ASSETS                  $27,747,826             $25,485,389
                                    ===========             ===========


</TABLE>








                             SEE ACCOMPANYING NOTES
                                       45
<PAGE>
<PAGE>53
<TABLE>
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (a Wholly-Owned Subsidiary of
                      Walnut Equipment Leasing Co., Inc.)
                          BALANCE SHEETS - (continued)
                               -----------------
<CAPTION>

                                                As of April 30,
                                           1995                    1994
                                    -----------             -----------
<S>                                 <C>                     <C>
      LIABILITIES

Amounts payable to
   equipment suppliers              $     8,749             $     8,749
Accrued expenses and 
   security deposits                     63,888                  90,708
State income taxes payable                8,401                   8,401
Demand, Fixed Rate, and
   Money Market Thrift
   Certificates (includes $181,266
   and $167,617 held by
   related parties)                  24,521,875              21,810,991
Accrued interest payable              2,326,708               2,094,330
                                    -----------             -----------

                                     26,929,621              24,013,179
      SHAREHOLDER'S EQUITY

Common Stock $1 par value,
   1,000 shares authorized,
   issued and outstanding                 1,000                   1,000
Variable Rate Cumulative 
   Preferred Stock, Series A, $1
   par value, 50,000 shares 
   authorized, none issued                  ---                     ---
Additional paid - in capital            999,000                 999,000
Retained earnings (Deficit)         (   181,795)                472,210
                                    -----------             -----------

                                        818,205               1,472,210
                                    -----------             -----------

      TOTAL LIABILITIES AND
      SHAREHOLDER'S EQUITY          $27,747,826             $25,485,389
                                    ===========             ===========

</TABLE>





                             SEE ACCOMPANYING NOTES
                                       46
<PAGE>
<PAGE>54
<TABLE>

                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A Wholly-Owned Subsidiary of
                      Walnut Equipment Leasing Co., Inc.)
                            STATEMENTS OF OPERATIONS
                        --------------------------------
<CAPTION>

                                         For the Years Ended April 30,

                                       1995            1994            1993
                                 ----------      ----------      ----------
<S>                              <C>             <C>             <C>
Revenue:

Income earned under
  direct finance lease
  contracts                      $2,945,151      $3,009,864      $3,057,645
                                 ----------      ----------      ----------
                                                                               
Costs and expenses:

Interest expense, net of
  interest income of $741,671,
  $374,025 and $253,967,
  respectively                    1,314,491       1,563,038       1,320,546
General and administrative
  expenses (includes
  $946,465, $934,695 and $896,864,
  respectively, paid to related 
  parties)                        1,054,460       1,031,825       1,011,186
Provision for doubtful
  lease receivables               1,229,845         707,162         566,570
                                 ----------      ----------      ----------

Total costs and expenses          3,598,796       3,302,025       2,898,302
                                 ----------      ----------      ----------

Income (loss) before provision
   for state income taxes          (653,645)       (292,161)        159,343

Provision for state income taxes        360             ---             928
                                 ----------      ----------      ----------

Net income (Loss)                ($ 654,005)     ($ 292,161)     $  158,415
                                 ==========      ==========      ==========


</TABLE>




                             SEE ACCOMPANYING NOTES
                                       47
<PAGE>
<PAGE>55
<TABLE>
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A Wholly-Owned Subsidiary of
                      Walnut Equipment Leasing Co., Inc.)
                  STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
<CAPTION>
                  Common Stock
               ($1.00 Par Value)
                 1,000 shares
                   Authorized       Additional                      Total
                 No. of shares      Paid-In      Retained        Shareholder's
               Issued    Amount     Capital      Earnings           Equity
               ----------------     ----------   --------       -------------
<S>             <C>      <C>        <C>          <C>              <C>
Balance,
April 30,
1992            1,000    $1,000     $999,000     $1,205,956       $2,205,956


Net Income for
the year ended
April 30, 1993    ---       ---          ---        158,415          158,415


Cash Distributions
Paid on Common
Stock             ---       ---          ---       (600,000)        (600,000)
                -----    ------     --------     -----------       ---------- 


Balance,
April 30,
1993            1,000     1,000      999,000        764,371        1,764,371


Loss for the
year ended
April 30, 1994    ---       ---          ---       (292,161)        (292,161)
                -----    ------     --------      ---------        ---------


Balance,
April 30,
1994            1,000     1,000      999,000        472,210         1,472,210


Loss for
the year ended
April 30, 1995    ---       ---          ---       (654,005)        (654,005)
               ------    ------     --------      ---------        ---------


