POLARIS AIRCRAFT INCOME FUND V
10-Q, 1997-08-13
EQUIPMENT RENTAL & LEASING, NEC
Previous: COMMUNITY CAPITAL CORP /SC/, 10-Q, 1997-08-13
Next: MUSICLAND STORES CORP, 10-Q, 1997-08-13



                UNITED STATES 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 June 30, 1997

                                       OR

           ___ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                        For the transition period from ___ to ___

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

                          Commission File No. 33-21977

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



                         POLARIS AIRCRAFT INCOME FUND V,
                        A California Limited Partnership

                        State of Organization: California
                   IRS Employer Identification No. 94-3068259
         201 Mission Street, 27th Floor, San Francisco, California 94105
                           Telephone - (415) 284-7400



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,  and (2) has been  subject to such filing
requirements for the past 90 days.



                            Yes _X_      No ___






                       This document consists of 55 pages.


<PAGE>



                         POLARIS AIRCRAFT INCOME FUND V,
                        A California Limited Partnership

            FORM 10-Q - For the Quarterly Period Ended June 30, 1997




                                      INDEX



Part I.       Financial Information                                      Page

         Item 1.      Financial Statements

              a)  Balance Sheets - June 30, 1997 and
                  December 31, 1996........................................3

              b)  Statements of Operations - Three and Six Months
                  Ended June 30, 1997 and 1996.............................4

              c)  Statements of Changes in Partners' Capital
                  (Deficit) -Year Ended December 31, 1996
                  and Six Months Ended June 30, 1997.......................5

              d)  Statements of Cash Flows - Six Months
                  Ended June 30, 1997 and 1996.............................6

              e)  Notes to Financial Statements............................7

         Item 2.      Management's Discussion and Analysis of
                      Financial Condition and Results of Operations.......11



Part II.      Other Information

         Item 1.      Legal Proceedings...................................16

         Item 6.      Exhibits and Reports on Form 8-K....................17

         Signature    ....................................................18

                                        2

<PAGE>



                          Part I. Financial Information

Item 1.       Financial Statements

                         POLARIS AIRCRAFT INCOME FUND V,
                        A California Limited Partnership

                                 BALANCE SHEETS
                                   (Unaudited)

                                                  June 30,     December 31,
                                                    1997           1996
                                                    ----           ----
ASSETS:

CASH AND CASH EQUIVALENTS                      $ 24,420,733    $ 23,252,136

RENT AND OTHER RECEIVABLES                          420,858       1,371,941

NOTES RECEIVABLE                                 41,685,728      12,118,157

AIRCRAFT, net of accumulated depreciation
  of $146,813,332 in 1996                              --        35,852,034

OTHER ASSETS                                          1,472            --
                                               ------------    ------------

                                               $ 66,528,791    $ 72,594,268
                                               ============    ============


LIABILITIES AND PARTNERS' CAPITAL (DEFICIT):

PAYABLE TO AFFILIATES                          $     79,941    $    231,741

ACCOUNTS PAYABLE AND ACCRUED
  LIABILITIES                                       262,574          73,093

SECURITY DEPOSITS                                      --           475,000

MAINTENANCE RESERVES                                   --         1,306,018
                                               ------------    ------------

         Total Liabilities                          342,515       2,085,852
                                               ------------    ------------

PARTNERS' CAPITAL (DEFICIT):
  General Partner                                (1,548,962)     (1,505,679)
  Limited Partners, 500,000 units
     issued and outstanding                      67,735,238      72,014,095
                                               ------------    ------------

         Total Partners' Capital                 66,186,276      70,508,416
                                               ------------    ------------

                                               $ 66,528,791    $ 72,594,268
                                               ============    ============

        The accompanying notes are an integral part of these statements.

                                        3

<PAGE>


<TABLE>
                         POLARIS AIRCRAFT INCOME FUND V,
                        A California Limited Partnership

                            STATEMENTS OF OPERATIONS
                                   (Unaudited)


<CAPTION>
                                          Three Months Ended         Six Months Ended
                                                June 30,                  June 30,
                                                --------                  --------

                                           1997         1996         1997         1996
                                           ----         ----         ----         ----
<S>                                    <C>         <C>           <C>         <C>
REVENUES:
   Rent from operating leases          $1,501,456  $ 3,298,099   $3,911,355  $  6,844,628
   Interest                               866,366      255,189    1,448,108       546,856
   Gain on sale of aircraft                  --        211,436         --         333,340
                                       ----------  -----------   ----------  ------------

           Total Revenues               2,367,822    3,764,724    5,359,463     7,724,824
                                       ----------  -----------   ----------  ------------

EXPENSES:
   Depreciation and amortization        1,318,620    9,015,817    2,297,427    12,195,221
   Management fees to general partner        --        164,905      120,495       342,231
   Operating                               19,249        3,180      133,876         5,846
   Administration and other               112,379      104,800      185,361       162,618
                                       ----------  -----------   ----------  ------------

           Total Expenses               1,450,248    9,288,702    2,737,159    12,705,916
                                       ----------  -----------   ----------  ------------

NET INCOME (LOSS)                      $  917,574  $(5,523,978)  $2,622,304  $ (4,981,092)
                                       ==========  ===========   ==========  ============

NET INCOME ALLOCATED
   TO THE GENERAL PARTNER              $  384,139  $   194,735   $  651,161  $    450,139
                                       ==========  ===========   ==========  ============

NET INCOME (LOSS) ALLOCATED
   TO LIMITED PARTNERS                 $  533,435  $(5,718,713)  $1,971,143  $ (5,431,231)
                                       ==========  ===========   ==========  ============

NET INCOME (LOSS) PER LIMITED
   PARTNERSHIP UNIT                    $     1.06  $    (11.43)  $     3.94  $     (10.86)
                                       ==========  ===========   ==========  ============

</TABLE>
        The accompanying notes are an integral part of these statements.

                                        4

<PAGE>



                         POLARIS AIRCRAFT INCOME FUND V,
                        A California Limited Partnership

              STATEMENTS OF CHANGES IN PARTNERS' CAPITAL (DEFICIT)
                                   (Unaudited)


                                          Year Ended December 31, 1996 and
                                           Six Months Ended June 30, 1997
                                           ------------------------------

                                      General       Limited
                                      Partner       Partners          Total
                                      -------       --------          -----

Balance, December 31, 1995         $  (866,147)  $ 135,317,754   $ 134,451,607

   Net income (loss)                   471,579     (53,303,659)    (52,832,080)

   Cash distributions to partners   (1,111,111)    (10,000,000)    (11,111,111)
                                   -----------   -------------   -------------

Balance, December 31, 1996          (1,505,679)     72,014,095      70,508,416

   Net income                          651,161       1,971,143       2,622,304

   Cash distributions to partners     (694,444)     (6,250,000)     (6,944,444)
                                   -----------   -------------   -------------

Balance, June 30, 1997             $(1,548,962)  $  67,735,238   $  66,186,276
                                   ===========   =============   =============

        The accompanying notes are an integral part of these statements.

                                        5

<PAGE>



                         POLARIS AIRCRAFT INCOME FUND V,
                        A California Limited Partnership

                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                       Six Months Ended June 30,
                                                       -------------------------

                                                          1997          1996
                                                          ----          ----

OPERATING ACTIVITIES:
   Net income (loss)                                 $  2,622,304  $ (4,981,092)
   Adjustments to reconcile net loss to net
      cash provided by operating activities:
      Depreciation                                      2,297,427    12,195,221
      Gain on sale of aircraft                               --        (333,340)
      Changes in operating assets and liabilities,
         net of effect of sale of aircraft:
         Decrease (increase) in rent and other
           receivables                                    (49,756)    1,196,987
         Increase in other assets                          (1,472)         --
         Decrease in payable to affiliates                (99,370)     (490,790)
         Increase (decrease) in accounts payable and
           accrued liabilities                            (26,419)       84,071
         Decrease in security deposits                   (225,000)         --
         Decrease in maintenance reserves                (909,642)   (1,782,383)
                                                     ------------  ------------

           Net cash provided by operating activities    3,608,072     5,888,674
                                                     ------------  ------------

INVESTING ACTIVITIES:
   Proceeds from sale of aircraft                       5,674,334     1,748,776
   Payments to Purchaser related to sale of aircraft   (2,290,443)         --
   Principal payments on notes receivable                 587,308       386,457
   Principal payments on finance sale of aircraft         533,770       333,340
                                                     ------------  ------------

           Net cash provided by investing activities    4,504,969     2,468,573
                                                     ------------  ------------

FINANCING ACTIVITIES:
   Cash distributions to partners                      (6,944,444)   (5,555,556)
                                                     ------------  ------------

           Net cash used in financing activities       (6,944,444)   (5,555,556)
                                                     ------------  ------------

CHANGES IN CASH AND CASH
   EQUIVALENTS                                          1,168,597     2,801,691

CASH AND CASH EQUIVALENTS AT
   BEGINNING OF PERIOD                                 23,252,136    20,842,611
                                                     ------------  ------------

CASH AND CASH EQUIVALENTS AT
   END OF PERIOD                                     $ 24,420,733  $ 23,644,302
                                                     ============  ============

        The accompanying notes are an integral part of these statements.

                                        6

<PAGE>



                         POLARIS AIRCRAFT INCOME FUND V,
                        A California Limited Partnership

                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)


1.      Accounting Principles and Policies

In the opinion of management,  the financial statements presented herein include
all  adjustments,  consisting  only of  normal  recurring  items,  necessary  to
summarize fairly Polaris Aircraft Income Fund V's (the Partnership's)  financial
position and results of operations.  The financial statements have been prepared
in accordance with the  instructions  of the Quarterly  Report to the Securities
and  Exchange  Commission  (SEC)  Form  10-Q  and  do  not  include  all  of the
information  and note  disclosures  required by  generally  accepted  accounting
principles.  These  statements  should be read in conjunction with the financial
statements  and notes thereto for the years ended  December 31, 1996,  1995, and
1994  included in the  Partnership's  1996 Annual Report to the SEC on Form 10-K
(Form 10-K).


2.      Sale of One Boeing 737-200 to Westjet

In February 1997, the  Partnership  sold one Boeing  737-200  Advanced  aircraft
formerly on lease to Southwest  Airlines Co.  (Southwest),  to Westjet Airlines,
Ltd.  (Westjet).  The  Partnership  received  $1,150,000 in February  1997,  and
applied the  $250,000  security  deposit held in 1996 for a total sales price to
Westjet of $1,400,000.  In October 1996,  Southwest had paid to the  Partnership
$155,694,  which was recorded as an increase in maintenance reserves, in lieu of
meeting certain return  conditions  specified in the lease. Upon the sale of the
aircraft in February 1997, this amount was reported as additional sales revenue.
The combined sales revenue of $1,555,694  approximated the net carrying value of
the aircraft.


3.      Sale of Aircraft to Triton

On May  28,  1997,  Polaris  Investment  Management  Corporation  (the  "General
Partner"  or  "PIMC"),  on  behalf  of  the  Partnership,   executed  definitive
documentation for the purchase of all 12 of the Partnership's remaining aircraft
(the  "Aircraft")  and a note  receivable by Triton  Aviation  Services V LLC, a
special purpose company (the "Purchaser").  The closings for the purchase of all
12 of the Aircraft occurred from May 28, 1997 to June 30, 1997. The Purchaser is
managed by Triton Aviation Services,  Ltd. ("Triton Aviation" or the "Manager"),
a privately  held  aircraft  leasing  company which was formed in 1996 by Triton
Investments,  Ltd.,  a company  which  has been in the  marine  cargo  container
leasing  business  for 17 years and is  diversifying  its  portfolio  by leasing
commercial  aircraft.  Each Aircraft was sold subject to the existing leases, if
any.

The Terms of the Transaction - The total contract  purchase price (the "Purchase
Price") to the Purchaser is  $34,750,259  which is allocable to the Aircraft,  a
note and other receivables. The Purchaser paid into an escrow account $3,914,964
of the  Purchase  Price in cash  upon the  closing  of the  first  aircraft  and
delivered  a  promissory  note  (the  "Promissory  Note")  for  the  balance  of
$30,835,295. The Partnership received $3,914,964 from the escrow account on June
24, 1997.

The  Promissory  Note  is due in 28  quarterly  installments  of  principal  and
interest  commencing  June 30, 1997 in the amount of $1,512,367 over a period of
seven years bearing interest at a rate of 12% per annum with a balloon principal
payment in the amount of $5,621,617 due on March 31, 2004. The Purchaser has the
right to voluntarily  prepay the Promissory Note in whole or in part at any time

                                        7

<PAGE>



without  penalty.  In  addition,  the  Promissory  Note is subject to  mandatory
partial prepayment in certain specified  instances.  The Purchaser is current on
its Promissory Note obligation.

