EQUIPMENT LEASING CORPORATION OF AMERICA
424B1, 1997-02-04
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: OPPENHEIMER GROUP INC, SC 13G/A, 1997-02-04
Next: EQUIPMENT LEASING CORPORATION OF AMERICA, 424B3, 1997-02-04





<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 
                          ---------------------------

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

Effective January 31, 1997     7.25%                   7.50%

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

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

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

3-5 Months                         7.65%                         7.92%

6-11 Months                        8.00%                         8.30%

12-23 Months                       8.25%                         8.57%

24-35 Months                       8.50%                         8.84%

36-47 Months                       8.75%                         9.11%

48-59 Months                       9.00%                         9.38%

60-83 Months                       9.50%                         9.92%

84-107 Months                      9.65%                        10.09%

108-120 Months                     9.75%                        10.20%





* 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

                    EQUIPMENT LEASING CORPORATION OF AMERICA
                            $45,200,000 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"), less $4,800,000 sold prior to the date of this Prospectus.  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 Summit 
Bank (successor by merger to 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 $3,510,000 or 21.1% of the direct 
finance lease receivables of ELCOA were 12 or more months past due on April 30, 
1996.  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" ON PAGES 7 THROUGH 13 OF THIS PROSPECTUS.  
INVESTORS CONSIDERING A PURCHASE OF THESE CERTIFICATES SHOULD CONSIDER THE 
FOLLOWING:
   
    -FOR THE THREE FISCAL YEARS ENDED APRIL 30, 1996, 1995 AND 1994 AND THE SIX 
    MONTHS ENDED OCTOBER 31, 1996, THE COMPANY HAD OPERATING LOSSES, AND 
    EARNINGS WERE INADEQUATE TO COVER INTEREST EXPENSE.
    
    -DURING THE FISCAL YEARS ENDED APRIL 30, 1996 AND 1995, AND AT OCTOBER 31, 
    1996, ELCOA REPORTED ACCUMULATED DEFICITS.

<PAGE>
<PAGE>3

    -AGGREGATE OUTSTANDING LEASE RECEIVABLES AT APRIL 30, 1996 AND OCTOBER 31, 
    1996 WERE INSUFFICIENT TO REACH A BREAK-EVEN LEVEL OF OPERATIONS.  
    ACCORDINGLY, THE LEVEL OF NEW LEASES GENERATED MUST BE INCREASED TO 
    INCREASE EARNINGS SUFFICIENT TO COVER THE COSTS OF OPERATIONS.  SEE RISK 
    FACTOR #1 ON PAGE 7 OF THIS PROSPECTUS.

    -APPROXIMATELY $15,204,000 IN PRINCIPAL AMOUNT OF PREVIOUSLY ISSUED DEMAND, 
    FIXED RATE, AND MONEY MARKET THRIFT CERTIFICATES WILL BECOME DUE DURING 
    FISCAL 1997.  ALTHOUGH THE PROCEEDS OF THIS OFFERING ARE NOT EXPECTED TO BE 
    USED TO REDEEM OUTSTANDING DEBENTURES, MANAGEMENT CANNOT PREDICT WITH 
    CERTAINTY WHAT PERCENTAGE OF HOLDERS WILL ROLLOVER THEIR DEBENTURES, OR THE 
    ACTUAL AMOUNT TO BE COLLECTED FROM OUTSTANDING LEASE RECEIVABLES DURING 
    FISCAL 1997.  IF ROLLOVERS, CASH COLLECTIONS FROM OUTSTANDING LEASE 
    RECEIVABLES, AND OTHER RESOURCES ARE LESS THAN MANAGEMENT'S EXPECTATIONS, 
    EXCESS FUNDS RECEIVED FROM THE PROCEEDS OF SALES OF DEBENTURES MAY BE USED 
    TO RETIRE PREVIOUSLY ISSUED DEBT.  SEE "RISK FACTORS" BEGINING ON PAGE 7, 
    "USE OF PROCEEDS" ON PAGE 13, AND "CAPITAL RESOURCES AND LIQUIDITY" ON PAGE 
    31 OF THIS PROSPECTUS.

    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".
   
    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 NASD Regulation, 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".  Payment on debentures payable on 
demand or for the early redemption of fixed term debentures will be made on the 
fifth day of the following calendar month, or such shorter period of time as 
determined by ELCOA, subject to a penalty.  See "DESCRIPTION OF SECURITIES - 
DEBENTURES; Right to Request Early Payment."  It is ELCOA's present policy, 
subject to availability of funds, to pay the principal and accrued interest on 
Demand Certificates and Fixed Rate Certificates redeemed prior to maturity 
within five business days after demand for redemption is received, although the 
policy regarding the five business day period may be changed at any time 
without notice to Debenture holders.  Redemption of Demand Certificates is 
<PAGE>
<PAGE>4

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%               None to 8% (1)      (3)

Total...........   $45,200,000        (1)                 (3)
- ------------------------------------------------------------------------------

</TABLE>

(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, 1997.  
There is no minimum amount of Debentures which must be sold.  Welco may enter 
into selected dealer agreements with member firms of the NASD Regulation, Inc. 
("NASD") and from the commissions received from ELCOA, Welco passes through a 
sales concession 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% for 
terms ranging from 3 months to 120 months), on an accountable basis.  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 Rule 2720 of the NASD Rules of 
Conduct (previously Schedule E of the NASD By-laws), has been obtained by Welco.
See "PLAN OF DISTRIBUTION".


(2)  Before deducting expenses estimated at approximately $130,000.
<PAGE>
<PAGE>5

(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 January 31, 1997.
    


<PAGE>
<PAGE>6

    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.  The Commission maintains an Internet web site address at 
(http://www.sec.gov).

    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, 1996.  
         (Filed July 26, 1996; amended by the filing of Form 10-K/A on 
         September 11, 1996 and December 23, 1996).

<PAGE>
<PAGE>7

    (b)  Quarterly Report on Form 10-Q for the three month period ended July 
         31, 1996 (filed September 16, 1996; amended by the filing of Form 
         10-Q/A on December 23, 1996).

    (c)  Quarterly Report on Form 10-Q for the three month period ended 
         October 31, 1996 (filed December 23, 1996).  See pages 6, 29 through 
         30, and pages 63 through 71 of this Prospectus.

    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>8

<TABLE>
                               TABLE OF CONTENTS

<CAPTION>
<S>                             <C>      <S>                                <C>
Summary of the Offering..........  1    Management.........................
        The Company..................    133
   The Offering................. 1         Directors and
Selected Financial Data...... 6               Executive Officers..........
Risk Factors..................... 7     33
General...................... 7         Executive Compensation.........
Relative to Debentures.......12         35
Use of Proceeds..................13     Description of Securities..........
Business.........................14     35
Description of Lease                    General........................
   Portfolio....................14      36
Nature of Leases and                    Tax Withholding................
   Marketing....................16      37
Lease Origination and                   Redemption.....................
   Administration...............17      38
Option Agreement.............17            Company Election...............
   Servicing Agreement..........18      38
   Credit Policy and                    Holder's Election..............
   Delinquencies................18      38
Bookkeeping and Data                       Limitations on Redemptions.....
   Processing...................23      39
Method of Financing..........23         Automatic Extension............
   Employees....................24      39
   Competition..................25         Right to Request Early Payment.
   Federal Income Tax                   39
   Considerations...............25      Option to Receive Compound
Management's Discussion and                 
Analysis of Financial                   Interest...................39
Condition and Results of                Interest 6-Month United States
Operations...................26            
Principal Shareholder............33     Treasury Bill Rate.........40
                                           Restrictions on Merger.........
</TABLE>                                41
                                           Modification of the Indenture..
                                        41
                                        Covenant as to Repair..........
                                        41
                                           Events of Default..............
                                        41
                                        Transactions with the
                                           
                                        Trustee....................42
                                        Plan of Distribution...............
                                        42
                                        Litigation.........................
                                        43
                                        Legal Opinion......................
                                        43
                                        Experts............................
                                        44
                                        Additional Information.............
                                        44
                                        Index to Financial
                                        Statements.....................
                                        45
                                        Financial Statements...............
                                        48
                                        
                                        

                                        
                                        
<PAGE>9

                            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.  Equipment 
distributors use leasing as a means by which they offer their equipment for 
sale to business users.  ELCOA will use the net proceeds from this offering 
for the purchase of equipment and leases.  See "USE OF PROCEEDS."  ELCOA's 
parent, Walnut Equipment Leasing Co., Inc. ("WALNUT") provides lease 
origination and lease administration and collection services to ELCOA for a 
fee.  See "BUSINESS."  Walnut markets its services to manufacturers and their 
distributors of small equipment nationwide, making it easier for the equipment 
user to finance the acquisitions of equipment.  For a further discussion of 
ELCOA's operating results for the three years ended April 30, 1996, and six 
months ended October 31, 1996, along with steps being taken to improve these 
results, see "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND  
RESULTS OF OPERATIONS - RESULTS OF OPERATIONS" on page 26 of this Prospectus.