Balance,
April 30,
1995            1,000    $1,000     $999,000      ($181,795)        $818,205
                =====    ======     ========      ==========        ========
</TABLE>
                             SEE ACCOMPANYING NOTES
                                       48
<PAGE>
<PAGE>56
<TABLE>
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A WHOLLY-OWNED SUBSIDIARY OF
                      WALNUT EQUIPMENT LEASING CO., INC.)
                            STATEMENTS OF CASH FLOWS
                              -------------------
<CAPTION>

                                             For the Years Ended April 30,
                                          1995            1994           1993
                                    ----------     -----------    -----------
<S>                                 <C>             <C>            <C>
OPERATING ACTIVITIES

Net Income (Loss)                    ($654,005)      ($292,161)    $  158,415
Adjustments to reconcile
   net income (loss) to net cash
   provided by operating activities:
 Depreciation                              ---             ---             51
 Amortization of                     
   deferred debt expenses              247,561         188,209        185,138
 Provision for doubtful
   lease receivables                 1,229,845         707,162        566,570
Effects of Changes
 in other operating items:
 Accrued expenses                      (26,820)        (22,691)        40,223
 Accrued interest                      232,378         422,646        494,348
 Other assets (net)                   (232,922)       (252,895)      (191,175)
                                    ----------     -----------    -----------
Net cash provided by
  operating activities                 796,037         750,270      1,253,570
                                    ----------     -----------    -----------

INVESTING ACTIVITIES

Excess of cash received
  over lease income recorded         6,447,111       6,207,106      5,083,786
Increase in
 advance payments                      179,692         119,765        119,872
Purchase of equipment
  for direct finance leases         (7,321,620)     (6,680,452)    (8,212,927)
                                    ----------     -----------    -----------

Net cash used in
  investing activities                (694,817)       (353,581)    (3,009,269)
                                    ----------     -----------    -----------

</TABLE>






                             SEE ACCOMPANYING NOTES
                                       49
<PAGE>
<PAGE>57
<TABLE>
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A WHOLLY-OWNED SUBSIDIARY OF
                      WALNUT EQUIPMENT LEASING CO., INC.)
                     STATEMENTS OF CASH FLOWS - (continued)
                              -------------------
<CAPTION>

                                             For the Years Ended April 30,

                                          1995            1994           1993
                                    ----------     -----------    -----------
<S>                                 <C>            <C>            <C>
FINANCING ACTIVITIES

Proceeds from issuance
  of Demand and Fixed Rate
  Certificates                      10,983,417      9,267,808       9,350,863
Net Proceeds (repayments) from
  borrowings from Walnut            (1,491,170)      (840,810)        280,367
Redemption of Demand, Fixed
  Rate, and Money Market 
  Thrift Certificates               (8,272,533)    (5,498,321)     (4,177,037)
Distributions Paid on
  Common Stock                             ---            ---        (600,000)
Net cash provided by                ----------     ----------     -----------
  financing activities               1,219,714      2,928,677       4,054,193
                                    ----------     ----------     -----------

Increase (Decrease) in 
  Cash and Cash Equivalents          1,320,934      3,325,366       3,098,494
Cash and Cash Equivalents, 
  Beginning of Year                  7,587,864      4,262,498       1,164,004
Cash and Cash Equivalents,          ----------     ----------     -----------
  End of Year                       $8,908,798     $7,587,864     $ 4,262,498
                                    ==========     ==========     ===========

</TABLE>
















                             SEE ACCOMPANYING NOTES
                                       50
<PAGE>
<PAGE>58
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A WHOLLY-OWNED SUBSIDIARY OF
                      WALNUT EQUIPMENT LEASING CO., INC.)
                         NOTES TO FINANCIAL STATEMENTS

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

    ORGANIZATION:

    Equipment Leasing Corporation of America ("ELCOA") was incorporated as a 
Delaware corporation on May 6, 1986 and commenced operations on May 23, 1986.  
ELCOA is a  wholly-owned subsidiary of Walnut Equipment Leasing Co., Inc. 
("WALNUT"), a Delaware corporation.  ELCOA was formed primarily to purchase 
general commercial equipment for lease, utilizing the proceeds of sale of 
certain debentures referred to as "Demand, Fixed Rate, or Money Market Thrift 
Certificates."  See Note 6.

    LEASE ACCOUNTING:

    ELCOA is in the business of leasing commercial equipment which is 
specifically acquired for each lease.  For financial reporting purposes, ELCOA 
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 the requirements of 
Statement of Financial Accounting Standards No. 91 "Accounting for Non 
Refundable 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 ($281,531, 
$256,940 and $308,077 for the years ended April 30, 1995, 1994 and 1993 
respectively) are accounted for as part of the Investment in Direct Financing 
Leases.  These expenses increased to 4% of the original equipment cost 
subsequent to May 1, 1992, but were 3% prior and subsequent thereto through 
May 31, 1992.  The rate was adjusted to account for the calculation of initial 
direct costs under SFAS 91.  Unearned income is earned and initial direct 
costs are amortized to reduce income using the effective method over the terms 
of each respective lease.

