CAPITAL ASSOCIATES INC
10-Q, 1999-04-19
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: FIRST COASTAL CORP, DEF 14A, 1999-04-19
Next: CERNER CORP /MO/, DEF 14A, 1999-04-19






                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q



[x]  Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange
     Act of 1934

     FOR THE QUARTERLY PERIOD ENDED FEBRUARY 28, 1999

[_]  Transition  report  pursuant  to  section  13 or  15(d)  of the  Securities
     Exchange Act of 1934.

                         Commission file number 0-15525



                            CAPITAL ASSOCIATES, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)
  
         DELAWARE                                         84-1055327
(State or other jurisdiction of                (IRS Employer Identification No.)
 incorporation or organization)

7175 WEST JEFFERSON AVENUE, LAKEWOOD, COLORADO             80235
   (Address of principal executive offices)              (Zip Code)

       Registrant's telephone number, including area code: (303) 980-1000


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

The number of shares  outstanding  of the  Registrant's  $.008 par value  common
stock at April 14, 1999, was 5,235,782.



                             Exhibit Index - Page 18

                                     1 of 21

<PAGE>



                    CAPITAL ASSOCIATES, INC. AND SUBSIDIARIES


                                      INDEX
                                      -----

                                                                           PAGE
PART I.  FINANCIAL INFORMATION                                            NUMBER

     Item 1. Financial Statements

             Consolidated Balance Sheets - February 28, 1999 (Unaudited)
             and May 31, 1998                                                3

             Consolidated Statements of Income - Three and Nine Months
             Ended February 28, 1999 and 1998 (Unaudited)                    4

             Consolidated Statements of Cash Flows - Nine Months Ended
             February 28, 1999 and 1998 (Unaudited)                          5

             Notes to Consolidated Financial Statements                    6 - 8


     Item 2. Management's Discussion and Analysis of Financial
             Condition and Results of Operations                          9 - 18


PART II.  OTHER INFORMATION

     Item 1.      Legal Proceedings                                         19

     Item 6.      Exhibits and Reports on Form 8-K                          19

                  Exhibit Index                                             20

                  Signature                                                 21


                                     2 of 21

<PAGE>



                    CAPITAL ASSOCIATES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in thousands)

                                     ASSETS

                                                          (Unaudited)
                                                          February 28,  May 31,
                                                             1999        1998
                                                         ------------- ---------

Cash and cash equivalents                                $   3,995    $  17,684
Receivables from affiliated limited partnerships               649          352
Accounts receivable, net                                     4,904        5,835
Inventory                                                    2,214        1,141
Residual values and other receivables arising from
  equipment under lease sold to private investors, net       7,955        4,277
Net investment in direct finance leases                     42,862       31,181
Leased equipment, net                                      127,133      104,825
Investments in affiliated limited partnerships               2,383        3,589
Deferred income taxes                                        3,778        3,600
Other assets                                                 5,444        4,883
Discounted lease rentals assigned to lenders
    arising from equipment sale transactions                21,443       37,626
                                                         ---------    ---------
                                                         $ 222,760    $ 214,993
                                                         =========    =========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Recourse debt                                            $  52,237    $  49,088
Accounts payable - equipment purchases                      22,416       25,029
Accounts payable and other liabilities                      13,537       11,379
Discounted lease rentals                                   108,695      104,311
                                                         ---------    ---------
                                                           196,885      189,807
                                                         ---------    ---------
Stockholders' equity:
    Common stock                                                34           32
    Additional paid-in capital                              16,886       16,863
    Retained earnings                                        9,038        8,374
    Treasury stock                                             (83)         (83)
                                                         ---------    ---------
Total stockholders' equity                                  25,875       25,186
                                                         ---------    ---------
                                                         $ 222,760    $ 214,993
                                                         =========    =========








                   The accompanying notes are an integral part
                   of these consolidated financial statements.

                                     3 of 21

<PAGE>



                    CAPITAL ASSOCIATES, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)
                (Dollars in thousands, except earnings per share)

<TABLE>
<CAPTION>


                                            Three Months Ended            Nine Months Ended
                                               February 28,                  February 28,
                                         ------------------------     -------------------------
                                            1999          1998           1999           1998      
                                         ----------    ----------     ----------     ----------
<S>                                     <C>           <C>            <C>            <C>       
Revenue:
   Equipment sales to PIFs               $    5,669    $   14,857     $   17,013     $   38,560
   Other equipment sales                     40,162        59,133        127,674        138,066
   Leasing                                   11,008         6,804         28,657         15,353
   Interest                                     391           445          2,015          2,337
   Other                                      1,415         1,070          3,803          3,270
                                         ----------    ----------     ----------     ----------
Total revenue                                58,645        82,309        179,162        197,586
                                         ----------    ----------     ----------     ----------

Costs and expenses:
   Equipment sales to PIFs                    5,521        14,542         16,616         37,715
   Other equipment sales                     38,520        57,061        122,867        117,891
   Equipment acquired from affiliated
     limited partnership                          -             -              -         15,338
   Leasing                                    7,520         4,782         19,104         10,435
   Operating and other expenses               3,733         3,289         10,805          8,382
   Provision for losses                          85           100            135            500
Interest:
   Non-recourse debt                          1,814         1,148          6,014          3,815
   Recourse debt                                889           700          2,740          1,655
                                         ----------    ----------     ----------     ----------
Total costs and expenses                     58,082        81,622        178,281        195,731
                                         ----------    ----------     ----------     ----------

Net income before income taxes                  563           687            881          1,855
Income tax expense                              188           172            217            464
                                         ----------    ----------     ----------     ----------
Net income                               $      375    $      515     $      664     $    1,391
                                         ==========    ==========     ==========     ==========

Earnings per common share:
   Basic                                 $     0.07    $     0.10     $     0.13     $     0.27
                                         ==========    ==========     ==========     ==========
   Diluted                               $     0.07    $     0.10     $     0.12     $     0.26
                                         ==========    ==========     ==========     ==========

Weighted average number of common
   shares outstanding:
   Basic                                  5,211,000     5,077,000      5,151,000      5,071,000
                                         ==========    ==========     ==========     ==========
   Diluted                                5,462,000     5,371,000      5,402,000      5,398,000
                                         ==========    ==========     ==========     ==========

</TABLE>






                   The accompanying notes are an integral part
                   of these consolidated financial statements.

                                     4 of 21

<PAGE>



                    CAPITAL ASSOCIATES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                          Nine Months Ended      
                                                                             February 28,
                                                                       -----------------------
                                                                         1999           1998      
                                                                       --------       --------

<S>                                                                   <C>            <C>     
Net cash provided by operating activities                              $ 59,613       $ 30,889
                                                                       --------       --------

Cash flows from investing activities:
    Equipment purchased for leasing, net                                (81,626)       (61,489)
    Investment in leased office facility and capital expenditures          (440)          (454)
    Net receipts from affiliated public income funds                      1,206          3,177
                                                                       --------       --------
Net cash used for investing activities                                  (80,860)       (58,766)
                                                                       --------       --------

Cash flows from financing activities:
    Proceeds from securitization                                         17,068              -
    Principal payments on securitization                                 (1,815)             -
    Proceeds from discounting of lease rentals                           25,958         13,613
    Principal payments on discounted lease rentals                      (36,238)        (9,458)
    Proceeds from issuance of common stock                                   25              -
    Net borrowings on revolving credit facilities                         2,575         19,840
    Net (payments) borrowings on Term Loan                                  (15)           458
                                                                       --------       --------
Net cash provided by financing activities                                 7,558         24,453
                                                                       --------       --------

Net decrease in cash and cash equivalents                               (13,689)        (3,424)
Cash and cash equivalents at beginning of period                         17,684          6,194
                                                                       --------       --------
Cash and cash equivalents at end of period                             $  3,995       $  2,770
                                                                       ========       ========

Supplemental schedule of cash flow information:
    Recourse interest paid                                             $  2,740       $  1,655
    Interest cost capitalized                                               160              -
    Non-recourse interest paid                                            6,014          3,815
    Income taxes paid                                                        57            859
    Income tax refunds received                                             260             70
Supplemental schedule of non-cash investing and financing activities:
    Discounted lease rentals assigned to lenders arising from
      equipment sale transactions                                         7,742            942

</TABLE>







                   The accompanying notes are an integral part
                   of these consolidated financial statements.

                                     5 of 21

<PAGE>


                    CAPITAL ASSOCIATES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1.   Basis of Presentation
     ---------------------

     The  accompanying  unaudited  consolidated  financial  statements have been
     prepared in accordance with generally  accepted  accounting  principles for
     interim  financial  information and the  instructions to Form 10-Q and Rule
     10-01  of  Regulation  S-X.  Accordingly,  they do not  include  all of the
     information  and  disclosures  required by  generally  accepted  accounting
     principles for annual financial  statements.  In the opinion of management,
     all  adjustments   (consisting  only  of  normal   recurring   adjustments)
     considered  necessary  for a fair  presentation  have  been  included.  For
     further information,  please refer to the consolidated financial statements
     of  Capital  Associates,  Inc.  (the  "Company"),  and the  related  notes,
     included  within the  Company's  Annual  Report on Form 10-K for the fiscal
     year ended May 31, 1998 (the "1998 Form 10-K"),  previously  filed with the
     Securities and Exchange Commission.

     The balance  sheet at May 31, 1998 was derived  from the audited  financial
     statements included in the Company's 1998 Form 10-K.

2.   Securitization Facility
     -----------------------

     The Company  established a  securitization  facility  (the  "Securitization
     Facility") in August 1998 through a wholly-owned special purpose subsidiary
     ("SPS") which purchased from the Company equipment leases and related lease
     rental payments.  The SPS in turn borrowed from Concord  Minuteman  Capital
     Company,  LLC, a commercial paper conduit entity, as Senior Lender, and Key
     Corporate Capital, Inc., as Junior Lender based on the present value of the
     lease rental  payments,  after being  discounted  by various  factors.  The
     Securitization  Facility includes a firm commitment allowing the Company to
     add leases during its initial term of 364 days. The Securitization Facility
     is  comprised  of  a  senior  loan  with  a  maximum  principal  amount  of
     $50,000,000  ("Senior Loan") a junior loan with a maximum  principal amount
     of $5,000,000  ("Junior Loan") and a residual loan with a maximum principal
     amount of $10,000,000 ("Residual Loan").

     The Senior  Loan and the Junior  Loan are each a  revolving  securitization
     supported by a security  interest in the SPS's  ownership of leases and the
     related lease rental  payments.  The SPS is required to enter into interest
     rate  hedges  to  provide  protection  against  increasing  interest  rates
     attributable  to the outstanding  Senior and Junior Loans.  The Senior Loan
     and the Junior Loan are each repaid out of the collections  from the rental
     payments  attributable to the leases and are recourse only to the extent of
     the  underlying  leases.  The  Senior and Junior  Loans are  included  with
     "Discounted lease rentals" in the accompanying Consolidated Balance Sheets.

     The Residual Loan by Key Corporate Capital, Inc. is secured by the residual
     value of the  equipment  acquired  by the SPS and is  expected to be repaid
     from the proceeds  related to any remarketing of the equipment.  As the SPS
     borrows  money under the  Residual  Loan,  the SPS lends those funds to the
     Company.  The loan to the Company is evidenced by a demand  promissory note
     which can be called only in the event of certain  bankruptcy  or insolvency
     events  relating to the Company,  or if the  remarketing  proceeds from the
     equipment,  together  with any other funds that the SPS has available to it
     after  payment  of  amounts  owed to the  Senior  and  Junior  Lenders  are
     inadequate to pay the amounts then due on the Residual  Loan.  The Residual
     Loan is included  with  "Recourse  debt" in the  accompanying  Consolidated
     Balance Sheets.

                                     6 of 21

<PAGE>


                    CAPITAL ASSOCIATES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


2.   Securitization Facility, continued
     -----------------------

     The Company will service the leases subject to the Securitization  Facility
     and has been  appointed the  remarketer  of the equipment  that secures the
     Residual Loan. The Securitization Facility terminates, and the right of the
     Company  to  continue  as  servicer  and  remarketer  terminates,  upon the
     occurrence of various events,  including the Company's  failure to maintain
     certain  financial  ratios and  defaults  under other  indebtedness  of the
     Company.

     The Company had approximately $15 million  outstanding under the Senior and
     Junior  Loans and  approximately  $3  million  under the  Residual  Loan on
     February  28,  1999.  Interest on the Senior Loan is equal to the LIBO rate
     (4.963% at  February  28,  1999) per annum.  Interest on the Junior Loan is
     equal to the LIBO rate plus 2.8% per annum.  Interest on the Residual  Loan
     is equal to the LIBO rate plus 3.25% per annum.

     On March 12, 1999, the Company increased the amounts  outstanding under the
     Senior  and  Junior  Loans by  approximately  $6.6  million  and  under the
     Residual Loan by approximately $1 million.

3.   Non-recourse Bank Debt
     ----------------------

     On December  20,  1998,  Capital  Associates  International  Inc.  ("CAII")
     obtained $15 million in committed  non-recourse  financing from NationsBanc
     Leasing Corporation. CAII may use the committed credit at its discretion to
     finance  leases  under a  warehousing  arrangement.  The loan is secured by
     lease transactions financed under the facility only. The loan was primarily
     underwritten  utilizing the underlying credit quality of the leases pledged
     as collateral under the facility.

     The interest rate option  associated  with the facility is Prime rate minus
     0.25%  or  LIBOR  plus  2.5%   (7.50%  &  7.46%  at  February   28,   1999,
     respectively).  The Company is  required to pay a non-usage  fee of 0.2% of
     the unused commitment quarterly. The outstanding balance under the facility
     at February  28,1999 was $2 million.  The loan is included with "Discounted
     lease rentals" in the accompanying consolidated Balance Sheets.

     The  facility  contains  general  operating  and  reporting   requirements,
     however, no formal financial covenants are required of CAII. As of February
     28, 1999, CAII was in compliance with the terms of the facility.

4.   Recourse Bank Debt
     ------------------

     On December 23, 1998 the Company renewed its senior,  secured debt facility
     (the "Senior  Facility").  Under the terms of the renewal,  the term of the
     Senior Facility expires November 26, 2000 and the maximum amounts allowable
     under the Warehouse  Credit Facility and the Working Capital  Facility were
     increased to $61,250,000 and $6,900,000,  respectively. The remaining terms
     of the Senior Facility are substantially unchanged.


                                     7 of 21

<PAGE>


                    CAPITAL ASSOCIATES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


5.   Sale of Installment Note
     ------------------------

     In February 1999, the Company sold an installment  note for $669,000 to the
     parent company of the debtor. The note had a carrying value of $246,000 and
     the Company recorded a gain of $423,000.  The installment note was received
     by the Company  during the fiscal year ended May 31, 1995, in settlement of
     certain litigation related to a lessee default.

6.   Income Taxes
     ------------

     Income  taxes are  provided on income  from  continuing  operations  at the
     appropriate federal and state statutory rates applicable to such earnings.

     Income tax expense  differs from the amounts  computed by applying the U.S.
     Federal Income tax rate of 34% to pre-tax income from continuing operations
     as a result of the following:

<TABLE>
<CAPTION>
                                                       Three Months Ended         Nine Months Ended
                                                          February 28,              February 28,
                                                       ------------------        ------------------
                                                        1999        1998          1999        1998
                                                        ----        ----          ----        ----

    <S>                                               <C>          <C>          <C>          <C>  
     Computed "expected" tax expense                   $ 191        $ 234        $ 300        $ 631
     State tax provisions, net of federal benefits        75           41           95          111
     Reduction in valuation allowance for
      deferred income tax assets                         (78)        (103)        (178)        (278)
                                                       -----        -----        -----        -----
     Income tax expense                                $ 188        $ 172        $ 217        $ 464
                                                       =====        =====        =====        =====

</TABLE>


     The  reduction in the valuation  allowance  for deferred  income tax assets
     reflects a reduction in uncertainty about the utilization of the AMT credit
     carryforward  in  future  years  as a  result  of the  Company's  recurring
     profitable  results of operations  (see Note 10 to  Consolidated  Financial
     Statements  in the 1998 Form 10-K).  The Company  believes  that it is more
     likely  than  not that the  results  of  future  operations  will  generate
     sufficient taxable income to realize the remaining net deferred tax assets.

                                     8 of 21

<PAGE>



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

I.   Results of Operations
     ---------------------

     General Comments

     Several  factors cause  operating  results to fluctuate,  including (i) the
     level of fee  income  obtained  from the sale of  leases in excess of lease
     equipment  cost,  (ii) the  seasonality  of lease  originations,  (iii) the
     volume of leases maturing in a particular  period and the resulting gain on
     remarketing,  and  (iv)  variations  in  the  relative  percentages  of the
     Company's  leases  originated and held which are classified as DFLs or OLs.
     The Company varies the volume of originated  leases held relative to leases
     sold to private investors when and as the Company  determines that it would
     be in  its  best  interests,  taking  into  account  profit  opportunities,
     portfolio concentration,  residual risk and its fiduciary duty to originate
     leases for its PIFs.

     Because  the  Company  finances  certain  of its  lease  transactions  with
     recourse and non-recourse  debt, the ultimate  profitability of its leasing
     transactions is dependent,  in part, on the difference between the interest
     rate  inherent  in the lease and the  underlying  debt rate.  The  ultimate
     profitability of the Company's leasing transactions is dependent,  in part,
     on the general level of interest  rates.  Lease rates tend to rise and fall
     with interest rates,  although lease rate movements  generally lag interest
     rate movements.

     Certain of the  Company's  competitors  have  access to lower  cost  funds.
     However,  the Company has  developed  relationships  with  various  private
     investors and formed various strategic alliances with investors that have a
     lower cost of capital  enabling the Company to originate and sell leases at
     competitive  prices.  As a result of the low interest rate  environment and
     resulting  low lease  rates,  the Company  sells the  majority of leases it
     originates  to private  investors  having a lower cost of capital  than the
     Company.

     The Company  believes  that in the  present  market  there are  significant
     opportunities to originate leases having  competitive market rates and good
     credit quality.  However,  the Company's  present capital  structure (i.e.,
     both cost of capital and amount available)  precludes taking full advantage
     of market opportunities for such leases.