    It will lease such equipment principally under full payout direct 
financing leases to businesses determined to be credit-worthy.  The 
determination of whether a business is credit worthy is made by Walnut.  See 
"BUSINESS" for a discussion of the procedures for selection, origination and 
servicing of the leases by Walnut.  See also Risk Factor #7 appearing on page 
10 of this Prospectus.  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 

                                       1
<PAGE>
<PAGE>10
                                  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 
                                  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>11
                                  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>12
                                  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, less $4,800,000 sold prior to 
                                  the date of this Prospectus.  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>13
                                  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 Summit 
                                  Bank (successor by merger to 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>14

<TABLE>
                                                   SELECTED FINANCIAL DATA
<CAPTION>

    The following summarizes certain financial information with respect to ELCOA for the five years ended April 30, 1996 
(audited), and for the six months ended October 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,                  Six Months Ended October 31,
                                   1996          1995          1994         1993          1992          1996          1995 
- ----------------------------------------------------------------------
<S>                          <C>           <C>           <C>          <C>           <C>           <C>           <C>
Operating Revenues           $2,610,450    $2,945,151    $3,009,864   $3,057,645    $2,398,169    $1,253,468    $1,362,988

Net Income (Loss) (2)          (701,713)     (481,794)    (198,906)     (226,801)      166,191      (440,193)     (171,136)

Total Assets (2)              28,814,547   27,196,206    24,761,558   20,791,433    15,913,103    28,354,385    29,066,973

Demand, Fixed Rate and Money
Market Thrift Certificates
Outstanding                   26,407,959   24,521,875    21,810,991   18,041,504    12,867,678    25,931,241    26,297,140

Shareholder's Equity
(Deficit) (2)                   (435,128)     266,585       748,379      947,285     1,774,086      (875,321)       95,449

Ratio of Earnings to
Fixed Charges (1) (2)                ---          ---           ---          ---          1.16           ---           ---

<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, 1996, 1995, 1994 and 1993 the ratio of earnings to fixed charges was less than "1", due to the net loss 
     of $701,713, $481,794, $198,906, and $226,801 respectively.  For the six months ended October 31, 1996 and 1995, the 
     ratio of earnings to fixed charges were less than "1" due to the net loss of $440,193 and $171,136, respectively.

(2)  Restated for information previously available which was not used in estimating the allowance for doubtful accounts.




                                                              6
</TABLE>

<PAGE>
<PAGE>15

                                  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

    Revenues decreased during the fiscal years ended April 30, 1996, 1995 and 
1994 as a result of a decline in new leases generated, and also decreased 
during the six months ended October 31, 1996 in comparison to the six months 
ended October 31, 1995.  Net income and the ratio of earnings to fixed charges 
were less than "1" during the three fiscal years ended April 30, 1996, and the 
six months ended October 31, 1996.  The losses during these respective periods 
were due in part to additions to the provisions 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 these periods.  As a result of the decline in new lease volume 
during the fiscal years ended April 30, 1996 and 1995, lease receivables 
declined from each prior year.  Lease receivables generated during the six 
months ended October 31, 1996 increased by approximately 14% over the six 
months ended October 31, 1995.  As ELCOA's outstanding lease receivables 
continue 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 1997 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.  No dividends were paid by ELCOA to Walnut 
for the three fiscal years ended April 30, 1996 or for the six months ended 
October 31, 1996.





                                       7
<PAGE>
<PAGE>16

    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.  See the Independent Auditor's Report and Note 1 to 
the Financial Statements with regards to the Company's ability to continue as a 
going-concern.

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 October 31, 1996, it had a shareholders' deficit of $39,337,175 
(176.5% of assets), and reported losses of $5,620,501, $4,891,955 and 
$3,988,920 for the three fiscal years ended April 30, 1996, 1995, and 1994, and 
losses of $3,121,938 and $2,485,323 for the six months ended October 31, 1996 
and 1995, 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, 1996, 1995 and 1994, 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 
                                       8
<PAGE>
<PAGE>17

includes reimbursement for officers' compensation for services performed on 
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 
in that a majority of the members of the Board of Directors of ELCOA are not 
members of the Board of Directors of Walnut, 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.  Both 
William Shapiro and Kenneth Shapiro are officers of each Company.  See Risk 
Factor #7.  Walnut operates primarily to originate, sell and service an 
outstanding lease portfolio, while ELCOA's business purpose as stated on page 
14 of this 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.  If the two companies 
were to be consolidated in bankruptcy, the determination of the priorities 
respecting liquidation would be determined by the Bankruptcy Court.  This may 
result in the holders of ELCOA's debt securities receiving less than the face 
amount of principal and accrued interest on their debt securities.
   
    Since 1980, Walnut has offered to the public debt securities similar to 
the Debentures offered herein.  On September 14, 1995, Walnut registered for 
sale an additional offering of debt securities known as "Senior Thrift 
Certificates", which were offered through August 31, 1996.  Approximately 
$21,730,000 in principal amount of Senior Thrift Certificates were outstanding 
at April 30, 1996.  Walnut is also offering $40,000,000 of these debt 
securities to the public pursuant to a Registration Statement which was 
declared effective on January 31, 1997.  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 

                                       9
<PAGE>
<PAGE>18

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 Debentures 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.

6.  RISKS ASSOCIATED WITH PAST DUE LEASE RECEIVABLES

    At April 30, 1996, and 1995, and at October 31, 1996 approximately 40%,  
37%, and 39% respectively, of ELCOA's then outstanding lease receivables were 
past due as reported on the contractual basis. Approximately $3,510,000 or 
21.1% of the direct finance lease receivables of the registrant were 12 or 
more months past due on April 30, 1996.  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, 1996, and the six month period ended 
October 31, 1996 the percentage of net charge-offs to average gross lease 
receivables were 4.3% and 7.1%, respectively.  During the fiscal year ended 
April 30, 1995, write-offs were 7.1% of average gross lease receivables.  
During the fiscal year ended April 30, 1995, and during the six months ended 
October 31, 1996, management determined that the costs and legal efforts in 
pursuing a number of delinquent accounts were more than the anticipated 
recoveries to be achieved, resulting in an increased amount of write-offs 
during these respective periods.  See also "BUSINESS - Credit Policy and 
Delinquencies."  While management does not expect future write-off percentages 
to increase, 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

    ELCOA and Walnut are affiliated with each other and with the Underwriter 
Welco Securities, Inc. and the Law Firm of William Shapiro, Esq., P.C. and 
share the same officers and a director.  See also "Principal Shareholder" on 
page 33 of this Prospectus, "MANAGEMENT" on pages 33 to 35 of this Prospectus, 
"PLAN OF DISTRIBUTION" on page 42 of this Prospectus, and Footnote 8 to the 
Financial Statments.  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 
                                       10
<PAGE>
<PAGE>19

diversification of each company's equipment and lease portfolio.  ELCOA has 
the right of first refusal in any equipment that Walnut wishes to sell.  Since 
Walnut is the sole shareholder of ELCOA, ELCOA's right of first refusal may 
not provide any protection due to the potential conflict of interest.  See 
"BUSINESS-Option Agreement."  An additional conflict may exist since Walnut 
has been engaged in the collection of delinquent accounts on behalf of ELCOA 
and Walnut will continue to receive servicing fees during its collection 
efforts, although ELCOA may not recognize any income beyond the original lease 
term.  Since ELCOA purchases its leases from Walnut, Walnut receives a benefit 
in the collection of origination and servicing fees from ELCOA, irrespective 
of whether the lease is delinquent in payments.  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.  However, the number 
of larger competitors in the "small-ticket" market for equipment costing under 
$10,000 is decreasing.  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 favorable financing.  WALNUT IS 
A COMPETITOR OF ELCOA IN THIS REGARD.  SEE RISK FACTOR #7.  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 14% to 44%.  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 
                                       11
<PAGE>
<PAGE>20

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".

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".  Other than the one early redemption by the estate 
of a deceased certificate holder during the fiscal year ended April 30, 1995 in 
the principal amount of $306,000, all other early redemptions have not been 
material either individually or in the aggregate.


                                       12
<PAGE>
<PAGE>21

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 interest rates on the 
Debentures 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 $4,800,000 sold prior to the date of this 
Prospectus, less anticipated expenses of approximately $130,000 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 

                                       13
<PAGE>
<PAGE>22

leases.  Since the offering of the Debentures is made on a "best-efforts" basis 
with no minimum amount which must be sold, ELCOA is unable to calculate with 
any certainty the proceeds to be realized from this offering.  As a result of 
the varying sources of cash from rental receipts, sale of residual values of 
leased equipment, and sale of Debentures, ELCOA is unable to determine with any 
accuracy the dollar amount of equipment purchased to date solely from proceeds 
of the offering.  Although ELCOA reported losses for financial statement 
purposes during the three fiscal years ended April 30, 1996, and for the six 
months ended October 31, 1996, it reported a positive cash flow from 
operations.  While sufficient to cover interest payments on outstanding 
Debentures, cash flows solely from operations were not sufficient to cover 
redemptions of outstanding Debentures.  Redemptions of outstanding Debentures 
were derived from a variety of sources, including cash on hand and its 
equivalents, as well as the excess of cash received over lease income recorded. 
See "Statements of Cash Flows" for the three fiscal years ended April 30, 1996 
on page 52 and for the six months ended October 31, 1996 on page 67 of this 
Prospectus.  Consequently, while priority is given to the purchase of equipment 
for lease, excess cash flows from sale of Debentures over redemptions may be 
used to retire previously issued debt securities.  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 operations.  ELCOA's 
primary business purpose differs from Walnut in that ELCOA was formed to 
finance a portfolio of longer term lease contracts and equipment while Walnut 
is primarily engaged in the business of originating, selling, and servicing 
equipment lease contracts.  Walnut retains leases of short duration, typically 
one year or less, without regard to the credit quality of the leases retained 
or sold.  See also Risk Factor #7 on page 10 of this Prospectus.  For a further 
discussion of the collection process, and the allocation of amounts collected 
by Walnut, See "CREDIT POLICIES AND DELINQUENCIES" beginning on page 18.  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 
                                       14
<PAGE>
<PAGE>23

years for equipment costing $1,000 to $25,000, and only on occasion 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 
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, 1996, ELCOA had 6,644 direct finance leases which have an average initial 
term of approximately 37 months, with an average remaining lease receivable 
balance of $2,406.  Of these leases, 408 had balances between $6,000 and 
$10,000 with an aggregate balance of $3,032,573 and 127 had balances in excess 
of $10,000 with an aggregate balance of $2,057,444.  Total aggregate leases 
outstanding at April 30, 1996 was $16,667,226.  At October 31, 1996, ELCOA had 
6,104 leases with an aggregate balance of $17,003,620 outstanding (with an 
average lease balance of $2,786).  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.