    ESTIMATED RESIDUAL VALUES OF EQUIPMENT UNDER DIRECT FINANCE LEASES:

    ELCOA generally offers an option to purchase the leased equipment upon 
expiration of the lease term at its then fair market value (usually not less 
than 10% of the original equipment cost).  Residual value of this equipment is 
generally established at the purchase option price offered.

    ALLOWANCE FOR DOUBTFUL LEASE RECEIVABLES:

    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 delinquent lease receivables.  The allowance is 


                                       51
<PAGE>
<PAGE>59
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A WHOLLY-OWNED SUBSIDIARY OF
                      WALNUT EQUIPMENT LEASING CO., INC.)
                         NOTES TO FINANCIAL STATEMENTS

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:  (Continued)

increased by provisions charged to operating expense and reduced by 
charge-offs based upon a periodic evaluation, performed at least quarterly, of 
delinquent finance lease receivables.  Charge-offs totaled $1,257,058, 
$496,088 and $348,916 for the years ended April 30, 1995, 1994 and 1993, 
respectively.

    INCOME TAXES:

    ELCOA 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 for financial statement purposes (as 
described above).  Under the "operating method", ELCOA reports as income the 
amount of rentals received and deducts the appropriate amount of depreciation 
of the equipment over its estimated useful life.

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

    The net deferred tax asset as of April 30, 1995 and 1994 includes deferred 
tax assets (liabilities) attributable to the following temporary deductible 
(taxable) differences:
<TABLE>
<CAPTION>
                                                  1995              1994
                                            ----------        ----------
         <S>                                <C>               <C>
         Operating lease method vs. 
           direct financing method          $1,576,000        $1,507,000
         Provisions for doubtful 
           lease receivables                   341,000           391,000
         Other                                 (34,000)          (25,000)
                                            ----------        ----------
         Net deferred tax asset              1,883,000         1,873,000
         Valuation allowance                (1,883,000)       (1,873,000)
                                            ----------        ----------
         Net deferred tax asset 
           after valuation allowance        $      ---        $      ---
                                            ==========        ==========
</TABLE>
                                       52
<PAGE>
<PAGE>60
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A WHOLLY-OWNED SUBSIDIARY OF
                       WALNUT EQUIPMENT LEASING CO. INC.)
                         NOTES TO FINANCIAL STATEMENTS

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:  (Continued)

    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.  There was no cumulative effect on income for prior years upon 
the adoption of SFAS 109, for the year ended April 30, 1994 since there was no 
existing deferred tax asset as of May 1, 1993.

    The Company will be included in the consolidated federal income tax return 
of its parent, Walnut Equipment Leasing Co., Inc..  Based on a tax allocation 
agreement, current federal taxes otherwise refundable (payable) under a 
separate company computation will be received from (paid to) its parent.

    For the fiscal years ended April 30, 1995 and 1994, there was no provision 
for either current or deferred federal income taxes.

    CASH FLOW STATEMENTS:

    The Company considers cash invested in short-term, highly liquid 
investments with original maturities of three months or less to be cash 
equivalents.  At April 30, 1995, cash equivalents consisting of U.S. 
Government Securities amounted to $6,349,693.  The Company had no cash 
equivalents at April 30, 1994.  Amounts paid for interest for the fiscal years 
ended April 30, 1995, 1994 and 1993 were $1,898,734, $1,549,217, and 
$1,113,348, respectively.  Amounts paid for income taxes for the fiscal years 
ended April 30, 1995, 1994, and 1993 were $0, $411, and $4,194, respectively. 

    CONCENTRATION OF CREDIT RISK:

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

2.  AGGREGATE FUTURE AMOUNTS RECEIVABLE UNDER LEASE CONTRACTS:

Receivables under direct finance lease contracts at April 30, 1995 are due as 
follows:
<TABLE>
<CAPTION>
              Years ending
              April 30,               Amount
              ------------       -----------
              <S>                <C>
               1996              $ 9,420,395
               1997                5,072,886
               1998                2,164,555
               1999                  456,460
               2000 & beyond         153,316
                                 -----------
                                 $17,267,612
                                 ===========
</TABLE>
                                       53
<PAGE>
<PAGE>61
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A WHOLLY-OWNED SUBSIDIARY OF
                      WALNUT EQUIPMENT LEASING CO., INC.)
                         NOTES TO FINANCIAL STATEMENTS