Under the terms of the transaction, the Purchaser's assets, which are limited to
the  Aircraft,  including any income or proceeds  therefrom,  and any funds made
available to Purchaser under the working capital line described below constitute
the sole  source of payments  under the  Promissory  Note.  Although no security
interest over the Aircraft or the leases is granted in favor of the Partnership,
the equity interests in the Purchaser have been pledged to the  Partnership.  In
connection  with  that  pledge,  the  Purchaser  is  prohibited  from  incurring
indebtedness other than (i) the Promissory Note; (ii) deferred taxes not yet due
and  payable;  (iii)  indebtedness  incurred  to hushkit  Aircraft  owned by the
Purchaser;  (iv) demand loans to another SPC (defined below) at a market rate of
interest;  and (v) debt to trade  creditors  incurred in the ordinary  course of
business. In addition,  the Purchaser undertakes to keep the Aircraft and leases
free of any lien, security interest or other encumbrance other than (i) inchoate
taxes and materialmen's liens and the like, (ii) in the event that the Purchaser
elects to install  hushkits on any  Aircraft,  secured debt to the extent of the
full cost of such hushkit and other  hushkits  acquired  with  proceeds from the
same loan facility;  (iii) liens lessees are customarily permitted to incur that
are  required  to be  removed.  The  Purchaser  has the right to sell any of the
Aircraft without the consent of the Partnership,  except that the  Partnership's
consent  would be  required  in the event  that the sale  price is less than the
portion of the outstanding  balance of the Promissory Note which is allocable to
the Aircraft in question and the  Purchaser  does not have  sufficient  funds to
make up the  difference.  In the event that any of the  Aircraft are sold by the
Purchaser,  the  Promissory  Note is subject to a  mandatory  prepayment  of the
portion of the Promissory Note which is allocable to the Aircraft sold.

Under the terms of the  transaction,  the Purchaser's  Manager has undertaken to
make  available a working  capital line to the Purchaser of up to  approximately
$4,034,000 to fund operating obligations of the Purchaser.  This working capital
line is guaranteed by Triton  Investments,  Ltd., the parent of the  Purchaser's
Manager and such  guarantor  provided  the  Partnership  with a copy of its most
recent  balance  sheet  showing  a  consolidated  net  worth  (net  of  minority
interests)  of at least  $150-million  at December 31, 1996.  Provided  that the
Purchaser is not in default in making  payments due under the Promissory Note to
the Partnership,  the Purchaser is permitted to dividend to its equity owners an
amount  not to exceed  approximately  $108,000  per  month.  The  Purchaser  may
distribute  additional  dividends  to the  equity  owners  to the  extent of the
working  capital  advances  made by the  Purchaser's  Manager  provided that the
working capital line available to the Purchaser will be deemed  increased to the
extent of such dividends.

Under the purchase agreement,  the Purchaser purchased the Aircraft effective as
of April 1, 1997 notwithstanding the actual closing dates. The utilization of an
effective  date  facilitated  the  economic  determination  of  rent  and  other
allocations  between the  parties.  The  Purchaser  has the right to receive all
income and proceeds, including rents and receivables, from the Aircraft accruing
from and after April 1, 1997, and the Promissory Note commenced bearing interest
as of April 1, 1997 subject to the closing of the  aircraft.  Each  Aircraft was
sold subject to the existing leases,  if any, and as part of the transaction the
Purchaser assumed all obligations  relating to maintenance reserves and security
deposits  relating to such leases.  Subsequent  to the Aircraft  closings,  cash
balances related to maintenance  reserves and security deposits of approximately
$1,741,000 and $225,000, respectively were transferred to the Purchaser.

Neither PIMC nor GECAS will receive a sales  commission in  connection  with the
transaction. In addition, PIMC will not be paid a management fee with respect to
the  collection of the  Promissory  Note or on any rents  accruing from or after
April 1,  1997.  Neither  PIMC  nor  GECAS or any of its  affiliates  holds  any
interest in Triton Aviation or any of Triton Aviation's affiliates.  John Flynn,
the current  President of Triton  Aviation,  was a Polaris  executive  until May
1996, and has over 15 years experience in the commercial  aviation industry.  At
the time Mr.  Flynn  was  employed  at PIMC he had no  affiliation  with  Triton
Aviation or its affiliates.


                                       8

<PAGE>



The Partnership continues to own the note receivable (the "AIA Receivable") from
American  International Airways Limited ("AIA") with a current principal balance
of $11,437,741 plus accrued  interest,  which had initially been included in the
assets which were to be transferred  to the  Purchaser.  After the date that the
Partnership and the Purchaser entered into the definitive  documentation for the
sale transaction,  but prior to the date that the AIA Receivable was transferred
to the Purchaser, AIA failed to make a scheduled principal payment under the AIA
Receivable  and  asked  the  Partnership  to  modify  and  restructure  the  AIA
Receivable.  As a result, the Partnership and the Purchaser agreed to modify and
reform the definitive  documentation for the sale transaction to exclude the AIA
Receivable.  The General Partner is currently assessing the request made by AIA.
The AIA  Receivable  is  secured  by a  mortgage  on a  Boeing  747-100  Special
Freighter aircraft.

Polaris  Aircraft  Income Fund II,  Polaris  Aircraft  Income Fund III,  Polaris
Aircraft  Income  Fund IV and  Polaris  Aircraft  Income  Fund VI have also sold
certain  aircraft  assets to separate  special  purpose  companies  under common
management with the Purchaser  (collectively,  together with the Purchaser,  the
"SPC's") on terms  similar to those set forth above,  with the  exception of the
Polaris Aircraft Income Fund VI aircraft, which were sold on an all cash basis.

The  Accounting  Treatment of the  Transaction  - In accordance  with  generally
accepted accounting principles (GAAP), the Partnership  recognized rental income
up until the closing date for each aircraft  which occurred from May 28, 1997 to
June 30, 1997.  However,  under the terms of the transaction,  the Purchaser was
entitled to receive any  payments  of rents  accruing  from April 1, 1997 to the
closing dates. As a result,  the Partnership  made payments to the Purchaser for
the amounts  due and  received  effective  April 1, 1997.  Payments  during this
period  totaling  $1,501,456  are  included  in rent from  operating  leases and
interest income. For financial reporting purposes, the cash down payment portion
of the sales proceeds of $3,914,964 have been adjusted by the following:  income
and proceeds,  including rents and receivables  from the effective date of April
1, 1997 to the closing  date,  interest  due on the cash portion of the purchase
price,  interest on the Promissory Note from the effective date of April 1, 1997
to the closing  date,  estimated  selling  costs,  adjustments  to the  aircraft
maintenance  reserves due the Purchaser and aircraft return conditions  payments
that  the  Partnership  was  entitled  to  retain.  As a result  of  these  GAAP
adjustments, the net adjusted sales price recorded by the Partnership, including
the Promissory Note, was $33,141,808.

The Aircraft sold pursuant to the definitive  documentation  executed on May 28,
1997 have been  classified  as  aircraft  held for sale from that date until the
closing  date.  Under  GAAP,  aircraft  held for sale are  carried at their fair
market value less estimated  costs to sell. The adjustment to the sales proceeds
described above and revisions to estimated  costs to sell the aircraft  required
the  Partnership  to  record  an  adjustment  to the net  carrying  value of the
Aircraft held for sale of approximately $1,318,620 during the three months ended
June 30, 1997.  This  adjustment to the net carrying  value of the aircraft held
for sale is included in depreciation and  amortization  expense on the statement
of operations for the three and six months ended June 30, 1997.


4.      AIA Note Restructuring

American  International  Airways Inc. (AIA) has requested a restructuring of its
outstanding promissory note to the Partnership.  Under the terms of the proposed
restructuring, AIA has requested, among other things, for a deferral of 7 months
of principal  payments due in May 1997 through  November  1997,  to be paid back
during a seven month  extension of the loan term. AIA has not made its principal
payments since April 1997, but continues to pay the scheduled  interest  portion
of the note. As a result,  this note has been  classified  as impaired.  At this
time,  management  believes the note receivable  balance of $11,437,741 is fully
recoverable.




                                        9

<PAGE>



5.      Related Parties

Under the Limited Partnership  Agreement,  the Partnership paid or agreed to pay
the following  amounts for the current quarter to the general  partner,  Polaris
Investment  Management  Corporation,  in connection  with  services  rendered or
payments made on behalf of the Partnership:

                                                Payments for
                                             Three Months Ended    Payable at
                                                June 30, 1997    June 30, 1997
                                                -------------    -------------

Aircraft Management Fees                          $ 30,705          $13,968

Out-of-Pocket Administrative and Selling
     Expense Reimbursement                         110,058           65,973

Out-of-Pocket Operating and
     Remarketing Expense Reimbursement             332,793             --
                                                  --------          -------

                                                  $473,556          $79,941
                                                  ========          =======






                                       10

<PAGE>



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

During the quarter  ended June 30,  1997,  the  Partnership  sold its  remaining
portfolio of 12 used  aircraft.  The aircraft sold during the quarter ended June
30, 1997 consisted of 11 Boeing 737-200 Advanced aircraft and one Boeing 747-100
Special Freighter  aircraft.  The Partnership sold one Boeing 737-200 to Westjet
Airlines,  Ltd.  (Westjet) in February  1997.  The  Partnership  sold two Boeing
727-100  aircraft that ATA  transferred  to the  Partnership  as part of the ATA
lease  transaction  in April 1993, to Empresa de Transporte  Aereo del Peru S.A.
(Aeroperu).  Aeroperu  completed its payment  obligations to the  Partnership in
July 1996. As discussed  below,  the Partnership sold one Boeing 747-100 Special
Freighter aircraft to its former lessee American  International  Airways Limited
(AIA) in June 1996.


REMARKETING UPDATE

Sale of One Boeing 737-200 to Westjet

In February 1997, the  Partnership  sold one Boeing  737-200  Advanced  aircraft
formerly on lease to Southwest  Airlines Co.  (Southwest),  to Westjet Airlines,
Ltd.  (Westjet).  The  Partnership  received  $1,150,000 in February  1997,  and
applied the  $250,000  security  deposit held in 1996 for a total sales price to
Westjet of $1,400,000.  In October 1996,  Southwest had paid to the  Partnership
$155,694,  which was recorded as an increase in maintenance reserves, in lieu of
meeting certain return  conditions  specified in the lease. Upon the sale of the
aircraft in February 1997, this amount was reported as additional sales revenue.
The combined sales revenue of $1,555,694  approximated the net carrying value of
the aircraft.

Sale of Aircraft to Triton

On May  28,  1997,  Polaris  Investment  Management  Corporation  (the  "General
Partner"  or  "PIMC"),  on  behalf  of  the  Partnership,   executed  definitive
documentation for the purchase of all 12 of the Partnership's remaining aircraft
(the  "Aircraft")  and a note  receivable by Triton  Aviation  Services V LLC, a
special  purpose  company (the  "Purchaser"  or "Triton").  The closings for the
purchase of all 12 of the Aircraft  occurred from May 28, 1997 to June 30, 1997.
The Purchaser is managed by Triton Aviation Services, Ltd. ("Triton Aviation" or
the  "Manager"),  a privately held aircraft  leasing company which was formed in
1996 by Triton  Investments,  Ltd., a company which has been in the marine cargo
container  leasing  business for 17 years and is  diversifying  its portfolio by
leasing  commercial  aircraft.  Each  Aircraft  was sold subject to the existing
leases, if any.

The  General  Partners  Decision  to Approve the  Transaction  - In  determining
whether the  transaction  was in the best interests of the  Partnership  and its
unitholders,  the General Partner  evaluated,  among other things, the risks and
significant expenses associated with continuing to own and remarket the Aircraft
(many of which were subject to leases that were nearing expiration). The General
Partner  determined that such a strategy could require the Partnership to expend
a significant  portion of its cash reserves for remarketing and that there was a
substantial  risk that this strategy could result in the  Partnership  having to
reduce or even  suspend  future  cash  distributions  to limited  partners.  The
General  Partner  concluded  that the  opportunity  to sell the  Aircraft  at an
attractive  price would be  beneficial  in the present  market  where demand for
Stage II aircraft  is  relatively  strong  rather  than  attempting  to sell the
aircraft  "one-by-one"  over the coming years when the demand for such  Aircraft
might be weaker. During the months of intense negotiations,  GE Capital Aviation
Services,  Inc.  ("GECAS"),  which  provides  aircraft  marketing and management
services  to the  General  Partner,  sought to obtain  the best  price and terms
available  for  these  Stage II  aircraft  given  the  aircraft  market  and the
conditions  and  types of  planes  owned by the  Partnership.  Both the  General
Partner and GECAS  approved the sale terms of the Aircraft (as described  below)
as being in the best interest of the  Partnership  and its  unitholders  because
both  believe  that  this   transaction   will  optimize  the   potential   cash
distributions to be paid to limited partners.

                                       11

<PAGE>



To ensure that no better offer could be obtained,  the terms of the  transaction
negotiated  by GECAS  included  a  "market-out"  provision  that  permitted  the
Partnership  to elect to  accept  an offer for all (but no less than all) of the
assets  to be  sold  by it to the  Purchaser  on  terms  which  it  deemed  more
favorable,  with the ability of the  Purchaser  to match the offer or decline to
match the offer and be entitled to be  compensated  in an amount equal to 1 1/2%
of the Purchaser's proposed purchase price.

On May 9, 1997, the General  Partner  received a competing offer (the "Competing
Offer") from a third party to purchase  the  Partnership's  twelve  aircraft and
certain notes receivable, subject to a number of contingencies,  as disclosed in
the Partnerships Quarterly Report to the Securities and Exchange Commission Form
10-Q at March 31, 1997.  The Competing  Offer  included a higher  purchase price
than the offer made by the Purchaser (the "Original Offer").  Both the Competing
Offer and the Original Offer contained similar financing structures, but the net
worth of the  company  submitting  the  Competing  Offer was  approximately  $11
million,  as  compared  to the  approximately  $150  million net worth of Triton
Investments,  Ltd., the parent of the Purchaser's Manager. On May 14, 1997, upon
review and  comparison  of the  Competing  Offer with the  Original  Offer,  the
General  Partner  determined  that it  would  be in the  best  interests  of the
Partnership to reject the Competing Offer due to the  significant  difference in
the net worth and the execution risks both at closing and thereafter, as well as
the  payment  of the 1 1/2% fee that  would be due to the  Purchaser  under  the
Original Offer representing approximately half of the premium represented by the
Competing Offer over the Original Offer.