                                       15
<PAGE>
<PAGE>24

    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).

    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 .5 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 45% were for food/hospitality  service and related 
equipment, 20% for industrial equipment, 11% was for office machines and 
copiers, 9% was for auto after-market and test equipment, and 5% was for 
computers and peripheral hardware. 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, 1996.
                                       16
<PAGE>
<PAGE>25
<TABLE>
<CAPTION>
             Region                  $               %  
         --------------         ------------       -----
         <S>                    <C>                <C>
         New England            $  2,672,983       11.89
         Mid Atlantic              6,607,147       29,39
         Southeast                 3,913,930       17.41
         Midwest                   2,580,811       11.48
         South                     2,005,299        8.92
         Rocky Mountain              456,363        2.03
         West Coast                1,661,341        7.39
         Southwest                 2,583,059       11.49
                                ------------       -----
                                $ 22,480,933       100.0%
                                ============       =====
</TABLE>
    Walnut markets its lease origination program by providing equipment 
manufacturers and 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 7 
account executives who maintain close relationships with the approximately 140 
equipment vendors who generate new lease applications in any given month, 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.

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.  

                                       17
<PAGE>
<PAGE>26

    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.  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 which are reported on a contractual basis 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 

                                       18
<PAGE>
<PAGE>27

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, 1996, 1995, and 1994, and at October 
31, 1996.  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.



































                                       19
<PAGE>
<PAGE>28

<TABLE>
<CAPTION>

                                                       April 30,
              ---------------------------------------------------------------
                                 1996                   1995                 1994           October 31, 1996
                                $         %           $         %           $         %           $         %
                          -----------   ------  -----------   -----   -----------   -----   -----------   -----
    <S>                   <C>           <C>     <C>           <C>     <C>           <C>     <C>           <C>

    Aggregate Future
      Lease Receivables   $16,667,226   100.00  $17,267,612   100.0   $17,966,429   100.0   $17,003,620   100.0
                          -----------   ------  -----------   -----   -----------   -----   -----------   -----     
   
    Current                 9,993,204    59.96   10,908,170    63.2    11,625,626    64.7    10,384,860    61.1

    Past due - Two Monthly
        Payments              942,432     5.65    1,156,730     6.7       984,582     5.5       964,947     5.7

    Past due - Three Monthly
        Payments              403,153     2.42      465,480     2.7       347,329     1.9       462,786     2.7

    Past due - Four or More
      Monthly Payments      5,328,437    31.97    4,737,232    27.4     5,008,892    27.9     5,191,027    30.5


</TABLE>









20
<PAGE>
<PAGE>29
<TABLE>
                              ANALYSIS OF BAD DEBT WRITE-OFFS
<CAPTION>

                                      
                                                                              Six Months 
                                     Fiscal Years Ended April 30,               Ended
                                     1996           1995           1994    October 31, 1996
                              -----------    -----------    -----------    ----------------
   <S>                        <C>            <C>            <C>            <C>
   Aggregate Future
    Lease Receivables         $16,667,226    $17,267,612    $17,966,429    $17,003,620

   Provisions for
    Doubtful Accounts             957,063      1,057,634        613,907        543,998

   Net Charge-Offs                731,829      1,257,058        496,088        595,669

   Average Gross Lease
    Receivables                16,967,419     17,617,021     18,314,447     16,835,423

   Percent of Net Charge-
    Offs to Average Gross
    Lease Receivables                 4.3%           7.1%           2.7%           7.1%

   Allowance for Doubtful
    Lease Receivables           1,751,521      1,526,287      1,725,711      1,699,850

   Percent of Allowance for
    Doubtful Lease Receivables
    to Aggregate Future Lease
    Receivables                      10.5%           8.8%           9.6%          10.0%

   Percent of Allowance for
    Doubtful Lease Receivables
    to Receivables Past Due
    Four or More Monthly
    Payments                         32.9%          32.2%          34.5%          32.8%

















                                               21
</TABLE>
<PAGE>
<PAGE>30

    As of April 30, 1996 and 1995, lease payments in arrears on receivables 
four or more monthly payments past due (included in the contractual balances 
due of $5,328,437 and $4,737,232) were $3,423,728 and $3,068,340, 
respectively.  Although the balance of delinquent receivables increased during 
the fiscal year ended April 30, 1996, management believes that the likelihood 
of collection is greater as the credit criteria for new leases has been 
enhanced.  As of April 30, 1996, and 1995, approximately $3,510,000 or 21.1% 
and $3,189,000 or 18.5%, 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 in that the provisions for doubtful accounts charged 
against operations typically equal or exceed net charge-offs on an historical 
basis.  Delinquent receivable balances expressed as a total of lease 
receivables appears to be high because of its market, i.e., primarily small to 
medium sized businesses, and 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, 1996 and 1995 and at October 31, 1996, ELCOA 
maintained an allowance for doubtful lease receivables of $1,751,521, 
$1,526,287, and $1,699,850 respectively, which management believes is adequate 
for future write-offs on the Company's aggregate gross lease receivables.  
These reserves totaled 10.5%, 8.8%, and 10.0% respectively, of the total gross 
lease receivables outstanding at April 30, 1996 and 1995, and at October 31, 
1996.  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, 1996, 1995 and 1994, and during the six 
months ended October 31, 1996, the allowance for doubtful accounts was 
increased by provisions for doubtful lease receivables annually in the amounts 
of $957,063, $1,057,634, $613,907, and $543,998, respectively.  The amounts 
written off in each of the three fiscal years ended April 30, 1996, 1995 and 
1994, and during the six months ended October 31, 1996 were $731,829,  
$1,257,058, $496,088, and $595,669, respectively, or 4.3%, 7.1%, 2.7% and 7.1% 
of average gross lease receivables.  ELCOA does not expect the percentage of 
net charge-offs to average gross lease receivables to materially increase in 
future fiscal years.

    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.

    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 

                                       22
<PAGE>
<PAGE>31

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 October 31, 1996, approximately 39% of the then 
outstanding lease receivables were past due as reported on a contractual 
basis.  Management attributes the increase in delinquencies to increased 
credit card debt and unsecured debt owed by individuals and businesses in 
general and has provided for additional reserves accordingly.  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, and for the six months ended October 31, 1996.  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.  The high level of write-offs during the fiscal year ended April 
30, 1995 and six months ended October 31, 1996 resulted from 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.  For small 
businesses, the Company requires, to a greater extent, that all co-owners be 
personally responsible for the obligations under lease contracts.  In 
addition, as a result of a shift in marketing direction by Walnut towards more 
technical equipment to be leased by larger companies, along with a shift away 
from smaller, retail businesses, management believes that it can lower its 
delinquency rates.  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.

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 
                                       23
<PAGE>
<PAGE>32

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 $26,407,959 were outstanding at April 
30, 1996.  Of these, $1,331,985 are payable upon demand, and $25,075,974 of 
fixed-term certificates were due as follows:
<TABLE>
<CAPTION>
              Year Ending
              April 30
              -----------
              <S>                       <C>
                 1997                  $13,871,989
                 1998                    3,934,697
                 1999                    2,815,391
                 2000                    1,759,532
                 2001 & thereafter       2,694,365
                                        -----------
                                       $25,075,974
                                       ===========
</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.

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 

                                       24
<PAGE>
<PAGE>33

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.

















                                       25
<PAGE>
<PAGE>34
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

THREE FISCAL YEARS ENDED APRIL 30, 1996

    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, 
1996, 1995 and 1994, aggregate new lease receivables were $8,676,271, 
$9,674,906 and $8,782,656, respectively, new equipment purchased for lease was 
$6,561,611, $7,321,620 and $6,680,452, respectively, and recognized revenues 
from direct finance leases totalled $2,610,450, $2,945,151 and $3,009,864, 
respectively.  During the three fiscal years ended April 30, 1996, all (100%) 
of the equipment and leases purchased were from Walnut.  See "CREDIT POLICIES 
AND DELINQUENCIES" for a discussion of the delinquency status as respects these 
leases as of April 30, 1996.  ELCOA attributes the decrease in new lease 
receivables entered in the fiscal year ended April 30, 1996 to a reduction in 
the amount of leases offered by sale from Walnut.  The income earned under 
direct finance lease contracts decreased 11.4%, 2.2% and 1.6% during the fiscal 
years ended April 30, 1996, 1995 and 1994, respectively.  The decrease in the 
growth of earned revenues during the three fiscal years ended April 30, 1996 
was the result of a decrease in the amount of lease contracts outstanding 
during these years.  Management attributes the loss reported for the fiscal 
years ended April 30, 1996, 1995 and 1994 to a variety of factors including but 
not limited to increased reliance on borrowed funds, increased general and 
administrative expenses, 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".  In order to 
improve operating results, ELCOA will have to increase the amount of its 
outstanding lease receivables.  This remedy may be achieved by the purchase of 
lease receivable portfolios from third parties, as well as the expected 
increase in purchases of leases from Walnut.  See "Credit Policies and 
Delinquencies" for a discussion of steps being taken to improve the credit 
quality of new leases.  During the three fiscal years ended April 30, 1996, the 
Company's costs of operations were funded from rentals collected.  Net proceeds 
from the sale of debt securities were used for the purchase of equipment for 
lease during the fiscal years ended April 30, 1996, 1995 and 1994, 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 fiscal year ended April 30, 1995, but declined during the fiscal 
years ended April 30, 1996 and 1994. Aggregate new lease receivables decreased 
by $998,635 or approximately 10.3% during the fiscal year ended April 30, 1996 
and increased by $892,250 or approximately 10% during the fiscal year ended 
April 30, 1995. 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 recognized by ELCOA during an 
accounting period is defined to be the income earned under direct finance

                                       26
<PAGE>
<PAGE>35

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.  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, 1996, 1995 and 1994 
were $252,370, $281,531 and $256,940, respectively.