3.  OTHER ASSETS AND LIABILITIES:  (Continued)

Other assets of $423,511 and $438,150 at April 30, 1995 and 1994, 
respectively, include $423,223 and $437,812 in deferred expenses, net of 
amortization, representing costs directly related to ELCOA's registration and 
sale of Demand, Fixed Rate, and Money Market Thrift Certificates.  Such 
expenses are being amortized on a straight-line basis over the estimated 
average lives of the debt issued, and to be issued under the registration 
statement.  Amortization of deferred expenses charged to income during the 
years ended April 30, 1995, 1994 and 1993, were $247,561, $188,209, and 
$185,138, respectively, which includes commissions paid for sale of these 
certificates.

4.  AMOUNTS PAYABLE TO EQUIPMENT SUPPLIERS

    Amounts payable to equipment suppliers in the amount of $8,749 as of April 
30, 1995 and 1994 represents holdbacks from suppliers of equipment as 
additional security for performance by the underlying lessee on the related 
lease contract, and are payable at the termination of the contracts based upon 
the lessee's compliance with terms of the lease contract.

5.  INCOME TAXES

    ELCOA will file a consolidated Federal income tax return with its parent, 
Walnut.  ELCOA has made no provision for Federal income tax expense for the 
years ended April 30, 1995, 1994 and 1993 due to the benefit of Walnut's net 
operating loss carryforwards.

    ELCOA has provided for $360, $0 and $928 in state income tax expense for 
the fiscal years ended April 30, 1995, 1994, and 1993, respectively.

6.  DEMAND, FIXED RATE, AND MONEY MARKET THRIFT CERTIFICATES

    The Demand, Fixed Rate, and Money Market Thrift Certificates outstanding 
at April 30, 1995 bear interest at rates ranging from 7.0% to 12.75%, and are 
due as follows:
<TABLE>
<CAPTION>
               Years ending
                 April 30,                   Amount
               ------------             -----------
                  <S>                   <C>
                  1996                  $14,697,989
                  1997                    3,138,288
                  1998                    1,146,431
                  1999                    2,156,743
                  2000 & beyond           3,382,424
                                        -----------
                                        $24,521,875
                                        ===========
</TABLE>
                                       54
<PAGE>
<PAGE>62

                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A WHOLLY-OWNED SUBSIDIARY OF
                      WALNUT EQUIPMENT LEASING CO., INC.)
                         NOTES TO FINANCIAL STATEMENTS

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

    Included in the amounts due in the year ended April 30, 1996 are 
$2,135,337 of certificates payable on demand.  The accrued interest of 
$2,326,708 at April 30, 1995 is payable upon demand.

7.  CAPITALIZATION

    On May 23, 1986, ELCOA issued all of its authorized shares of common stock 
(1,000 shares, $1.00 par value per share) in exchange for certain lease assets 
from Walnut. These shares are fully paid and nonassessable.  ELCOA has also 
authorized the issuance of 50,000 shares of preferred stock, $1.00 par value. 
At April 30, 1995, no shares of preferred stock have been issued.

8.  TRANSACTIONS WITH RELATED PARTIES

    Welco Securities, Inc. ("Welco"), a registered broker/dealer and affiliate 
of ELCOA, has been engaged as underwriter to sell certain debt securities to 
the public.  Under the terms of the agreement with Welco, ELCOA pays a 
commission to Welco of between 0.2% and 8.0% of the sale price of securities 
sold by Welco on ELCOA's behalf, depending upon the term of each certificate 
sold. ELCOA also reimburses Welco for its out-of-pocket costs associated with 
the offering of these securities.  ELCOA amortizes the commissions paid to 
Welco over the term of the certificates.  Reimbursements for costs and 
commissions paid to Welco for the years ended April 30, 1995, 1994 and 1993, 
were $170,642, $165,581, and $143,611, respectively.

    Outstanding Demand, Fixed Rate, and Money Market Thrift Certificates held 
by the President, members of his family or companies in which he is the 
majority shareholder were $181,266 and $167,617 at April 30, 1995 and 1994, 
respectively.

    During the fiscal year ended April 30, 1993, ELCOA's Board of Directors 
authorized and paid cash distributions to Walnut aggregating $600,000 in the 
form of a common stock dividend.