The Terms of the Transaction - The total contract  purchase price (the "Purchase
Price") to the Purchaser is  $34,750,259  which is allocable to the Aircraft,  a
note and other receivables. The Purchaser paid into an escrow account $3,914,964
of the  Purchase  Price in cash  upon the  closing  of the  first  aircraft  and
delivered  a  promissory  note  (the  "Promissory  Note")  for  the  balance  of
$30,835,295. The Partnership received $3,914,964 from the escrow account on June
24, 1997.

The  Promissory  Note  is due in 28  quarterly  installments  of  principal  and
interest  commencing  June 30, 1997 in the amount of $1,512,367 over a period of
seven years bearing interest at a rate of 12% per annum with a balloon principal
payment in the amount of $5,621,617 due on March 31, 2004. The Purchaser has the
right to voluntarily  prepay the Promissory Note in whole or in part at any time
without  penalty.  In  addition,  the  Promissory  Note is subject to  mandatory
partial prepayment in certain specified  instances.  The Purchaser is current on
its Promissory Note obligation.

Under the terms of the transaction, the Purchaser's assets, which are limited to
the  Aircraft,  including any income or proceeds  therefrom,  and any funds made
available to Purchaser under the working capital line described below constitute
the sole  source of payments  under the  Promissory  Note.  Although no security
interest over the Aircraft or the leases is granted in favor of the Partnership,
the equity interests in the Purchaser have been pledged to the  Partnership.  In
connection  with  that  pledge,  the  Purchaser  is  prohibited  from  incurring
indebtedness other than (i) the Promissory Note; (ii) deferred taxes not yet due
and  payable;  (iii)  indebtedness  incurred  to hushkit  Aircraft  owned by the
Purchaser;  (iv) demand loans to another SPC (defined below) at a market rate of
interest;  and (v) debt to trade  creditors  incurred in the ordinary  course of
business. In addition,  the Purchaser undertakes to keep the Aircraft and leases
free of any lien, security interest or other encumbrance other than (i) inchoate
taxes and materialmen's liens and the like, (ii) in the event that the Purchaser
elects to install  hushkits on any  Aircraft,  secured debt to the extent of the
full cost of such hushkit and other  hushkits  acquired  with  proceeds from the
same loan facility;  (iii) liens lessees are customarily permitted to incur that
are  required  to be  removed.  The  Purchaser  has the right to sell any of the
Aircraft without the consent of the Partnership,  except that the  Partnership's
consent  would be  required  in the event  that the sale  price is less than the
portion of the outstanding  balance of the Promissory Note which is allocable to
the Aircraft in question and the  Purchaser  does not have  sufficient  funds to
make up the  difference.  In the event that any of the  Aircraft are sold by the
Purchaser,  the  Promissory  Note is subject to a  mandatory  prepayment  of the
portion of the Promissory Note which is allocable to the Aircraft sold.


                                       12

<PAGE>



Under the terms of the  transaction,  the Purchaser's  Manager has undertaken to
make  available a working  capital line to the Purchaser of up to  approximately
$4,034,000 to fund operating obligations of the Purchaser.  This working capital
line is guaranteed by Triton  Investments,  Ltd., the parent of the  Purchaser's
Manager and such  guarantor  provided  the  Partnership  with a copy of its most
recent  balance  sheet  showing  a  consolidated  net  worth  (net  of  minority
interests)  of at least  $150-million  at December 31, 1996.  Provided  that the
Purchaser is not in default in making  payments due under the Promissory Note to
the Partnership,  the Purchaser is permitted to dividend to its equity owners an
amount  not to exceed  approximately  $108,000  per  month.  The  Purchaser  may
distribute  additional  dividends  to the  equity  owners  to the  extent of the
working  capital  advances  made by the  Purchaser's  Manager  provided that the
working capital line available to the Purchaser will be deemed  increased to the
extent of such dividends.

Under the purchase agreement,  the Purchaser purchased the Aircraft effective as
of April 1, 1997 notwithstanding the actual closing dates. The utilization of an
effective  date  facilitated  the  economic  determination  of  rent  and  other
allocations  between the  parties.  The  Purchaser  has the right to receive all
income and proceeds, including rents and receivables, from the Aircraft accruing
from and after April 1, 1997, and the Promissory Note commenced bearing interest
as of April 1, 1997 subject to the closing of the  aircraft.  Each  Aircraft was
sold subject to the existing leases,  if any, and as part of the transaction the
Purchaser assumed all obligations  relating to maintenance reserves and security
deposits  relating to such leases.  Subsequent  to the Aircraft  closings,  cash
balances related to maintenance  reserves and security deposits of approximately
$1,741,000 and $225,000, respectively were transferred to the Purchaser.

Neither PIMC nor GECAS will receive a sales  commission in  connection  with the
transaction. In addition, PIMC will not be paid a management fee with respect to
the  collection of the  Promissory  Note or on any rents  accruing from or after
April 1,  1997.  Neither  PIMC  nor  GECAS or any of its  affiliates  holds  any
interest in Triton Aviation or any of Triton Aviation's affiliates.  John Flynn,
the current  President of Triton  Aviation,  was a Polaris  executive  until May
1996, and has over 15 years experience in the commercial  aviation industry.  At
the time Mr.  Flynn  was  employed  at PIMC he had no  affiliation  with  Triton
Aviation or its affiliates.

The Partnership continues to own the note receivable (the "AIA Receivable") from
American  International Airways Limited ("AIA") with a current principal balance
of $11,437,741 plus accrued  interest,  which had initially been included in the
assets which were to be transferred  to the  Purchaser.  After the date that the
Partnership and the Purchaser entered into the definitive  documentation for the
sale transaction,  but prior to the date that the AIA Receivable was transferred
to the Purchaser, AIA failed to make a scheduled principal payment under the AIA
Receivable  and  asked  the  Partnership  to  modify  and  restructure  the  AIA
Receivable.  As a result, the Partnership and the Purchaser agreed to modify and
reform the definitive  documentation for the sale transaction to exclude the AIA
Receivable.  The General Partner is currently assessing the request made by AIA.
The AIA  Receivable  is  secured  by a  mortgage  on a  Boeing  747-100  Special
Freighter aircraft.

Polaris  Aircraft  Income Fund II,  Polaris  Aircraft  Income Fund III,  Polaris
Aircraft  Income  Fund IV and  Polaris  Aircraft  Income  Fund VI have also sold
certain  aircraft  assets to separate  special  purpose  companies  under common
management with the Purchaser  (collectively,  together with the Purchaser,  the
"SPC's") on terms  similar to those set forth above,  with the  exception of the
Polaris Aircraft Income Fund VI aircraft, which were sold on an all cash basis.

The  Accounting  Treatment of the  Transaction  - In accordance  with  generally
accepted accounting principles (GAAP), the Partnership  recognized rental income
up until the closing date for each aircraft  which occurred from May 28, 1997 to
June 30, 1997.  However,  under the terms of the transaction,  the Purchaser was
entitled to receive any  payments  of rents  accruing  from April 1, 1997 to the
closing dates. As a result,  the Partnership  made payments to the Purchaser for
the amounts  due and  received  effective  April 1, 1997.  Payments  during this

                                       13

<PAGE>



period  totaling  $1,501,456  are  included  in rent from  operating  leases and
interest income. For financial reporting purposes, the cash down payment portion
of the sales proceeds of $3,914,964  has been adjusted by the following:  income
and proceeds,  including rents and receivables  from the effective date of April
1, 1997 to the closing  date,  interest  due on the cash portion of the purchase
price,  interest on the Promissory Note from the effective date of April 1, 1997
to the closing  date,  estimated  selling  costs,  adjustments  to the  aircraft
maintenance  reserves due the Purchaser and aircraft return conditions  payments
that  the  Partnership  was  entitled  to  retain.  As a result  of  these  GAAP
adjustments, the net adjusted sales price recorded by the Partnership, including
the Promissory Note, was $33,141,808.

The Aircraft sold pursuant to the definitive  documentation  executed on May 28,
1997 have been  classified  as  aircraft  held for sale from that date until the
actual  closing  date.  Under GAAP,  aircraft held for sale are carried at their
fair market value less  estimated  costs to sell.  The  adjustment  to the sales
proceeds  described  above and revisions to estimated costs to sell the Aircraft
required the  Partnership  to record an adjustment to the net carrying  value of
the aircraft held for sale of approximately  $1,318,620  during the three months
ended June 30, 1997.  This  adjustment to the net carrying value of the aircraft
held for sale is  included  in  depreciation  and  amortization  expense  on the
statement of operations for the three and six months ended June 30, 1997.


PARTNERSHIP OPERATIONS

The  Partnership  recorded  net  income  of  $917,574,   or  $1.06  per  limited
partnership  unit for the three months  ended June 30,  1997,  compared to a net
loss of $5,523,978, or $11.43 per limited partnership unit, for the three months
ended June 30, 1996. The Partnership recorded net income of $2,622,304, or $3.94
per limited partnership unit for the six months ended June 30, 1997, compared to
a net loss of $4,981,092,  or $10.86 per limited  partnership  unit, for the six
months ended June 30, 1996. The significant improvement in operating results for
the three and six months  ended June 30, 1997  compared  to the same  periods in
1996 is due primarily to decreased depreciation expense recognized during 1997.

In June 1996, the Partnership sold one Boeing 747-100 Special Freighter aircraft
to  AIA.  The  Partnership   recognized  an  impairment  loss  of  approximately
$5,836,000  on this  aircraft  which was  recorded  as  additional  depreciation
expense during the second quarter of 1996.

Interest  income  increased  during the three and six months ended June 30, 1997
compared to the same period in 1996, due to the  recognition of interest  income
on the notes receivable from AIA and Triton.  In June 1996, the Partnership sold
a Boeing  747-100  Special  Freighter to AIA. The  Partnership  agreed to accept
payment of the sale price with interest in 60 monthly installments  beginning in
July 1996. As a result, the Partnership  recognized interest income on this note
of  approximately  $281,000 and  $576,000  during the three and six months ended
June 30, 1997 as compared to $0 during the same  periods in 1996.  In the second
quarter  of 1997,  the  Partnership  sold 12  Aircraft  to Triton for cash and a
promissory note. The promissory note is payable in 28 quarterly  installments of
principal and interest over a period of seven years. The Partnership  recognized
interest income on this note of approximately  $316,000 during the three and six
months ended June 30, 1997, as compared to $0 during the same periods in 1996.

One of the three  aircraft  returned by  Southwest  in 1996 was sold in February
1997 to Westjet  for  $1,400,000.  In October  1996,  Southwest  had paid to the
Partnership $155,694, which was recorded as an increase in maintenance reserves,
in lieu of meeting certain return  conditions  specified in the lease.  Upon the
sale of the aircraft in February  1997,  this amount was reported as  additional
sales  revenue.  The combined sales revenue of $1,555,694  approximated  the net
carrying value of the aircraft.

Rental revenues,  net of related management fees, decreased during the three and
six months ended June 30, 1997 as compared to the same period in 1996 due to the
sale of the  Partnership's  12 Aircraft  during the three  months ended June 30,

                                       14

<PAGE>



1997,  combined with the  expiration of several leases during 1996. In May 1996,
the aircraft  lease for the Boeing  747-100  Special  Freighter  expired and the
aircraft was sold to American  International Airways Limited (AIA) in June 1996,
resulting in a decrease in rental  revenues in 1997 compared to 1996. In October
and December 1996,  three aircraft leased to Southwest  reached the end of their
lease  terms  and  were  returned  to  the  Partnership,  resulting  in  further
reductions in rental revenues during 1997 compared to 1996.


LIQUIDITY AND CASH DISTRIBUTIONS

LIQUIDITY

The Partnership  received all lease payments on a current basis from all lessees
except  Polar Air Cargo  which was past due at June 30,  1997.  The  Partnership
received the March 1997 lease  payment of $279,370  from Polar Air Cargo on July
28, 1997, which was included in rent and other  receivables on the balance sheet
at June 30, 1997.

PIMC has  determined  that the  Partnership  maintain cash reserves as a prudent
measure to insure  that the  Partnership  has  available  funds in the event the
Purchaser  defaults  under  the  Promissory  Note  and for  other  contingencies
including  expenses of the Partnership.  The Partnership's cash reserves will be
monitored  and may be revised from time to time as further  information  becomes
available in the future.

AIA Note Restructuring - American International Airways Inc. (AIA) has requested
a restructuring of its outstanding promissory note to the Partnership. Under the
terms of the proposed restructuring,  AIA has requested, among other things, for
a deferral of 7 months of principal  payments  due in May 1997 through  November
1997, to be paid back during a seven month  extension of the loan term.  AIA has
not made its  principal  payments  since April 1997,  but  continues  to pay the
interest  portion  of the  note.  At this  time,  management  believes  the note
receivable balance of $11,437,741 is fully recoverable.


CASH DISTRIBUTIONS

Cash  distributions  to limited  partners during the three months ended June 30,
1997 and 1996 were  $3,750,000,  or $7.50 and  $2,500,000,  or $5.00 per limited
partnership unit,  respectively.  Cash  distributions to limited partners during
the six  months  ended  June 30,  1997 and 1996 were  $6,250,000,  or $12.50 and
$5,000,000, or $10.00 per limited partnership unit, respectively.