     The Company continues to evaluate  additional sources of capital (including
     sources such as a private debt placement or a public debt  offering)  which
     would provide the liquidity  necessary to  significantly  add leases to its
     own portfolio.  The goal of adding leases to its own portfolio  would be to
     increase  leasing  margin.  Should the Company be successful in identifying
     and  closing  on new  sources of capital  (for  which no  assurance  can be
     given), it intends to grow its own lease portfolio.

     In fiscal year 1998, the Company made significant  investments in its sales
     force through an extensive  training  program and personnel  expansion.  In
     addition, the Company invested significant amounts to enhance its expertise
     in regards to computer  marketing and  wholesale  forklift  marketing.  The
     Company  believes that its return on these  investments will be realized in
     the future  through  greater  lease  originations  and  increased  residual
     realizations from computers and forklifts.  The costs associated with these
     activities are included in "Operating and Other Expenses".



                                     9 of 21

<PAGE>


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

I.   Results of Operations, continued
     ---------------------

     General Comments, continued

     During the nine months ended  February 28, 1999,  the Company has continued
     to invest in these areas and has incurred  additional  costs to enhance its
     expertise in the area of  semi-conductor  test  equipment and to expand its
     used personal computer remarketing capabilities.  The Company believes that
     lease originations and residual  realizations will, in the future,  benefit
     from the  significant  costs  being  incurred  in these  areas.  Should the
     Company be  successful  in achieving  the expected  benefits  (for which no
     assurance  can be given),  it is  anticipated  that leasing  margin  and/or
     remarketing  profits would be positively  impacted in the future.  However,
     realization of these benefits is dependent,  in part, upon adding leases to
     its own portfolio.  The benefits of a lease portfolio are realized over the
     lease term as leasing margin, and at lease maturity as remarketing  income.
     Therefore,  because the costs  associated  with these  investments  must be
     expensed  in the period  incurred in  accordance  with  Generally  Accepted
     Accounting  Principals,  such costs are  expected to continue to exceed the
     revenue  generated  from these  initiatives  for at least the next  several
     quarters.

     Interim Financial Results

     Presented below are schedules showing condensed income statement categories
     and analyses of changes in those  condensed  categories for the Company and
     its Capital Associates  Technology Group ("CATG") division derived from the
     Consolidated  Statements  of  Income  prepared  solely  to  facilitate  the
     discussion of results of operations that follows (in thousands):

<TABLE>
<CAPTION>
                                     Three Months Ended                   Nine Months Ended
                                        February 28,                        February 28,
                                    -------------------                --------------------
     CAI Consolidated                 1999       1998       Change       1999        1998       Change 
     ----------------               --------   --------    --------    --------    --------    --------

    <S>                            <C>        <C>         <C>         <C>         <C>         <C>      
     Equipment sales margin         $  1,790   $  2,387    $   (597)   $  5,204    $  5,682    $   (478)
     Leasing margin                    3,488      2,022       1,466       9,553       4,918       4,635
     Other income                      1,415      1,070         345       3,803       3,270         533
     Operating and other expenses     (3,733)    (3,289)       (444)    (10,805)     (8,382)     (2,423)
     Provision for losses                (85)      (100)         15        (135)       (500)        365
     Interest expense, net            (2,312)    (1,403)       (909)     (6,739)     (3,133)     (3,606)
     Income taxes                       (188)      (172)        (16)       (217)       (464)        247
                                    --------   --------    --------    --------    --------    --------
       Net income                   $    375   $    515    $   (140)   $    664    $  1,391    $   (727)
                                    ========   ========    ========    ========    ========    ========

                                     Three Months Ended                   Nine Months Ended
                                        February 28,                        February 28,      
                                    -------------------                --------------------
     CAI without CATG                 1999       1998       Change       1999        1998       Change 
     ----------------               --------   --------    --------    --------    --------    --------

     Equipment sales margin         $ 1,036    $  1,774    $   (738)   $  2,964    $  4,894    $ (1,930)
     Leasing margin                   3,488       2,022       1,466       9,553       4,918       4,635
     Other income                     1,415       1,070         345       3,803       3,270         533
     Operating and other expenses    (2,989)     (2,701)       (288)     (8,816)     (7,632)     (1,184)
     Provision for losses               (83)        (94)         11        (133)       (493)        360
     Interest expense, net           (2,279)     (1,396)       (883)     (6,660)     (3,126)     (3,534)
     Income taxes                      (188)       (172)        (16)       (217)       (464)        247
                                    -------    --------    --------    --------    --------    --------
       Net income                   $   400    $    503    $   (103)   $    494    $  1,367    $   (873)
                                    =======    ========    ========    ========    ========    ========



                                    10 of 21

<PAGE>

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

I.   Results of Operations, continued
     ---------------------

     Interim Financial Results, continued

                                     Three Months Ended                   Nine Months Ended
                                        February 28,                        February 28,      
                                    -------------------                --------------------
     CATG                             1999       1998       Change       1999        1998       Change 
     ----                           --------   --------    --------    --------    --------    --------

     Equipment sales margin         $   754    $   613     $    141    $  2,240    $    788    $  1,452
     Operating and other expenses      (744)      (588)        (156)     (1,989)       (750)     (1,239)
     Provision for losses                (2)        (6)           4          (2)         (7)          5
     Interest expense, net              (33)        (7)         (26)        (79)         (7)        (72)
                                    -------    -------     --------    --------    --------    --------
       Net income (loss)            $   (25)   $    12     $    (37)   $    170    $     24    $    146
                                    =======    =======     ========    ========    ========    ========

</TABLE>

     Lease Originations

     For the three and nine months ended February 28, 1999 and 1998, the Company
     originated  leases having an aggregate  equipment  acquisition  cost of $57
     million and $194 million and $123 million and $243  million,  respectively.
     Lease  originations  for the three and nine months ended  February 28, 1998
     include a one time acquisition of a portfolio of $69.8 million.

     Generally, originated leases are initially financed utilizing the Company's
     Warehouse  Credit Facility and then sold to private  investors or to PIF's.
     Profits  from  the  sale of  leases  are  reported  in the  table  above as
     "equipment  sales  margin".  In addition,  the Company  realizes  rental or
     finance  profits  from  leases  held prior to sale  (reported  as  "leasing
     margin" in the table above) and incurs  interest  expense on the  Warehouse
     Credit Facility during the period the leases are held.

     EQUIPMENT SALES (for CAI, without CATG)

     Equipment sales revenue and the related  equipment sales margin consists of
     the following (in thousands):

<TABLE>
<CAPTION>
                                                            Three Months Ended
                                                -----------------------------------------          Increase
                                                February 28, 1999       February 28, 1998         (Decrease)
                                                -----------------       -----------------     ------------------ 
                                                Revenue    Margin       Revenue    Margin     Revenue     Margin
                                                -------    ------       -------    ------     -------     ------

     <S>                                      <C>        <C>           <C>       <C>       <C>          <C>    
      Transactions during initial lease term:
       Equipment under lease sold to PIFs      $  5,669   $   147       $ 14,857  $   315   $  (9,188)   $ (168)
       Equipment under lease sold to private
         investors                               32,665       440         50,139      557     (17,474)     (117)
                                               --------   -------       --------  -------   ---------    ------
                                                 38,334       587         64,996      872     (26,662)     (285)
                                               --------   -------       --------  -------   ---------    ------
     Transactions subsequent to initial lease
       term (remarketing revenue):
       Sales of off-lease equipment                 290        60          2,442      473      (2,152)     (413)
       Sales-type leases                            106       106            262       98        (156)        8
       Excess collections (cash collections in
         excess of the associated residual
         value from equipment under lease
         sold to private investors)                 283       283            331      331         (48)      (48)
                                               --------   -------       --------  -------   ---------    ------
                                                    679       449          3,035      902      (2,356)     (453)
       Deduct related provision for losses            -       (83)             -      (94)          -        11
                                               --------   -------       --------  -------   ---------    ------
       Realization of value in excess of
         provision for losses                       679       366          3,035      808      (2,356)     (442)
       Add back related provision for losses          -        83           -          94           -       (11)
                                               --------   -------       --------  -------   ---------    ------
                                                    679       449          3,035      902      (2,356)     (453)
                                               --------   -------       --------  -------   ---------    ------
     Total equipment sales                     $ 39,013   $ 1,036       $ 68,031  $ 1,774   $ (29,018)   $ (738)
                                               ========   =======       ========  =======   =========    ======

                                    11 of 21

<PAGE>


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

I.   Results of Operations, continued
     ---------------------

     EQUIPMENT SALES (for CAI without CATG), continued

                                                            Three Months Ended
                                                --------------------------------------           Increase
                                                February 28, 1999    February 28, 1998          (Decrease)
                                                -----------------    -----------------     -------------------- 
                                                Revenue    Margin     Revenue     Margin   Revenue       Margin
                                                -------    ------    ---------    ------   -------       ------

     Transactions during initial lease term:
       Equipment under lease sold to PIFs      $  17,013  $   397    $  38,560   $   845   $ (21,547)   $   (448)
       Equipment under lease sold to private
         investors                               104,552    1,618      125,122     1,460     (20,570)        158
                                               ---------  -------    ---------   -------   ---------    --------
                                                 121,565    2,015      163,682     2,305     (42,117)       (290)
                                               ---------  -------    ---------   -------   ---------    --------
     Transactions subsequent to initial lease
       term (remarketing revenue):
       Sales of off-lease equipment                2,440      324        3,824       931      (1,384)       (607)
       Sales-type leases                             106      106          318       154        (212)        (48)
       Excess collections (cash collections in
         excess of the associated residual
         value from equipment under lease
         sold to private investors)                  519      519        1,504     1,504         (985)      (985)
                                               ---------  -------    ---------   -------    ---------   --------
                                                   3,065      949        5,646     2,589       (2,581)    (1,640)
       Deduct related provision for losses             -     (133)          -       (493)           -        360
                                               ---------  -------    ---------   -------    ---------   --------
       Realization of value in excess of
         provision for losses                      3,065      816        5,646     2,096       (2,581)    (1,280)
       Add back related provision for losses           -      133           -        493            -       (360)
                                               ---------  -------    ---------   -------    ---------   --------
                                                   3,065      949        5,646     2,589       (2,581)    (1,640)
                                               ---------  -------    ---------   -------    ---------   --------
     Total equipment sales                     $ 124,630  $ 2,964    $ 169,328   $ 4,894    $ (44,698)  $ (1,930)
                                               =========  =======    =========   =======    =========   ========

</TABLE>


     Equipment Sales to PIF's
     ------------------------

     In February 1998, the Company sold the remaining  publicly offered units in
     Capital  Preferred  Yield  Fund-IV,  L.P.  The  Company  has elected not to
     organize  additional  PIFs.  As such,  equipment  sales  to the  PIFs  have
     declined  and will  continue  to decline.  Currently,  only two PIFs are in
     their reinvestment  stage and are actively acquiring leases.  Consequently,
     equipment sales margin arising from equipment under lease sold to PIF's has
     declined.  In addition,  fees and distributions from the PIF's (reported as
     "Other Income") has also declined.

     Equipment Sales to Private Investors
     ------------------------------------

     Equipment sales to private  investors  decreased for the three months ended
     February 28, 1999  compared to the three months ended  February 28, 1998 by
     $24.3 million.  Equipment  sales to private  investors for the three months
     ended  February 28, 1998 included  $13.6 million of sales that were derived
     from a one-time portfolio acquisition of $69.8 million. Residual values and
     other  receivables  arising  from  equipment  under  lease  sold to private
     investors,  net increased  primarily due to  approximately  $3.2 million of
     receivables  arising from equipment under lease sold to private  investors.
     The majority of these amounts have been collected.

     During the three and nine months ended February 28, 1999,  other  equipment
     sales revenue  related to equipment  leased to three lessees  accounted for
     71% and 40%, respectively,  of total other equipment sales revenue.  During
     the three and nine months ended February 28, 1998,  other  equipment  sales
     revenue  related to one lessee  accounted for 31% and 32%,  respectively of
     total other equipment sales revenue.

                                    12 of 21

<PAGE>

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

I.   Results of Operations, continued
     ---------------------

     Remarketing of the Portfolio and Related Provision for Losses
     -------------------------------------------------------------

     The Company  has  successfully  realized  gains on the  remarketing  of its
     portfolio of equipment after the initial lease term for the past six years.
     The  remarketing  of equipment for an amount greater than its book value is
     reported as part of equipment  sales  margin (if the  equipment is sold) or
     leasing  margin (if the equipment is  re-leased).  The  realization of less
     than the carrying  value of  equipment is recorded as provision  for losses
     (which is typically not known until remarketing after the expiration of the
     initial lease term).  As shown in the table above,  the  realizations  from
     sales  exceeded the  provision  for losses during the three and nine months
     ended  February  28,  1999  even  without  considering   realizations  from
     remarketing activities recorded as leasing margin.

     Remarketing  revenue and the related  margin sales (i.e.,  sales  occurring
     after the initial  lease term) are affected by the number and dollar amount
     of  equipment  leases  that  mature in a  particular  quarter.  Because the
     Company  sold  substantially  all new  lease  originations  to its  PIFs or
     private  investors  and retained  very few lease  originations  for its own
     account  during  the  fiscal  years  preceding  fiscal  year  1995,  and in
     accordance  with GAAP, the Company does not  consolidate the results of its
     PIFs,  generally,  each quarter,  fewer leases mature and less equipment is
     available for remarketing.  In general,  remarketing revenue and margin are
     expected  to remain at levels  which are lower than  fiscal  1998 and prior
     years. The Company's  ability to remarket  additional  amounts of equipment
     and realize a greater  amount of  remarketing  revenue in future periods is
     dependent on adding  additional  leases to its portfolio.  However,  adding
     leases to the Company's portfolio will not immediately increase the pool of
     maturing leases because new leases typically are not remarketed until after
     their initial term (which averages approximately four years).

     Because the amount of leases added to the  Company's  portfolio in the past
     which is now  maturing  has not been  significant,  the  amount  of  leased
     equipment  available for remarketing is not consistent between quarters and
     therefore the amount of remarketing  revenue varies  significantly  between
     quarters.  It is expected that the quarterly variations will continue until
     the Company's held portfolio is increased to a significant level.

     Residual  values  are  established  equal  to the  estimated  values  to be
     received from equipment following  termination of the leases. In estimating
     such  values,  the Company  considers  all  relevant  facts  regarding  the
     equipment  and  the  lessees,   including,  for  example,  the  equipment's
     remarketability,  upgrade  potential and the probability that the equipment
     will remain in place at the end of an initial lease term. The nature of the
     Company's  leasing  activities  is that it has  credit and  residual  value
     exposure  and,  accordingly,  in the ordinary  course of business,  it will
     incur losses arising from these exposures.  The Company performs  quarterly
     assessments of its assets to identify other than temporary losses in value.
     The  Company's  policy is to record  allowances  for  losses as soon as any
     other-than-temporary   declines  in  asset   values  are  known.   However,
     chargeoffs  are  recorded  upon  the  termination  or  remarketing  of  the
     underlying  assets. As such,  chargeoffs will primarily occur subsequent to
     the  recording  of the  allowances  for losses.  The  provision  for losses
     recorded  during the three and nine months ended February 28, 1999 reflects
     the  Company's  best  estimate  of the amount  necessary  to  maintain  the
     allowance   for  losses  at  a  level   which   adequately   provides   for
     other-than-temporary declines in the value of equipment.

                                    13 of 21

<PAGE>


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

I.   Results of Operations, continued
     ---------------------

     LEASING MARGIN

     Leasing margin consists of the following (in thousands):

                                   Three Months Ended        Nine Months Ended
                                      February 28,             February 28,
                                  --------------------     ---------------------
                                    1999         1998        1999        1998
                                  --------     -------     --------    --------

     Leasing revenue              $ 11,008    $  6,804     $ 28,657    $ 15,353
     Leasing costs and expenses     (7,520)     (4,782)     (19,104)    (10,435)
                                  --------    --------     --------    --------
       Leasing margin             $  3,488    $  2,022     $  9,553    $  4,918
                                  ========    ========     ========    ========

     Leasing margin ratio               32%         30%          33%         32%
                                  ========    ========     ========    ========

     The increase in leasing revenue and leasing costs during the three and nine
     months ended  February 28, 1999 compared to the three and nine months ended
     February  28,  1998 is  primarily  due to  growth  in the  Company's  lease
     portfolio, a significant portion of which will subsequently be sold. During
     the three and nine months ended  February 28, 1999 and February 28, 1998 no
     lessee accounted for more than 10% of total leasing revenue.

     Leasing margin ratio may fluctuate based upon (i) the mix of direct finance
     leases and operating leases, (ii) remarketing activities,  (iii) the method
     used to finance leases added to the Company's lease portfolio, and (iv) the
     relative age and types of leases in the portfolio  (operating leases have a
     lower leasing margin early in the lease term, increasing as the term passes
     and the majority of leases  added to CAI's  portfolio  have been  operating
     leases).

     OTHER INCOME

     Other income consists of the following (in thousands):

<TABLE>
<CAPTION>

                                              Three Months Ended      Nine Months Ended
                                                  February 28,           February 28,            
                                              ------------------      -----------------
                                               1999       1998         1999       1998      
                                              -------    -------      -------    ------

    <S>                                      <C>        <C>          <C>        <C>    
     Fees and distributions from the PIFs     $   284    $   791      $ 1,128    $ 2,769
     Management fees from private programs        367        181          978        294
     Sale of installment note                     423          -          423          -
     Other                                        341         98        1,274        207
                                              -------    -------      -------    -------
                                              $ 1,415    $ 1,070      $ 3,803    $ 3,270
                                              =======    =======      =======    =======

</TABLE>


     In February 1999, the Company sold an installment  note for $669,000 to the
     parent company of the debtor. The note had a carrying value of $246,000 and
     the Company recorded a gain of $423,000.  The installment note was received
     by the Company  during the fiscal year ended May 31, 1995, in settlement of
     certain litigation related to a lessee default.



                                    14 of 21

<PAGE>

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

I.   Results of Operations, continued
     ---------------------

     OPERATING AND OTHER EXPENSES (for CAI without CATG)

     The   aggregate   amount  of  operating   and  other   expenses   increased
     approximately  $288,000 and  $1,184,000 for the three and nine months ended
     February 28, 1999, compared to the three and nine months ended February 28,
     1998,  respectively.   The  increase  is  primarily  due  to  the  on-going
     investment in the Company's  marketing  and  administrative  infrastructure
     including  costs  associated  with the  increase in  marketing  and support
     personnel and costs associated with the conversion of the Company's leasing
     software.