    Walnut, ELCOA's parent, has been engaged to perform certain lease 
origination functions (i.e. marketing, credit investigation, and documentation 
processing) on behalf of ELCOA, for which it will be paid an amount equal to 
four percent (4%) of the gross equipment purchased by ELCOA for lease.  During 
the period from March 1, 1992 through May 31, 1992, these costs were 3% of the 
equipment cost.  See Footnote 1 to the Financial Statements.  During the 
fiscal years ended April 30, 1995, 1994, and 1993 these origination costs 
totaled $281,531, $256,940 and $308,077, respectively, which includes 
reimbursement for commissions paid to outside third parties.  These 
origination costs are allocated on an incremental basis by Walnut to ELCOA, as 
specific identification of actual costs is impracticable.  During the years 

                                       55
<PAGE>
<PAGE>63

                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A WHOLLY-OWNED SUBSIDIARY OF
                      WALNUT EQUIPMENT LEASING CO., INC.)
                         NOTES TO FINANCIAL STATEMENTS

8.  TRANSACTIONS WITH RELATED PARTIES:  (Continued)

ended April 30, 1995, 1994, and 1993, these costs were capitalized in 
accordance with SFAS No. 91.  In addition, Walnut receives $6.50 per month per 
outstanding lease for performing certain administrative functions for ELCOA, 
mainly, invoicing of monthly rentals, collection of lease receivables and 
residual values, management guidance, personnel, financing, and the furnishing 
of office and computer facilities. ELCOA also pays Walnut $500 per week for 
routine bookkeeping functions performed on ELCOA's behalf.  Administrative 
servicing fees and bookkeeping charges paid Walnut for the years ended April 
30, 1995, 1994 and 1993, were $676,228, $704,522 and $654,732, respectively.  
Administrative servicing functions and bookkeeping expenses are allocated 
proportionately on the basis of estimated costs actually incurred.  Walnut 
also retains any late charges assessed delinquent lessees as reimbursement for 
the legal costs of collection.  These fees approximate the actual cost of 
collection and litigation incurred by Walnut in association with ELCOA's 
delinquent lease receivables.  Management believes that the allocation methods 
utilized are reasonable under the circumstances.  As of April 30, 1995, the 
amount due ELCOA by Walnut of $3,991,986 represents funds previously advanced 
mainly intended for the purchase of equipment for lease subsequent to April 
30, 1995.  Commencing January 1, 1991, Walnut agreed to pay interest on these 
outstanding advances, at the prime rate of interest plus 2%, which amounted to 
$365,438, $207,231 and $197,807 for the fiscal years ended April 30, 1995, 
1994 and 1993, respectively.

    The independent auditor's reports for Walnut for each of the three years 
in the period ended April 30, 1995 contain an explanatory paragraph.  Walnut 
has suffered recurring losses from operations and has a shareholder's deficit 
that raise substantial doubt about that entity's ability to continue as a 
going concern.  Walnut's financial statements do not include any adjustments 
that might result from the outcome of this uncertainty.

    A law firm owned by the beneficial owner of ELCOA has been engaged to 
collect overdue delinquent receivables 90 days or longer in arrears, on a 
contingency basis. No expenses were incurred by ELCOA during the fiscal years 
ended April 30, 1995, 1994, and 1993.  Walnut retained late charges in the 
approximate amounts of $390,000, $368,000 and $274,000, for the three fiscal 
years ended April 30, 1995, 1994 and 1993, respectively, to offset Walnut's 
collection and litigation costs paid or incurred on ELCOA's behalf.

    Financial Data, Inc., a registered transfer agent and affiliate of ELCOA, 
performs all transfer agent duties and disburses all interest payments on 
behalf of ELCOA. Financial Data, Inc., is paid monthly, pursuant to its 
agreement with ELCOA, an amount equal to $2.00 per certificate holder per 
month, along with $1.00 per each certificate issued  or redeemed during the 
month, or a minimum monthly charge of $1,000, whichever is greater.  Prior to 
January 1, 1994, the charges were $2.50 monthly per account, and $2.00 per 
certificate issued or redeemed.  For the years ended April 30, 1995, 1994 and 
1993, these expenses totaled $99,595, $105,334, and $116,994, respectively.

                                       56
<PAGE>
<PAGE>64
<TABLE>



                    EQUIPMENT LEASING CORPORATION OF AMERICA
                                 BALANCE SHEETS
                                 --------------


<CAPTION>

                                    January 31, 1996         April 30, 1995
                                    ----------------         --------------
                                      (unaudited)
<S>                               <C>                          <C>
ASSETS

Direct finance leases:
    Aggregate future amounts
     receivable under lease
     contracts                        $16,835,353              $17,267,612
    Estimated residual value
     of equipment                       1,639,475                1,831,613
Less:
    Unearned income under
     lease contracts                   (3,002,240)              (3,172,713)
    Advance payments                     (523,376)                (528,314)
                                       ----------               ----------
                                       14,949,212               15,398,198
    Allowance for doubtful 
     lease receivables                 (1,017,448)                (974,667)
                                       ----------               ----------
                                       13,931,764               14,423,531