    For the fiscal years ended April 30, 1996, 1995 and 1994, ELCOA incurred 
$972,678, $1,054,460, and $1,031,825 in general and administrative expenses, 
respectively.  Monthly servicing and bookkeeping fees paid to Walnut in the 
amount of $592,638, $676,228, and $704,522 during the fiscal years ended April 
30, 1996, 1995, and 1994, respectively, were a primary component of general and 
administrative expenses.  The $83,590 decrease from the fiscal year ending 
April 30, 1995 in comparison to the fiscal year ending April 30, 1996 is 
attributable to a reduction in the amount of finance leases outstanding to 
6,644 at April 30, 1996 from 7,964 at April 30, 1995.  This decrease 
corresponds to the $81,782 or 7.8% overall reduction in general and 
administration expenses.  Also included in the general and administrative 
expenses during the fiscal years ended April 30, 1996, 1995 and 1994 were 
$241,323, $247,561 and  $188,209, 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 $106,589, 
$99,595 and $105,334, during the fiscal years ending April 30, 1996, 1995 and 
1994, respectively.  In the event that Walnut should cease operations or be 
unable to fulfill its obligations in 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 

                                       27
<PAGE>
<PAGE>36

recorded provisions for doubtful lease receivables of $957,063, $1,057,634 and 
$613,907 for the fiscal years ended April 30, 1996, 1995 and 1994, 
respectively, resulting from increases in delinquent accounts outstanding 
during these periods.  At April 30, 1996, approximately 40% 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 does not expect the 
percentage of write-offs from delinquent lease receivables during fiscal 1997 
to increase from the rate during fiscal 1996.  See also "BUSINESS - Credit 
Policy and Delinquencies."  For a further discussion of the legal efforts being 
conducted to collect delinquent lease receivables, see Footnote 8 to the 
Financial Statements.

    During the fiscal years ended April 30, 1996, 1995, and 1994 ELCOA incurred 
$1,382,422, $1,314,491 and $1,563,038, respectively, in interest expense,  net 
of interest income of $1,016,596, $741,671, and $374,025, respectively, on 
average debt (including accrued interest thereon) of $28,442,700, $25,258,751 
and $22,287,797, 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 8.4%, 8.1%, and 8.6%, respectively.  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, 1996, 1995 and 1994, ELCOA 
recognized provisions for state income taxes in the amounts of $0, $360, and $0 
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.

    In order to reduce operating losses, and improve operating profitability, 
management continues to take steps to increase the generation of new lease 
receivables that are credit worthy, and increase collections from past due 
lease receivables.  In order to improve the overall quality of its future lease 
receivables, the Company requires to a greater extent that all co-owners be 
personally responsible for the obligation under lease contracts.  In addition, 
as a result of a shift in marketing direction by Walnut towards more technical 

                                       28
<PAGE>
<PAGE>37

equipment to be leased by larger companies, along with a shift away from 
smaller retail businesses, management believes it can lower its delinquency 
rates.  The percentage of delinquent lease receivables increased during fiscal 
1996, in part, as a result of the increase in delinquencies and, in part, as a 
result of a decrease in the outstanding amount of aggregate lease receivables 
during the year.  As the level of outstanding lease receivables increases and 
the quality of new leases improves, management believes that the percentage of 
severely delinquent leases will decrease.  As Walnut's ability to market its 
leasing programs and services to and through equipment manufacturers matures, 
the level of new receivables will increase as noted below during the six month 
period ended October 31, 1996.  Excess funds available for investment in leases 
have decreased as the rates being paid on newly issued Debentures have not 
increased while market rates in general have reflected slight increases.  
Repayment of the Company's outstanding indebtedness will be dependent on 
achieving profitable operations.  See "Risk Factors" beginning on page 7 of 
this Prospectus.

RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED OCTOBER 31, 1996 AND 1995.

    Revenues of $1,253,468 and $1,362,988 were recognized during the six months 
ended October 31, 1996 and 1995 respectively.  Revenues decreased $109,520 or 
8.04% as a result of changes in the composition of the aging of the 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 2 to the Financial Statements 
for the six months ended October 31, 1996 and 1995.  During the six month 
periods ended October 31, 1996 and 1995, $4,965,522 and $4,358,100, 
respectively, in new gross finance lease receivables were added to the 
portfolio of outstanding leases, corresponding to equipment purchases of 
$3,735,425 and $3,344,014, respectively.  Unearned income under direct finance 
leases reflected a net increase of $132,377 during the six months ended October 
31, 1996 after having decreased $163,948 during the six months ended October 
31, 1995.  During a period in which new lease volume grows, the rate of growth 
in new lease volume and unearned income will exceed the rate of growth, if any, 
of income earned under direct finance leases as unearned income is recognized 
over the term of the lease and not necessarily in the year of origination.  
Management attributes the increase in new leases generated during the six month 
period ended October 31, 1996 to an increase in equipment available for 
purchase from its parent, Walnut.

    Amounts paid under the service contract for lease origination in the 
amounts of $189,624 and $130,565, respectively, were capitalized in accordance 
with FAS No. 91 during the six months ended October 31, 1996, and 1995.  See 
Footnote 2 to the Financial Statements for the six month interim period ended 
October 31, 1996.

    General and administrative expenses for the six month periods ended October 
31, 1996 and 1995 were $457,673 and $484,448, respectively.  Included in these 
expenses were $245,466 and $297,505, respectively, in monthly servicing fees 
which are to reimburse Walnut for the servicing and administration of ELCOA's 
outstanding leases which are charged at $6.50 per account per month.  As of 
October 31, 1996 and 1995, there were 6,104 and 7,294 accounts outstanding, 
respectively.  Also included in general and administrative expenses for the six 
months ended October 31, 1996 and 1995 are $130,329 and $108,024, respectively,

                                   29
<PAGE>
<PAGE>38

which represents the amortization of the deferred registration and solicitation 
expenses which are included in "Other Assets" on the Balance Sheet at October 
31, 1996 and 1995.  See Footnote 2 to the Financial Statements for the six 
months ended October 31, 1996 and 1995 for a more detailed discussion of the 
calculation of the amortization expense.  ELCOA paid Walnut $13,000 during each 
of the six month periods ended October 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 $50,398 and $53,292 respectively, in transfer 
service fees paid to Financial Data, Inc., an affiliate.  These expenses 
approximate the actual costs incurred in the services performed, which 
decreased during the six months ended October 31, 1996 as a result of the 
suspension of sales of certificates effective September 1, 1996 pending 
effectiveness of a Post-effective amendment to a registration statement.  See 
"Other Information below.

    For the six months ended October 31, 1996 and 1995, ELCOA recognized 
expenses of $543,998 and $346,593, respectively, for its doubtful lease 
receivable provision.  See Footnote 2 to the Financial Statements for the six 
months ended October 31, 1996 and 1995.  This provision was recognized in order 
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 October 31, 1996 
and 1995.  During the three months ended October 31, 1996, ELCOA continued to 
conduct an extensive review of the collectibility of all past due accounts, and 
wrote-off those situations where further costs in pursuing legal remedies in 
collection were considered to be unwarranted.  As a result, past due accounts 
four or more monthly payments past due (on a strict contractual basis) as of 
October 31, 1996 were $5,191,027 or 30.53% of the $17,003,620 in aggregate 
future lease receivables outstanding at that date.  These delinquencies 
decreased $137,410 or 2.58% from the amount of $5,328,437 (32.0% of aggregate 
receivables) at April 30, 1996.  Management is continuing its efforts in 
pursuit of collections of all past due lease receivables.

    During the six months ended October 31, 1996 and 1995, ELCOA incurred 
$691,990 and $703,083, respectively in interest expense on the Demand, Fixed 
Rate and Money Market Thrift Certificates.  Accrued interest thereon of 
$3,228,787 and $2,604,574, respectively, were outstanding at October 31, 1996 
and 1995.  These expenses were reduced by interest income of $550,421 and 
$488,328, respectively during the six months ended October 31, 1996 and 1995.  
ELCOA's excess cash is invested in short-term U.S. Government Treasury Bills 
having maturities of three months, with interest rates of 5.0% and 5.3% at 
October 31, 1996 and 1995, respectively.  The average rates of interest paid on 
the Certificates (including accrued interest thereon) during these periods were 
approximately 8.5% and 8.6%, respectively, during the six month periods ended 
October 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 will be charged at a rate equal to 2% above the 
prevailing "prime" rate of interest at Meridian Bank, Reading, Pennsylvania.  
During the six months ended October 31, 1996 and 1995, ELCOA included $364,015 
and $240,887, respectively, as interest income under this agreement.