     Interest Expense, Net (for CAI without CATG)

     Interest expense, net consists of the following:

<TABLE>
<CAPTION>

                                              Three Months Ended       Nine Months Ended
                                                  February 28,           February 28,            
                                              ------------------      -------------------
                                               1999       1998         1999        1998      
                                              -------    -------      -------    --------

    <S>                                      <C>        <C>          <C>        <C>      
     Interest income                          $  (391)   $  (445)     $ (2,015)  $ (2,337)
     Non-recourse interest expense              1,814      1,148         6,014      3,815
                                              -------    -------      --------   --------
       Net non-recourse interest expense        1,423        703         3,999      1,478
     Recourse interest expense                    856        693         2,661      1,648
                                              -------    -------      --------   --------
         Interest expense, net                $ 2,279    $ 1,396      $  6,660   $  3,126
                                              =======    =======      ========   ========

</TABLE>


     The  Company   finances  leases  for  its  own  portfolio   primarily  with
     non-recourse  debt.  Interest  income arises when  equipment  financed with
     non-recourse  debt is sold  to  investors.  As a  result,  interest  income
     reported in the accompanying  Consolidated  Statements of Income reflect an
     amount equal to non-recourse interest expense.  Therefore, net non-recourse
     interest  expense on  related  discounted  lease  rentals  pertains  to the
     Company's owned lease  portfolio.  Such amount increased due to an increase
     in the average  outstanding  balance of related  discounted  lease  rentals
     related to growth in the Company's owned portfolio.  It is anticipated that
     net non-recourse  interest expense on related discounted lease rentals will
     continue to increase in the future as the Company  adds  additional  leases
     financed with non-recourse debt to its portfolio through its securitization
     facility.

     Recourse  interest expense increased during the three and nine months ended
     February  28, 1999  compared to the three  months  ended  February 28, 1998
     primarily  due  to  increased  borrowings  under  the  Company's  Warehouse
     Facility  used to fund the growth in the number of leases the Company holds
     for sale to private investors.

     INCOME TAXES

     Income  taxes are  provided on income  from  continuing  operations  at the
     appropriate federal and state statutory rates applicable to such earnings.

     Income tax expense  differs from the amounts  computed by applying the U.S.
     Federal Income tax rate of 34% to pre-tax income from continuing operations
     as a result of the following:

                                    15 of 21

<PAGE>


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

I.   Results of Operations, continued
     ---------------------

     INCOME TAXES, continued

<TABLE>
<CAPTION>

                                                              Three Months Ended     Nine Months Ended
                                                                  February 28,          February 28,
                                                              ------------------     -----------------
                                                              1999         1998       1999       1998
                                                              -----       -----       ----       -----

    <S>                                                      <C>         <C>         <C>        <C>  
     Computed "expected" tax expense                          $ 191       $ 234       $ 300      $ 631
     State tax provisions, net of federal benefits               75          41          95        111
     Reduction in valuation allowance for
         deferred income tax assets                             (78)       (103)       (178)      (278)
                                                              -----       -----       -----      -----
     Income tax expense                                       $ 188       $ 172       $ 217      $ 464
                                                              =====       =====       =====      =====

</TABLE>


     The  reduction in the valuation  allowance  for deferred  income tax assets
     reflects a reduction in uncertainty about the utilization of the AMT credit
     carryforward  in  future  years  as a  result  of the  Company's  recurring
     profitable  results of operations  (see Note 10 to  Consolidated  Financial
     Statements  in the 1998 Form 10-K).  The Company  believes  that it is more
     likely  than  not that the  results  of  future  operations  will  generate
     sufficient taxable income to realize the remaining net deferred tax assets.

     CATG

     The Company acquired its CATG division in November of 1997. The increase in
     its  equipment  sales  margin  and  operating  and  other  expenses  is due
     primarily  to having  nine months of  activity  for the nine  months  ended
     February  28, 1999  compared to four months of activity  for the nine month
     periods ended February 28, 1998.


II.  Liquidity and Capital Resources
     -------------------------------

     The Company's  activities are principally  funded by proceeds from sales of
     on-lease  equipment  (to PIFs or  Private  Investors),  non-recourse  debt,
     recourse bank debt,  rents from equipment  leases,  fees and  distributions
     from PIFs,  sales or  re-leases of equipment  after the  expiration  of the
     initial  lease terms and the  Securitization  Facility.  In  addition,  the
     Company  finances  receivables of its CATG  subsidiary  primarily  under an
     agreement  with a  specialized  finance  company.  Management  believes the
     Company's  ability to generate  cash from  operations is sufficient to fund
     operations,  as shown in the accompanying  Consolidated  Statements of Cash
     Flows.

     The  Company   finances   leases  for  its  own  portfolio   utilizing  the
     Securitization  Facility  described  in  Note 2 to  Notes  to  Consolidated
     Financial  Statements.  The Company's  ability to finance  leases under the
     Securitization  Facility  will depend  upon a number of factors,  including
     general  conditions in the credit markets and the ability of the Company to
     originate equipment leases which satisfy eligibility requirements set forth
     in the Securitization  Facility  documents.  There can be no assurance that
     the Company will continue to originate eligible equipment leases.

     On December 14, 1998, the Company  increased the amounts  outstanding under
     the Securitization Facility by approximately $6.6 million.

                                    16 of 21

<PAGE>


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

II.  Liquidity and Capital Resources, continued
     -------------------------------

     During the three months ended February 28, 1999,  the Company  expanded its
     commitments for work capital and lease warehouse financing:

     *   On  December  23, 1998 the Company  renewed  its senior,  secured  debt
         facility (the "Senior Facility").  Under the terms of the renewal,  the
         term of the Senior Facility  expires  November 26, 2000 and the maximum
         amounts  allowable under the Warehouse  Credit Facility and the Working
         Capital   Facility  were  increased  to  $61,250,000   and  $6,900,000,
         respectively.   The  remaining   terms  of  the  Senior   Facility  are
         substantially unchanged.

     *   On December  20,  1998,  the Company  obtained $15 million in committed
         non-recourse  financing from NationsBanc Leasing Corporation.  The loan
         is secured by lease  transactions and CAII may use the committed credit
         in its  discretion  to finance  additional  leases under a  warehousing
         arrangement.  The loan was  underwritten  primarily  on the  underlying
         credit quality of the leases pledged as collateral under the facility.

         The  interest  rate option  associated  with the facility is prime rate
         minus  0.25% or LIBOR plus 2.5% (7.50% & 7.46% at  February  28,  1999,
         respectively).  The Company is required to pay a non-usage  fee of 0.2%
         of the unused commitment  quarterly.  The outstanding balance under the
         facility at February 28,1999 was $2 million.

         The facility  contains  general  operating and reporting  requirements,
         however,  no formal  financial  covenants  are required of CAII.  As of
         February  28,  1999,  CAII  was in  compliance  with  the  terms of the
         facility.

III. Year 2000 Issue
     ---------------

     The Company has conducted a comprehensive review of its computer systems to
     identify  systems  that could be affected by the Year 2000 issue.  The Year
     2000 issue  results from computer  programs  being written using two digits
     rather than four to define the applicable year.  Certain computer  programs
     which have time-sensitive software could recognize a date using "00" as the
     year 1900  rather  than the year 2000.  This could  result in major  system
     failures or miscalculations.  Certain of the Company's software has already
     been updated to correctly account for the Year 2000 issue. In addition, the
     Company is engaged in a system  conversion,  whereby the Company's  primary
     lease tracking and  accounting  software is being replaced with new systems
     which will account for the Year 2000  correctly.  The Company  expects that
     the new  system  will be  fully  operational  by  December  31,  1999,  and
     therefore  will be fully Year 2000  compliant.  The Company does not expect
     any other changes  required for the Year 2000 to have a material  effect on
     its financial  position or results of operations.  As such, the Company has
     not  developed  any  specific  contingency  plans in the  event it fails to
     complete the  conversion to a new system by December 31, 1999. In addition,
     the Company does not expect any Year 2000 issues  relating to its customers
     and vendors to have a material effect on its financial  position or results
     of operations.  The Company  expensed all amounts  related to its review of
     the Year 2000  issue.  Amounts  expended  to date to address  the Year 2000
     issue have been immaterial.



                                    17 of 21

<PAGE>


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

IV.  New Accounting Pronouncements
     -----------------------------

     In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
     Accounting for Derivative  Instruments and Hedging  Activities  ("Statement
     133").  Statement 133  establishes  accounting and reporting  standards for
     derivative  instruments  and for hedging  activities.  It requires  that an
     entity  recognize all  derivatives  as either assets or  liabilities in the
     statement  of  financial  position and measure  those  instruments  at fair
     value. Statement 133 is effective for fiscal years beginning after June 15,
     1999,  with  earlier  application  permitted.  The  Company  plans to adopt
     Statement  133  in  the  first  fiscal  quarter  of  fiscal  year  2001  by
     redesignating  and  documenting all hedging  relationships  pursuant to the
     provision of Statement 133.

     The  Company's  hedging  activities  are  limited to the  floating-to-fixed
     interest rate swap acquired in connection with the Securitization Facility.
     That hedge is designed to  effectively  hedge the exposure to interest rate
     changes.  As such, the impact of adoption of SFAS 133 is not expected to be
     material.


V.   "Safe  Harbor" Statement Under the Private Securities Litigation Reform Act
     ---------------------------------------------------------------------------
     of 1995
     -------

     The statements  contained in this report which are not historical facts may
     be deemed to contain forward-looking statements with respect to events, the
     occurrence  of which involve  risks and  uncertainties,  and are subject to
     factors that could cause actual future results to differ both adversely and
     materially  from  currently   anticipated   results,   including,   without
     limitation,  the  level  of lease  originations,  realization  of  residual
     values,  the  availability  and cost of financing  sources and the ultimate
     outcome of any contract  disputes.  Certain  specific risks associated with
     particular  aspects  of the  Company's  business  are  discussed  in detail
     throughout  Item 2 of this  report and Parts I and II of the 1998 Form 10-K
     when and where applicable.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

     Not applicable

                                    18 of 21

<PAGE>



                    CAPITAL ASSOCIATES, INC. AND SUBSIDIARIES

                                     PART II

                                OTHER INFORMATION


Item 1.  Legal Proceedings
         -----------------

     (a)  OTHER.  The  Company is involved in other  routine  legal  proceedings
          incidental  to the conduct of its business.  Management  believes that
          none of these legal proceedings will have a material adverse effect on
          the financial condition or operations of the Company.


Item 6.  Exhibits and Reports on Form 8-K
         --------------------------------
 
     (a)  Exhibits

     (b)  Reports on Form 8-K

          None


                                    19 of 21

<PAGE>



Item No.                          Exhibit Index
- --------                          -------------


10.73   Fourth Amendment to Loan and Security Agreement dated as of December 22,
        1998 by and between Capital  Associates,  Inc.  and  Capital  Associates
        International,  Inc. as  borrowers  and  First Union  National  Bank, as
        Agent   and   Issuing   Bank  and  the  four   participating   financial
        institutions.

10.74   Warehousing Loan and Security Agreement dated as of December 20, 1998 by
        and  between  Capital  Associates  International,  Inc. as borrowers and
        NationsBanc  Leasing Corporation as Lender with respect to a $15 million
        Lease-Collateralized Loan Facility.

27      Financial Data Schedule



                                    20 of 21

<PAGE>



                    CAPITAL ASSOCIATES INC. AND SUBSIDIARIES

                                    SIGNATURE


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



                                      CAPITAL ASSOCIATES, INC.
                                      Registrant


Date:  April 19, 1999                 By: /s/Anthony M. DiPaolo
                                          --------------------------------------
                                          Anthony M. DiPaolo,
                                          Senior Vice-President and
                                          Chief Financial Officer


























                                    21 of 21






                                                                   EXHIBIT 10.73


                 FOURTH AMENDMENT TO LOAN AND SECURITY AGREEMENT
                 -----------------------------------------------

         This Fourth  Amendment  to Loan and  Security  Agreement  ("Amendment")
entered into as of December 22, 1998, by and among CAPITAL ASSOCIATES,  INC. and
CAPITAL  ASSOCIATES  INTERNATIONAL,  INC.  (each a "Borrower"  and  collectively
"Borrowers"), FIRST UNION NATIONAL BANK, SUCCESSOR BY MERGER TO CORESTATES BANK,
N.A., a national banking corporation,  in its capacity as agent ("Agent") and as
lender and Issuing Bank and each of the lenders  listed on the  signature  pages
hereof,  in  their  capacity  as  lenders  (singly,   each  is  a  "Lender"  and
collectively, all are "Lenders").

                                   BACKGROUND
                                   ----------

         A. On or about November 26, 1997, Borrowers,  Agent and Lenders entered
into a certain Loan and  Security  Agreement,  as amended by that certain  First
Amendment to Loan and Security Agreement dated as of April 7, 1998, that certain
Second  Amendment  to Loan and Security  Agreement  dated as of May 29, 1998 and
that certain Third Amendment to Loan and Security Agreement dated as of November
25, 1998 (collectively, the "Loan Agreement"),  pursuant to which Lenders agreed
to make advances to Borrowers up to a maximum  aggregate  amount of $60,000,000,
evidenced by Borrowers' delivery of certain Notes to Lenders.

         B. The  Borrowers  have  requested  that the  Maximum  Credit  Limit be
increased and to otherwise amend the Loan Documents.  Agent, Lenders and Issuing
Bank have  consented to the foregoing  subject to the terms and  conditions  set
forth below.

         C. All  capitalized  terms not otherwise  defined herein shall have the
meanings ascribed to them in the Loan Agreement.

         NOW,  THEREFORE,   with  the  foregoing   background   incorporated  by
reference,  the parties hereto,  intending to be legally bound,  hereby agree as
follows:

         1.  EXTENSION  OF THE  CURRENT  TERM:  The  Current  Term of the Credit
Facility is hereby extended from December 24, 1998 through November 26, 2000. In
addition,  Section 2.1(e) of the Credit  Agreement is hereby amended by deleting
the second sentence thereof and replacing it with the following:

             The Credit Facility may nonetheless, be renewed  annually
          commencing on November 26, 1999, in Lenders' sole discretion
          (without any  obligation to do so), for  additional one year
          periods  such that the  Current  Term shall be extended to a
          date  two  years  from the  date of such  renewal,  provided
          Borrowers  request such renewal at least sixty days prior to
          November 26 of each calendar year.

         2.  ADDITIONAL AMENDMENTS TO LOAN AGREEMENT:

             a.    The  Loan  Agreement  is  hereby  amended  by  deleting   the
definition of "Applicable Coverage  Ratio" in its entirety and replacing it with
the following:



<PAGE>

                   APPLICABLE  COVERAGE  RATIO - With respect to the  Collateral
             Coverage Ratio, at all times, 1.75:1.

             b.    The  Loan  Agreement  is  hereby  amended   by  deleting  the
definition of "Credit  Policy  Manual" in its entirety and replacing it with the
following:

                   CREDIT  POLICY  MANUAL - The Lease Underwriting Standards
             of Parent, dated as of December, 1998.

             c.    The  Loan  Agreement  is  hereby  amended  by   deleting  the
definition of "Eligible  Warehouse Leases" in its entirety and replacing it with
the following:

                  ELIGIBLE WAREHOUSE LEASES - Those  Leases which have
             been  designated   by  Borrower  for  inclusion   in  the
             Warehouse Borrowing Base and which are otherwise Eligible
             Leases and which may include Progress Payments which meet
             all of the  specifications  of an Eligible  Lease  except
             that the Lease has not yet commenced,  provided that such
             Progress  Payments may only be included in the  Warehouse
             Borrowing  Base for a period not to exceed 180 days,  and
             provided  that  Leases  (i)  with  a  Lessee  who  has  a
             designated  Credit Rating of either 1 or 2, and (ii) with
             a stated term of greater than 84 months but less than 120
             months,  but which  otherwise would  constitute  Eligible
             Warehouse  Leases,  may be included in the Borrowing Base
             so long as the  aggregate  payments  due  under  all such
             Leases  do  not  exceed  the  lesser  of  (A)  10% of the
             aggregate  payments  due  under  all  Eligible  Warehouse
             Leases, or (B) $5,000,000.

             d.    The  Loan  Agreement  is  hereby  amended  by  deleting   the
definition  of  "Issuing  Bank"  in its  entirety  and  replacing  it  with  the
following:

                   ISSUING BANK  -  First Union  National Bank, or its
             successors and assigns.

             e.    The  Loan  Agreement  is   hereby  amended  by  deleting  the
definition  of "Maximum  Credit Limit" in its entirety and replacing it with the
following:

                   MAXIMUM  CREDIT  LIMIT - The  sum of the  Pro  Rata
             Shares,  which at the time of Closing  equals Seventy One
             Million   Two   Hundred   and  Fifty   Thousand   Dollars
             ($71,250,000).

             f.    The  Loan  Agreement is  hereby  amended by adding Name Brand
Computer Outlet, Inc. to the definition of "Sureties."