Due from parent                         5,591,893                3,991,986
Cash and cash equivalents               9,918,635                8,908,798
Other assets                              415,822                  423,511
                                       ----------               ----------

    TOTAL ASSETS                      $29,858,114              $27,747,826
                                      ===========              ===========









                             SEE ACCOMPANYING NOTES
                                       57
</TABLE>
<PAGE>
<PAGE>65
<TABLE>
                         EQUIPMENT LEASING CORPORATION OF AMERICA
                               BALANCE SHEETS - (Continued)
                                      --------------

<CAPTION>

                                    January 31, 1996         April 30, 1995
                                    ----------------         --------------
                                      (unaudited)
<S>                               <C>                          <C>

LIABILITIES

Amounts payable to
 equipment suppliers                  $     8,749              $     8,749
Accrued expenses and other
 accounts payable                          64,338                   63,888
State income taxes                          8,401                    8,401
Demand, Fixed Rate and
 Money Market Thrift
 Certificates                          26,494,498               24,521,875
Accrued interest payable                2,778,010                2,326,708
                                       ----------               ----------
                                       29,353,996               26,929,621

SHAREHOLDER'S EQUITY

Common stock $1 par value,
 1,000 shares authorized,
 issued and outstanding                     1,000                    1,000
Variable Rate Cumulative
 Preferred Stock, Series A,
 $1 par value, 50,000 shares
 authorized, none issued                      ---                      ---
Additional paid - in capital              999,000                  999,000
Accumulated Deficit                      (495,882)                (181,795)
                                       ----------                ---------
                                          504,118                  818,205
                                       ----------                ---------
    TOTAL LIABILITIES AND
    SHAREHOLDER'S EQUITY              $29,858,114              $27,747,826
                                      ===========              ===========







                                  SEE ACCOMPANYING NOTES
                                            58

</TABLE>
<PAGE>
<PAGE>66
<TABLE>
                                                          EQUIPMENT LEASING CORPORATION OF AMERICA
                                                                  STATEMENTS OF OPERATIONS

<CAPTION>
                                               For the Nine Months Ended January 31,   For the Three Months Ended January 31,
                                                     1996             1995                       1996             1995   
                                                  -----------      -----------                -----------      -----------
                                                  (unaudited)      (unaudited)                (unaudited)      (unaudited)
<S>                                              <C>               <C>                        <C>              <C>
Revenue:                                                                                                       
                                                                                                               
Income earned under                                                                                            
  direct finance lease contracts                 $ 1,977,590       $2,202,991                 $   614,602      $  695,210
                                                                                                               
                                                 -----------       ----------                 -----------      ----------
Total revenue                                      1,977,590        2,202,991                     614,602         695,210
                                                 -----------       ----------                 -----------      ----------
Costs and expenses:                                                                                            
Interest expense, net                              1,047,676        1,002,069                     344,593         328,219
                                                                                                               
General and administrative expenses                  729,232          790,232                     244,784         256,207
                                                                                                               
Provision for doubtful lease receivables             514,769          620,073                     168,176         268,887
                                                 -----------       ----------                 -----------      ----------
    Total costs and expenses                       2,291,677        2,412,374                     757,553         853,313
                                                 -----------       ----------                 -----------      ----------
Loss before provision                                                                                          
  for income taxes                                  (314,087)        (209,383)                   (142,951)       (158,103)
                                                                                                               
Provision for income taxes                                                                                     
 - Federal (See Note 2)                                  ---              ---                         ---             ---
 - State                                                 ---              ---                         ---             ---
                                                 -----------       ----------                 -----------      ----------
Net Loss                                         $  (314,087)      $ (209,383)                $  (142,951)     $ (158,103)
                                                 ===========       ==========                 ===========      ==========
                                                                                                               

                                                                                                               
                                                                                                               

                                                                SEE ACCOMPANYING NOTES
                                                                          59

</TABLE>

<PAGE>
<PAGE>67
<TABLE>
                                 EQUIPMENT LEASING CORPORATION OF AMERICA

                               STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
<CAPTION>

                                 Common Stock  
                              ----------------
                              ($1.00 Par Value)
                                 1,000 shares
                                  Authorized        Additional                  Total
                                No. of shares       Paid-In        Retained      Shareholder's
                              Issued    Amount      Capital        Earnings      Equity       
                              ----------------      ----------     --------      -------------

<S>                         <C>         <C>         <C>            <C>           <C>
Balance, April 30, 1995       1,000     $1,000      $999,000       $(181,795)     $  818,205