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

                                       30
<PAGE>
<PAGE>39

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, 1996, 1995, and 
1994, approximately 29%, 37% and 56%, respectively of the equipment purchases 
were funded from sale of securities, and 71%, 63%, and 44%, respectively were 
funded from rental collections.  Approximately $17,970,000 in principal amount, 
including accrued interest on the $26,407,959 in Debentures outstanding at 
April 30, 1996 is subject to redemption within one year of that date.  
Scheduled receipts from lease contracts of approximately $9,134,000 during this 
period, as well as cash and the investment in U.S. government securities on 
hand at April 30, 1996 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, 1996, 1995 and 1994, approximately 78%, 86% and 81%, respectively, of 
all debt securities issued by Walnut coming due were renewed and "rolled over" 
into new indebtedness, while approximately 54%, 50% and 59%, 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, 1997, and the percentage may be relatively comparable to prior year 
experience.  Redemptions of Debentures previously issued decreased to 
$7,734,149 from $8,272,533 during the fiscal years ended April 30, 1996 and 
1995, respectively.  Redemptions were approximately the same as the prior year 
taking into consideration the redemption of $306,000 of certificates paid to 
the estate of a deceased certificate holder during the fiscal year ended April 
30, 1995.  See Statements of Cash Flows for the three fiscal years ended April 
30, 1996 appearing on pages 52 and 53 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.  As such, the proceeds of this 
offering are not expected to be used to redeem outstanding certificates.  As of 
October 31, 1996, ELCOA had approximately $6,177,000 of cash on hand or 
invested in liquid short-term government securities, and had a receivable from 
Walnut of approximately $8,567,000 for funds advanced for the purchase of 
equipment for leases awaiting sale to ELCOA as of October 31, 1996.  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 
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,

                                       31
<PAGE>
<PAGE>40

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, 1996. 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, 
1996, the average interest rate earned by ELCOA on these funds was 
approximately 5.2%, while the average interest rate paid on outstanding 
certificates was 8.4%, 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, 1996, the average 
rate of return on ELCOA's investment in its lease receivables was 17.3%.

    As noted in the Statements of Cash Flows on page 52, sales of Demand and 
Fixed Rate Certificates have increased over the three fiscal years ended April 
30, 1996, 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.  See "USE 
OF PROCEEDS."  ELCOA believes that it has sufficient cash resources to meet its 
normal operating requirements during the fiscal year ending April 30, 1997.

    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.

    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.
                                       32
<PAGE>
<PAGE>41

                             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, 1996.  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                         73
Kenneth S. Shapiro           Vice-President                    44
Lester D. Shapiro            Secretary/Treasurer/Director      35
Nathan Tattar                Director                          75
John B. Orr                  Director                          37
Adam Varrenti, Jr.           Director                          47

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-nine 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, President of ELCOA since 1986, and President 
and a Director of Financial Data, Inc.

    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 

                                       33
<PAGE>
<PAGE>42

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 an active member in the Boy Scouts 
of America and presently serves on its Executive Board.  He is also a member 
of the Insurance and Capital Fund Raising Committees of the Cradle of Liberty 
Council, and presently serves on the Executive Board.  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 NASD 
Regulation, 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.

    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

                                       34
<PAGE>
<PAGE>43

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 Summit Bank (successor by merger to First Valley Bank) of Bethlehem, 
Pennsylvania as Trustee ("Trustee").  The merger of First Valley Bank, 
Bethlehem, Pennsylvania, into Summit Bank, whose principal place of business is 
Princeton, New Jersey, became effective on July 15, 1996.  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 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.

                                       35
<PAGE>
<PAGE>44

    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 41 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 
(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 38 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.




                                       36
<PAGE>
<PAGE>45

    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, 1996, the rate on 
these certificates averaged approximately 1.8% 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, 1996, rates on 6, 60 and 120 month 
Debentures averaged approximately 2.29%, 4.05%, and 4.29%, respectively, over 
the 6 month U.S. Treasury Bill Rate.  Interest shall continue to be earned 
until the principal amount of each certificate is paid or made available for 
payment (Section 301).  Principal and interest will be payable at the corporate 
trust office of the Trustee, but unless other arrangements are made, interest 
will be paid by check mailed to the registered holders of the Debentures at 
their registered addresses (Sections 301, 1002).  The Debentures are to be 
issued only in registered form, without coupons, in denominations of at least 
$100 and any additional amount approved by ELCOA (Section 302).  The 
denominations of the Debentures can be changed without service charge, other 
than any tax or 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 less $4,800,000 sold 
prior to the date of this Prospectus.  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.

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


                                       37
<PAGE>
<PAGE>46

    (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 or sale of leases to third parties.  Hypothecation is the borrowing of 
funds from other financial institutions, assigning as security a portfolio 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.




                                       38
<PAGE>
<PAGE>47

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).

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 

                                       39
<PAGE>
<PAGE>48

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, 1996, the 
rates ranged from a low of 2.78% to a high of 6.42%.  As of December 31, 1996, 
the 6-month U.S. Treasury Bill rate was 5.11%.

    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 
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 

                                       40
<PAGE>
<PAGE>49

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).

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 

                                       41
<PAGE>
<PAGE>50

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, Summit Bank (successor by merger to 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 $30 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, 1996.  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.  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.




                                       42
<PAGE>
<PAGE>51

    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 NASD Regulation, 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 Rule 2720 of the 
NASD Rules of Conduct (previously Schedule E of the By-laws of the NASD) which 
deals with its participation in soliciting sales of securities for ELCOA.   
Rule 2720 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 than 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 Summit 
Bank (successor by merger to First Valley Bank) as Trustee, and appropriate 
Company Orders, the Debentures, when issued and sold pursuant to the Indenture 

                                       43
<PAGE>
<PAGE>52

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, 
1996 and 1995 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, 1996 have been audited by Cogen Sklar LLP, Independent 
Certified Public Accountants.  The financial statements appearing in the 
Registration Statement and this Prospectus are included in reliance on the 
reports of such firm and upon the authority of such firm as experts in auditing 
and accounting.

                             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.



























                                       44
<PAGE>
<PAGE>53

<TABLE>
                         INDEX TO FINANCIAL STATEMENTS
<CAPTION>
                                                                  Page
                                                                  ----
<S>                                                               <C>
Independent Auditor's Report.                                      46

Balance Sheets as of April 30, 1996 and 1995.                      48

Statements of Operations for the years
ended April 30, 1996, 1995 and 1994.                               50

Statement of Changes in Shareholder's Equity (Deficit)
for the years ended April 30, 1996, 1995 and 1994.                 51

Statements of Cash Flows for the years
ended April 30, 1996 and 1995 and 1994.                            52

Notes to Financial Statements for the fiscal years
ended April 30, 1996, 1995 and 1994.                               54

Balance Sheets as of October 31, 1996 (unaudited)
and April 30, 1996.                                                63

Statements of Operations for the six months ended
October 31, 1996 and 1995 and three months ended
October 31, 1996 and 1995 (unaudited).                             65

Statement of Changes in Shareholder's Deficit
for the six months ended October 31, 1996 (unaudited).             66

Statements of Cash Flows for the six months ended
October 31, 1996 (unaudited).                                      67

Notes to Financial Statements for the six months
ended October 31, 1996 (unaudited).                                69


</TABLE>

















                                       45
<PAGE>
<PAGE>54

                          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, 1996 and 1995 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, 1996.  These financial statements are 
the responsibility of the Company's management.  Our responsibility is to 
express an opinion on these financial statements based on our audits.

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.  

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, 1996 and 1995 and the results of its operations and 
its cash flows for each of the three years in the period ended April 30, 1996 
in conformity with generally accepted accounting principles.

The accompanying financial statements have been prepared assuming that 
Equipment Leasing Corporation of America will continue as a going concern, and 
accordingly, contemplate the realization of assets and liquidation of 
liabilities in the ordinary course of business.  As discussed in Note 1 to the 
financial statements, the Company has suffered recurring losses.  In addition, 
our opinion dated July 1, 1996 on the consolidated financial statements of 
Walnut Equipment Leasing Co., Inc. (parent of the company) 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 
which raises an uncertainty as to the realization of the receivable from its 
parent company.  These uncertainties raise substantial doubt about the entity's 
ability to continue as a going concern.  Management's plans in regard to these 
matters are also discussed in Note 1.  The financial statements do not include 
any adjustments that might result from the outcome of these uncertainties.



                                       46
<PAGE>
<PAGE>55

As described in Note 9 to the financial statements, Equipment Leasing 
Corporation of America has restated the above mentioned financial statements 
for information previously available which was not used in estimating the 
allowance for doubtful lease receivables.