                                       -2-

<PAGE>



             g.    The  Loan  Agreement  is  hereby  amended   by  deleting  the
definition  of "Tangible  Net Worth" in its  entirety and  replacing it with the
following:

                   TANGIBLE  NET  WORTH  -  At  any  time  means, with
             respect to Borrowers on a consolidated  basis, the amount
             of stockholders equity (excluding  trademarks,  goodwill,
             covenants  not to  compete,  deferred  closing  costs  in
             conjunction  with this Agreement and all other intangible
             assets as that term is defined under GAAP).

             h.    The  Loan  Agreement  is  hereby  amended   by  deleting  the
definition  of  "Warehouse  Sublimit" in its entirety and  replacing it with the
following:

                   WAREHOUSE SUBLIMIT - an amount equal to $61,250,000.

             i.    The  Loan   Agreement  is  hereby  amended  by  deleting  the
definition of "Working  Capital  Sublimit" in its entirety and replacing it with
the following:

                   WORKING CAPITAL SUBLIMIT - an amount equal to $6,900,000.

             j.    The third  sentence of Section 2.1(a)(i) is hereby amended by
deleting it in its entirety and replacing it with the following:

                   In addition, the  aggregate  outstanding balance of
             all Working Capital Loans plus the outstanding balance of
             the  Term  Loan  shall  not  exceed  $10,000,000  and the
             Collateral  Coverage Ratio shall at all times be at least
             equal to the Applicable Coverage Ratio.

             k.    Section  5.18(d) is  hereby  amended  by  deleting  it in its
entirety and replacing it with the following:

                   (d)     (i) Except  as  otherwise  consented  to by
             Agent  and all  Lenders  in  writing,  no more  than  the
             following  aggregate  availability  under both  Borrowing
             Bases shall be  attributable  to Leases  and/or  Progress
             Payments   with  same  Lessee   based  on  the   Lessee's
             Designated Credit Rating:

             Designated       Aggregate Borrowing
             Credit Rating    Base Lessee Concentration
             -------------    -------------------------

              1               17,500,000
             --------------------------------------------------------

                                       -3-
<PAGE>


              2               12,500,000     (except     that    such
                                             concentration limitation
                                             shall be $15,000,000 for
                                             Leases   where   General
                                             Motors,   Inc.  is   the
                                             Lessee)
              3a               7,500,000     (provided    that    the
                                             Lessee     concentration
                                             shall     not     exceed
                                             $5,000,000   for  Leases
                                             where the  Borrowers  do
                                             not    have    a    firm
                                             commitment for the  sale
                                             of  such   Leases  to  a
                                             third party)
              3b               5,000,000     (provided    that    the
                                             Lessee     concentration
                                             shall     not     exceed 
                                             $3,000,000   for  Leases
                                             where the  Borrowers  do
                                             not    have    a    firm
                                             commitment for the  sale
                                             of  such   Leases  to  a
                                             third party)
              3c               3,000,000     (provided    that    the
                                             Lessee     concentration
                                             shall     not     exceed
                                             $1,000,000   for  Leases
                                             where the  Borrowers  do
                                             not   have    a     firm
                                             commitment for the  sale
                                             of  such   Leases  to  a
                                             third party)

             In addition,  no more than  $1,000,000  of the  aggregate
             availability   under  both   Borrowing   Bases  shall  be
             attributable to all Leases and/or Progress Payments where
             the Lessees have a Designated Credit Rating of 4;

                           (ii)A. Except as otherwise  consented to by
             Agent  and  all   Lenders  in  writing,   the   aggregate
             availability  under both Borrowing Bases  attributable to
             the designated  equipment types described below shall not
             exceed  the   corresponding   concentration   limitation,
             determined   as  a   percentage   of  the  total   amount
             outstanding under the Credit Facility:

                                       -4-

<PAGE>

             Equipment Type                Concentration Limitation
             --------------                ------------------------

             Lift Trucks                                   40%
             Machine Tools, manufacturing
             and printing                                  40%
             Furnitures, fixtures and
             equipment                                     25%
             Semiconductors                                25%
             Other equipment types
             (not otherwise described above
             but limited to no more than 10
             additional categories)                        15%

                               B. Except as otherwise  consented to by
             Agent  and all  Lenders  in  writing,  (x) the  aggregate
             availability   under   the   Warehouse   Borrowing   Base
             attributable to personal  computers and office automation
             equipment  shall  not  exceed  40%  of the  total  amount
             outstanding  of all Revolving  Credit Loans,  and (y) the
             aggregate   availability   under  the   Working   Capital
             Borrowing  Base  attributable  to personal  computers and
             office automation equipment shall not exceed 33.3% of the
             total amount outstanding of all Working Capital Loans.

                           (iii)  Except as otherwise  consented to by
             Agent and SuperMajority  Lenders in writing, no more than
             $7,500,000  of  the  aggregate  availability  under  both
             Borrowing   Bases  shall  be   attributable  to  Progress
             Payments,  provided that no more than  $5,000,000 of such
             availability  shall be  attributed  to Progress  Payments
             relating to the same Lessee, and provided further that no
             more   than   $3,000,000   in  the   aggregate   of  such
             availability  shall be attributable to Progress  Payments
             relating to Lessees with a Designated Credit Rating of 3a
             and  that no more  than  $0.00 in the  aggregate  of such
             availability  shall be attributable to Progress  Payments
             relating to Lessees with a Designated Credit Rating lower
             than 3a.

             l.    Section  6.9(a)  is  hereby  amended  by  deleting  it in its
entirety and replacing it with the following:

                   (a)     TANGIBLE NET WORTH:  Borrowers  shall  have
             and  maintain  a  Tangible  Net  Worth on a  consolidated
             basis,  measured  quarterly  as of the  last  day of each
             fiscal  quarter,  of not less  than the  amount  equal to
             $23,000,000   minus  the   amount  of   Permitted   Stock

                                       -5-
<PAGE>

             Repurchases  (as defined in Section 7.6 of the Agreement,
             as modified by Section  2(p) of the Fourth  Amendment  to
             Loan and Security Agreement); provided that such Tangible
             Net Worth covenant  shall increase  annually by an amount
             equal to 75% of Borrowers' Net Income for the immediately
             preceding   fiscal  year,   beginning  with  fiscal  year
             commencing on June 1, 1998.

             m.    Section  6.9(b)  is  hereby  amended  by  deleting  it in its
entirety and replacing it with the following:

                   (b)     NET INCOME/LOSS: Borrowers shall not suffer
             an operating  loss and/or incur  negative net income on a
             consolidated  basis in excess of $250,000  during any two
             consecutive fiscal quarters.

             n.    Section  6.9(c)  is  hereby  amended  by  deleting  it in its
entirety and replacing it with the following:

                   (c)     LIABILITIES  TO  TANGIBLE NET WORTH  RATIO:
             Borrowers  shall  have  and  maintain  a  Liabilities  to
             Tangible  Net  Worth  Ratio  on  a  consolidated   basis,
             measured  quarterly  as of the  last  day of each  fiscal
             quarter, of not greater than 4.0:1.

             o.    Section  6.10(a)(iii) is hereby amended by deleting it in its
entirety and replacing it with the following:

                           (iii) within  thirty-five  (35) days of the
             end of each calendar month,  Borrowers' Lease receivables
             aging  report and  inventory  aging  report,  the Working
             Capital   Borrowing  Base   Certificate   and  Collateral
             Coverage  Ratio  calculations  and such other  reports as
             Agent reasonably deems necessary, certified by Borrowers'
             chief financial officer or chief  administrative  officer
             as true and correct;

             p.    Section  7.6(a) is hereby  amended  by  deleting  it  in  its
entirety and replacing it with the following:

                   (a)     Parent shall not declare or pay or make any
             forms  of   Distribution  to  its   shareholders,   their
             successors or assigns,  other than so long as no Event of
             Default or Unmatured  Event of Default has occurred,  the
             repurchase of shares of stock of Capital Associates, Inc.
             in  an   aggregate   amount  not  to  exceed   $1,150,000
             ("Permitted Stock Repurchases").

                                       -6-

<PAGE>



         3.  NOTES:  Contemporaneously with the execution hereof,  each Borrower
shall execute and deliver to Agent to be distributed to each respective Lender a
new Amended and Restated  Revolving  Credit Note,  Amended and Restated  Working
Capital  Note and  Second  Amended  and  Restated  Term  Loan  Note to  evidence
Borrowers' joint and several  obligation to repay to each Lender,  such Lenders'
Pro Rata Share of the Maximum Credit Limit.

         4.  AMENDED  SCHEDULE A: The Schedule A to the Loan Agreement is hereby
deleted in its  entirety  and the First  Amended  Schedule  A  attached  to this
Amendment and made a part hereof, is substituted therefor.

         5.  BORROWER'S RATIFICATION:  Borrowers agree that they have no defense
or set-offs against the Agent or Lenders, their respective officers,  directors,
employees,  agents or attorneys with respect to the Revolving  Credit Notes, the
Working  Capital  Notes,  the Term Loan  Notes,  the Loan  Agreement  or related
instruments, agreements or documents, all of which, except as expressly modified
herein,  remain in full force and effect.  Borrowers  hereby  ratify and confirm
their  Obligations  under the Revolving Credit Notes, the Working Capital Notes,
the Term Loan Notes, the Loan Agreement and related instruments,  agreements and
documents (each as amended hereby or in accordance  herewith) and agree that the
execution  and  delivery  of this  Amendment  does  not in any way  diminish  or
invalidate any of their Obligations thereunder.

         6.  REAFFIRMATION  OF SURETIES:  Each  Surety,  parties to that certain
Amended and Restated  Surety  Agreement of even date  herewith in favor of Agent
for the  benefit  of the  Lenders,  by  execution  hereof in their  capacity  as
Sureties,  hereby  consent to the amendments  set forth in this  Amendment,  and
acknowledge  that the Amended and Restated Surety Agreement is in full force and
effect and that each remains,  jointly and severally  liable for  Obligations of
Borrowers to Agent and Lenders under the Loan Documents, as amended hereby.

         7.  REPRESENTATIONS AND WARRANTIES:

             a.    Borrowers represent  and  warrant  that as of the date hereof
no  Event of  Default or  Unmatured Event of Default has occurred or is existing
under the Loan Documents.

             b.    The execution and delivery by each Borrower of this Amendment
and performance by it of the transactions  herein  contemplated (i) are and will
be within its  powers,  (ii) have been  authorized  by all  necessary  corporate
action,  and (iii) are not and will not be in  contravention of any order of any
court or other agency of government, of law or any other indenture, agreement or
undertaking  to which such  Borrower is a party or by which the Property of such
Borrower is bound,  or be in conflict with,  result in a breach of or constitute
(with  due  notice  and/or  lapse of time) a default  under any such  indenture,
agreement or  undertaking  or result in the  imposition  of any lien,  charge or
encumbrance of any nature on any of the properties of such Borrower.


                                       -7-
<PAGE>



             c.    This  Amendment and  each  other  agreement,   instrument  or
document  executed  and/or  delivered in  connection  herewith,  shall be valid,
binding and enforceable in accordance with its respective terms.

         8.  CONDITIONS  TO  EFFECTIVENESS:  This  Amendment and the increase in
the Maximum  Credit Limit shall be effective  upon  satisfaction  of each of the
following conditions (all documents to be in form and substance  satisfactory to
Agent and Agent's counsel):

                                                                            
                   a.     delivery of a fully executed Amendment;

                   b.     delivery of duly executed  Notes in favor of
             each   of   the   Lenders   in   the   principal  amounts
             corresponding  to the respective  Pro  Rata   Percentages
             of  the  Warehouse  Facility  Sublimit,  Working  Capital
             Sublimit and Term Loan;

                   c.     Corporate    resolutions    from    Borrower
             authorizing  the increase  in  the  Maximum  Credit Limit
             and  the execution  and compliance with the terms of this
             Amendment;

                   d.     Corporate      resolutions,       incumbency
             certificate,  articles  of incorporation and by-laws from
             Name   Brand  Computer   Outlet,  Inc.  authorizing   the
             execution  of the Amended and Restated Surety  Agreement,
             along  with a Good Standing Certificate from its state of
             incorporation  and the location of its principal place of
             business;

                   e.     delivery  of  a  fully  executed Amended and
             Restated Surety Agreement;

                   f.     delivery  of  a  fully   executed Collateral
             Pledge    Agreement    and   Assignment    Separate  from
             Certificate   with  respect  to  100%  of the issued and
             outstanding  shares  of  stock  of  Name  Brand  Computer
             Outlet, Inc. and  the original share certificates;

                   g.     An    updated  opinion  of   Borrowers'  and
             Sureties'  counsel  with  respect to the effectiveness of
             the  terms  of  this Amendment, the Note, the Amended and
             Restated  Surety  Agreement  and  the  other instruments,
             agreements  and  documents  executed  and/or delivered in
             connection herewith;

                   h.     Such   other   agreements,   documents   and 
             instruments as Agent may reasonably request.


                                       -8-
<PAGE>



         9.  DISSOLUTION OF CERTAIN SURETIES:  Borrowers have informed Agent and
Lenders of the  intention  to  effectuate a  dissolution  of two  Sureties,  CAI
Equipment Leasing II Corp. and CAI Partners Management Company, and by execution
hereof the parties consent to such dissolution.

         10. MISCELLANEOUS:

             a.    This  Amendment  shall be governed by, construed and enforced
in accordance with the laws of the Commonwealth of Pennsylvania.

             b.    Except as  expressly   provided   herein,   all   terms   and
conditions of the Loan  Documents  remain in full force and effect,  unless such
terms or conditions are no longer  applicable by their terms.  To the extent the
provisions of this Amendment are expressly  inconsistent  with the provisions of
the Loan Documents, the provisions of this Amendment shall control.

             c.    This    Amendment   may   be   executed  in   any  number  of
counterparts,  each of which when so executed shall be deemed to be an original,
and such  counterparts  together shall  constitute  one and the same  respective
agreement.

             d.    Signatures by facsimiles shall bind the parties hereto.

             [Remainder of Page Intentionally Left Blank]

                                       -9-

<PAGE>



         IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
executed and delivered as of the day and year first above written.

                                    BORROWERS:

                                    CAPITAL ASSOCIATES, INC.

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President


                                    CAPITAL ASSOCIATES INTERNATIONAL, INC.

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President


                                    AGENT:

                                    FIRST  UNION  NATIONAL  BANK,  Successor  by
                                    Merger to CoreStates Bank, N.A.

                                    By:  /s/Joseph A. Romano
                                         ---------------------------------------
                                             Title:  Commercial Officer


                                    LENDERS:

                                    FIRST  UNION  NATIONAL  BANK,  Successor  by
                                    Merger to CoreStates  Bank, N.A.,  as Lender
                                    and Issuing Bank

                                    By:  /s/Joseph A. Romano
                                         ---------------------------------------
                                             Title:  Commercial Officer


                                    NORWEST BANK COLORADO, N.A.

                                    By:  /s/Carol A. Ward
                                         ---------------------------------------
                                             Title: Vice President



                                      -10-


<PAGE>


                                    BANKBOSTON, N.A.

                                    By:  /s/Deirdre M. Holland
                                         ---------------------------------------
                                     Title: Vice President


                                    EUROPEAN AMERICAN BANK

                                    By:  /s/Christopher M. Czaja
                                         ---------------------------------------
                                             Title:


                                    U.S.  BANK   NATIONAL   ASSOCIATION,   f/k/a
                                    Colorado National Bank

                                    By:  /s/Ralph P. Atkinson
                                         ---------------------------------------
                                             Title: Vice President


                                    SURETIES:

                                    CAI EQUIPMENT LEASING II CORP.

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President


                                    CAI EQUIPMENT LEASING III CORP.

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President


                                    CAI EQUIPMENT LEASING IV CORP.

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President


                                    CAI EQUIPMENT LEASING V CORP.

                                     By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President


                                    CAI PARTNERS MANAGEMENT COMPANY

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President



                                      -11-


<PAGE>



                                    CAPITAL EQUIPMENT CORPORATION

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President


                                    CAI EQUIPMENT LEASING VI CORP.

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President


                                    CAI LEASE SECURITIZATION I CORP.

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title: President


                                    CAI LEASING CANADA, LTD.

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title: President


                                    CAPITAL  ASSOCIATES  INTERNATIONAL DE MEXICO
                                    S. DE R.L. DE C.V.

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President


                                    WHITEWOOD   EQUIPMENT   CORPORATION,   f/k/a
                                    Whitewood Credit Corporation

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title: President



                                      -12-

<PAGE>





                                    CAI SECURITIES CORPORATION

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President


                                    CAPITAL  ASSOCIATES TECHNOLOGY GROUP, INC.

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President


                                    NAME BRAND COMPUTER OUTLET, INC.

                                    By:  /s/Anthony M. DiPaolo
                                         ---------------------------------------
                                             Title:  Senior Vice President








                                      -13-





                                                                   EXHIBIT 10.74


================================================================================



                     WAREHOUSING LOAN AND SECURITY AGREEMENT


                                   dated as of


                                December 20, 1998


                                     between


                     CAPITAL ASSOCIATES INTERNATIONAL, INC.,

                                                           Borrower,


                                       and


                        NATIONSBANC LEASING CORPORATION,

                                                           Lender.











                 Up to $15 Million of Lease-Collateralized Loans




================================================================================




0292135.doc


<PAGE>



                                TABLE OF CONTENTS



1.  DEFINITIONS; REFERENCES....................................................1
         1.01.  Definitions....................................................1
         1.02.  Usage..........................................................6

2.  MAKING LOAN ADVANCES; PAYMENTS.............................................6
         2.01.  Loan Advances..................................................6
         2.02.  Procedure for Making Advances..................................7
         2.03.  Deposit Toward Expenses; Facility Fee..........................7
         2.04.  Non-Use Fee....................................................7
         2.05.  LIBOR Charges..................................................7

3.  SECURITY FOR BORROWER'S OBLIGATIONS........................................7
         3.01.  Grant of Security Interest.....................................7
         3.02.  Release of Security Interest...................................8

4.  PAYMENTS OF PRINCIPAL, INTEREST, AND OTHER AMOUNTS.........................8
         4.01.  How Payments Are Made..........................................8
         4.02.  Right to Prepay................................................8
         4.03.  Mandatory Prepayments..........................................9
         4.04.  Interest on Past Due Amounts...................................9
         4.05.  Limit on Interest Payable......................................9
         4.06.  Application of Payments........................................9
         4.07.  Statements of Account..........................................9

5.  BORROWER'S REPRESENTATIONS AND WARRANTIES..................................9
         5.01.  Corporate Standing............................................10
         5.02.  Corporate Powers..............................................10
         5.03.  Binding Effect................................................10
         5.04.  Litigation....................................................10
         5.05.  Financial Statements..........................................10
         5.06.  Taxes.........................................................10
         5.07.  Location of Offices...........................................11
         5.08.  Governmental Consents.........................................11
         5.09.  Absence of ERISA Liability....................................11
         5.10.  Investment Company Status.....................................11
         5.11.  Specific Representations re Assigned Leases...................11

6.  BORROWER'S COVENANTS......................................................12
         6.01.  Financial Statements..........................................12
         6.02.  Inspection of Collateral and Records..........................13
         6.03.  Corporate Existence...........................................13
         6.04.  Merger, etc...................................................14
         6.05.  Compliance with ERISA.........................................14
         6.06.  Payment of Taxes..............................................14

                                        i



<PAGE>



         6.07.  Maintenance of Insurance......................................14
         6.08.  Maintenance Property and Management...........................15
         6.09.  Agreements as to Leases.......................................15
         6.10.  Lease Status Reports..........................................15
         6.11.  Notice of Lease Default.......................................15
         6.12.  Verification of Leases........................................15
         6.13.  Liens.........................................................16
         6.14.  Specific Covenants re Assigned Leases.........................16
         6.15  Collateral Reporting...........................................17

7.  CONDITIONS PRECEDENT TO ADVANCES..........................................17
         7.01.  Conditions Precedent to the Initial Advance...................17
         7.02.  Conditions Precedent to All Advances..........................17

8.  EVENTS OF DEFAULT; REMEDIES...............................................19
         8.01.  Events of Default.............................................19
         8.02.  Remedies......................................................20

9.  BORROWER'S INDEMNITIES....................................................22
         9.01.  General Indemnity.............................................22

10. MISCELLANEOUS.............................................................24
         10.01.  No Waivers; Cumulative Remedies..............................24
         10.02.  Notices......................................................24
         10.03.  Transaction Expenses.........................................24
         10.04.  Amendments, Waivers, Consents, etc...........................24
         10.05.  Successors and Assigns.......................................25
         10.06.  Governing Law................................................25
         10.07.  Headings.....................................................25
         10.08.  Execution in Counterparts....................................25
         10.09.  Termination of Agreement.....................................25
         10.10.  Survival of Representations, Warranties, and Covenants.......25
         10.11.  Severability.................................................25
         10.12.  Further Assurances...........................................26
         10.13.  Commercial Transaction.......................................26
         10.14.  Time is of the Essence.......................................26
         10.15.  Entire Agreement.............................................26
         10.16.  Consent to Jurisdiction......................................26
         10.17.  Waiver of Trial by Jury......................................26

11.  LIMITATION OF PERSONAL LIABILITY.........................................26
         11.01.  Limitation of Personal Liability.............................26



Exhibit A         Lease Supplement
Exhibit B         Partial Release Letter [ss. 10.09]
Exhibit C         Form of Lease [ss. 1.01 - Eligible Lease]

                                       ii

0292135.doc


<PAGE>



                     WAREHOUSING LOAN AND SECURITY AGREEMENT


         This  Warehousing  Loan and  Security  Agreement  is entered into as of
December  20,  1998  by  and  between  Capital  Associates  International,  Inc.
("Borrower"),  a  Colorado  corporation,  and  NationsBanc  Leasing  Corporation
("Lender"), a North Carolina corporation.