In accordance with the Limited Partnership Agreement,  cash distributions are to
be allocated 90% to the limited partners and the 10% to the general partner.  In
July 1997,  the  Partnership  made a cash  distribution  to limited  partners of
$11,485,000  ($22.97 per limited partnership unit) and $1,276,111 to the general
partner.  The timing and amount of future cash  distributions  are not yet known
and will depend on the Partnership's future cash requirements including expenses
of the Partnership,  as previously  discussed in the Liquidity section,  and the
receipt of note payments from AIA and Triton.


                                       15

<PAGE>




                           Part II. Other Information


Item 1.         Legal Proceedings

As  discussed  in Item 3 of Part I of  Polaris  Aircraft  Income  Fund  V's (the
Partnership) 1996 Annual Report to the Securities and Exchange  Commission (SEC)
on Form 10-K (Form 10-K) and in Item 1 of Part II of the Partnership's Quarterly
Report to the SEC on Form 10-Q (Form 10-Q) for the period  ended March 31, 1997,
there are a number  of  pending  legal  actions  or  proceedings  involving  the
Partnership. Except as discussed below, there have been no material developments
with respect to any such  actions or  proceedings  during the period  covered by
this report.

Equity Resources, Inc., et al. v. Polaris Investment Management Corporation,  et
al. - On May 12, 1997,  plaintiffs appealed the Superior Court's denial of their
motion seeking to enjoin the sale by the  Partnership of certain of its aircraft
and notes  receivable.  On May 15, 1997, the Appellate Court denied  plaintiffs'
appeal.  On May 19, 1997,  plaintiffs  appealed the Superior  Court's  denial of
their  motion  to the  Supreme  Court of  Massachusetts.  The  Supreme  Court of
Massachusetts  denied  plaintiffs'  appeal on May 29, 1997. On May 23, 1997, the
defendants filed a motion to dismiss the action.

Ron Wallace v. Polaris Investment Management  Corporation,  et al. - On or about
June 18,  1997,  a  purported  class  action  entitled  Ron  Wallace v.  Polaris
Investment  Management  Corporation,  et al.  was  filed on  behalf  of the unit
holders of Polaris  Aircraft Income Funds II through VI in the Superior Court of
the State of California,  County of San Francisco.  The complaint  names each of
Polaris Investment Management  Corporation (PIMC), GE Capital Aviation Services,
Inc.  (GECAS),  Polaris Aircraft Leasing  Corporation,  Polaris Holding Company,
General Electric Capital  Corporation,  certain executives of PIMC and GECAS and
John E. Flynn, a former PIMC  executive,  as defendants.  The complaint  alleges
that defendants committed a breach of their fiduciary duties with respect to the
Sale  Transaction  involving the  Partnership  as described in Item 2, under the
caption "Remarketing Update -- Sale of Aircraft to Triton."

"Accelerated"  High Yield  Income  Fund II,  Ltd.,  L.P. v.  Polaris  Investment
Management  Corporation,  et al. - On or about June 19, 1997, an action entitled
"Accelerated"  High Yield  Income  Fund II,  Ltd.,  L.P. v.  Polaris  Investment
Management  Corporation,  et al. was filed in the Superior Court of the State of
California,  County  of San  Francisco.  The  complaint  names  each of  Polaris
Investment Management Corporation (PIMC), GE Capital Aviation Services, Inc. and
Eric Dull (the  President of PIMC),  as defendants.  The complaint  alleges that
defendants committed a breach of their fiduciary duties with respect to the Sale
Transaction  involving the Partnership as described in Item 2, under the caption
"Remarketing Update -- Sale of Aircraft to Triton."

Other Proceedings - Item 10 in Part III of the Partnership's  1996 Form 10-K and
Item 1 of Part II of the Partnership's  Form 10-Q for the period ended March 31,
1997 discuss certain  actions which have been filed against  Polaris  Investment
Management  Corporation  and others in connection  with the sale of interests in
the  Partnership  and the management of the  Partnership.  With the exception of
Novak, et al v. Polaris Holding  Company,  et al, (which has been dismissed,  as
discussed in the 1996 Form 10-K) where the  Partnership was named as a defendant
for procedural purposes, the Partnership is not a party to these actions. Except
as discussed below, there have been no material developments with respect to any
of the actions described therein during the period covered by this report.

The  following  actions  have been settled  pursuant to a  settlement  agreement
entered into on June 6, 1997:

- - Thelma Abrams, et al. v. Polaris Holding Company, et al.
- - Sara J. Bishop, et al. v. Kidder, Peabody & Co. Incorporated, et al.
- - Enita V. Elphick, et al. v. Kidder, Peabody & Co. Incorporated, et al.

                                       16

<PAGE>



- - Janet K. Johnson, et al. v. Polaris Holding Company, et al.
- - Wayne W. Kuntz, et al. v. Polaris Holding Company, et al.
- - Joyce H. McDevitt, et al. v. Polaris Holding Company, et al.
- - Mary Grant Tarrer, et al. v. Kidder, Peabody & Co. Incorporated, et al.
- - Harry R. Wilson, et al. v. Polaris Holding Company, et al.
- - George Zicos, et al. v. Polaris Holding Company, et al.

- - Michael J. Ouellette,  et al. v. Kidder,  Peabody & Co. Incorporated,  et al.;
Thelma A. Rolph, et al. v. Polaris Holding Company, et al.; Carl L. Self, et al.
v.  Polaris  Holding  Company,  et al.  - On or  about  March  21,  1997,  three
complaints  were filed in the Superior Court of the State of California,  County
of Sacramento  naming as  defendants  Kidder,  Peabody & Company,  Incorporated,
Polaris  Holding  Company,   Polaris  Aircraft  Leasing   Corporation,   Polaris
Investment Management Corporation,  Polaris Securities Corporation,  Polaris Jet
Leasing,  Inc.,  Polaris  Technical  Services,  Inc.,  General Electric Company,
General Electric Capital  Services,  General  Electric Capital  Corporation,  GE
Capital Aviation Services and Does 1-100. The first complaint,  entitled Michael
J.  Ouellette,  et al. v.  Kidder  Peabody & Co.,  et al.,  was filed by over 50
individual  plaintiffs who purchased limited partnership units in one or more of
Polaris  Aircraft  Income Funds I-VI. The second  complaint,  entitled Thelma A.
Rolph,  et al.  v.  Polaris  Holding  Company,  et al.,  was  filed  by over 500
individual  plaintiffs who purchased limited partnership units in one or more of
Polaris Aircraft Income Funds I-VI. The third complaint,  entitled Carl L. Self,
et al. v. Polaris  Holding  Company,  et al.,  was filed by over 500  individual
plaintiffs  who purchased  limited  partnership  units in one or more of Polaris
Aircraft  Income Funds I-VI. Each complaint  alleges  violations of state common
law, including fraud, negligent  misrepresentation and breach of fiduciary duty,
and violations of the rules of the National  Association of Securities  Dealers,
Inc. Each complaint seeks to recover  compensatory  damages and punitive damages
in an  unspecified  amount,  interest  and  rescission  with  respect to Polaris
Aircraft  Income Funds I-VI and all other limited  partnerships  alleged to have
been sold by Kidder Peabody to the plaintiffs.


Item 6.         Exhibits and Reports on Form 8-K

a)     Exhibits (numbered in accordance with Item 601 of Regulation S-K)

       2.9      Modification Agreement
       2.10     Promissory Note (Replacement)
       27       Financial Data Schedule


b)     Reports on Form 8-K

       A Current Report on Form 8-K,  dated May 28, 1997,  reporting the sale of
       assets under Item 2 was filed on June 12, 1997.


                                       17

<PAGE>



                                    SIGNATURE



Pursuant to the  requirements of section 13 or 15(d) 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.

                                 POLARIS AIRCRAFT INCOME FUND V,
                                 A California Limited Partnership
                                 (Registrant)
                                 By:     Polaris Investment
                                         Management Corporation,
                                         General Partner




         August 12, 1997                 By:   /S/Marc A. Meiches
- ---------------------------------              ------------------
                                               Marc A. Meiches
                                               Chief Financial Officer
                                               (principal financial officer and
                                               principal accounting officer of
                                               Polaris Investment Management
                                               Corporation, General Partner of
                                               the Registrant)

                                       18










                             MODIFICATION AGREEMENT


                  MODIFICATION AGREEMENT, dated as of _____________, 1997, among
Triton Aviation Services V LLC, a California limited liability company ("TAS V")
and Polaris Aircraft Income Fund V, a California limited  partnership ("PAIF V")
("Agreement").

                                R E C I T A L S:

                  WHEREAS,  PAIF V and  TAS V have  entered  into  that  certain
Purchase,  Assignment and Assumption  Agreement,  dated as of April 1, 1997 (the
"Purchase Agreement"); and

                  WHEREAS, pursuant to the Purchase Agreement, PAIF V agreed to
sell the Receivables to TAS V; and

                  WHEREAS,  between the date of the Purchase  Agreement  and May
28, 1997 (the date of the Effective Time for the Receivable),  the obligor under
the only Receivable failed to make a scheduled principal payment and requested a
restructuring of and modification to the terms of the Receivable;

                  NOW,  THEREFORE,  in  consideration  of the  premises  and the
covenants  hereinafter contained the receipt and sufficiency of which are hereby
agreed and acknowledged, it is agreed as follows:


                  1.  Definitions.  The  capitalized  terms  used herein and not
otherwise defined herein shall have the meaning assigned to  such  terms  in the
Purchase Agreement.


                  2.  Rescission  of  Sale of  Receivable.  The  parties  hereto
acknowledge  and agree  that the  agreement  to convey the  Receivable  to TAS V
pursuant to the Purchase  Agreement is hereby  rescinded  and rendered  null and
void ab initio and that the  Receivable  is no longer a subject of the  Purchase
Agreement,  that the Purchase Agreement and each of the Ancillary Agreements are
hereby deemed to be reformed to delete all  references to the  Receivables,  the
Receivable  Agreements,   the  Receivable  Effective  Date  and  the  Receivable
Transferred Interests and Schedule 8 to the Purchase Agreement is hereby deleted
in its entirety.










<PAGE>








                  3. Reduction of  Purchase Price.  The Purchase Price is hereby
reduced  to  $34,750,259.34,  of  which  $3,914,964.14  is the Cash  Amount  and
$30,835,295.20  is the Note Amount.  Schedule 4(a) to the Purchase  Agreement is
hereby deleted in its entirety and replaced by the Schedule 4(a) attached hereto
as Exhibit A.


                  4. Delivery of Replacement Promissory Note.  Contemporaneously
with the  execution  and  delivery  of this  Agreement,  TAS V will  execute and
deliver a  Promissory  Note to PAIF V in the form  attached  hereto as Exhibit B
(the  "Replacement  Note") in substitution for and replacement of the Promissory
Note  delivered to PAIF V in connection  with the first  Effective Time to occur
under the Purchase Agreement. The parties further acknowledge and agree that all
references to the Promissory Note in the Purchase  Agreement or any of the other
Ancillary  Agreements to which they are a party shall be deemed to be references
to the Replacement Note, the Replacement Note shall be deemed to be an Ancillary
Agreement and the  Promissory  Note shall be deemed null and void ab initio upon
delivery of the Replacement Note.


                  5. Return  of   Pro   Rata  Cash   Amount  and  Note   Income;
Distribution of Excess Cash. Pursuant to Section 4(a) of the Purchase Agreement,
TAS V has caused $5,203,540 to be deposited into the Cash Account, $1,288,575.86
of which is  attributable  to the  Receivable.  Pursuant to Section  4(b) of the
Purchase  Agreement,  PAIF V has caused $95,314.51 to be transferred to TAS V in
respect of Income on the Receivable since April 1, 1997. Upon the later to occur
of (i) the  withdrawal  of the Cash Amount from the Cash  Account in  accordance
with Section 4(c) of the Purchase  Agreement or (ii) the  execution and delivery
of this Agreement,  PAIF V will cause  $1,288,575.86 to be returned to TAS V and
TAS V will cause $95,314.51 to be returned to PAIF V.  Notwithstanding  anything
to the contrary in the Replacement Note or any other Ancillary Agreement,  TAS V
shall have the right to distribute  to its members,  and such members shall have
the right to retain free of any security  interest of PAIF V, an amount equal to
$1,288,575.86  in excess of all other  amounts  TAS V is  otherwise  entitled to
distribute to its members under the Replacement Note.

                  6. Reference  to and Effect on the Purchase  Agreement and the
Ancillary Agreements

                  (a) Upon the  effectiveness of this Agreement,  from and after
the date hereof,  each reference in the Purchase  Agreement to "this Agreement",








                                        2

<PAGE>







"hereunder",  "hereof"  or  words  of  like  import  referring  to the  Purchase
Agreement and each reference in any of the Ancillary Agreements to "the Purchase
Agreement",  "thereunder",  "thereof"  or words of like import  referring to the
Purchase  Agreement,  shall mean and be a reference to the Purchase Agreement as
modified  hereby and each  reference in any of the Ancillary  Agreements to "the
Promissory  Note", "the Note",  "thereunder",  "thereof" or words of like import
referring  to  the  Promissory  Note,  shall  mean  and  be a  reference  to the
Replacement Note.