/s/  Cogen Sklar LLP
COGEN SKLAR LLP

Bala Cynwyd, Pennsylvania
July 1, 1996, except for Note 9
as to which the date is 
December 20, 1996












































                                       47
<PAGE>
<PAGE>56
<TABLE>
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (a Wholly-Owned Subsidiary of
                      Walnut Equipment Leasing Co., Inc.)
                                 BALANCE SHEETS
                               -----------------
<CAPTION>

                                                    (Restated)
                                                As of April 30,
                                           1996                    1995
                                    -----------             -----------
<S>                                 <C>                     <C>
      ASSETS

Direct finance leases:
      Aggregate future amounts
       receivable under lease
       contracts                    $16,667,226             $17,267,612
      Estimated residual value
       of equipment                   1,577,174               1,831,613
      Initial direct costs, net         393,897                 414,426
Less:
      Unearned income under
       lease contracts              ( 3,347,395)            ( 3,587,139)
                                    -----------             -----------

                                     15,290,902              15,926,512
      Advance payments              (   516,658)            (   528,314)
                                    -----------             -----------

                                     14,774,244              15,398,198
      Allowance for doubtful
       lease receivables            ( 1,751,521)            ( 1,526,287)
                                    -----------             -----------

                                     13,022,723              13,871,911
Due from parent                       6,078,559               3,991,986
Cash and cash equivalents             9,260,482               8,908,798
Other assets(includes $336,392 and
 $331,180 paid to related parties)      452,783                 423,511
                                    -----------             -----------

      TOTAL ASSETS                  $28,814,547             $27,196,206
                                    ===========             ===========


</TABLE>









                             SEE ACCOMPANYING NOTES
                                       48
<PAGE>
<PAGE>57
<TABLE>
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (a Wholly-Owned Subsidiary of
                      Walnut Equipment Leasing Co., Inc.)
                          BALANCE SHEETS - (continued)
                               -----------------
<CAPTION>
                                                    
                                                    (Restated)
                                                As of April 30,
                                           1996                    1995
                                    -----------             -----------
<S>                                 <C>                     <C>
      LIABILITIES

Amounts payable to
 equipment suppliers                $     8,749             $     8,749
Accrued expenses and 
 security deposits                       65,809                  72,289
Demand, Fixed Rate, and
 Money Market Thrift
 Certificates(includes $183,805
 and $174,907 held by
 related parties)                    26,407,959              24,521,875
Accrued interest                      2,767,158               2,326,708
                                    -----------             -----------

                                     29,249,675              26,929,621
                                    -----------             -----------

      SHAREHOLDER'S EQUITY (DEFICIT)

Common Stock $1 par value,
 1,000 shares authorized,
 issued and outstanding                   1,000                   1,000
Variable Rate Cumulative
 Prefered Stock, Series A, $1
 par value, 50,000 shares
 authorized, none issued                    ---                     ---
Additional paid - in capital            999,000                 999,000
Accumulated Deficit                 ( 1,435,128)            (   733,415)
                                    -----------             -----------

                                       (435,128)                266,585
                                    -----------             -----------

      TOTAL LIABILITIES AND
      SHAREHOLDER'S EQUITY (DEFICIT)$28,814,547             $27,196,206
                                    ===========             ===========

</TABLE>






                             SEE ACCOMPANYING NOTES
                                       49
<PAGE>
<PAGE>58
<TABLE>

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

                                                   (Restated)
                                         For the Years Ended April 30,

                                       1996            1995            1994
                                 ----------      ----------      ----------
<S>                              <C>             <C>             <C>
Revenue:

Income earned under
  direct finance lease
  contracts                      $2,610,450      $2,945,151      $3,009,864
                                 ----------      ----------      ----------
                                                                               
Costs and expenses:

Interest expense, net of
  interest income of $1,016,596,
  $741,671 and $374,025,
  respectively                    1,382,422       1,314,491       1,563,038
General and administrative
  expenses (includes
  $881,382, $946,465 and $934,695,
  respectively, paid to related 
  parties)                          972,678       1,054,460       1,031,825
Provision for doubtful
  lease receivables                 957,063       1,057,634         613,907
                                 ----------      ----------      ----------

Total costs and expenses          3,312,163       3,426,585       3,208,770
                                 ----------      ----------      ----------

Loss before provision
   for state income taxes          (701,713)       (481,434)       (198,906)

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

Net Loss                         $( 701,713)     $( 481,794)     $( 198,906)
                                 ==========      ==========      ==========


</TABLE>






                             SEE ACCOMPANYING NOTES
                                       50
<PAGE>
<PAGE>59
<TABLE>
                       EQUIPMENT LEASING CORPORATION OF AMERICA
                            (A Wholly-Owned Subsidiary of
                         Walnut Equipment Leasing Co., Inc.)
                STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY (DEFICIT)
                                      (Restated)
<CAPTION>
                      Common Stock
                   ($1.00 Par Value)
                      1,000 shares                   Retained    
                       Authorized     Additional     Earnings          Total
                     No. of shares     Paid-In     (Accumulated    Shareholder's
                   Issued    Amount    Capital       Deficit)      Equity (Deficit)
                   ----------------   ----------    -----------    ---------------
<S>                <C>      <C>       <C>           <C>            <C>
Balance,
April 30,
1993, previously
reported           1,000    $1,000     $999,000     $   764,371     $  1,764,371

Prior Year Effect
of restatement of 
provision for
doubtful lease
receivables          ---        ---         ---        (817,086)        (817,086)
                   -----     ------    --------      ----------     ------------

Balance, May 1,
1993, as restated  1,000      1,000     999,000         (52,715)         947,285
 
Net Loss for
the year ended
April 30, 1994       ---       ---          ---        (198,906)        (198,906)
                   -----     -----      -------        --------         --------

Balance,
April 30,
1994               1,000     1,000      999,000        (251,621)         748,379

Net Loss for the
year ended
April 30, 1995       ---       ---          ---        (481,794)        (481,794)
                   -----    ------     --------       ---------        ---------

Balance,
April 30,
1995               1,000     1,000      999,000        (733,415)         266,585

Net Loss for
the year ended
April 30, 1996       ---       ---          ---        (701,713)        (701,713)
                  ------    ------     --------       ---------        ---------

Balance,
April 30,
1996               1,000    $1,000     $999,000     $(1,435,128)   $    (435,128)
                   =====    ======     ========     ===========    =============
</TABLE>
                                SEE ACCOMPANYING NOTES
                                          51
<PAGE>
<PAGE>60
<TABLE>
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A WHOLLY-OWNED SUBSIDIARY OF
                      WALNUT EQUIPMENT LEASING CO., INC.)
                            STATEMENTS OF CASH FLOWS
                              -------------------
<CAPTION>

                                                      (Restated)
                                             For the Years Ended April 30,
                                          1996            1995           1994
                                    ----------     -----------    -----------
<S>                                 <C>             <C>            <C>
OPERATING ACTIVITIES

Net Loss                             $(701,713)     $(481,794)      $(198,906)
Adjustments to reconcile
   net loss to net cash
   provided by operating activites:
 Amortization of                     
   deferred debt expenses              241,323        247,561         188,209
 Provision for doubtful
   lease receivables                   957,063      1,057,634         613,907
Effects of Changes
 in other operating items:
 Accrued expenses                      ( 6,480)        (26,820)       (22,691)
 Accrued interest                      440,450         232,378        422,646
 Other assets (net)                   (270,595)       (232,922)      (252,895)
                                    ----------     -----------    -----------
Net cash provided by
  operating activities                 660,048         796,037        750,270
                                    ----------     -----------    -----------

INVESTING ACTIVITIES

Excess of cash received
  over lease income recorded         6,263,312       6,447,111      6,207,106
Increase in
 advance payments                      190,424         179,692        119,765
Purchase of equipment
  for direct finance leases         (6,561,611)     (7,321,620)    (6,680,452)
                                    ----------     -----------    -----------

Net cash used in
  investing activities               $(107,875)      $(694,817)     $(353,581)
                                    ----------     -----------    -----------

</TABLE>









                             SEE ACCOMPANYING NOTES
                                       52
<PAGE>
<PAGE>61
<TABLE>
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A WHOLLY-OWNED SUBSIDIARY OF
                      WALNUT EQUIPMENT LEASING CO., INC.)
                     STATEMENTS OF CASH FLOWS - (continued)
                              -------------------
<CAPTION>

                                                       (Restated)
                                             For the Years Ended April 30,

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

Proceeds from issuance
  of Demand and Fixed Rate
  Certificates                      $9,620,233     $10,983,417    $9,267,808
Net advances to parent              (2,086,573)     (1,491,170)     (840,810)
Redemption of Demand, Fixed
  Rate, and Money Market 
  Thrift Certificates               (7,734,149)     (8,272,533)   (5,498,321)
                                    ----------     -----------    ----------
Net cash provided by (used in)
  financing activities                (200,489)      1,219,714     2,928,677
                                    ----------     -----------    ----------

Increase in 
  Cash and Cash Equivalents            351,684       1,320,934     3,325,366
Cash and Cash Equivalents, 
  Beginning of Year                  8,908,798       7,587,864     4,262,498
Cash and Cash Equivalents,          ----------     -----------    ----------
  End of Year                       $9,260,482      $8,908,798    $7,587,864
                                    ==========     ===========    ==========

</TABLE>




















                             SEE ACCOMPANYING NOTES
                                       53
<PAGE>
<PAGE>62
                    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 AND NATURE OF OPERATIONS: 

    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 throughout the United States, utilizing 
the proceeds of sale of certain debentures referred to as "Demand, Fixed Rate, 
or Money Market Thrift Certificates."  See Note 6.

BASIS OF FINANCIAL STATEMENT PRESENTATION

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

    During the years ended April 30, 1996, 1995 and 1994, the Company incurred 
losses of $701,713, $481,794 and $198,906, respectively, and reported 
accumulated deficits of $1,435,128 and $733,415 at April 30, 1996 and 1995, 
respectively.  The independent auditor's report for Walnut for each of the 
three years ended April 30, 1996 contained an explanatory paragraph which 
indicated that 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.  As a result of the transactions between the 
Company and Walnut in the ordinary course of business, including but not 
limited to advances to Walnut for future purchases of equipment for lease, a 
receivable from Walnut is reflected on the Company's balance sheet.  Walnut's 
ability to continue as a going concern raises an uncertainty as to the 
realization of the Company's receivable from its parent company.