         Borrower and Lender agree as follows:


                           1.  DEFINITIONS; REFERENCES

         1.01.  DEFINITIONS.  The following  terms,  when  capitalized as below,
have the following meanings in this Agreement:

                "Advance":  a loan from  Lender to  Borrower  with  respect to a
particular Lease and the related Equipment Portion.

                "Agreement": this Warehousing Loan and Security Agreement.

                "Basic  Documents":  this  Agreement,  and  each  Supplement  as
executed and delivered.

                "Borrowing Base": the lesser of (1) $15 million, and (2) 100% of
the Lease Value  (computed as of the date that the Borrowing Base is determined)
of the  Eligible  Leases  that are risk- rated as "1",  "2", or "3"  pursuant to
Borrower's  underwriting  standards;  provided, that (a) the aggregate amount of
Advances outstanding at any time for Eligible Leases risk-rated as "3" shall not
exceed the  aggregate  amount  outstanding  for those  Eligible  Leases that are
risk-rated "1" or "2", and (b) the aggregate amount of advances  outstanding for
all Eligible Leases  relating to any one Lessee  risk-rated "3" shall not exceed
20% of all advances outstanding for Eligible Leases risk-rated "3".

                In order to qualify  as a "1" or "2",  each  Lessee  must have a
corporate debt rating > BBB (S&P) or, if a Lessee's corporate debt is not rated,
such unrated  Lessee's last audited  fiscal  year-end  financial  statement must
reflect the following minimum ratios:

         *   Free Operating Cash Flow/Total Debt no less than 8.4%.
         *   Funds From Operations/Total Debt no less than 34.7%.
         *   Operating Income/Sales no less than 15.4%.
         *   Total Debt/Capitalization no greater than 46.8%.



<PAGE>

                Unless otherwise  expressly agreed by Lender, the Borrowing Base
excludes  those  transactions  that:  (i)  relate  to  Borrower's vendor program
transactions   that  qualify  under  Borrower's  Vendor  Program  Credit  Review
Guidelines as outlined in Borrower's underwriting standards, or (ii) are credits
that  otherwise  rate as a "4" or higher but have been rated as "3" or lower due
to structural or credit enhancements, or (iii) are with a Lessee whose principal
line of business  involves  retailing or gaming,  and (iv) are with a Lessee who
does not have a corporate  debt rating > BB (S&P) or, in the event the  Lessee's
corporate debt is not rated,  such unrated Lessee's last audited fiscal year-end
financial statement do not reflect the following minimum ratios:

         *   Free Operating Cash Flow/Total Debt no less than 2.4%.
         *   Funds From Operations/Total Debt no less than 18.4%.
         *   Operating Income/Sales no less than 15.1%.
         *   Total Debt/Capitalization no greater than 55.8%.

         For purposes of this definition:

         Capitalization  means Total Debt plus  Equity  plus the  present  value
         (discounted  at the  then-prevailing  Prime  Rate) of future  operating
         lease obligations.

         Equity means  shareholders'  equity  (including  preferred  stock) plus
         minority interest.

         Free  Operating  Cash Flow means funds from  operations  minus  capital
         expenditures  and minus  {plus}  the  increase  {decrease}  in  working
         capital  (excluding  changes  in  cash,  marketable   securities,   and
         short-term debt).

         Funds From Operations means net income from continuing  operations plus
         income taxes and nonrecurring items plus depreciation and amortization.

         Operating Income means sales minus cost of goods  manufactured  (before
         depreciation and amortization),  selling,  general and  administrative,
         and research and development costs.

         Sales has the same meaning as under GAAP.

         Total Debt means  long-term  debt plus current  maturities,  commercial
         paper, and other short-term borrowings (unadjusted).

                "Business  Day":  any day,  other than a Saturday or Sunday,  on
which commercial banks are generally open for business in Denver,  Colorado, and
Atlanta, Georgia, and Lender is open for business in Atlanta, Georgia.

                "Collateral": defined in ss. 3.01.

                "Commitment": Lender's commitment to lend, for up to $15 million
principal amount of all Advances outstanding at any time.

                                       2

<PAGE>

                "Default":  any event or condition that would become an Event of
Default  upon the  giving of  notice  or lapse of time or both,  or any Event of
Default.

                "Dollars" and "$": United States dollars.

                "Eligible Equipment": equipment:

         (1)    that  is   either  computer  equipment,  networking   equipment,
                telecommunications equipment, related peripherals, semiconductor
                testing and manufacturing equipment, forklifts, office furniture
                and equipment,  material-handling  equipment, or other equipment
                acceptable to Lender;
         (2)    for which Borrower has good and marketable title;
         (3)    that is subject to an Eligible Lease;
         (4)    that  is  used in the normal  course of  business of the related
                Lessee;
         (5)    that  is  insured  against  loss by either the  Borrower  or the
                related  Lessee (except  that  self-insurance  is permitted by a
                Lessee that is risk-rated as "1" or "2");
         (6)    that is in good working condition;
         (7)    that is located in the continental United States; and
         (8)    in   which  Lender  has  a  perfected   first-priority  security
                interest.

                "Eligible Lease": a lease:

         (1)    under  which  Borrower has leased Eligible  Equipment (with soft
                costs  not  to exceed  25%) to a lessee  (a  "Lessee"),  whether
                Borrower  is the initial  lessor thereunder or is an assignee of
                the  original  lessor,  whether  or  not such  lease  would be a
                "true  lease" for federal income tax purposes (each a "Lease");
         
         (2)    that  has  no  payments  60  or  more days past-due and no other
                default  exists under the Lease;
         (3)    that is assignable and transferable without further consent (or,
                if Lessee consent is required,  such consent has been given in a
                form  satisfactory to Lender);
         (4)    under  which  rent  and  all  other  amounts are payable in U.S.
                Dollars;
         (5)    that  is   non-cancellable  (e.g.,   the   Lessee's   obligation
                thereunder  is  absolute  and  not  subject  to any  performance
                obligations or other conditions on the part of  Borrower);
         (6)    that  is in full  force  and  effect  (and all Equipment  leased
                thereunder is in good working order and has been unconditionally
                accepted by the Lessee thereunder);
         (7)    that  has  an initial  maturity  of no less than one year and no
                greater  than  five years (if risk-rated as "3") and seven years


                                       3
<PAGE>


                (if risk-rated as "1" or "2"), unless explicitly consented to by
                Lender   (provided,  that  no  Lease  for   Eligible   Equipment
                consisting  of  computer, networking, or other related equipment
                shall have an initial maturity of more than 3 years);
         (8)    that  contains  terms and provisions that are  substantially the
                same as those in  Exhibit C or that  are otherwise acceptable to
                Lender;
         (9)    for which the Lease and related Equipment are not subject to any
                Lien; and
         (10)   that has been in the Borrowing  Base less  than 180 days and has
                not previously been the subject of any Advance.

                "Equipment  Cost":  Borrower's  purchase  price for an Equipment
Portion.

                "Equipment  Portion":  the equipment  leased to a Lessee under a
particular Lease.

                "ERISA": defined in ss. 5.09.

                "Event of Default": defined in ss. 8.01.

                "Event of Loss" with respect to any item of property, any of the
following  events:  (i) the destruction or damage beyond economic repair of such
property or rendition of such property  permanently unfit for normal use for any
reason whatsoever; (ii) any damage which results in an insurance settlement with
respect  to such  property  on the basis of a total  loss or a  constructive  or
compromised total loss; (iii) the condemnation,  confiscation, or requisition of
title to such property; (iv) the loss, theft,  disappearance,  confiscation,  or
seizure of such property by a governmental authority; (v) the requisition of use
of such property by a  governmental  authority for at least 90 days; or (vi) the
failure of such item to be fully covered by the  insurance  required by ss. 6.07
while subject to a Lease.

                "Financed  Amount" for a Lease: the present value (discounted at
the Interest  Rate on its Funding  Date) of the  scheduled  rental  payments due
under that Lease after the  Funding  Date for the  related  Advance,  but not to
exceed the Equipment Cost for that Lease.

                "Funding Date": a date on which Lender makes an Advance.

                "GAAP": generally accepted accounting principles as in effect in
the United States as of the date hereof and applied on a basis  consistent  with
that used in the  preparation  of the  financial  statements  referred to in ss.
5.05,  except for changes  therein,  with which  Borrower's  independent  public
accountants  concur,  that are disclosed in the notes to the relevant  financial
statements.

                "Indemnitee":   Lender,  or  any  agent,   employee,   director,
successor, or permitted assignee of Lender.

                                       4
<PAGE>


                "Interest Rate": a floating interest rate, computed on the basis
of actual  days  elapsed and a 360-day  year,  equal to (1) the Prime Rate minus
0.25%  per  annum,   or  (2)  if  elected  by  Borrower  by  notice  to  Lender,
reserve-adjusted  LIBOR (as  determined by Lender) for the  following  one, two,
three,  or six months (as  elected by  Borrower  in such  notice)  plus 2.5% per
annum.

                "Lease":  defined in clause (1) of the  definition  of "Eligible
Lease".

                "Lease Value" for a Lease: the present value  (discounted at the
Interest  Rate) of (1) the  aggregate  unpaid  payments of basic rent under that
Lease,  plus (2) the fixed  purchase  price (if any) that the related  Lessee is
obligated  to pay under the terms of that  Lease  (the sum of (1) and (2) not to
exceed 100% of the related Equipment's cost to Borrower).

                "Lessee":  the lessee under a Lease.

                "Liabilities": defined in ss. 9.01.

                "Lien":  any mortgage,  pledge,  assignment,  encumbrance,  lien
(statutory  or  other),  or  other  security  interest  of any  kind  or  nature
whatsoever  (including any conditional sale or other title retention  agreement,
or any lease in the nature thereof).

                "Maturity  Date" for an Advance:  the earliest of the  following
dates:  (1) the date that the  related  Lease is  assigned  to any  third  party
(whether outright or as security,  and whether for discounting,  securitization,
or other purposes), (2) the 180th day after the date of the Advance, and (3) the
date that Lender's Commitment to make Advances expires under ss. 2.01.

                "Monthly  Payment Date":  the 5th day of the month,  except that
any Monthly  Payment  Date that falls on a day which is not a Business Day shall
instead occur on the following Business Day.

                "Officer's  Certificate":  a  certificate  signed in the name of
Borrower  (or,  with respect to ss.  6.04(c),  of the  Successor) by a financial
officer of Borrower (or the Successor).

                "Permitted  Lessee":   the  Person  who,  on  the  Funding  Date
therefor, is the lessee under a Lease.

                "Permitted  Lien":  any Lien  referred to in clauses (a) through
(f) of ss. 6.13.

                "Person":   any  individual,   corporation,   limited  liability
company, partnership, joint venture, or other legal or governmental entity.

                                       5
<PAGE>

                "Prime Rate": the rate of interest publicly  announced from time
to time by  NationsBank,  N.A., or its  successor,  as its "prime",  "base",  or
"reference" rate.

                "S&P": Standard & Poor's Ratings Services.

                "Secured   Obligations":   all  of  Borrower's  obligations  (of
whatever nature) under the Basic Documents,  whether such obligations  exist now
or arise in the future.

                "Successor": defined in ss. 6.04(a).

                "Supplement": defined in ss. 3.01.

                "Termination":   the   expiration,    cancellation,   or   other
termination of a Lease for any reason.

                "Transferable Records": all logs, manuals,  certificates,  data,
and inspection,  modification,  and restoration  records that are required to be
transferred  with the possession or ownership of an Equipment  Portion,  or that
customarily are transferred with the possession or ownership of similar goods.

         1.02.  USAGE. Any agreement or instrument  referred to inss. 1.01 means
such  agreement or  instrument  as from time to time  supplemented  and amended.
"Including"  means  "including  but not limited to".  "Or" means one or more, or
all, of the alternatives listed or described.  "Herein", "hereof",  "hereunder",
etc. mean in, of, or under,  etc. this  Agreement (and not merely in, of, under,
etc. the section or  provision  where that  reference  appears).  References  to
sections,  exhibits,  and the like refer t ------  those in or  attached to this
Agreement unless otherwise specified.



                       2. MAKING LOAN ADVANCES; PAYMENTS

         2.01.  LOAN  ADVANCES.  Subject to the  satisfaction  of the conditions
precedent set forth in ss. 7, and on the terms and  conditions set forth in this
ss. 2, on the Funding  Date for each Lease,  Borrower  shall  borrow the related
Advance from Lender and Lender shall make that Advance to Borrower. The Financed
Amount for each Lease shall be at least  $200,000.  Each Advance shall equal the
Financed  Amount for the related Lease.  Each Advance shall bear interest at the
Interest  Rate.  Interest on each each Advance  shall be payable on each Monthly
Payment Date while it is  outstanding,  and on its Maturity  Date. To the extent
not paid earlier, the principal of each Advance shall be payable on its Maturity
Date.  Unless  terminated under ss. 8.02,  Lender's  Commitment to make Advances
pursuant to this Agreement shall expire at 2:00 p.m., Atlanta time, on the first
anniversary of the date of this Agreement.  All Advances shall together comprise

                                       6
<PAGE>

one loan.  The total  amount of all Advances  outstanding  at any time unde this
Agreement shall not exceed the Borrowing Base for any reason whatsoever.

         2.02.  PROCEDURE FOR MAKING ADVANCES.  Borrower shall notify Lender, by
12:00 noon (Atlanta  time) at least two Business Days before a proposed  Funding
Date, of (a) the date proposed for that Funding  Date,  (b) the Equipment  Cost,
rent,  rent payment dates,  and purchase option price (if any) for each Lease to
be  financed  on that  Funding  Date,  and (c) a  description  (by type) of each
Equipment  Portion to be financed on that Funding Date.  Borrower  shall include
with each such notice a copy of each lease or schedule  proposed to be financed,
and if  requested  a copy of the  related  lease  application,  credit  approval
report,   credit  bureau  report,   invoice(s),   bill(s)  of  sale,  and  other
documentation  requested by Lender.  Not later than 2:00 p.m.  (Atlanta time) on
the appropriate  Funding Date,  upon  fulfillment of the conditions set forth in
ss. 7, Lender will make the related Advance to Borrower,  with general corporate
funds,  pursuant to ss. 2.01, by wire transfer.  There shall be no more than one
Funding Date per calendar week.

         2.03.  DEPOSIT  TOWARD  EXPENSES;  Facility  Fee.  Borrower  previously
delivered  $5,000 to Lender.  That money  shall be  applied  toward  transaction
expenses reimbursable by Borrower underss.  10.03 in connection with the initial
closing of this Agreement. Borrower shall pay to Lender, at the initial closing,
a fee of $30,000.  That fee will be fully-earned and  non-refundable  when paid.

         2.04.  NON-USE FEE. As additional consideration for the credit facility
established in this Agreement,  Borrower  agrees to pay to Lender,  on the first
Business  Day of each  January,  April,  July,  and  October,  a fee of 0.2% per
360-day period (based on actual days elapsed) of (a)  $15,000,000  minus (b) the
average  outstanding  principal balance of the loans outstanding  underss.  2.01
during the previous calendar quarter or part thereof during which Commitment was
in effect.

         2.05.  LIBOR  Charges.  Borrower  shall  pay to  Lender  the  following
amounts, as determined by Lender in its discretion,  as to any Advance bearing a
LIBOR-based  Interest Rate: (a) breakage charges  attributable to repayment on a
date other than the LIBOR maturity date,  whether or not Lender "match funds" or
internally  funds the Advance,  and (b) any  increased  costs  allocated to such
Advance by Lender or its funding source and  attributable  to the LIBOR basis of
the Advance.



                     3. SECURITY FOR BORROWER'S OBLIGATIONS

         3.01.  GRANT OF SECURITY INTEREST. To secure payment and performance of
the Secured Obligations, Borrower hereby grants to Lender a security interest in

                                       7

<PAGE>

all  Borrower's  right,  title,  and interest in and to the following  property,
whether   existing   now  or  acquired   in  the  future   (the   "Collateral"):

                (a)   the Leases;

                (b)   the Equipment Portions;

                (c)   all collateral,  guarantees,  and other security or rights
         of Borrower relating to the Leases or the Equipment Portions;

                (d)   the Transferable Records; and

                (e)   all  proceeds  of  any  nature  (including  insurance  and
         rentals) in respect of the foregoing.