                  (b) Except as  specifically  modified by this  Agreement,  the
Purchase  Agreement,  and all of the Ancillary  Agreements  (including,  without
limitation, the Replacement Note) are and shall continue to be in full force and
effect, are hereby ratified and confirmed in all respects and are enforceable in
accordance  with their  respective  terms,  subject to the effect of bankruptcy,
insolvency,  reorganization,  receivership,  moratorium  and other  similar laws
affecting  the rights and remedies of creditors  generally  and, with respect to
the  enforceability  of any such  agreement,  by general  principles  of equity,
including principles of commercial  reasonableness,  good faith and fair dealing
(regardless  of  whether  enforcement  is  sought in a  proceeding  at law or in
equity).  Without  limiting  the  generality  of the  foregoing,  to the  extent
provided  therein,  the  Security  Agreement  and all of the Pledged  Collateral
described  therein do and shall  continue  to secure the  payment of all Secured
Obligations under the Security Agreement.

         7. Reduction  of Keep  Well  Amount.  Section  1(b) of  the  Keep  Well
Agreement,  dated April 1, 1997,  among  Triton  Aviation  Services  Limited,  a
Bermuda corporation,  TAS V and PAIF V is hereby amended to delete the amount of
$4,034,060  and  insert in its place the  amount of  $3,035,088.  In  connection
therewith,  PAIF V and TAS V hereby authorize and instruct Weil Gotshal & Manges
LLP to substitute the page of the Keep Well Agreement  delivered on May 28, 1997
with a new page reflecting such amendment.

         8. Consent of Additional  Parties.  By their  execution and delivery of
this  Agreement,  each of Triton  Aviation  Services  Limited (in its individual
capacity) and Triton Investments Limited hereby consents to all of the terms and
provisions of this  Agreement  and ratifies and confirms that the Keepwell,  the
Keepwell Guaranty,  the Loan Guaranty and each of the other Ancillary  Agreement
to which  they are a party all  remain in full and  effect  and  enforceable  in
accordance  with their  respective  terms,  subject to the effect of bankruptcy,
insolvency,  reorganization,  receivership,  moratorium  and other  similar laws
affecting  the rights and remedies of creditors  generally  and, with respect to
the  enforceability  of any such  agreement,  by general  principles  of equity,
including principles of commercial  reasonableness,  good faith and fair dealing
(regardless  of  whether  enforcement  is  sought in a  proceeding  at law or in
equity).








                                        3

<PAGE>








         9. Notices. All notices, demands, declarations and other communications
required by this  Agreement  shall be in writing and shall be  effective  (i) if
given by facsimile,  when transmitted,  (ii) if given by registered or certified
mail,  three (3)  Business  Days  after  being  deposited  with the U.S.  Postal
Service,  (iii)  if given  by  courier,  when  received,  or (iv) if  personally
delivered, when so delivered, addressed:

                  If to PAIF V, to:

                           c/o Polaris Investment Management Corporation
                           201 Mission Street, 27th Floor
                           San Francisco, CA  94105
                           Attention:  President
                           Facsimile Number:  (415) 284-7460

                  With a copy to:

                           c/o Polaris Investment Management Corporation
                           201 High Ridge Road, 1st Floor
                           Stamford, CT  06927-4900
                           Attention:  Portfolio Management
                           Facsimile Number:  (203) 357-4585

or to such other address as PAIF V shall from time to time  designate in writing
to TAS V; and

                  If to TAS V, to:

                           Triton Aviation Services V LLC
                           55 Green Street, Suite 500
                           San Francisco, CA  94111
                           Attn:  President
                           Facsimile Number:  (415) 398-9184










                                        4

<PAGE>







or to such other address as TAS V may from time to time  designate in writing to
PAIF V.


         10.      GOVERNING LAW. THIS AGREEMENT,  INCLUDING, WITHOUT LIMITATION,
THE INTERPRETATION, CONSTRUCTION, VALIDITY AND ENFORCEABILITY  THEREOF, SHALL BE
CONSTRUED AND ENFORCED IN ACCORDANCE  WITH THE LAWS OF THE STATE OF  CALIFORNIA,
EXCLUDING ANY CONFLICT OF LAWS RULES THEREOF.


         11.      Miscellaneous.

                           (a) If any  provision  hereof should be held invalid,
illegal or  unenforceable  in any  respect  in any  jurisdiction,  then,  to the
fullest extent permitted by law, (i) all other provisions hereof shall remain in
full force and effect in such  jurisdiction  and shall be  construed in order to
carry out the  intentions of the parties hereto as nearly as may be possible and
(ii) such  invalidity,  illegality  or  unenforceability  shall not  affect  the
validity,   legality  or   enforceability   of  such   provision  in  any  other
jurisdiction.

                           (b) No amendment,  modification,  waiver, termination
or  discharge  of any  provision  of  this  Agreement,  nor any  consent  to any
departure by PAIF V or TAS V from any  provision  hereof,  shall in any event be
effective  unless the same  shall be in writing  and signed by PAIF V and TAS V,
and each such amendment, modification, waiver, termination or discharge shall be
effective only in the specific  instance and for the specific  purpose for which
given. No provision of this Agreement shall be varied, contradicted or explained
by any oral agreement,  course of dealing or performance or any other matter not
set forth in an agreement in writing and signed by PAIF V and TAS V.

                           (c) This  Agreement  and any  amendments,  waivers or
consents hereto may be executed by PAIF V and TAS V in separate counterparts (or
upon separate  signature  pages bound  together into one or more  counterparts),
each of which,  when so executed and  delivered,  shall be an original,  but all
such counterparts shall together constitute one and the same instrument.










                                        5

<PAGE>







                           (d) This  Agreement,  the Purchase  Agreement and the
Ancillary  Agreements  constitute the entire  agreement of PAIF V and TAS V with
respect to the subject matter hereof or thereof, and all prior understandings or
agreements,  whether  written or oral,  between PAIF V and TAS V with respect to
such subject matter are hereby superseded in their entirety.









                                        6

<PAGE>







         IN WITNESS  WHEREOF,  the undersigned  have caused this AGREEMENT to be
duly executed as of the day and year first written above.


                                 POLARIS AIRCRAFT INCOME FUND V

                                 By:  Polaris Investment Management Corporation,
                                      General Partner


                                 By:     /s/ Eric M. Dull
                                    --------------------------------------------
                                 Name:       Eric M. Dull
                                      ------------------------------------------
                                 Title:      Executive Vice President
                                       -----------------------------------------



                                 TRITON AVIATION SERVICES V LLC

                                 By: Triton Aviation Services Limited,
                                     Manager


                                     By:      /s/ John E. Flynn
                                        ----------------------------------------
                                     Name:        John E. Flynn
                                          --------------------------------------
                                     Title:       President
                                           -------------------------------------



Consented and Agreed to
this ___ day of June, 1997




TRITON AVIATION SERVICES LIMITED


By:   /s/  John E. Flynn
   -----------------------------
Title:     President










                                        7

<PAGE>







TRITON INVESTMENTS LIMITED


By:/s/ Steven C. Wight
   ---------------------------
Title:











                                        8

<PAGE>







                                                                       EXHIBIT A


                                  SCHEDULE 4(a)

                                 PURCHASE PRICE



                                      Purchase          Note           Cash
   Transferred Interests               Price           Amount         Amount
                          ---
Transferred Interest 21345   |
Transferred Interest 21601   |
Transferred Interest 19733   |
Transferred Interest 20925   |
Transferred Interest 21117   |
Transferred Interest 21447   |
Transferred Interest 21448   |---  $34,750,259.34  $30,835,295.20  $3,914,964.14
Transferred Interest 21533   |     --------------  --------------  -------------
Transferred Interest 21534   |
Transferred Interest 21999   |
Transferred Interest 23014   |
Transferred Interest 22162   |
                          ---














                                        9



<PAGE>





                                                                       EXHIBIT B



                           REPLACEMENT PROMISSORY NOTE











                                       10








                                 PROMISSORY NOTE
                                  (Replacement)

$30,835,295.20                                                   Effective as of
                                                                 April 1, 1997

                  FOR VALUE RECEIVED, the undersigned,  TRITON AVIATION SERVICES
V LLC, a California  limited liability company having its principal office at 55
Green Street, San Francisco,  California 94111 ("Borrower"),  hereby promises to
pay to the  order  of  POLARIS  AIRCRAFT  INCOME  FUND V, a  California  limited
partnership  ("Lender"),  having an office c/o General Electric Capital Aviation
Services,  Inc. at 201 High Ridge Road, Stamford, CT 06925, the principal amount
of THIRTY MILLION EIGHT HUNDRED THIRTY-FIVE THOUSAND TWO HUNDRED NINETY-FIVE AND
20/100 DOLLARS ($30,835,295.20) (hereinafter referred to as the principal amount
hereof),  together  with  interest  thereon  (computed on the basis of a 360 day
year) on the unpaid balance thereof,  commencing from the effective date hereof.
Interest  shall  accrue  and be  payable  at a rate  equal to the  lesser of the
maximum lawful rate under  applicable law or twelve percent (12%) per annum (the
"Interest  Rate").  All past due  installments of principal and, if permitted by
applicable law, of interest, shall bear interest at a rate equal to the Interest
Rate plus two percent (2%) per annum (the "Default  Interest Rate").  During the
existence  of any Event of Default (as such term is defined in Section 5 of this
Promissory Note), the entire unpaid balance of principal shall, at the option of
the holder hereof,  bear interest at the Default Interest Rate.  Borrower agrees
to pay  Lender  quarterly,  as it  accrues,  interest  on the  principal  amount
hereunder.  Subject to Sections 1.2 and 1.4 hereof, the principal amount hereof,
together  with  interest at the Interest  Rate,  shall be payable as provided in
Schedule A hereto in  twenty-seven  (27)  quarterly  payments of  principal  and
interest  payable on each  March 31,  June 30,  September  30 and  December  31,
beginning June 30, 1997 and one balloon  payment of all remaining  principal and
accrued interest on March 31, 2004. Each payment of principal and interest shall
be made by wire transfer to a bank account  designated by the holder to Borrower
in writing.

                  The further terms and conditions of this  Promissory  Note are
as follows:














<PAGE>








1.0      Seller Financing; Defined Terms.

         1.1 Borrower  and Lender  have  entered  into  that  certain  Purchase,
Assignment and Assumption Agreement (the "Purchase Agreement") dated as of April
1, 1997. This Promissory Note is given in respect of certain obligations as more
fully set forth in Section 6 hereof,  in connection with Borrower's  acquisition
of the Transferred Interests.

         1.2 The  principal  amount of this  Promissory  Note and the  principal
repayments  set forth on Schedule A shall be  recalculated  in  accordance  with
Section  1.4  hereof  to give  effect to any  reduction  to the  Purchase  Price
pursuant to Section 4(c) or Section 4(d)(ii) of the Purchase Agreement.

         1.3 This Promissory Note may be prepaid in whole or in part at any time
without penalty.

         1.4 Amounts  prepaid  pursuant to Sections  1.3 or 3.8 hereof  shall be
applied on a pro rata basis to reduce all  remaining  payments of principal  and
the  interest  payable  thereon  shall be  recalculated  based  on such  reduced
outstanding  principal  amount in accordance with a mortgage style  amortization
schedule determined with reference to the remaining term of this Promissory Note
plus four quarters with a balloon payment due at March 31, 2004.

         1.5 Unless  otherwise  defined  herein,  terms  defined in the Purchase
Agreement  are used  herein as therein  defined,  and the  following  shall have
(unless  otherwise  provided  elsewhere in this  Promissory  Note) the following
respective meanings (such meanings being equally applicable to both the singular
and plural form of the terms defined):

                  "Economic Interest" means with respect to a member of Borrower
(i) if such  member's  capital  account is a  positive  amount,  the  percentage
obtained by dividing such member's capital account by the total positive capital
accounts of all members of Borrower,  (ii) if such member's  capital  account is
zero or less, a percentage  equal to zero,  or (iii) if the capital  accounts of
all  members  are  zero or less,  the  percentage  interest  of such  member  in
distributions  of  Borrower's  cash flow from  operations.  The capital  account
amounts  set forth in the most  recently  filed  Federal  income  tax  return of
Borrower  and the  cash  flow  percentages  set  forth in  Borrower's  operating
agreement shall be used for the foregoing determination.











                                        2

<PAGE>







                  "Equity  Dividend  Amount"  means,  (i) for any calendar month
that  ends  prior to the  first  Effective  Time to  occur  under  the  Purchase
Agreement,  an amount equal to $64,760, and (ii) for the calendar month in which
the first  Effective  Time  occurs  under the  Purchase  Agreement  and for each
calendar month  thereafter,  an amount equal to $107,933 and for any period that
is less than a calendar month, a proportionate  amount thereof  calculated using
the same proportion that the number of days in such period bears to thirty days.

                  "Indebtedness"  of any Person means any (i)  indebtedness  for
borrowed  money or for the deferred  purchase price of property or services (but
not including  obligations to trade creditors incurred in the ordinary course of
business that are not yet due and payable), (ii) obligations evidenced by notes,
bonds, debentures or similar instruments,  (iii) indebtedness created or arising
under any conditional  sale or other title  retention  agreement with respect to
acquired  property,  (iv)  capitalized  lease  obligations  of such Person,  (v)
obligations  guaranteeing,  indemnifying,  assuming,  purchasing or repaying any
indebtedness,  lease,  dividend,  or other obligation of any other Person in any
manner,  (vi)  indebtedness  referred to in clause (i), (ii), (iii), (iv) or (v)
above secured by (or for which the holder of such  indebtedness  has an existing
right,  contingent or otherwise,  to be secured by) any Lien upon or in property
owned by such Person, or (vii) liabilities under Title IV of ERISA (as such term
is defined in Section 2.11).