Net Loss for the
nine month period
ended January 31, 1996
(unaudited)                      --         --            --        (314,087)       (314,087)
                              -----     ------      --------        --------       ---------

Balance, January 31, 1996     1,000     $1,000      $999,000       $(495,882)     $  504,118
(unaudited)                   =====     ======      ========       =========      ==========












                                          SEE ACCOMPANYING NOTES
                                                    60
</TABLE>

<PAGE>
<PAGE>68
<TABLE>


                    EQUIPMENT LEASING CORPORATION OF AMERICA
                            STATEMENTS OF CASH FLOWS

<CAPTION>


                                        For the Nine Months Ended January 31,
                                                1996             1995
                                             -----------      -----------
                                             (unaudited)      (unaudited)
<S>                                          <C>              <C>
OPERATING ACTIVITIES
- --------------------
Net Loss                                     $ (314,087)      $ (209,383)
Adjustment to Reconcile Net Loss to Net
Cash from Operating Activities:
  Amortization of Deferred Debt Expenses        172,026          182,088
  Provision for doubtful lease receivables      514,769          620,073
Effects of Changes
  in other Operating Items:
  Accrued Expenses                                  450          (23,682)
  Accrued Interest                              451,302          240,386
  Other (net)                                  (164,337)        (146,342)
                                             ----------       ----------
Net Cash From Operating Activities              660,123          663,140
                                             ----------       ----------

INVESTMENT ACTIVITIES
- ---------------------
Excess of Cash Received
  Over Lease Income Recorded                  4,765,807        4,866,789
Receipt of Advance Payments                     143,402          138,314
Purchase of Equipment
  for Direct Finance Leases                  (4,932,211)      (5,246,929)
                                             ----------       ----------
Net Cash Used in
  Investing Activities                       $  (23,002)      $ (241,826)
                                             ----------       ----------










                             SEE ACCOMPANYING NOTES
                                       61
</TABLE>
<PAGE>
<PAGE>69
<TABLE>


                    EQUIPMENT LEASING CORPORATION OF AMERICA
                     STATEMENTS OF CASH FLOWS - (Continued)

<CAPTION>

                                        For the Nine Months Ended January 31,

                                                1996             1995
                                             -----------      -----------
                                             (unaudited)      (unaudited)
<S>                                          <C>              <C>

FINANCING ACTIVITIES
- --------------------
Proceeds from Issuance
  of Demand and Fixed Rate Certificates      $7,168,313       $7,826,763
Proceeds (repayments) from
 borrowings from Walnut                      (1,599,907)      (1,569,369)
Redemption of Demand, Fixed
  Rate, and Money Market Thrift 
  Certificates                               (5,195,690)      (6,041,348)
                                             ----------       ----------
Net Cash Provided by
  Financing Activities                          372,716          216,046
                                             ----------       ----------
Increase (Decrease) in Cash and 
   Cash Equivalents                           1,009,837          637,360
Cash and Cash Equivalents,
    Beginning of Year                         8,908,798        7,587,864
                                             ----------       ----------
Cash and Cash Equivalents,
    End of Period                            $9,918,635       $8,225,224 
                                             ==========       ==========
                 














                             SEE ACCOMPANYING NOTES
                                       62

</TABLE>
<PAGE>
<PAGE>70
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                     Notes to Interim Financial Statements
                  Nine Months Ended January 31, 1996 and 1995

1.  FINANCIAL STATEMENT PRESENTATION

    The unaudited financial statements presented herein have been prepared in 
    accordance with the instructions to Form 10-Q and do not include all of the 
    information and note disclosures required by generally accepted accounting 
    principles.  These statements should be read in conjunction with the 
    audited financial statements and notes thereto as of April 30, 1995.  The 
    accompanying financial statements have not been audited by independent 
    accountants, but in the opinion of management, such financial statements 
    include all adjustments, consisting only of normal recurring adjustments, 
    necessary to summarize fairly the results of operations and are not 
    necessarily indicative of the results to be expected for the full year.

2.  ACCOUNTING POLICIES

    ACCOUNTING FOR LEASES

    Equipment Leasing Corporation of America ("ELCOA")'s lease contracts 
    provide for total noncancellable rentals which exceed the cost of leased 
    equipment and, accordingly, are accounted for as direct finance leases.  At 
    inception, ELCOA records the gross lease receivable, the estimated residual 
    value of the leased equipment, and the unearned lease income.  The unearned 
    lease income represents the excess of the gross lease receivable at 
    inception of the contract plus the estimated residual value over the cost 
    of the equipment being leased.  ELCOA utilizes the "effective" or interest 
    method in recognizing the remainder of unearned income.  For leases 
    originated after April 30, 1988, the Company has changed its method of 
    accounting to conform with the requirements of FAS No. 91 "Accounting for 
    Non Refundable Fees and Costs Associated with Originating or Acquiring 
    Loans and Initial Direct Cost of Leases".  Under this method a portion of 
    the initial direct costs as defined by FAS No. 91 ($191,700 and $207,219 
    for the nine months ended January 31, 1996 and 1995, respectively), were 
    accounted for as part of the Investment in Direct Financing Leases.  
    Unearned income is earned and initial direct costs are amortized to income 
    using the effective method over the term of the lease.