Borrower shall specifically subject each Lease and Equipment Portion to the Lien
of this Agreement on its Funding Date by means of a supplement  substantially in
the form of Exhibit A to this Agreement (a "Supplement").

         3.02.  RELEASE OF SECURITY INTEREST.  Upon  Lender's receipt of payment
in full of all amounts due in connection with an Advance with respect to a Lease
and the related Equipment Portion, Lender shall release its security interest in
such Lease and Equipment  Portion,  shall return to Borrower or its designee the
chattel  paper  original of that Lease as  previously  delivered to Lender,  and
shall take any other action required by sec. 10.09.

             4. PAYMENTS OF PRINCIPAL, INTEREST, AND OTHER AMOUNTS

         4.01.  HOW  PAYMENTS  ARE MADE.  Borrower  shall make its  payments and
prepayments of principal and interest due on the Advances, and all other amounts
payable by Borrower to Lender under the Basic  Documents,  to Lender at P.O. Box
4431, Atlanta, Georgia 30302, Reference: Capital Associates Warehousing Line (or
at such other place in the United  States as Lender from time to time  specifies
to Borrower),  by check (or, of requested by Lender,  in  immediately  available
funds) and in Dollars,  on the date when due. If any payment due under the Basic
Documents  comes due on a day which is not a Business  Day,  such payment  shall
instead be made on the following  Business Day, and interest shall accrue at the
applicable rate to the day of payment. Borrower waives presentment,  demand, and
all other notices in connection with payment or nonpayment.

         4.02.  RIGHT TO PREPAY.  Unless a  Default  exists, Borrower shall have
the right to prepay the outstanding  principal amount of any Advance at any time
in whole or in part. Upon any prepayment of any Advance, or any portion thereof,
under thisss.  4.02,  Borrower shall pay all accrued and unpaid  interest on the
prepaid  principal  of  such  Advance,  or  portion  thereof,  to  the  date  of
prepayment.

                                       8
<PAGE>

         4.03.  MANDATORY  PREPAYMENTS.  To the extent  necessary  to reduce the
amount of Advances  outstanding at any time to the maximum amount then available
under  ss.  2.01,  Borrower  shall  pay to  Lender,  on  demand,  as a  recourse
obligation, the amount of outstanding Advances in excess of that maximum amount.
If an Event of Loss or Termination  occurs for a Lease,  Borrower shall,  within
five days  after  Borrower  learns of such  occurrence,  give to Lender  written
notice of such occurrence and shall,  if Lender so elects,  on or before (a) the
earlier of (i) the 10th day  following  the date of such  notice,  and (ii) five
days following the receipt of insurance  proceeds with respect to any such Event
of Loss, or (b) such later date as Lender shall specify, pay to Lender an amount
that will be  sufficient  to prepay  the  Advance  made in  connection  with the
related Lease and any accrued and unpaid  interest and other  charges  hereunder
(if any) relating to that Advance. Upon acceleration of the Advances pursuant to
ss. 8.02, Borrower shall prepay all then-outstanding Advances.

         4.04.  INTEREST ON PAST DUE AMOUNTS.  The interest  rate on any amounts
that are past due (by  acceleration  or otherwise)  and at any time  outstanding
under any Advance or from Borrower  under any other Basic Document shall (to the
extent permitted by law) be increased,  from the due date until payment in full,
to a rate equal to 4% per annum above the Prime Rate, payable on demand.

         4.05.  LIMIT ON INTEREST PAYABLE. The amount of interest due or payable
under this  Agreement or any related  document shall not in any event exceed the
maximum  allowable by  applicable  law,  and this  sentence  shall  override any
contrary    provision   in   this    Agreement   or   any   related    document.

         4.06.  APPLICATION OF PAYMENTS.  Any payment that Lender  receives from
Borrower under the Basic Documents  shall be applied to the Secured  Obligations
designated  by  Borrower  at the  time  of  payment,  and to the  extent  not so
designated,  shall be applied to the Secured Obligations in such order as Lender
elects,  and Lender shall have the continuing  and exclusive  right to apply any
and all such non-designated  payments to any portion of the Secured Obligations.

         4.07.  STATEMENTS  OF ACCOUNT.  Lender  shall  render  a  statement  of
account monthly,  and, absent manifest error, such statement shall bind Borrower
(unless Borrower notifies Lender in writing to the contrary within 10 days after
its receipt of that statement;  and any such notice shall be deemed an objection
only to those items specifically objected to therein).


                 5. BORROWER'S REPRESENTATIONS AND WARRANTIES

                 Borrower represents and warrants as follows:

                                       9
<PAGE>

         5.01.  CORPORATE  STANDING.  Borrower is a duly  organized  corporation
existing in good standing  under the laws of Colorado,  has the corporate  power
and legal  authority to own or lease its properties and to carry on its business
as now conducted and as now proposed to be conducted,  and is duly  qualified to
do business in all  jurisdictions  wherein the failure to qualify could have any
adverse  effect on  Borrower's  financial  condition  or ability to perform  its
obligations to Lender.
 
         5.02.  CORPORATE   POWERS.   Borrower's    execution,   delivery,   and
performance of the Basic  Documents to which it is (or is to become) a party are
within Borrower's  corporate powers;  and the Basic Documents to which it is (or
is to  become) a party  have been duly  authorized  by all  necessary  corporate
action on  Borrower's  part,  and do not  contravene,  result in a breach of, or
require any consent  under any law,  judgment,  decree,  order,  or  contractual
restriction binding on Borrower or any agreement or instrument to which Borrower
is a party or to which it or any of its property is subject,  the  contravention
or breach of which,  or the  failure  to obtain  such  consent,  would  have any
adverse  effect on  Borrower's  financial  condition  or ability to perform  its
obligations to Lender.

         5.03.  BINDING EFFECT.  The Basic Documents to which Borrower is (or is
to become) a party are (or will be when executed and  delivered)  legal,  valid,
and binding  obligations of Borrower  enforceable against Borrower in accordance
with their terms, except as may be limited by bankruptcy,  insolvency,  or other
similar  laws  affecting  enforcement  of  creditors'  rights  generally  and by
restrictions on the availability of equitable remedies.

         5.04.  LITIGATION.  There are no pending or (to the best of  Borrower's
knowledge)  threatened actions or proceedings before any court or administrative
agency which may be expected to have a materially  adverse  effect on Borrower's
business or  financial  condition  or which seek to question or set aside any of
the transactions herein contemplated.

         5.05.  FINANCIAL STATEMENTS.  To Borrower's best knowledge, the audited
balance sheet as of May 31, 1998, as certified by KPMG Peat Marwick for Borrower
and its consolidated subsidiaries, and the related results of operations for the
year then ended,  have been prepared in accordance  with GAAP and fairly present
the financial condition of Borrower and its consolidated subsidiaries as of such
date and results of operations  for such period,  and since May 31, 1998,  there
has been no materially advers change in Borrower's business, assets, operations,
or condition (financial or otherwise).

         5.06.  TAXES.  Borrower  has filed all tax  returns  which it is or was
required  to file,  and has paid all taxes  shown to be due and payable on those
returns or on any assessment  received by it, except such taxes of Borrower,  if
any,  as are  being  contested  diligently  in good  faith,  and by  appropriate
proceedings,  and as to which adequate reserves have been provided in accordance
with GAAP.

                                       10
<PAGE>

         5.07.  LOCATION  OF  OFFICES.  Borrower's  chief  executive  office and
principal  place of business,  and the place where  Borrower keeps its financial
records  concerning  the  Collateral,  is located at its address set forth inss.
10.02.

         5.08.  GOVERNMENTAL  CONSENTS.  Neither the  execution,  delivery,  and
performance of any of the Basic  Documents,  nor the  consummation of any of the
transactions  contemplated thereby,  requires the consent or approval of, giving
of notice to, registration with, or taking of any other action in respect of any
federal,  state,  or foreign  governmental  authority or agency  (including  any
judicial  body)  except for the filing of a UCC-1  financing  statement  for the
Leases with the Colorado  Secretary  of State,  any  necessary  filings in other
jurisdictions with respect to Borrower's interest in the Equipment Portions, and
any necessary filings by Borrower against each Lessee.

         5.09.  ABSENCE OF ERISA  LIABILITY.  Each employee pension benefit plan
(as defined inss.3(2) of the Employee Retirement Income Security Act of 1974, as
from time to time  amended  ("ERISA"))  of  Borrower is in  compliance  with the
applicable provisions of ERISA and of the Internal Revenue Code of 1986, as from
time to time amended,  in all respects,  except to the extent that noncompliance
would not be  materially  adverse  to  Borrower's  business,  assets,  financial
condition, or ability to perform its obligations under the Basic Documents.

         5.10.  INVESTMENT  COMPANY  STATUS.  Borrower  is  not  an  "investment
company" or a company "controlled" by an "investment company" within the meaning
of the Investment Company Act of 1940, as amended.

         5.11.  SPECIFIC  REPRESENTATIONS  RE  ASSIGNED LEASES.  With respect to
each Lease subject to an Advance,  that (a) the Lease is an Eligible  Lease,  is
genuine and in all respects what it purports to be, is enforceable  according to
its terms, and (together with any master lease associated therewith) is and will
continue to be (except insofar as Lender otherwise consents in writing) the only
agreement  executed  in  connection  with  the  lease of the  related  Equipment
Portion;  (b) all statements  contained i the Lease  agreement(s) are true as of
the date made;  (c) except as specified in writing to Lender by Borrower  before
the date of the related Advance,  the Lessee has not paid any amount under or in
connection  with  the  Lease  before  its  scheduled  due  date;  (d) the  Lease
agreement(s)  and the obligations  evidenced  thereby are, and,  pursuant to the
terms and  conditions of the Lease  agreement(s),  will continue to be, free and
clear of all defenses, set-offs,  recoupment rights,  counterclaims,  Liens, and
claims of every kind and nature  other than  Permitted  Liens;  (e) Borrower has
good title to the  related  Equipment  Portion  and full right to enter into the
Lease;  (f) the related  Equipment  Portion has been  delivered to the Lessee in
satisfactory condition and has been unconditionally accepted by the Lessee under

                                       11
<PAGE>

the terms of the Lease agreement(s); (g) any and all sales taxes and other taxes
that may be payable  with  respect  to this  Agreement  have been paid;  (h) all
parties to the Lease  agreement(s) have full capacity to contract;  (i) Borrower
(and,  to Borrower's  knowledge,  the Lessee) has observed and performed all the
covenants and obligations under the Lease agreement(s)  required to be performed
by it,  and  Borrower  shall  remain  liable to observe  and to perform  all the
covenants under the Lease  agreement(s)  required of it (and Lender shall not be
required or  obligated in any manner to perform any of  Borrower's  covenants or
obligations  under  the  Lease  agreement(s)  by  reason  of this  Agreement  or
otherwise);  (j) Borrowe has no knowledge of any facts which impair the validity
of the Lease  agreement(s)  or make the Lease or the related  Equipment  Portion
less valuable than they appear;  (k) except as specified in writing to Lender by
Borrower before the date of the related Advance,  all filings,  recordings,  and
other legal  requirements  with respect to the related  Equipment  Portion,  the
Lease,  and  the  assignment  thereof,  and  the  perfection  of  all  interests
contemplated  by the Lease and the  assignment  thereof,  have been complete and
complied  with (or,  to the extent  such  filings,  recordings,  or other  legal
requirements  are  undertaken by Lender,  Borrower will cooperate with Lender to
ensure completion and compliance of such filings,  recordings, or requirements);
(l) the Lease  arises  out of a bona fide  lease in the  first  instance  of the
related Equipment  Portion to the Lessee;  (m) except as specified in writing to
Lender by Borrower before Lender makes the first Advance after Borrower  becomes
aware of the  default,  no default  or even or  condition  that  would  become a
default  upon the  giving of notice  or lapse of time or both  exists  under the
Lease; and (n) except for  sale-leasebacks  as disclosed in writing to Lender by
Borrower before the date of the related  Advance,  prior to the execution of the
Lease,  the Lessee did not have any direct or  indirect  interest in the related
Equipment Portion.


                             6. BORROWER'S COVENANTS

                So long as any Advance, or any amount owed by Borrower under any
other Basic Document, remains outstanding or unpaid or Lender has any Commitment
hereunder:

         6.01.  FINANCIAL  STATEMENTS.  In  addition  to  the  reports  required
byss.ss. 6.10 and 6.11, Borrower shall furnish to Lender:

                (a)  within 60 days  after  the end of each of the  first  three
         quarters in each fiscal year,  consolidated statements of operations of
         Borrower  and its  consolidated  subsidiaries  for the period  from the
         beginning of the then-current  fiscal year to the end of such quarterly
         period,   and  balance   sheets  of  Borrower   and  its   consolidated
         subsidiaries,  on a consolidated  basis,  as of the end of such quarter
         prepared in accordance with GAAP (other than with respect to footnotes)
         and  setting  forth in each case in  comparative  form  figures for the

                                       12
<PAGE>

         corresponding  period in the preceding  year, as provided in Borrower's
         10-Q for the pertinent period (or with equivalent detail) and certified
         by Borrower's  chief financial  officer (to his or her best knowledge),
         subject to changes resulting from year-end adjustments;

                (b)  within  120  days  after  the  end  of  each  fiscal  year,
         consolidated  statements of operations of Borrower and its consolidated
         subsidiaries, for such year, and the balance sheets of Borrower and its
         consolidated  subsidiaries,  on a consolidated  basis, as of the end of
         such year, setting forth in each case in comparative form corresponding
         figures from the preceding annual audit, all in reasonable  detail, and
         certified to Borrower by its independent  certified public  accountants
         and to Lender by a financial  officer of  Borrower  (to his or her best
         knowledge),  as presenting fairly the financial position and results of
         operations of Borrower and its consolidated  subsidiaries and as having
         been prepared in accordance with GAAP;

                (c)  within  two  Business  Days  after  any officer of Borrower
         obtains knowledge of any Default, an Officer's  Certificate  specifying
         its  nature,  the period of its  existence,  and what  action  Borrower
         proposes to take with respect to it; and

                (d)  promptly  upon  request,  such  other  data  or information
         (financial or otherwise) regarding Borrower or the Collateral as Lender
         from time to time reasonably requests.

         6.02.  INSPECTION  OF  COLLATERAL  AND  RECORDS.  Borrower shall permit
(and  shall  cause  each  Lessee  to  permit)  any  person(s)  from time to time
designated in writing by Lender, at Borrower's expense, to visit and inspect any
of the  Collateral  and  Borrower's  records  with  respect  to  the  Collateral
(including Borrower's credit files with respect to any Lessee), at such times as
Lender reasonably  requests,  and to discuss Borrower's affairs,  finances,  and
accounts  with  Borrower's  officers.  No  such  inspection  shall  unreasonably
interfere with Borrower's (or any Lessee's)  operations or  maintenance.  Lender
shall have no duty to make any such inspection and shall not incur any liability
or obligation by reason of not making any such inspection.  In addition,  Lender
may send  auditors,  at Borrower's  expense,  up to twice per calendar  year, to
audit Borrower's books and records generally.

         6.03.  CORPORATE  EXISTENCE.  Except as permitted by ss. 6.04, Borrower
shall maintain its corporate  existence in good standing in the  jurisdiction of
its  incorporation,  from  time to  time,  and in all  jurisdictions  where  its
qualification is required by applicable law (except in any jurisdiction in which
the failure to qualify would have no materially  adverse  effect on its business
or on its  ability to carry out its  obligations  under the Basic  Documents  to
which it is (or is to become) a party).  Borrower  shall  preserve and renew its
rights  (charter  and  statutory),  patents,  and  franchises,  unless  Borrower

                                       13
<PAGE>

determines in good faith that the preservation thereof is no longer necessary or
desirable  in the conduct of its  business  and that the loss  thereof  will not
adversely  affect Lender's rights or Borrower's  business,  assets,  operations,
condition (financial or otherwise).

         6.04.  MERGER,  etc.  Borrower shall not  consolidate or merge with any
other Person,  or convey,  transfer,  or lease all or  substantially  all of its
assets as an entirety to any Person, without Lender's prior written consent.

         6.05.  COMPLIANCE WITH ERISA.

                (a)  Borrower  will,  at  all  times,  make  prompt  payment  of
         contributions  that it is required to make to any employee benefit plan
         to which it is a party as are  necessary  to meet the  minimum  funding
         standards for such an employee benefit plan, as required by ERISA.

                (b)  Within two Business Days after the occurrence  of any event
         or  circumstance   (including  any  event  which  is  classified  as  a
         "Reportable  Event"  under  ERISA)  that might  constitute  grounds for
         termination of an employee benefit plan to which Borrower is a party by
         the  Pension  Benefit  Guaranty  Corporation  or  might  result  in the
         appointment  of a trustee by a United States  District  Court under ss.
         4042 oF ERIsa to administer such employee  benefit plan,  Borrower will
         provide  Lender with an Officer's  Certificate  describing the event or
         circumstance,  stating  the  reasons  (to  the  extent  then  known  to
         Borrower)  for  any  such  action  by  the  Pension  Benefit   Guaranty
         Corporation  or a United States  District  Court,  and  specifying  the
         action Borrower proposes to take (or tentatively proposes to take) with
         respect thereto. Borrower shall update such reasons and proposed course
         of action upon Lender's request from time to time.

         6.06.  PAYMENT OF TAXES.  Borrower  shall pay and  discharge all taxes,
assessments,  and governmental  charges upon it, its income,  and its properties
before the date on which penalties  attach  thereto,  except to the extent being
contested diligently and in good faith by appropriate proceedings,  and provided
that Borrower maintains reasonable reserves on its books therefor.