                  "Letter of Credit" means an irrevocable  direct-pay  letter of
credit issued by a bank (i) whose long term debt  obligations  are rated "AA" or
better by Thompson's  Bankwatch or (ii) that is rated "AA" or better by Standard
& Poor's in the Financial  Institutions  Rating Service and that is payable upon
presentation  by the  beneficiary  of such Letter of Credit of a sight draft (it
being understood,  but without any impairment of the issuing bank's  obligations
under such Letter of Credit,  that the beneficiary  shall not present such sight
draft unless (x) there has been a default under the  promissory  note secured by
such Letter of Credit or (y) the Letter of Credit would expire within 45 days of
such  presentation  and an extension of such expiration date shall not have been
granted nor an acceptable replacement Letter of Credit been provided).

                  "Permitted  Investment" means (i) any Permitted SPV Investment
and (ii) (A) any evidence of Indebtedness, maturing not more than one year after
its acquisition by Borrower, issued or unconditionally  guaranteed by the United
States  Government,  (B) commercial paper,  maturing not more than twelve months
from the date of issue,  which is  issued by a Person  having a rating of A-1 or











                                        3

<PAGE>






P-1 or the  equivalent or higher from at least one of Standard & Poor's  Ratings
Services,  Moody's  Investors  Service,  Inc.,  Phoenix  Duff & Phelps  or Fitch
Investors  Services,  (C) any  certificate  of deposit  or  bankers  acceptance,
maturing  not more than one year after its  acquisition  by  Borrower,  which is
issued  by a  commercial  banking  institution  organized  under the laws of the
United States that has a combined  capital and surplus and undivided  profits of
not less than $250,000,000,  (D) any repurchase  agreement entered into with any
commercial  banking  institution  described in the foregoing clause (C) which is
secured by a security  interest in any  obligation of a type described in any of
the  foregoing  clauses (A)  through  (C),  or (E) any money  market  account or
similar  investment  account  that  invests  solely  in  securities  of the type
described in clause (A), (B) or (C) of this definition.

                  "Permitted  SPV   Indebtedness"   means  any  indebtedness  of
Borrower:  (i) owed to any Triton LLC, (ii) for monies  borrowed  solely for the
purpose of (x) funding any maintenance,  improvements, additions, refurbishments
or modifications to any Aircraft owned,  directly or indirectly,  by Borrower or
(y) making  payments due and owing to Lender under this Promissory  Note,  (iii)
evidenced by a note payable to such Triton LLC on demand,  bearing interest at a
rate equal to the higher of 12% per annum or Bank of  America's  prime rate plus
2%, but not  exceeding  the maximum  lawful rate under  applicable  law and (iv)
guaranteed  by TIL and  secured by a Letter of Credit in an amount  equal to the
outstanding  balance of such promissory  note plus six months  interest  thereon
(calculated at 10% per annum), all as provided in the Loan Guaranty.

                  "Permitted  SPV  Investment"  means a demand loan made: (i) to
any Triton LLC,  (ii)  solely for the  purpose of (a)  funding any  maintenance,
improvements,  additions, refurbishments or modifications to any Aircraft owned,
directly or indirectly,  by such Triton LLC or (b) making payments due and owing
to a Polaris  Entity by such Triton LLC under a promissory  note entered into in
connection with an SPV Purchase Agreement,  (iii) evidenced by a promissory note
made by such Triton LLC payable to Borrower on Borrower's  demand,  (iv) bearing
interest  at a rate  equal to the  higher of 10% per annum or Bank of  America's
prime rate plus 2%, but not exceeding the maximum  lawful rate under  applicable
law and (v)  guaranteed by TIL and secured by a Letter of Credit issued in favor
of Borrower in an amount  equal to the  outstanding  balance of such  promissory
note plus six months interest thereon (calculated at 10% per annum).












                                        4

<PAGE>







                  "Polaris Entity" means any of Polaris Aircraft Income Fund II,
Polaris  Aircraft  Income Fund III,  Polaris  Aircraft  Income Fund IV,  Polaris
Aircraft  Income Fund V or Polaris  Aircraft  Income Fund VI, each a  California
limited partnership.

                  "Qualified   Holder"  means  (i)  any  Person  who  is  Triton
Management,  (ii) any Triton Member or (iii) any Person with a consolidated  net
worth,  net of  minority  interests  and,  if such  Person is a natural  person,
exclusive  of his  principal  residence,  of an amount that is not less than the
greater of (x)  $3,000,000  or (y) the  product of the  aggregate  consideration
(including cash, notes or other deferred  compensation)  paid by such Person for
all ownership interests owned by such Person in Borrower multiplied by two.

                  "SPV  Purchase   Agreements"  means  those  certain  Purchase,
Assignment and Assumption  Agreements,  each by and between a Polaris Entity, as
assignor,  and a Triton LLC, as assignee,  entered into  simultaneously with the
Purchase Agreement.

                  "TAL" means Triton Aviation Limited, a Bermuda corporation.

                  "TASL" means Triton Aviation Services Limited, a Bermuda
corporation.

                  "TIL" means Triton Investment Limited, a Bermuda corporation.

                  "Triton   Container"   means  Triton  Container  International
Limited, a Bermuda corporation.

                  "Triton  LLC" means any of Triton  Aviation  Services  II LLC,
Triton  Aviation  Services III LLC,  Triton  Aviation  Services IV LLC or Triton
Aviation Services V LLC, each a California limited liability company.

                  "Triton  Management"  means  any  director,  officer  or other
member of senior management of TASL, or TIL or any Triton Member.

                  "Triton  Member" means (i) TAL, TASL and Triton  Container and
(ii) any other  Person 90% or more of the  ownership  interest in which is held,
directly or indirectly,  by TIL and which Person has a  consolidated  net worth,
net of minority  interests,  that is not less than the greater of (x) $3,000,000
or (y) the product of the  aggregate  consideration  (including  cash,  notes or











                                        5

<PAGE>







other  deferred  compensation)  paid by such Person for all ownership  interests
owned by such Person in Borrower multiplied by two.

         2.0  Representations  and  Warranties.  To induce Lender to accept this
Note and  extend  seller  financing  to  Borrower,  Borrower  hereby  makes  the
following representations and warranties:

                  2.1 Borrower is a limited  liability  company duly  organized,
validly  existing and in good standing under the laws of the State of California
and is  duly  qualified  as a  foreign  limited  liability  company  and in good
standing  under the laws of each  jurisdiction  where its  ownership or lease of
property or the conduct of its business requires such qualification  (except for
jurisdictions  in which failure to so qualify or be in good  standing  would not
have a material adverse effect on the business, assets,  operations,  prospects,
or financial or other condition of Borrower (a "Material Adverse Effect")).

                  2.2 The  execution,  delivery and  performance  by Borrower of
this Promissory Note are within  Borrower's  power, have been duly authorized by
all  necessary  or  proper  limited  liability   company  action,   are  not  in
contravention of any provision of Borrower's articles of organization, operating
agreement,  or any other such  governing  document,  will not violate any law or
regulation,  or any order or decree of any Government Entity,  will not conflict
with or result in the breach or  termination  of,  constitute a default under or
accelerate any performance required by, any indenture,  mortgage, deed of trust,
lease,  agreement,  or other instrument to which Borrower is a party or by which
Borrower or its property is bound, and do not require the consent or approval of
any Person except those already  obtained.  This Promissory Note constitutes the
legal,  valid and  binding  obligation  of  Borrower  enforceable  against it in
accordance  with its terms,  subject to the  effect of  bankruptcy,  insolvency,
reorganization,  receivership,  moratorium  and other similar laws affecting the
rights  and  remedies  of  creditors   generally   and,   with  respect  to  the
enforceability  of this  Promissory  Note,  by  general  principles  of  equity,
including principles of commercial  reasonableness,  good faith and fair dealing
(regardless  of  whether  enforcement  is  sought in a  proceeding  at law or in
equity).

                  2.3 The pro forma balance sheet of Borrower as of May 1, 1997,
a copy of which has been  furnished to Lender,  was prepared in accordance  with
generally accepted accounting principles ("GAAP") and reflects the assignment of
all Transferred  Interests and the seller  financing  transactions  contemplated
hereunder  and under the  Purchase  Agreement  as if they had occurred as at the












                                        6

<PAGE>







date of such  balance  sheet  and  presents  fairly  on a pro  forma  basis  the
financial  position of Borrower at such date  assuming  the events  specified in
this paragraph had actually occurred on such date.  Borrower,  as of the date of
this Promissory Note, had no obligations,  contingent liabilities or liabilities
for taxes or other  charges,  long-term  leases or unusual  forward or long-term
commitments  which were not  reflected in the  aforementioned  pro forma balance
sheet of Borrower.

                  2.4 No dividends or other  distributions  have been  declared,
paid or made upon any  membership  interest  (or any other  equity  interest) of
Borrower nor have any  membership  interests  (or any other equity  interest) of
Borrower been redeemed,  retired,  purchased or otherwise  acquired for value by
Borrower.

                  2.5 Borrower owns full,  complete and good title to all of its
properties  and assets and none of its  properties  and assets is subject to any
mortgage  or  deed  of  trust,  pledge,   hypothecation,   assignment,   deposit
arrangement, lien, charge, claim, security interest, easement or encumbrance, or
other security agreement of any kind or nature whatsoever (collectively, "Liens"
and  individually,  a "Lien"),  except  Permitted  Encumbrances  (as  defined in
Section 4.3 hereof).

                  2.6 Borrower has  insurance on all its  properties  or assets,
including,  without  limitation,  policies of fire, theft and other casualty and
liability  insurance on terms and  conditions  and in amounts that are customary
for  owners of  commercial  aircraft.  All such  policies  are in full force and
effect and there are no defaults by any party under any provision thereof.

                  2.7 Borrower  is  not in  default,  nor is any third  party in
default,  under  or with  respect  to any  contract,  agreement,  lease or other
instrument to which Borrower is a party.

                  2.8 Borrower is not an "investment  company" or an "affiliated
person"  of, or  "promoter"  or  "principal  underwriter"  for,  an  "investment
company," as such terms are defined in the  Investment  Company Act of 1940,  as
amended.  The  obligations  evidenced by this  Promissory  Note,  the  repayment
thereof and the consummation of the transactions contemplated by this Promissory
Note will not violate any provision of such Act or any rule, regulation or order
issued by the Securities and Exchange Commission thereunder.












                                        7

<PAGE>







                  2.9 The seller  financing  evidenced by this  Promissory  Note
will be used only for the purposes contemplated hereunder and under the Purchase
Agreement.

                  2.10 All  federal,  state,  local  and  foreign  tax  returns,
reports and statements required to be filed by Borrower have been filed with the
appropriate  governmental  agencies and all taxes, charges and other impositions
shown  thereon to be due and  payable  have been paid prior to the date on which
any fine,  penalty,  interest or late charge may be added thereto for nonpayment
thereof,  or any such  fine,  penalty,  interest  or late  charge has been paid.
Borrower has paid when due and payable all taxes and other  charges  required to
be paid by it except those  contested in good faith by appropriate  proceedings,
with  adequate  reserves made in respect  thereof in accordance  with and to the
extent required by GAAP.

                  2.11 Borrower  does  not maintain or  contribute to and is not
obligated to contribute to, and has not maintained or contributed to and was not
obligated to contribute to, any employee benefit plan as defined in Section 3(3)
of the Employee Retirement Income Security Act of 1974, as amended ("ERISA").

                  2.12 No  action,  claim  or   proceeding  is  now  pending  or
threatened against Borrower,  at law, in equity or otherwise,  before any court,
board,  commission,  agency or instrumentality  of any federal,  state, or local
government or of any agency or subdivision  thereof, or before any arbitrator or
panel of arbitrators nor does a state of facts exist which is reasonably  likely
to give rise to such proceedings.

                  2.13 All  representations  and warranties  made by Borrower in
the Purchase  Agreement are true and correct in all material  respects on and as
of the date hereof as though made on and as of this date.

          3.0     Affirmative  Covenants.  Borrower  covenants  and agrees that,
unless Lender shall otherwise consent in writing, from and after the date hereof
and until this Promissory Note is paid in full:

                  3.1  Borrower  shall  (i) do or cause  to be done  all  things
necessary  to  preserve  and keep in full force and effect  its  existence  as a
California  limited liability  company and its rights;  (ii) continue to conduct
its  business  in  accordance  with its  operating  agreement  and  articles  of
organization as permitted hereunder; and (iii) at all times use its best efforts
to maintain,  preserve and protect,  or cause to be  maintained,  preserved  and











                                        8

<PAGE>







protected,  all of its property, in use or useful in the conduct of its business
and keep the same in good  repair,  working  order and  condition  (taking  into
consideration ordinary wear and tear).

                  3.2 Borrower  shall (i) pay and  discharge or cause to be paid
and discharged all its Indebtedness,  including, without limitation, all amounts
outstanding  hereunder  as and  when due and  payable,  and  (ii)  except  where
contested,  in good faith, by proper legal actions or proceedings  with adequate
cash reserves  therefor,  pay and  discharge or cause to be paid and  discharged
promptly all (A) taxes or other charges imposed upon it, its income and profits,
or any of its real or personal property, whether tangible or intangible, and (B)
lawful claims for labor,  materials,  supplies and services or otherwise  before
any thereof shall become in default.