    The management of Walnut has initiated certain measures to refine its 
marketing strategy during the fiscal year ended April 30, 1996 that it believes 
may result in an increase in the levels of new leases to be generated in the 
future.  Walnut must increase the level of new leases and control its costs of 
lease origination and administration in order to reduce its operating expenses 
to continue as a going concern.

    Management believes that should Walnut cease operations or be unable to 
fulfill its obligations in the organization and servicing of the Company's 
leases, that the Company could purchase leases of similar term and cost from 
outside sources and could service its leases by contracting with outside 
entities.  In addition, the Company has financed, and anticipates that it will 
continue to finance its new business primarily from the proceeds its sale of 




                                       54
<PAGE>
<PAGE>63

                    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)

certificates, as well as from rentals received from lease contracts 
outstanding.  Management believes that its cash flow through the sale of 
securities, anticipated renewal of existing indebtedness and collections from 
outstanding lease receivables will be adequate to meet operating needs during 
the ensuing year.

    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 ($252,370, $281,531, and $256,940 for the 
years ended April 30, 1996, 1995 and 1994, respectively) are accounted for as 
part of the Investment in Direct Financing Leases.  These expenses are 4% of 
the original equipment cost.  Unearned income is earned and initial direct 
costs are amortized to reduce income using the effective method over the terms 
of each respective lease.

    USE OF ESTIMATES

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

    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.







                                       55
<PAGE>
<PAGE>64

                    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)


    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 
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 $731,829, $1,257,058, and 
$496,088 for the years ended April 30, 1996, 1995 and 1994, 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.

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

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















                                       56
<PAGE>
<PAGE>65

                    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)

<TABLE>
<CAPTION>

                                                  1996              1995
                                            ----------        ----------
         <S>                                <C>               <C>
         Operating lease method vs. 
           direct financing method          $1,467,000        $1,576,000
         Provisions for doubtful 
           lease receivables                   472,000           341,000
         Other                                 (32,000)          (34,000)
                                            ----------        ----------
         Net deferred tax asset              1,907,000         1,883,000
         Valuation allowance                (1,907,000)       (1,883,000)
                                            ----------        ----------
         Net deferred tax asset 
           after valuation allowance        $      ---        $      ---
                                            ==========        ==========
</TABLE>

    A valuation allowance was considered necessary since it is more likely 
than not that the Company will not realize the tax benefits of the deductible 
differences.  There was no cumulative effect on income for prior years upon 
the adoption of SFAS 109, for the year ended April 30, 1995 since there was no 
existing deferred tax asset as of May 1, 1994.

    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, 1996, 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, 1996 and 1995, cash equivalents consisting of U.S. 
Government Securities amounted to $8,098,999 and $6,349,693, respectively. The 
company had no cash equivalents at April 30, 1994. Amounts paid for interest 
for the fiscal years ended April 30, 1996, 1995 and 1994 were $1,996,122, 
$1,898,734, and $1,549,217, respectively.  Amounts paid for income taxes for 
the fiscal years ended April 30, 1996, 1995, and 1994 were $0, $0, and $411, 
respectively. 




                                       57
<PAGE>
<PAGE>66
                    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)

    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, 1996 are due as 
follows:
<TABLE>
<CAPTION>

              Year ending
               April 30,                Amount
              -----------          -----------
              <S>                  <C>
               1997                $ 9,133,987
               1998                  4,700,261
               1999                  2,110,727
               2000                    528,198
               2001 & beyond           194,053
                                   -----------
                                   $16,667,226
                                   ===========
</TABLE>

3.  OTHER ASSETS:

    Other assets of $452,783 and $423,511 at April 30, 1996 and 1995, 
respectively, include $452,495 and $423,223 in deferred expenses, net of 
accumulated 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, 1996, 1995 and 1994, were $241,323, $247,561, 
and $188,209, 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, 1996 and 1995 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.




                                       58
<PAGE>
<PAGE>67
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                         (A WHOLLY-OWNED SUBSIDIARY OF
                      WALNUT EQUIPMENT LEASING CO., INC.)
                         NOTES TO FINANCIAL STATEMENTS

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, 1996, 1995 and 1994 due to the benefit of Walnut's net 
operating loss carryforwards.

    ELCOA has provided for $0, $360, and $0 in state income tax expense for the 
fiscal years ended April 30, 1996, 1995 and 1994, respectively.

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

    The Demand, Fixed Rate, and Money Market Thrift Certificates outstanding at 
April 30, 1996 bear interest at rates ranging from 7.0% to 12.75%, and are due 
as follows:
<TABLE>
<CAPTION>
                Year ending
                 April 30,                   Amount
                -----------             -----------
                  <S>                   <C>
                   1997                 $15,203,974
                   1998                   3,934,697
                   1999                   2,815,391
                   2000                   1,759,532
                   2001 & beyond          2,694,365
                                        -----------
                                        $26,407,959
                                        ===========
</TABLE>
    Included in the amounts due in the year ended April 30, 1997 are $1,331,985 
of certificates payable on demand.  The accrued interest of $2,767,158 at April 
30, 1996 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, 1996, 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 cerificate 
sold. ELCOA also reimburses Welco for its out-of-pocket costs associated with 



                                       59
<PAGE>
<PAGE>68
                    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)

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, 1996, 1995 and 1994, 
were $182,155, $170,642, and $165,581, respectively.

    Outstanding Demand, Fixed Rate, and Money Market Thrift Certificates 
including accrued interest, held by the President, members of his family or 
companies in which he is the majority shareholder were $192,264 and $181,921 at 
April 30, 1996 and 1995, respectively.

    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.  See 
Footnote 1 to the Financial Statements.  Since ELCOA has the right of selecting 
which lease it is willing to purchase from Walnut, it has not given Walnut the 
pre-approved authority to secure leases on its behalf.  During the fiscal years 
ended April 30, 1996, 1995, and 1994 these origination costs totaled $252,370, 
$281,531, and $256,940, respectively, which includes reimbursement for 
commissions paid to outside lease brokers.  During the years ended April 30, 
1996, 1995, and 1994, 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.  Walnut also retains any late charges assessed delinquent 
lessees as reimbursement for the legal costs of collection.  ELCOA also pays 
Walnut $500 per week for routine bookkeeping functions performed on ELCOA's 
behalf.  Servicing fees and bookeeping charges paid Walnut for the years ended 
April 30, 1996, 1995 and 1994, were $592,638, $676,228, and $704,522, 
respectively.  As of April 30, 1996, the amount due ELCOA by Walnut of 
$6,078,559 represents funds previously advanced mainly intended for the 
purchase of equipment for lease subsequent to April 30, 1996.  Walnut has 
agreed to pay interest on these outstanding advances, at the prime rate of 
interest plus 2%, which amounted to $536,334, $365,438, and $207,231 for the 
fiscal years ended April 30, 1996, 1995 and 1994, respectively.

    The law firm of William Shapiro, Esq., P.C. has been engaged by Walnut 
Equipment Leasing Co., Inc. to collect overdue delinquent receivables 90 days 
or longer in arrears, on a contingency basis, and was reimbursed by Walnut for 
costs and expenses incurred in these efforts.  No expenses were incurred by 
ELCOA during the fiscal years ended April 30, 1996, 1995, and 1994.  Under 
terms of the servicing agreement between Walnut and ELCOA, Walnut retained all 
late charges collected in the approximate amounts of $388,000, $390,000, and 
$368,000 for the three fiscal years ended April 30, 1996, 1995 and 1994, 
respectively, to offset Walnut's contracted obligation for collection and 
litigation costs paid or incurred on ELCOA's behalf.  Neither Kenneth nor 
William Shapiro, attorneys associated with the firm, received any compensation 
for services rendered by the law firm nor does the law firm report any net 
income from these activities.  For the three fiscal years ended April 30, 1996, 
the relationship between amounts recovered by the law firm from 

                                       60
<PAGE>
<PAGE>69

                    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)

delinquent lease receivables (on a consolidated basis for Walnut and ELCOA) and 
the costs paid the law firm by Walnut to reimburse it for these efforts was as 
follows:

                                     For The Three Fiscal Years Ended April 30,
                                     ------------------------------------------
                                           1996            1995            1994
                                     ----------      ----------      ----------
Amounts Collected and Remitted by
The Law Firm from Delinquent
Lease Receivables                    $1,508,000      $1,379,000      $1,626,000
- -------------------------------------------------------------------------------
Amounts Paid to the Law Firm by
Walnut For Legal Collection 
Efforts                              $  407,160      $  354,783      $  342,186

    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, 1996, 1995 and 
1994, these expenses totaled $106,589, $99,595, and $105,334, respectively.