         6.07.  MAINTENANCE OF INSURANCE.

                (a)  Borrower shall cause each Lessee to maintain, with insurers
         of  recognized  favorable   reputation  and  responsibility,   all-risk
         physical damage insurance covering each Equipment Portion leased by it,
         which is of the type and  form,  and in an amount  not less than  that,
         carried  by  prudent  operators  on  similar  equipment  and  is  in an
         aggregate  amount not less than the  then-outstanding  principal of the
         Advance for such Equipment Portion. Such insurance shall be of the type
         usually  carried  by  corporations  engaged  in the  same or a  similar
         business as such Lessee, similarly situated with such Lessee and owning
         and leasing similar items of equipment,  and covering risks of the kind
         customarily  insured  against  by such  corporations.  Each  Lessee may

                                       14
<PAGE>

         self-insure,  by way of deductible or premium adjustment  provisions in
         insurance  policies  or  otherwise,  the risks  required  to be insured
         against,  to the extent  agreed by Lender.  Any policies  maintained in
         accordance  with this ss. 6.07 shall (1) name Borrowe as an  additional
         insured  thereunder,  and (2) provide  that all payments at least up to
         the principal  amounts  relating to the Equipment  Portion(s)  involved
         shall be payable to Borrower, as loss payee.

                (b)  Borrower  shall  cause Lender to be named as an  additional
         assured  and loss payee with  respect to the  Equipment  in  Borrower's
         contingent insurance policies.

                (c) Borrower shall apply any proceeds of insurance received as a
         result of an Event of Loss with respect to any Equipment Portion to the
         Secured Obligations relating to that Equipment Portion.

         6.08.  MAINTENANCE  PROPERTY  AND  MANAGEMENT.  Borrower shall maintain
its  property  in  good  working   condition  and  its   management   reasonably
satisfactory to Lender.

         6.09.  AGREEMENTS AS TO LEASES.  Borrower  hereby  covenants (1) not to
assign its rights to any Lease,  Equipment Portion, or other item of Collateral,
to any  person  other  than  Lender,  (2) not to amend,  waive,  or  modify  any
provision of any Lease agreement,  or permit any assignment or subletting by any
Lessee, without Lender's prior written consent, and (3) to fulfill, perform, and
observe each and every condition and covenant of Borrower contained in the Lease
agreements   (and  to  indemnify   Lender  against  any  setoff,   counterclaim,
recoupment,  or defense  that any  Lessee  asserts  to its  obligations  to make
payments under any Lease).

         6.10.  LEASE  STATUS  REPORTS.  Borrower  shall,  monthly,  furnish to 
Lender a current  schedule of the Leases  which  includes,  with respect to each
Lease:  (a) the name of the  Lessee,  (b) the  amount  and aging of the  monthly
rental  payment(s)  due under the Lease,  (c) the total of the remaining  rental
payments, and (d) any then-existing default(s) thereunder.

         6.11.  NOTICE OF LEASE DEFAULT.  Promptly, upon its obtaining knowledge
thereof,  Borrower will notify Lender orally,  confirmed promptly in writing, of
the  occurrence  of any default  under any Lease if that default (if not waived)
would  give  Borrower  the  right to  cancel  that  Lease or to  accelerate  the
obligations of the Lessee thereunder,  or of any default by a Lessee of the type
described  in ss.  8.01 (e) or (f)  hereof,  except  that any  default in making
scheduled  rental payments shall be  sufficiently  disclosed if reflected in the
following monthly report under ss. 6.10.

         6.12.  VERIFICATION  OF  LEASES.  Lender  may,  at any time in its sole
discretion,  contact  any or all  Lessees  in order to verify the  validity  and
status of the Leases.  Upon Lender's  request from time to time,  Borrower shall
deliver  to Lender a current  list of  addresses  and  telephone  numbers of all
Lessees.

                                       15

<PAGE>

         6.13.  LIENS.  Borrower will not directly or indirectly  create, incur,
assume, or suffer to exist any Lien on or with respect to any Equipment Portion,
any Lease, or this Agreement except:  (a) the rights of the parties to the Basic
Documents,  including  the Lien  created  by this  Agreement;  (b) the rights of
Permitted  Lessees  under  Leases;  (c) Liens for taxes,  assessments,  or other
governmental  charges  either not yet due or being  contested in good faith (and
for the payment of which  adequate  reserve have been  provided) by  appropriate
proceedings, so long as such proceedings do not involve any material risk of the
sale,  forfeiture,   loss,  or  loss  of  use  of  any  Equipment  Portion;  (d)
materialmen's, mechanics', workers', repairers', employees', or other like Liens
arising in the  ordinary  course of business for amounts the payment of which is
not yet due; (e) Liens  arising out of any judgment or award that is,  within 30
days after  entry  thereof,  discharged,  vacated,  or appealed  with  execution
thereof stayed pending  appeal;  and (f) a  transferee's  rights  resulting from
Lender's  voluntary  transfer of its rights in any Lease or Equipment Portion or
under this  Agreement.  Borrower  will promptly take (or cause to be taken) such
action at its own expense as may be necessary  duly to  discharge  any such Lien
not excepted by the preceding sentence.

         6.14.  SPECIFIC  COVENANTS RE ASSIGNED LEASES.  Borrower  covenants and
agrees,  with  respect  to  each  Lease  subject  to an  Advance,  that  (a) any
requirement of new or further filings,  recordings,  or renewals with respect to
the related Equipment  Portion,  the Lease, and the assignment  thereof shall be
complied with by Borrower; (b) Lender may undertake any such filing,  recording,
or renewal (but Lender shall have no responsibility or obligation whatsoever for
any omission or invalid  accomplishment  thereof);  (c) Borrower will not create
any Lien on the Lease or the related  Equipment  Portion other than as permitted
by ss.  6.13;  (d)  Borrower  shall  have no right to  accept  the  return of or
repossess any Equipment Portion or waive,  modify, or terminate any Lease or any
related  guarantee in any way without  Lender's  prior written  consent,  except
Borrower may accept the return of equipment  pursuant to the ordinary  course of
Borrower's  leasing  business (in which event  clauses  (ii),  (iii) and (iv) of
clause  (e) below  shall  apply to such  equipment);  (e) if any of the  related
Equipment Portion comes into Borrower's  possession,  Borrower will (i) promptly
notify Lender,  (ii) keep the related  Equipment Portion secure, in good repair,
and fully  insured  against  all usual  risks,  naming  Lender as an  additional
insured  and sole loss  payee  under the  policy of  insurance,  (iii)  hold the
related   Equipment  Portion  for  Lender's  account  and  subject  to  Lender's
instructions,  and (iv) not permit any of the related  Equipment  Portio to pass
into the  possession,  custody,  or control of any person other than Borrower or
Lender;  and (f) Borrower  shall,  until  receipt of notice to the contrary from
Lender,  collect all proceeds of the Lease and hold such  proceeds  separate and
distinct from other funds of Borrower, and Borrower shall remit such proceeds to
Lender  on or  before  the  applicable  Maturity  Date for the  related  Advance

                                       16

<PAGE>

(provided,  that Borrower shall not be required to remit such proceeds to Lender
if such  proceeds  are received  after the  applicable  Maturity  Date under the
related  Advance  and  Borrower  has  previously  paid to Lender the  applicable
payment under the related Advance).

         6.15   COLLATERAL  REPORTING.  Borrower  shall provide to Lender,  on a
weekly  basis,  a  borrowing  base  certificate  in form  acceptable  to Lender.
Borrower  shall  provide  to Lender  such  other  collateral  reports  as Lender
requests from time to time.


                       7. CONDITIONS PRECEDENT TO ADVANCES

         7.01.  CONDITIONS PRECEDENT TO THE INITIAL ADVANCE. Lender's obligation
to make the  initial  Advance on the first  Funding  Date is subject to Lender's
receipt on or before such  initial  Funding Date of the  following,  in form and
substance satisfactory to Lender:

                (a)  a certificate of the Secretary or an Assistant Secretary of
         Borrower,  dated on or before the  Funding  Date,  certifying  attached
         copies of the resolutions of Borrower's  board of directors  evidencing
         approval of the  transactions  contemplated  by the Basic  Documents to
         which it is (or is to  become)  a party,  and  showing  the  names  and
         specimen  signature(s)  (or copies  thereof) of  Borrower's  officer(s)
         authorized to sign this Agreement and the related documents to which it
         is (or is to become) a party,

         (b) a favorable opinion from Borrower's counsel; and

         (c) the fee referred to in ss. 2.03.

         7.02.  CONDITIONS  PRECEDENT  TO  ALL ADVANCES.  Lender's obligation to
make each Advance  (including the initial  Advance) is subject to the additional
conditions precedent that:

                (a)  Lender shall have received the following,  each dated as of
         the  pertinent  Funding Date,  in form and  substance  satisfactory  to
         Lender:

                     (1)  an executed Supplement for the related Lease;

                     (2)  the  original  chattel  paper  for  that Lease, with a
                certificate  of  Borrower certifying that it is the only chattel
                paper for  that Lease, that there is no amendment, modification,
                waiver, or  consent  pertaining to that Lease (other than those,
                if any,  attached to that  certificate), and that, to Borrower's
                knowledge, no  default exists  with respect to that Lease and no
                Event  of  Loss has  occurred to any  equipment  included in the
                related Equipment Portion; and

                                       17
<PAGE>

                     (3)  such   additional  document(s)  as  Lender  reasonably
                requests;

                (b)  Borrower's  representations  and  warranties  in  the Basic
         Documents  shall be true and  accurate as though made on and as of such
         Funding Date, and shall be confirmed by an officer's  certificate  from
         Borrower's chief financial officer;

                (c)  no  Default  shall  exist  or  shall  result from  Lender's
         making such Advance;

                (d)  all  filings,  recordings, and  other  actions necessary to
         establish, protect, preserve, and perfect Lender's interests under this
         Agreement  (including  filings  (1) in Colorado by Borrower in favor of
         Lender,  covering each Lease and Equipment Portion,  and (2) (except as
         otherwise  specified  pursuant  toss.  5.11(k)) in the location of each
         Equipment  Portion,  by  Borrower  in favor  of  Lender,  covering  the
         Equipment Portion under each Lease then being financed) shall have been
         duly made or taken;

                (e)  all  necessary   consents,  approvals,  licenses,  permits,
         declarations,  or  registrations  then required in connection  with the
         execution, delivery,  performance,  validity, and enforceability of the
         Basic Documents and the  transactions  contemplated  thereby shall have
         been obtained;

                (f)  Lender shall  have  received  evidence  satisfactory  to it
         that Borrower has good title to each Equipment Portion under each Lease
         then being financed, and that such Lease and Equipment Portion are free
         of any Lien other than any  Permitted  Lien  (including,  to the extent
         necessary,  evidence that Borrower's primary bank group has released or
         terminated its Lien on such Lease and Equipment Portion);

                (g)  in  Lender's  reasonable  judgment,  since May 31, 1998, no
         materially  adverse change shall have occurred to Borrower's  business,
         financial condition, or operations,

                (h)  no regulatory change shall have occurred since  November 1,
         1998 that,  in  Lender's  judgment,  imposes or modifies  any  reserve,
         special   deposit,   minimum   capital,   capital  ratio,   or  similar
         requirements relating to any extensions of credit or other assets of or
         any  deposits  with  or  other  liabilities  of  Lender  or  any of its
         affiliates,  or the  manner in which  Lender  or any of its  affiliates
         funds (or allocates funds, on its books, for) investments in any of the
         Leases or Advances,

                (i)  the lease proposed  to be funded by that  Advance  involves
         goods owned by Borrower, acceptable to Lender and located in the United
         States,  involves  a lessee  acceptable  to  Lender,  and is  otherwise
         satisfactory  to Lender in the  reasonable  exercise of its  commercial
         discretion, and

                                       18
<PAGE>


                (j) the Borrowing Base shall not be exceeded by that Advance.


                         8. EVENTS OF DEFAULT; REMEDIES

         8.01.  Events of Default.  Each of the  following  shall  constitute an
"Event of Default":

                (a)  Borrower fails to make any payment due from Borrower on any
         Advance or under any other  Basic  Document  within  five days after it
         becomes due;

                (b)  any representation  or  warranty  made by  Borrower  in the
         Basic  Documents,  or in any  certificate  or  other  document  that it
         furnishes pursuant to the Basic Documents, is incorrect in any material
         respect when made;

                (c)  Borrower   fails  to  provide  Lender  with  the  Officer's
         Certificate  required  byss.6.01(c) or 6.05(b) within two Business Days
         after any of  Borrower's  officers  obtains  notice of a Default or the
         ERISA-related event or circumstance occurs, respectively;

                (d)  Borrower  fails to perform any other  covenant or agreement
         in the Basic  Documents,  and (if  remediable)  such failure to perform
         continues  for 30 days  after  Borrower's  receipt  of  notice  of such
         default from Lender;

                (e)  Borrower (1) applies  for or consents to the appointment of
         or the taking of possession by, a receiver,  custodian, trustee, or
         liquidator of itself or of all or a majority of its property, (2) makes
         a general assignment for the benefit of its creditors,  (3) commences a
         voluntary case under the federal  Bankruptcy  Code (as now or hereafter
         in  effect),  or (4) files a  petition  seeking to take  advantage  (as
         debtor)  of  any  other  law   relating  to   bankruptcy,   insolvency,
         reorganization, winding-up, or composition or readjustment of debts;

                (f)  a  proceeding  or  case is  commenced,  without  Borrower's
         application or consent, in any court of competent jurisdiction, seeking
         (1) its liquidation, reorganization, dissolution, or winding-up, or the
         composition  or  readjustment  of its debts,  (2) the  appointment of a
         trustee, receiver, custodian, liquidator, or the like of Borrower or of
         all or a majority  of its assets,  or (3) similar  relief in respect of

                                       19

<PAGE>

         Borrower   under   any  law   relating   to   bankruptcy,   insolvency,
         reorganization,  winding-up, or composition or adjustment of debts, and
         such proceeding or case continues  undismissed,  or an order, judgment,
         or decree  approving  or ordering  any of the  foregoing is entered and
         continues  unstayed and in effect, for a period of 60 days; or an order
         for relief against Borrower is entered in an involuntary case under the
         federal Bankruptcy Code;

                (g)  recourse  loan, lease, or deferred purchase  obligations of
         Borrower  totalling  more than $1.5  million  are in default  after the
         expiration  of any  applicable  grace  period,  if the  effect  of such
         default is to permit such  obligations  to be  accelerated or otherwise
         declared  to be due and  payable  prior to their  stated  maturity,  or
         Borrower  defaults  in the  payment  within 10 days  after  the  stated
         maturity of more than $1.5 million of recourse loan, lease, or deferred
         purchase obligations;

                (h)  one  or  more  judgment(s)  is/are  rendered by one or more
         court(s) of competent jurisdiction against Borrower for a total of more
         than $1.5 million and is/are not stayed or discharged,  or fully bonded
         against, within 30 days of the date of entry; or

                (i)  any "Reportable Event" with respect to Borrower under ERISA
         shall have occurred, or any finding or determination shall be made with
         respect to an employee  benefit plan to which Borrower is a party under
         ss. 4041(c) or (e) oF ERIsa,  or any fact or  circumstance  shall occur
         with respect to an employee  benefit plan to which Borrower is a party,
         that, in Lender's opinion, provides grounds for the commencement of any
         proceeding  under  ss.  4042  OF  Erisa,  or any  proceeding  shall  be
         commence  under ss. 4042 oF ERIsa with  respect to an employee  benefit
         plan to which Borrower is a party; or

                (j)  a  default  exists  under  any  other  existing  or  future
         agreement or instrument of Borrower's with or in favor of Lender or any
         direct or indirect affiliate of Lender's.

         8.02.  REMEDIES.

                (a)  If an Event of Default (other than  underss.8.01(e) or (f))
         exists,  Lender may declare all Advances and other Secured  Obligations
         to be  immediately  due and payable,  whereupon  all Advances and other
         Secured  Obligations  shall become and be  immediately  due and payable
         without presentment,  demand, protest, or other notice of any kind, all
         of which Borrower hereby waives, and the Commitment shall terminate. If
         an Event of Default  underss.8.01(e)  or (f) occurs,  all  Advances and
         other Secured  Obligations  automatically  shall become immediately due
         and  payable  and  the  Commitment   automatically   shall  immediately
         terminate, without presentment, demand, protest, or notice of any kind,
         all of which Borrower hereby waives.

                (b)  If  the  unpaid  balance  of the  Secured  Obligations  has
         become (by declaration or otherwise) immediately due and payable, then,

                                       20

<PAGE>

         and in every  such  case,  Lender  (1) may  exercise  any or all of the
         rights and powers and pursue any and all of the  remedies  available to
         it  hereunder  or  available  to a  secured  party  under  the  Uniform
         Commercial  Code or any other  provision  of  applicable  law,  (2) may
         proceed to perform any and all of  Borrower's  obligations  or exercise
         any and all of  Borrower's  rights under any Lease as fully as Borrower
         itself  could,  all without  regard to the adequacy of security for the
         indebtedness  hereby  secured  and with or without  bringing  any legal
         action or causing any  receiver to be  appointed  by any court or other
         judicial authority, and (3) may sell, assign, transfer, and deliver the
         whole,  or from time to time, to the extent  permitted by law, any part
         of the  Collateral  or any  interest  therein,  at any private  sale or
         public auction with or without demand, advertisement, or notice (except
         as  herein  required  or as may be  required  by law)  of the  date(s),
         time(s), and place(s) of sale and any adjournment(s)  thereof, for cash
         or credit or other  property,  for immediate or future delivery and for
         such price(s) and on such terms as Lender in its discretion  determines
         or as are required by law. It is agreed that five Business Days' notice
         to Borrower of the date(s),  time(s),  and place(s) (and terms,  in the
         case  of a  private  sale)  of  any  proposed  sale  by  Lender  of the
         Collateral (or any part thereof or interest therein) is reasonable.

                (c)  If  the  unpaid  balance  of the  Secured  Obligations  has
         become (by  declaration  or  otherwise)  immediately  due and  payable,
         Borrower shall promptly  execute and deliver to Lender such instruments
         of title and other  documents as Lender deems necessary or advisable to
         enable Lender (or an agent or representative  designated by Lender), at
         such time(s) and place(s) as Lender may specify,  to obtain  possession
         of all or any part of the  Collateral  that Lender shall at the time be
         entitled to possess hereunder. If Borrower fails to execute and deliver
         any such  instrument(s) or document(s)  after demand by Lender,  Lender
         may (1) obtain a judgment  conferring  on Lender the right to immediate
         possession of the  Collateral  and  requiring  Borrower to deliver such
         instrument(s) or document(s) to Lender,  and (2) pursue all or any part
         of such  Collateral  wherever  it may be  found  and  enter  any of the
         premises of Borrower or any Lessee  wherever such  Collateral may be or
         may  be  supposed  to be  and  search  for  such  Collateral  and  take
         possession of and remove such Collateral.