                  3.3 Borrower  shall deliver to Lender (i) within 60 days after
the end of each of the first three fiscal  quarters of  Borrower,  a copy of the
unaudited  balance sheet of Borrower as of the end of such fiscal quarter and an
unaudited statement of income and cash flow of Borrower for such fiscal quarter,
all prepared in accordance  with GAAP  (subject to normal year end  adjustment),
accompanied by a certification of the chief executive officer or chief financial
officer of the  manager  of  Borrower  that all such  financial  statements  are
complete and correct and present fairly, all in accordance with GAAP (subject to
normal year end adjustments),  the financial position, the results of operations
and cash flow  statements  of Borrower as at the end of such quarter and for the
period then ended and that no Event of Default or event which with the giving of
notice or lapse of time or both would  become an Event of Default (a  "Default")
is in  existence  as of such  time,  (ii)  within 120 days after the end of each
fiscal year of Borrower,  a copy of the audited  balance sheet of Borrower as of
the end of such fiscal year and an audited  statement of income and cash flow of
Borrower for such fiscal year, all prepared in accordance with GAAP, accompanied
by (x) a certification of the chief executive officer or chief financial officer
of Borrower  that all such  financial  statements  are  complete and correct and
present fairly, all in accordance with GAAP, the financial position, the results
of operations and the changes in financial position of Borrower as at the end of
such year and for the period  then ended and that no Default or Event of Default
is in existence as of such time and (y) an auditor's  report  unqualified  as to
the scope of the audit and as to the Borrower being a going  concern,  from KPMG
Peat Marwick LLP, or any other firm of independent  certified public accountants
of recognized  national  standing selected by Borrower and acceptable to Lender,
(iii)  copies of any  documents  relating to or  evidencing  any  Permitted  SPV
Indebtedness  incurred by or any Permitted SPV Investment  made by Borrower,  no
later than  three (3)  business  days after  Borrower  incurring  or making,  as











                                       9

<PAGE>







applicable,  any Permitted SPV  Indebtedness or Permitted SPV  Investment,  (iv)
notice that the Borrower has  incurred  any other  Indebtedness  or acquired any
Permitted  Investments  (other than Permitted SPV  Investments) no later than 30
days after Borrower incurring or making, as applicable, any such Indebtedness or
Permitted Investment together with such other information about any Indebtedness
or Permitted  Investment as Lender may reasonably request, (v) written notice of
any Keep Well proceeds  received by Borrower and of any dividend or distribution
declared or made by Borrower, in each case no later than three (3) business days
after  receipt  of such  proceeds  or the  declaration  or  payment  of any such
dividend  or  distribution,  as  applicable  and  (vi)  written  notice  of  any
transaction  by Borrower  with an Affiliate  setting  forth the identity of each
Affiliate  that is a party  to such  transaction,  the  material  terms  of such
transaction and any amounts  required to be paid by, on behalf of or to Borrower
in respect of such transaction.

                  3.4 Borrower  shall deliver to Lender as soon as  practicable,
but in any event within two (2) business  days after  Borrower  becomes aware of
the existence of any Default or Event of Default,  or any  development  or other
information which would have a Material Adverse Effect,  telephonic or facsimile
notice specifying the nature of such Default, Event of Default or development or
information,   including  the  anticipated  effect  thereof,  which  notice,  if
telephonic,  shall be promptly  confirmed in writing to Lender  within three (3)
business days.

                  3.5 Borrower  shall  deliver to Lender such other  information
respecting Borrower's business,  financial condition or prospects as Lender may,
from time to time,  reasonably request including,  without  limitation,  monthly
reports  of the  outstanding  balances  of  accounts  receivable  since the last
monthly  report;  a detailed  aged trial balance of all  then-existing  accounts
receivable by Lessee and specifying the names of account  debtors and such other
information  relating  to the  accounts  receivable  as  Lender  may  reasonably
require;  and a certificate  of the gross revenues of Borrower for the preceding
month.  Lender and any of its officers,  employees  and/or agents shall have the
right,   exercisable  as  frequently  as  Lender  reasonably  determines  to  be
appropriate,  during  normal  business  hours  (or at such  other  times  as may
reasonably be requested by Lender),  to inspect the properties and facilities of
Borrower and to inspect, audit and make extracts from all of Borrower's records,
files and books of account.  Borrower  shall  deliver any document or instrument
reasonably  necessary  for  Lender to obtain  records  from any  service  bureau
maintaining records for Borrower.












                                       10

<PAGE>







                  3.6 (a) Borrower shall, either directly or indirectly, procure
and maintain  insurance  policies with reputable  insurers,  covering all of its
properties or assets, including, without limitation, policies of fire, theft and
other  casualty and liability  insurance on terms and conditions and for amounts
that are  customary  for owners of  commercial  aircraft.  Without  limiting the
foregoing, Borrower shall, directly or indirectly,  procure and maintain, at all
times,  (i) all  risk  hull  insurance  (including  the War  and  Allied  Perils
Endorsement  insurance) written by recognized aircraft insurers on each Aircraft
owned, directly or indirectly,  by Borrower in an amount equal, at all times, to
the Appraised Value of such Aircraft and (ii) comprehensive  liability insurance
written in an amount  not less than  $500,000,000.  Lender  shall be named as an
additional  insured  on all such  insurance  policies  and  named as  additional
insured on all liability policies.

                  (b) All such policies of insurance  shall provide (i) by means
of endorsements or otherwise,  in form and manner  satisfactory to Lender,  that
such  insurance  shall not be  invalidated by any action or inaction of Borrower
and shall insure Lender,  regardless of any breach or violation of any warranty,
declaration or condition  contained in such policies by Borrower;  (ii) by means
of endorsements or otherwise in form and manner  satisfactory to Lender, that if
such insurance is cancelled for any reason whatever,  or any substantial  change
is made in the  coverage  which  affects  the  interests  of  Lender  or if such
insurance  is allowed to lapse for  nonpayment  of premium,  such  cancellation,
change or lapse shall not be effective as to Lender for 30 days (or, in the case
of any war risks or allied perils coverage, seven (7) days, or such other period
as may  from  time to time be  customarily  obtainable  in the  industry)  after
receipt by Lender of written  notice from such  insurers  of such  cancellation,
change or lapse;  (iii) by means of endorsements or otherwise in form and manner
satisfactory to Lender, that such insurers shall waive any rights of subrogation
against Lender;  (iv) that they are primary  without right of contribution  from
any other insurance which is carried by Lender with respect to any Aircraft that
is owned,  directly or  indirectly,  by Borrower  (or any engines or other parts
thereof);  and (v) that all provisions thereof,  except the limits of liability,
shall  operate in the same  manner as if there were a separate  policy  with and
covering each insured.

                  (c) Borrower shall arrange for appropriate  certification,  to
the  reasonable  satisfaction  of Lender,  as to the scope and existence of such
insurance  and the  terms  thereof  to be  made to  Lender  on or  prior  to the
occurrence of the first Effective Time under the Purchase Agreement and annually
thereafter, until this Promissory Note is paid in full, and thereafter not later
than fourteen (14) days after the renewal date of each of the insurances by each











                                       11

<PAGE>







insurer (or by a firm of independent  insurance brokers of reorganized  standing
in the placement of similar coverage) in such form and dealing with such matters
relating to the  obligations  of  Borrower  hereunder  as Lender may  reasonably
require.

                  3.7 Borrower  shall  comply with all Federal,  state and local
laws and regulations  applicable to it,  including,  without  limitation,  those
relating to environmental matters and perform, within all required time periods,
all of its  obligations  and enforce all of its rights  under each  agreement to
which it is a party.  Borrower  shall not  terminate  or  modify  in any  manner
materially  adverse to Borrower any  provision of any agreement to which it is a
party.

                  3.8 (a) Borrower  shall make a prepayment  on this  Promissory
Note on the terms  hereinafter  set  forth in the event of any sale or  casualty
loss (each a  "Prepayment  Event")  relating  to any  Aircraft  or any  property
comprising all or any portion of any Transferred  Interest  acquired by Borrower
pursuant to the Purchase  Agreement  (an  "Asset")  (each such Asset that is the
subject of a Prepayment Event is hereinafter  referred to as a "Removed Asset");
provided,  however,  a  Prepayment  Event shall not be deemed to include (i) any
sale of an engine or a part if,  within 45 days (with  respect to engines) or 90
days (with respect to parts) after such sale, Borrower obtains a replacement for
such  engine or part that has the same or  greater  value as the  engine or part
that was the subject of such sale,  (ii) any sale of obsolete or surplus  parts,
at their fair market  value,  to the extent that the aggregate of all such sales
in a  calendar  year do not exceed  $200,000  or (iii) any  casualty  loss of an
engine or any part if  Borrower  causes  such  engine or part to be  repaired or
replaced,  within 45 days (with  respect to engines) or 90 days (with respect to
parts) after such casualty  loss,  and such repaired or replaced  engine or part
has the same or greater value as the engine or part that was the subject of such
casualty  loss. If a Prepayment  Event relates to a Removed Asset but relates to
less than the entire Removed Asset,  Borrower and Lender shall negotiate in good
faith to determine the appropriate percentage of such Removed Asset that was the
subject of such Prepayment  Event.  Such percentage  shall then be multiplied by
the appraised value of the entire Removed Asset (calculated immediately prior to
the Prepayment  Event),  and the amount therefrom shall be used to calculate the
Allocable Portion Percentage (as defined below) of the Removed Asset.

                  (b) The  amount of the  prepayment  required  as a result of a
Prepayment  Event  shall be an amount  equal to the  greater  of (1) 100% of the
Allocable  Portion  Percentage  for the  Removed  Asset  multiplied  by the then
outstanding  principal  balance  of this  Promissory  Note and (2) the  proceeds












                                       12

<PAGE>







actually  received  by  Borrower  in respect of the  Removed  Asset,  net of any
reasonable  out of pocket costs and expenses  incurred by Borrower in connection
with such  Prepayment  Event  (but not to exceed an amount  equal to 120% of the
Allocable Portion Percentage with respect to the Removed Asset multiplied by the
then  outstanding  principal  balance of this  Promissory  Note).  The Allocable
Portion Percentage shall mean, with respect to any Asset, the amount obtained by
dividing the appraised  value of the Asset  immediately  prior to the Prepayment
Event by the sum of the  appraised  values  of all  Assets  owned,  directly  or
indirectly,  by Borrower  immediately  prior to the Prepayment  Event.  For this
purpose,  appraised  value of an  Aircraft  owned,  directly or  indirectly,  by
Borrower  shall be the Appraised  Value.  The appraised  value of any receivable
that  constitutes a Removed Asset shall be the aggregate  outstanding  amount of
the principal and accrued interest and fees on such receivable as of the date of
the Prepayment Event.

                  (c) Any prepayment  required as a result of a Prepayment Event
shall be due and payable  hereunder  no later than three (3) days after the date
of the Prepayment Event;  provided,  that if such Prepayment Event is a casualty
loss that is insured, the portion of the prepayment required as a result of such
Prepayment  Event that is payable  pursuant to such insurance  coverage shall be
due and payable hereunder no later than the first to occur of (i) three (3) days
after receipt by Borrower of such  insurance  coverage or (ii) 15 days after the
date of the Prepayment Event. Amounts prepaid pursuant to this Section 3.8 shall
be applied as provided in Section 1.4 hereof.

         4.0      Negative Covenants.Borrower covenants and agrees that, without
Lender's prior  written consent, from and  after the date hereof  and until this
Promissory Note is paid in full:

                  4.1 Borrower shall not,  directly or indirectly,  by operation
of law or otherwise,  merge with, consolidate with, acquire all or substantially
all of the assets or capital  stock or other equity  interests  in, or otherwise
combine with, any Person (excluding the acquisition of the Transferred Interests
pursuant to the Purchase Agreement), nor form any subsidiary.

                  4.2  (a)  Except  as  otherwise  expressly  permitted  by this
Promissory Note, Borrower shall not create, incur, assume or permit to exist any
Indebtedness  except (i)  Indebtedness  evidenced by this Promissory  Note, (ii)
Permitted SPV Indebtedness,  (iii)  Indebtedness to trade creditors  incurred in
the ordinary  course of business that is due and payable but is being  contested












                                                 13

<PAGE>







in good faith,  by proper  legal  actions or  proceedings,  if Borrower has cash
reserves on hand adequate to pay such Indebtedness, (iv) deferred taxes that are
either not yet due and  payable or are being  contested  in good faith by proper
legal actions or proceedings,  if Borrower has cash reserves on hand adequate to
pay such deferred taxes, and (v) Indebtedness, not to exceed $26,000,000, in the
aggregate,  during the term of this  Promissory  Note that is incurred  and used
solely to hushkit an Aircraft that is owned, directly or indirectly, by Borrower
(or to refinance  any  Indebtedness  incurred  solely to hushkit such  Aircraft;
provided,  however, that (x) the amount of such Indebtedness does not exceed the
then outstanding  principal  amount of the Indebtedness  being so refinanced and
(y) the term of such  Indebtedness does not materially extend beyond the term of
the  Indebtedness  being so  refinanced).  Indebtedness  incurred by Borrower to
hushkit an  Aircraft  that is owned,  directly  or  indirectly,  by it shall not
exceed the aggregate fair market value of such hushkit equipment and labor costs
necessary to install such hushkit equipment on such Aircraft.