    ELCOA provides a provision for doubtful accounts based upon a periodic 
    review (not less than quarterly) of its outstanding lease portfolio, and 
    provides a direct charge against operations to increase the amount of 
    stated reserves for uncollectable accounts.  Any writeoffs of uncollectable 
    leases reduce the stated amount of ELCOA's reserves.  Write-offs of 
    delinquent leases totaled $471,988 and $1,143,199 during the nine month 
    periods ended January 31, 1996 and 1995, respectively, while ELCOA 
    increased these reserves by charges of $514,769 and $620,073 during the 
    nine month periods ended January 31, 1996 and 1995, respectively.

    INCOME TAXES

    Effective May 1, 1993, the Company adopted Statement of Financial 
    Accounting Standard No. 109, "Accounting for Income Taxes" (SFAS 109), 
    which requires an asset and liability approach to financial accounting and 
    reporting for income taxes.  Deferred income tax assets and liabilities are 
                                       63
<PAGE>
<PAGE>71
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                     Notes to Interim Financial Statements
                  Nine Months Ended January 31, 1996 and 1995

    INCOME TAXES - Continued

    computed annually for differences between the financial statement and tax 
    bases of assets and liabilities that will result in taxable or deductible 
    amounts in the future based on enacted tax laws and rates applicable to the 
    periods in which the differences are expected to affect taxable income.  
    Valuation allowances are established when necessary to reduce deferred tax 
    assets to the amount expected to be realized.  Income tax expense is the 
    tax payable or refundable for the period plus or minus the change during 
    the period in deferred tax assets and liabilities.

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

         Operating lease method vs. direct financing method    $1,576,000
         Provision for doubtful lease receivables                 341,000
         Other                                                 (   34,000)
                                                               ----------
         Net deferred tax asset                                 1,883,000 
         Valuation allowance                                   (1,883,000)
                                                               ----------
         Net deferred tax asset after valuation allowance      $      ---
                                                               ==========

    A valuation allowance was considered necessary since it is more likely than 
    not that the Company will not realize the tax benefits of the deductible 
    differences.

    The Company will be included in the consolidated federal income tax return 
    of its parent, Walnut Equipment Leasing Co., Inc.  Based on a tax 
    allocation agreement, current federal taxes otherwise refundable (payable) 
    under a separate company computation will be received from (paid to) its 
    parent.

    For the nine months ended January 31, 1996 and 1995, the provision for 
    federal and state income taxes consists of:

                          Nine Months Ended January 31,
                               1996             1995  
                          ---------        --------- 
         Current          $ 805,106        $ 435,697
         Deferred          (805,106)        (435,697)
                          ---------        --------- 
                          $     ---        $     --- 
                          =========        ========= 

    The deferred tax benefit is  the change in the net deferred tax asset 
    arising from the available carry-back claim from its parent.


                                       64
<PAGE>
<PAGE>72
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                     Notes to Interim Financial Statements
                  Nine Months Ended January 31, 1996 and 1995

    OTHER ASSETS AND LIABILITIES

    Amounts payable to equipment suppliers in the amount of $8,749 as of 
    January 31, 1996 represents holdbacks from suppliers of equipment as 
    additional security for performance by the underlying lessee on the related 
    lease contract, and are payable at the termination of the contracts based 
    upon the lessee's compliance with terms of the lease contract. 

    Other assets at January 31, 1996 include $415,534 in deferred expenses, net 
    of amortization, representing costs directly related to the Company's 
    registration and solicitation of Demand, Fixed Rate and Money Market Thrift 
    Certificates.  Registration expenses of $84,170 at January 31, 1996 are 
    being amortized on a straight-line basis over the estimated average lives 
    of the debt to be issued under the registration statement.  Amortization of 
    these deferred registration expenses and solicitation costs charged to 
    income during the nine month periods ended January 31, 1996 and 1995 were 
    $172,026 and $182,088, respectively.  Also, $331,364 in commissions paid 
    for sale of the Demand, Fixed Rate and Money Market Thrift Certificates 
    included in Other Assets at January 31, 1996 are being amortized over the 
    life of each respective certificate sold.




























                                       65


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