                (d)  Upon every such taking of possession, Lender may, from time
         to time,  but shall have no obligation  to, make all such  expenditures
         for maintenance,  insurance, repairs,  replacements, and alterations to
         and of the  Collateral  as it deems proper,  and all such  expenditures
         shall be Secured Obligations.  In each such case, Lender shall have the
         right to use, operate,  store, or manage the Collateral as Lender deems
         best,  including  the right to enter  into any and all such  agreements
         with  respect  t  the  maintenance,  operation,  leasing,  storage,  or
         disposition  of the  Collateral  or any part  thereof  as Lender  deems
         appropriate;  and Lender  shall be  entitled to collect and receive all
         rents,  revenues,  income, and profits of the Collateral and every part
         thereof,  without prejudice,  however, to the right of Lender under any
         provision of this Agreement to collect and receive all cash held by, or

                                       21
<PAGE>

         required to be deposited with, Lender hereunder.  Such rents, revenues,
         income,  and profits shall be applied to pa the expenses of holding and
         operating   the   Collateral,   and   of  all   maintenance,   repairs,
         replacements, and alterations, and to make all payments which Lender is
         required or elects to make, if any, for taxes, assessments,  insurance,
         or other  proper  charges  upon  the  Collateral  or any  part  thereof
         (including  the  employment of shipping  personnel and  accountants  to
         examine,  inspect,  and make reports upon the  Collateral and the books
         and records of Borrower relating thereto), and all other payments which
         Lender i required  or  authorized  to make under any  provision  of the
         Basic  Documents,  as  well as the  out-of-pocket  expenses  of  Lender
         (including fees and commissions for remarketing or arranging  financing
         for the  Collateral)  with respect  thereto,  and any balance  shall be
         applied to interest on, then to other  charges  hereunder (if any) with
         respect to, and then to the principal of the Secured  Obligations,  and
         thereafter to Borrower unless otherwise required by law.

                (e)  Each and every right, power, and remedy  given to Lender in
         the Basic  Documents  shall be  cumulative  and shall be in addition to
         every other  right,  power,  and remedy in the Basic  Documents  now or
         hereafter existing at law, in equity, or by statute, and each and every
         right,  power,  and  remedy may be  exercised  from time to time and as
         often and in such order as Lender deems expedient,  and the exercise or
         the beginning of the exercise of any right,  power, or remedy shall not
         be construed to b a waiver of the right to exercise at the same time or
         thereafter any other right,  power, or remedy.  No delay or omission by
         Lender in  exercising  or pursuing  any right,  remedy,  or power shall
         impair any such right,  power, or remedy or be construed to be a waiver
         of any  default  on  the  part  of  Borrower  or to be an  acquiescence
         therein.

                (f)  If Lender has  proceeded  to enforce  any right,  power, or
         remedy under this Agreement by foreclosure,  entry,  or otherwise,  and
         such  proceeding has been  discontinued  or abandoned for any reason or
         has been determined  adversely to Lender,  Borrower and Lender shall be
         restored to their former positions and rights hereunder with respect to
         the Collateral,  and all rights,  remedies,  and powers of Lender shall
         continue as if no such proceedings had been taken.

                (g)  Anything  to  the  contrary  in this sec.8 notwithstanding,
         Lender shall not disturb any Permitted Lessee's rights to any Equipment
         Portion, except to the extent permitted by the related Lease.


                           9. BORROWER'S INDEMNITIES

         9.01.  GENERAL INDEMNITY.  Borrower  assumes  liability for, and agrees
to  indemnify  each  Indemnitee  against,  and on written  demand to pay,  or to
reimburse  each  Indemnitee  for the  payment of, any and all  Liabilities,  all
subject to the provisions of thisss. 9.01.

                                       22
<PAGE>


                "Liabilities"  means  any  and  all  liabilities,   obligations,
damages,  penalties,  claims,  taxes,  and  expenses,  including  legal fees and
expenses,  of whatsoever  kind and nature  imposed on,  incurred by, or asserted
against any  Indemnitee  relating to or arising out of any Lease,  any Equipment
Portion,  any Basic Document,  or the enforcement against Borrower of any of the
terms of the Basic Documents.

         However,  this ss. 9.01 shall not require  Borrower to pay or indemnify
any Indemnitee under this section: (i) for any Liability to the extent resulting
from such Indemnitee's acts of gross negligence or willful misconduct;  (ii) for
any  cost or  expense  relating  to the  preparation,  execution,  delivery,  or
enforcement of the Basic Documents  (Borrower's  duties in respect of such costs
and expenses  being set forth in ss.  10.03);  (iii) for any Liability that such
Indemnitee  incurs to the  extent  resulting  resulting  from such  Indemnitee's
breach of any of its  representations,  warranties,  or  covenants  in any Basic
Document,  or from its  disturbance of any Permitted  Lessee's  rights under any
Lease (except to the extent permitted by the agreement(s) governing that Lease);
(iv) for any tax on Lender's net income imposed by any federal,  state, or local
taxing  authority in the United  States;  (v) for any Liability  with respect to
transfer  taxes or other  expenses  payable  with  respect  to the  transfer  of
Lender's  rights  under the Basic  Documents,  other than a  transfer  after the
occurrence of an Event of Default; (vi) for any violation or purported violation
of any usury law, or (vii) for any Liability  that,  by virtue of ss. 11.01,  is
non-recourse to Borrower personally.

         Borrower shall be obligated under  this ss.9.01 irrespective of whether
the  Indemnitee  is also  indemnified  with respect to the same matter under any
other Basic Document or other  document by any other Person,  and the Indemnitee
may proceed directly against Borrower under this ss.9.01 without first resorting
to any  such  rights  of  indemnification.  Upon  the  payment  in  full  of any
indemnities  due  and  owing under this ss.9.01, Borrower shall be subrogated to
any right of the Indemnitee in respect of the matter against which indemnity has
been given.  Borrower's  indemnities in this section shall survive expiration or
termination of this Agreement and payment in full of the Advances.

         Any payment or  indemnity  pursuant to this ss. 9.01 shall  include the
amount, if any, necessary to hold the Indemnitee  harmless on an after-tax basis
from all  taxes  required  to be paid by such  recipient  with  respect  to such
payment or indemnity under laws of any federal,  state,  or local  government or
taxing  authority  in the  United  States or by any  foreign  government  or any
political  subdivision or taxing authority thereof. The amount of any payment or
indemnity  required  under this section shall be  determined  by the  Indemnitee
reasonably and in good faith. Upon Borrower's request and at Borrower's expense,
the Indemnitee will provide Borrower with a summary explanation of the basis for
the Indemnitee's computations.
                                             
                                       23
<PAGE>


                                10. MISCELLANEOUS

        10.01.  NO  WAIVERS;  CUMULATIVE  REMEDIES.  No  failure  or  delay  in
exercising any power or right under any Basic Document shall operate as a waiver
thereof,  nor shall any  single or partial  exercise  of any such right or power
preclude other or further exercise thereof or the exercise of any other right or
power under any Basic Document.  No notice to or demand on any party in any case
shall, of itself, entitle such party to any other or further notice or demand in
similar or other circumstances.

        10.02.  NOTICES.  All communications and notices provided for under this
Agreement  shall be in  writing  (including  telecopy),  and  shall be mailed by
certified mail (return receipt requested) or otherwise  delivered to the parties
at the following addresses:
 
         if to Lender:     NationsBanc Leasing Corporation
                           2059 Northlake Parkway
                           Tucker, GA  30084
                           Attention:  Sr. Vice President - Credi
                           Fax:  (770) 270-8441

         if to Borrower:   Capital Associates International, Inc.
                           7175 West Jefferson Avenue, Suite 3000
                           Lakewood, CO  80235
                           Attention:  Assistant Treasurer
                           Fax:  (303) 980-5403

or, as to each party,  at such other  address as it designates by notice to each
other party. Each such notice shall be effective upon delivery.

        10.03.  TRANSACTION  EXPENSES.   Borrower  will  pay,  on   demand,  all
out-of-pocket  expenses of Lender  reasonably  incurred in  connection  with the
preparation,  execution, delivery, and enforcement of the Basic Documents, or in
connection with any scheduled closing that is postponed or cancelled, including:
(i) all fees and  expenses of Troutman  Sanders LLP,  special  counsel to Lender
(not to exceed  $15,000  through the date of this  Agreement);  (ii) all UCC and
other filing and lien search fees; (iii) all fees and expenses  (including legal
fees and expenses) of Lender in connection  with actual or proposed  amendments,
waivers,  or consents to or under this  Agreement or the other Basic  Documents;
and (iv) all fees and expenses  (including legal fees and expenses) of Lender in
connection with the actual or proposed enforcement of any Basic Document against
Borrower during the existence of any Default.

        10.04.  AMENDMENTS,  WAIVERS,  CONSENTS, etc.  No provision of the Basic
Documents may be amended,  terminated,  waived, or otherwise  modified except in
writing by Borrower and Lender.

                                       24
<PAGE>

        10.05.  SUCCESSORS AND ASSIGNS.  This Agreement  shall bind and benefit
Lender and Borrower and their  successors and assigns,  except that Borrower may
not assign or transfer its rights under this  Agreement  without  Lender's prior
written consent. Lender may at any time sell, assign, grant participation(s) in,
or otherwise  transfer any Advance and Lender's rights relating to such Advance,
in whole or in part.

        10.06.  GOVERNING LAW.  This Agreement  shall be governed by the laws of
Georgia  (excluding any  conflict-of-laws  rule that would apply the laws of any
other jurisdiction).

        10.07.  HEADINGS.  Section  headings  used  in t his  Agreement  are for
convenience only and are not a substantive part of this Agreement.

        10.08.  EXECUTION IN  COUNTERPARTS.  This  Agreement  may be executed in
separate counterparts.

        10.09.  TERMINATION  OF  AGREEMENT.  This  Agreement  and  the  security
interests  created hereby shall  terminate,  and this  Agreement  shall be of no
further  force  or  effect,  upon  the full and  final  payment  of the  Secured
Obligations  (but,  whether or not any loan balance exists,  shall not terminate
before Lender's Commitment expires under ss. 2.01). Upon any such full and final
payment,  Lender  shall pay all excess  money or other  properties  or  proceeds
constituting part of the Collateral to Borrower, this Agreement and the security
interests  created hereby shall terminate,  and Lender shall execute and deliver
any instrument evidencing such termination as Borrower reasonably requests. This
Agreement and the security  interests  created hereby shall  terminate as to any
Lease and  Equipment  Portion upon full and final payment of the Advance made in
connection with such Lease and Equipment  Portion and the payment of all amounts
due under this  Agreement with respect to such Lease or Equipment  Portion,  and
upon an such full and final payment,  Lender shall execute and deliver a partial
release  letter  in the form of  Exhibit  B  hereto  and any  other  instruments
evidencing such termination as Borrower reasonably requests.

        10.10.  SURVIVAL OF  REPRESENTATIONS,  WARRANTIES,  AND  COVENANTS.  All
representations,  warranties, and covenants in this Agreement or made in writing
in connection  with this  Agreement  shall survive the execution and delivery of
this  Agreement,  and shall  continue  until all  Advances  have been  fully and
finally paid,  all Borrower's  other  obligations to Lender under this Agreement
have been fully and finally discharged, and Lender has terminated this Agreement
in writing.

        10.11.  SEVERABILITY.  If any part of any  provision  contained  in this
Agreement,  or any  document  contemplated  hereby,  is or  becomes  invalid  or
unenforceable under applicable law, that part shall be ineffective to the extent
of such  invalidity  only,  without in any way affecting the remaining  parts of
that provision or the remaining provisions.

                                       25
<PAGE>

        10.12.  FURTHER ASSURANCES.  Borrower shall duly execute and deliver (or
cause to be duly executed and  delivered)  any  instrument,  invoice,  document,
waiver,  consent, or other writing that Lender deems necessary or appropriate to
carry out the terms of this Agreement or any of the other Basic Documents.

        10.13.  COMMERCIAL  TRANSACTION.  Borrower hereby acknowledges that its
obligations  hereunder  arise out of a "commercial  transaction"  (as defined in
O.C.G.A.ss.  44-14-260(1),  concerning  foreclosure  of  interests  in  personal
property). BORROWER KNOWINGLY AND INTELLIGENTLY WAIVES ANY AND ALL RIGHTS IT MAY
HAVE TO ANY NOTICE OR POSTING OF A BOND BY LENDER PRIOR TO SEIZURE BY LENDER (OR
LENDER'S TRANSFERREES,  ASSIGNS, OR SUCCESSORS IN INTEREST) OF THE COLLATERAL OR
ANY  PORTION  THEREOF.  This is intended by Borrower as a "waiver" as defined in
O.C.G.A. ss. 44-14-260(3)  (relating  to  foreclosure  of  interests in personal
property).

        10.14.  TIME  IS OF  THE  ESSENCE.  Time  is  of  the  essence  of  this
Agreement.

        10.15.  ENTIRE  AGREEMENT.  This  Agreement  (and,  when   executed  and
delivered,  each Supplement) shall embody the entire agreement and understanding
between the parties hereto and supersede all prior agreements and understandings
relating to the subject matter hereof.

        10.16.  CONSENT TO JURISDICTION.  BORROWER HEREBY IRREVOCABLY SUBMITS TO
THE NONEXCLUSIVE  JURISDICTION OF ANY FEDERAL OR STATE COURT SITTING IN ATLANTA,
GEORGIA,  in any  action  or  proceeding  arising  out of or  relating  to  this
Agreement or any of the other documents or agreements  described or contemplated
herein,  and Borrower  hereby  irrevocably  agrees that all claims in respect of
such action or  proceeding  may be heard and  determined  in any such federal or
state court.  Service of copies of the summons on Borrower in any such action or
proceeding  may be made by  mailing  or  delivering  a copy of such  process  to
Borrower in accordance with ss. 10.02.

        10.17.  WAIVER  OF TRIAL BY JURY.  BORROWER  AND  LENDER  EACH WAIVE ALL
RIGHTS TO A TRIAL BY JURY in any action or proceeding  relating to  transactions
arising  out of or  relating  to this  Agreement  or any of the other  documents
described or contemplated herein.


                     11. LIMITATION OF PERSONAL LIABILITY
                         --------------------------------

        11.01.  LIMITATION OF PERSONAL LIABILITY.  Notwithstanding  anything  to
the contrary  contained in this  Agreement or any other Basic  Document,  Lender
shall  not seek any  deficiency  judgment  against  Borrower  in any  action  to
foreclose the Lien of this Agreement, except (a) to the extent legally necessary
to  recover  against  insurance,  escrow,  or other  funds  held by  Lender,  or

                                       26

<PAGE>

collateral in which Lender has a security interest, pursuant to the terms of the
Basic  Documents,  (b) to the extent of  Borrower  representations,  warranties,
covenants,  and other  undertakings  under the Basic  Documents,  other than the
covenants  to repay the  principal  amount  of the  Advances  at their  Maturity
Date(s),  or  (c)  to  the  extent  of any  obligation  expressly  stated  to be
"recourse" to Borrower  pursuant to this  Agreement.  Subject to the  exceptions
noted in the preceding sentence, any judgment obtained in any suit brought under
the Loan Documents shall not be enforced  personally against Borrower but may be
enforced against: (aa) the Collateral, (bb) any funds held by Lender pursuant to
any Basic  Document,  (cc)  insurance and  condemnation/confiscation  awards and
proceeds, if any, and (dd) security and escrow deposits, if any. Nothing in this
paragraph  shall:  (aaa)  operate to release or impair the Secured  Obligations,
(bbb) preclude Lender from  foreclosing  upon the Collateral or any part thereof
in case of any default,  or enforcing any of its other rights or remedies  under
any Basic Document,  at law, or in equity, except as such rights or remedies are
expressly  limited hereby,  (ccc) prejudice  Lender's rights or remedies against
any other individual or entity now or hereafter liable under, or for the payment
of, any Basic Document, or Borrower or any individual or entity now or hereafter
liable under any lease, guaranty,  bond, policy of insurance,  or endorsement or
assignment of any note, or (ddd) prejudice  Lender's rights as against  Borrower
and its  shareholders  for fraud,  waste,  misapplication  of insurance or trust
funds,  including any security deposits or  condemnation/confiscation  awards or
proceeds that may come into Borrower's  possession or control,  or for any other
matter excepted above.








                                       27


<PAGE>



         IN WITNESS WHEREOF,  Borrower and Lender have executed this Warehousing
Loan and Security Agreement.


[Seal]                                   CAPITAL ASSOCIATES INTERNATIONAL, INC.

Attest:

                                         By:  /s/Anthony M. Dipaolo
/s/Philip J. Teigen                           ----------------------------------
- --------------------------------------        Anthony M. DiPaolo
Philip J. Teigen
                                         Title: Senior Vice President
                                                --------------------------------


                                         NATIONSBANC LEASING CORPORATION



                                         By:  /s/David M. Drury
                                              ----------------------------------
                                              David M. Drury

                                         Title: Vice President
                                                --------------------------------




<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
The  schedule  contains  summary  financial   information   extracted  from  the
consolidated  balance  sheets  and  consolidated  statements  of  income  and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                                           <C>
<PERIOD-TYPE>                                        3-MOS
<FISCAL-YEAR-END>                              MAY-31-1999
<PERIOD-END>                                   FEB-28-1999
<CASH>                                               3,955
<SECURITIES>                                             0
<RECEIVABLES>                                        5,583
<ALLOWANCES>                                            30
<INVENTORY>                                          2,214
<CURRENT-ASSETS>                                         0
<PP&E>                                             127,133
<DEPRECIATION>                                           0
<TOTAL-ASSETS>                                     222,760
<CURRENT-LIABILITIES>                                    0
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                                34
<OTHER-SE>                                          25,841
<TOTAL-LIABILITY-AND-EQUITY>                       222,760
<SALES>                                             45,831
<TOTAL-REVENUES>                                    58,645
<CGS>                                               44,041
<TOTAL-COSTS>                                       51,561
<OTHER-EXPENSES>                                     3,733
<LOSS-PROVISION>                                        85
<INTEREST-EXPENSE>                                   2,703
<INCOME-PRETAX>                                        563
<INCOME-TAX>                                           188
<INCOME-CONTINUING>                                    375
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                           375
<EPS-PRIMARY>                                          .07
<EPS-DILUTED>                                          .07
        


</TABLE>


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