9.  RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

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

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

Net Loss as Previously Reported      $(712,621)   $(654,005)   $(292,161)

Effect of Restatement for
provision for doubtful lease
receivables                             10,908      172,211       93,255
                                      --------     --------     --------
Net Loss as Restated                 $(701,713)   $(481,794)   $(198,906)
                                      ========     ========     ========
                                       61
<PAGE>
<PAGE>70

    As a result of this restatement, beginning Retained Earnings as originally 
reported at April 30, 1993 of $764,371 has been restated to reflect an 
adjustment of $817,086 resulting in a restated Accumulated Deficit of $52,715.





















































                                       62
<PAGE>
<PAGE>71

<TABLE>
                       EQUIPMENT LEASING CORPORATION OF AMERICA
                                    BALANCE SHEETS
                                     ------------
<CAPTION>

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

Direct finance leases:
    Aggregate future amounts
     receivable under lease
     contracts                        $17,003,620              $16,667,226
    Estimated residual value
     of equipment                       1,421,899                1,577,174
    Initial direct costs, net             435,863                  393,897
Less:
    Unearned income under
     lease contracts                   (3,479,772)              (3,347,395)
    Advance payments                     (515,489)                (516,658)
                                       ----------               ----------
                                       14,866,121               14,774,244
    Allowance for doubtful 
     lease receivables                 (1,699,850)              (1,751,521)
                                       ----------               ----------
                                       13,166,271               13,022,723

Due from parent                         8,567,373                6,078,559
Cash and cash equivalents               6,176,821                9,260,482
Other assets                              443,920                  452,783
                                       ----------               ----------

    TOTAL ASSETS                      $28,354,385              $28,814,547
                                      ===========              ===========
















                                SEE ACCOMPANYING NOTES
                                          63
</TABLE>
<PAGE>
<PAGE>72
<TABLE>
                         EQUIPMENT LEASING CORPORATION OF AMERICA
                               BALANCE SHEETS - (Continued)
                                       ------------
<CAPTION>

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

Amounts payable to
  equipment suppliers                      $8,749                   $8,749
Accrued expenses and
  security deposits                        60,929                   65,809
Demand, Fixed Rate and
  Money Market Thrift Certificates     25,931,241               26,407,959
Accrued interest                        3,228,787                2,767,158
                                       ----------               ----------
                                       29,229,706               29,249,675

SHAREHOLDER'S DEFICIT             

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                    (1,875,321)              (1,435,128)
                                       ----------               ----------
                                         (875,321)                (435,128)
                                       ----------               ----------
    TOTAL LIABILITIES AND
    SHAREHOLDER'S DEFICIT             $28,354,385              $28,814,547
                                      ===========              ===========












                                  SEE ACCOMPANYING NOTES
                                            64
</TABLE>
<PAGE>
<PAGE>73
<TABLE>
                                    EQUIPMENT LEASING CORPORATION OF AMERICA
                                            STATEMENTS OF OPERATIONS
<CAPTION>

                                            For the Six Months Ended October 31,  For the Three Months Ended October 31,
                                                        1996           1995                  1996             1995
                                                 -----------    -----------           -----------      -----------
                                                 (unaudited)    (unaudited)           (unaudited)      (unaudited)
<S>                                              <C>            <C>                   <C>               <C>
Revenue:                                                                                                
                                                                                                        
Income earned under                                                                                     
  direct finance lease contracts                 $1,253,468     $1,362,988            $  640,898        $  648,467
                                                 ----------     ----------            ----------        ----------
                                                                                                        
Costs and expenses:                                                                                     
                                                    691,990        703,083               338,146           348,167
Interest expense, net                                                                                   
                                                    457,673        484,448               230,458           251,142
General and administrative expenses                                                                     
                                                    543,998        346,593               259,632           171,952
Provision for doubtful lease receivables         ----------     ----------            ----------        ----------
                                                  1,693,661      1,534,124               828,236           771,261
    Total costs and expenses                     ----------     ----------            ----------        ----------
                                                                                                        
Loss before provision                              (440,193)      (171,136)             (187,338)         (122,794)
  for income tax expense                                                                                
                                                        ---            ---                   ---               --- 
Provision for state income tax expense           ----------     ----------            ----------        ----------
                                                 $ (440,193)    $ (171,136)           $ (187,338)       $ (122,794)
Net Loss                                         ==========     ===========           ===========       ===========
                                                                                                        
                                                                                                        

                                                                                                        
                                                                                                        

                                                                SEE ACCOMPANYING NOTES
                                                                          65
</TABLE>
<PAGE>
<PAGE>74
<TABLE>
                                 EQUIPMENT LEASING CORPORATION OF AMERICA
                              STATEMENT OF CHANGES IN SHAREHOLDER'S DEFICIT
<CAPTION>
                                 Common Stock   
                              -----------------
                              ($1.00 Par Value)
                                 1,000 shares
                                  Authorized
                              -----------------     Additional                  Total
                                No. of shares       Paid-In        Accumulated   Shareholder's
                              Issued    Amount      Capital        Deficit       Deficit       
                              ------    -------     ----------     -----------   ---------------
<S>                           <C>       <C>         <C>            <C>           <C>
Balance, April 30, 1996       1,000     $1,000      $999,000       $(1,435,128)    $ (435,128)

Net Loss for the
six month period
ended October 31, 1996
(unaudited)                      --         --            --          (440,193)      (440,193)
                              -----     ------      --------       -----------       --------

Balance, October 31, 1996     1,000     $1,000      $999,000       $(1,875,321)    $ (875,321)
(unaudited)                   =====     ======      ========       ===========     ==========











                                          SEE ACCOMPANYING NOTES
                                                    66
</TABLE>
<PAGE>
<PAGE>75
<TABLE>

                         EQUIPMENT LEASING CORPORATION OF AMERICA
                                 STATEMENTS OF CASH FLOWS


<CAPTION>
                                           For the Six Months Ended October 31,
                                                   1996               1995
                                            -----------        -----------
                                            (unaudited)        (unaudited)
<S>                                          <C>                <C>
OPERATING ACTIVITIES
- --------------------
Net Loss                                     $ (440,193)        $ (171,136)
Adjustment to Reconcile
  Net Loss to Net Cash Provided by
  Operating Activities:
  Amortization of Deferred Debt Expenses        130,329            108,024
  Provision for doubtful lease receivables      543,998            346,593
Effects of Changes
  in other Operating Items:
  Accrued Expenses                               (4,880)           (11,228)
  Accrued Interest                              461,629            277,866
  Other (net)                                  (121,466)          (128,705)
                                             ----------         ----------
Net Cash Provided by Operating Activities       569,417            421,414
                                             ----------         ----------

INVESTING ACTIVITIES
- ---------------------
Excess of Cash Received
  Over Lease Income Recorded                  2,906,791          3,275,370
Receipt of Advance Payments                     141,088             91,004
Purchase of Equipment
  for Direct Finance Leases                  (3,735,425)        (3,344,014)
                                             ----------         ----------

Net Cash Provided by (Used in)
  Investing Activities                       $ (687,546)        $   22,360
                                             ----------         ----------









                                  SEE ACCOMPANYING NOTES
                                            67
</TABLE>
<PAGE>
<PAGE>76
<TABLE>

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


<CAPTION>
                                         For the Six Months Ended October 31,
                                                    1996             1995
                                             -----------      -----------
                                             (unaudited)      (unaudited)
<S>                                          <C>               <C>
FINANCING ACTIVITIES
- --------------------
Proceeds from Issuance
  of Demand and Fixed Rate Certificates      $ 3,096,902       $ 5,533,126
Net Advances to Parent                        (2,488,814)         (826,255)
Redemption of Demand, Fixed
  Rate, and Money Market Thrift 
  Certificates                                (3,573,620)       (3,757,861)
                                             -----------       -----------
Net Cash Provided by (Used in)
  Financing Activities                        (2,965,532)          949,010
                                             -----------       -----------
Increase (Decrease) in Cash
  and cash equivalents                        (3,083,661)        1,392,784
Cash and cash equivalents, 
  Beginning of year                            9,260,482         8,908,798
                                             -----------       -----------
Cash and cash equivalents,
  End of Period                             $  6,176,821       $10,301,582
                                             ===========       ===========


        















                                  SEE ACCOMPANYING NOTES
                                            68
</TABLE>
<PAGE>
<PAGE>77
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                     Notes to Interim Financial Statements
                   Six Months Ended October 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, 
    1996.  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.

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

2.  ACCOUNTING POLICIES

    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 
    ($189,624 and $130,565 for the six months ended October 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 $595,669 and $295,933 during the 
    six month periods ended October 31, 1996 and 1995, respectively, while 
    ELCOA increased these reserves by charges of $543,998 and $346,593 during 
    the six month periods ended October 31, 1996 and 1995, respectively.
                                       69
<PAGE>
<PAGE>78
                    EQUIPMENT LEASING CORPORATION OF AMERICA
                     Notes to Interim Financial Statements
                   Six Months Ended October 31, 1996 and 1995

    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 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 May 1, 1996 includes deferred tax assets 
    (liabilities) attributable to the following temporary deductible (taxable) 
    differences:

         Operating lease method vs. direct financing method    $1,467,000
         Provision for doubtful lease receivables                 472,000
         Other                                                    (32,000)
                                                               ----------
         Net deferred tax asset                                 1,907,000 
         Valuation allowance                                   (1,907,000)
                                                               ----------
         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 six months ended October 31, 1996 and 1995, the provision for 
    federal and state income taxes consists of:

                         Six Months Ended October 31,
                               1996          1995
                           --------      --------
         Current           $416,627      $564,216
         Deferred          (416,627)     (564,216)
                           --------      --------
                           $    ---      $    ---
                           ========      ========

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

                                       70
<PAGE>
<PAGE>79

                    EQUIPMENT LEASING CORPORATION OF AMERICA
                     Notes to Interim Financial Statements
                   Six Months Ended October 31, 1996 and 1995

    OTHER ASSETS AND LIABILITIES

    Amounts payable to equipment suppliers in the amount of $8,749 as of 
    October 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 October 31, 1996 include $443,631 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 $140,099 at October 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 six month periods ended October 31, 
    1996 and 1995 were $130,329 and $108,024, respectively.  Also, $303,532 in 
    commissions paid for sale of the Demand, Fixed Rate and Money Market 
    Thrift Certificates included in Other Assets at October 31, 1996 are being 
    amortized over the life of each respective certificate sold.
































71
<PAGE>



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