                      (b) Borrower  shall  not  make investments  in, or make or
accrue  loans or  advances of money  through  the direct or indirect  holding of
securities or otherwise to any Person; provided,  however, that Borrower may own
the  Transferred  Interests  and may invest in Permitted  Investments.  Borrower
shall demand  payment  under any Permitted  SPV  Investment  (or any guaranty or
Letter of Credit  guaranteeing or securing such Permitted SPV Investment) to the
extent  Borrower  needs  funds to make any  payments  due to Lender  under  this
Promissory Note.

                  4.3 Borrower shall not create or permit any Lien on any of its
properties or assets except any of the following ("Permitted Encumbrances"): (A)
Liens for taxes or assessments or other governmental  charges or levies, not yet
due and payable,  (B) Liens in favor of such Owner  Trustee  pursuant to a Trust
Agreement  or,  in  each  case,  workers',  mechanics',  suppliers',  carriers',
warehousemen's or other similar Liens arising in the ordinary course of business
and  securing  obligations  that are not yet due and  payable,  (C)  Liens on an
Aircraft  securing  Indebtedness  of Borrower which is permitted by the terms of
this  Promissory  Note and which is incurred  solely to hushkit such Aircraft (a
"Current  Loan");  provided,  however,  that if such Current Loan constitutes an
extension  of credit  pursuant to an existing  financing  facility of  Borrower,
Borrower  may grant,  to secure such  Current  Loan, a Lien on one or more other
Aircraft  if each such  other  Aircraft  is at such time  subject to a Lien that
secures such existing financing facility,  (D) any renewal or replacement of any
Lien permitted by (C) above (in  connection  with  refinancing  of  Indebtedness











                                       14

<PAGE>







permitted by  subsection  4.2(a)(v)  hereof);  provided,  however,  that (x) the
amount of Indebtedness  secured by any such renewal or replacement Lien does not
exceed  the then  outstanding  principal  amount  of the  Indebtedness  being so
refinanced,  (y) such renewal or  replacement  Lien does not spread to cover any
additional  asset  and (z) the  term of the  Indebtedness  secured  by any  such
replacement Lien does not materially  extend beyond the term of the Indebtedness
being so refinanced; (E) leases of the Aircraft and (F) Liens on Aircraft owned,
directly or  indirectly,  by  Borrower of a type that a lessee of such  Aircraft
would  customarily  be  permitted  to incur and be  required to remove from such
Aircraft.

                  4.4  Borrower  shall  not  issue  or sell or  enter  into  any
agreement,  contract or commitment to issue or sell any equity  interest  (other
than those  outstanding as of the date of this Agreement)  unless,  after giving
effect to such  issuance  or sale (a) TASL  shall  remain  the sole  manager  of
Borrower, retaining all responsibilities and duties allocated to TASL as manager
of  Borrower  pursuant to  Borrower's  operating  agreement  or  certificate  of
formation  and shall make no delegation or assignment to any other Person of any
such  responsibility  or duty  except as  permitted  thereby,  (b) the number of
members of Borrower (x) who are not Triton  Members or Triton  Management  shall
not exceed three (3) (y) who are Triton Management shall not exceed five (5) and
(z) who are Triton Members  (excluding TAL, TASL and Triton Container) shall not
exceed five (5), (c) the Triton Members shall hold, in the  aggregate,  at least
50% of the  Economic  Interests  of  Borrower,  (d) the  holder  of such  equity
interest shall be a Qualified Holder,  (e) such Qualified Holder shall expressly
agree to the pledge of such  Interests  under the Security  Agreement  and to be
bound by the terms and conditions thereof,  and (f) after notice to Lender given
pursuant  to the terms of  Section  10  hereof,  Lender  shall  consent  to such
transfer or issuance (such consent not to be unreasonably  withheld);  provided,
however,  that if Lender does not  respond to such  notice  within ten (10) days
after receipt by Lender of such notice,  such consent  shall be deemed  granted.
Notwithstanding  the  foregoing,  no such  issuance  or sale shall be made if it
would  violate  any  applicable  law or cause the  Aircraft  owned,  directly or
indirectly,  by Borrower then registered  under the Act no longer to be eligible
for registration under the Act.

                  4.5  Borrower  shall not (i) make any  changes in its  capital
structure  (including,  without  limitation,  in the  terms  of its  outstanding
membership interests,  stock or any other equity interests,  as the case may be)
except as permitted by Section 4.4 or (ii) amend its operating  agreement or any
other  such  governing  document  (other  than  amendments  (1) with  respect to











                                       15

<PAGE>







allocations of (A) profits and losses,  (B) tax income or gains or tax losses or
any  components  thereof  or (C)  cash  distributions  among  members  or (2) to
implement  actions  permitted under this  Promissory  Note,  provided,  however,
notice of amendments to implement such actions shall be given to Lender no later
than ten (10) days prior to their effectiveness).

                  4.6 Borrower  shall not engage in any  business or  activities
except to the  extent  permitted  by  Borrower's  articles  of  organization  or
operating agreement.

                  4.7 Except as otherwise expressly permitted by this Promissory
Note,  Borrower  shall not (i) pay or enter into any agreement or transaction to
pay to any of its Affiliates any management,  advisory,  consulting,  service or
similar fee or any fee based on or related to Borrower's  operating  performance
or income or any percentage  thereof;  or (ii) enter into any other  transaction
with any of its Affiliates, except (A) any agreement or transaction entered into
pursuant  to the  reasonable  requirements  of  Borrower's  ordinary  course  of
business  and upon terms that are no less  favorable to Borrower  than  Borrower
could  obtain in a  comparable  arm's  length  transaction  with a Person not an
Affiliate of Borrower and (B)  reimbursement  to TASL for the costs and expenses
incurred by TASL in connection with the repair and refurbishment of the aircraft
bearing  manufacturer's serial numbers 20925 and 21117. Borrower shall not enter
into or be a party to any  transaction  with any Person except for  transactions
entered  into upon  arm's  length  terms and  conditions  that are  commercially
reasonable  and fair to Borrower.  Borrower  shall not enter into any employment
agreements  or pay  any  management  or  similar  fee to any  Person  or  become
obligated to pay any Person any  advisory,  consulting  or service fee except in
accordance  with the  reasonable  needs of Borrower's  business and  operations.
Borrower shall not amend or agree to amend the Keep Well, the Keep Well Guaranty
or the Loan Guaranty.

                  4.8 Borrower  shall not make capital  expenditures  during the
term of this Promissory Note,  except for capital  expenditures made to fund any
maintenance,  improvements,  additions,  refurbishments  or modifications to any
Aircraft owned, directly or indirectly, by Borrower.

                  4.9 (a) Borrower shall not sell, transfer, convey or otherwise
dispose of any assets or properties; provided, however, that the foregoing shall
not prohibit (i) transfers resulting from any casualty or condemnation of assets
or  properties  or (ii)  sales  of  engines  or  parts  that  do not  constitute
Prepayment  Events  pursuant to Section 3.8(a).  Notwithstanding  the foregoing,











                                       16

<PAGE>







Borrower may, subject to Section 3.8 hereof,  sell Assets without the consent of
the holder of this  Promissory  Note if the proceeds  from any such sale (net of
any costs and expenses or other  obligations  incurred by Borrower in connection
with such sale) equal or exceed 100% of the  Allocable  Portion  Percentage  for
such Asset multiplied by the then outstanding balance of this Promissory Note.

                       (b)  Borrower  shall   not  sell,  transfer,   convey  or
otherwise  dispose of all or any  portion of any Asset for an amount (net of any
costs,  expenses or other  obligations  incurred by Borrower in connection  with
such sale, transfer,  conveyance or disposition) less than 100% of the Allocable
Portion  Percentage of such Asset multiplied by the then outstanding  balance of
this  Promissory  Note without the prior  written  consent of the holder of this
Promissory  Note  unless  Borrower  has  sufficient  funds  available  from  (a)
operating cash flow,  exclusive of security  deposits,  maintenance  reserves or
other  property  held by it as  collateral,  (b) the  issuance or sale of equity
interests  in  Borrower,  (c)  sale  proceeds  held by it from the sale of other
Aircraft owned, directly or indirectly by it, (d) funds paid to Borrower by TASL
under  the Keep  Well if the  Asset is  disposed  of for an  amount  equal to or
greater than the product of (1) 90% of the Allocable Portion Percentage for such
Asset multiplied by (2) the then outstanding balance of this Promissory Note, or
(e) any combination of the foregoing, which funds, when added to the proceeds of
the  disposition  of  such  Asset  (net  of any  costs  and  expenses  or  other
obligations  incurred  by  Borrower  in  connection  with such  sale,  transfer,
conveyance or  disposition)  will equal the product of (A) 100% of the Allocable
Portion Percentage of such Asset multiplied by (B) the then outstanding  balance
of this  Promissory  Note. If Borrower  sells,  transfers,  conveys or otherwise
disposes  of  less  than  100%  of  an  Asset,  the  percentage  interest  sold,
transferred,  conveyed  or  otherwise  disposed  of shall be  multiplied  by the
appraised  value of the entire  Asset and the product  thereof  shall be used to
calculate the Allocable Portion Percentage of such Asset for the purposes of the
immediately preceding sentence.

                  4.10 Borrower shall not (A) prepay, defease, redeem, retire or
otherwise  acquire any obligation or Indebtedness owed by it except as permitted
by this  Promissory  Note, as required by Section 3.8 of this Promissory Note or
as required by any Permitted SPV Indebtedness,  (B) cancel, forgive or waive any
claim,  debt or  Indebtedness  owing to it, (C)  declare  any  dividend or other
distribution  or incur any  liability  in respect  thereof,  with respect to the
membership  interests (or any other equity  interest) in Borrower other than (1)
beginning as of April 1, 1997, payable in the next following calendar month, the
Equity  Dividend  Amount and any accrued and unpaid Equity  Dividend  Amount for











                                       17

<PAGE>







each month thereafter,  (2) amounts equal to equity  contributions made pursuant
to the Keep Well which have not been previously  recouped through the payment of
any dividend or distribution  and (3) amounts equal to any reduction of the Cash
Amount pursuant to Section 4(c) or Section  4(d)(ii) of the Purchase  Agreement;
provided,  however,  that  during  any  period in which any  payment  under this
Promissory Note is overdue or a Default has occurred and is continuing, Borrower
shall not declare,  pay,  incur any liability in respect of or make any dividend
or other distribution whatsoever but Borrower may continue to accrue a liability
equal to the Equity  Dividend  Amount  during such period and  Borrower may make
payments in respect of any such accrued  liability so long as no amounts due and
payable under this  Promissory Note are overdue and no Default is continuing and
provided,  further,  that all dividends or  distributions  by Borrower  shall be
declared,  paid or made only in accordance with applicable law, or (D) incur any
liability to, or engage in any purchase,  redemption or retirement  transaction,
with  respect to the  membership  interests  (or any other  equity  interest) of
Borrower.

                  4.11 Borrower shall not directly or indirectly  enter into any
employee  benefit  plan as  defined  in  Section  3(3) of  ERISA,  nor any other
employee  benefit   arrangements  or  payroll  practices,   including,   without
limitation,  severance pay, sick leave,  vacation pay, salary  continuation  for
disability,  consulting or other compensation agreements,  retirement,  deferred
compensation,  bonus, stock purchase,  hospitalization,  medical insurance, life
insurance or scholarship programs.

         5.0      Events of Default.  The following shall be Events of Default
hereunder:

                  5.1 Borrower  shall fail to  make any payment of  principal or
interest owing in respect of this Promissory Note including, without limitation,
any prepayment required pursuant to Section 3.8 hereof, when due and payable.

                  5.2 Borrower  shall  fail to  make any  payment  of any  other
amount owing in respect of this  Promissory Note within five (5) days after such
other amount becomes due and payable.

                  5.3 Borrower shall fail to perform, keep or observe any of the
covenants contained in Sections 3, 4 or 8 of this Promissory Note.

                  5.4 Borrower shall fail to perform, keep or observe any other











                                       18

<PAGE>







provision of this  Promissory  Note or any provision of the Security  Agreement,
and the same shall remain unremedied for a period of ten (10) days after receipt
of written notice thereof from Lender.

                  5.5 Any  representation or warranty made herein by Borrower or
in any  Ancillary  Agreement to which it is a party shall be untrue or incorrect
in any material respect as of the date when made.

                  5.6 Any  provision of the Security  Agreement,  the Keep Well,
the  Keep  Well  Guaranty  or the Loan  Guaranty  shall  cease  to be valid  and
enforceable in any material respect in accordance with its terms.

                  5.7 Any Person  (other than  Lender)  shall fail or neglect to
perform,  keep or observe any  provision  of any of the  Ancillary  Agreement to
which it is a party,  and the same shall remain  unremedied  for a period of ten
(10) days after receipt by such Person of written notice thereof from Lender.

                  5.8 Any other  event  shall have  occurred  which would have a
Material Adverse Effect.

                  5.9 Final  judgment or judgments  (after the expiration of all
times to appeal  therefrom) for the payment of money in excess of $347,502 shall
be  rendered  against  Borrower  and the  same  shall  not be fully  covered  by
insurance or vacated,  stayed, bonded, paid or discharged for a period of thirty
(30) days.

                  5.10 There  shall  occur  any  default  under  any  agreement,
document or instrument to which  Borrower is a party or by which Borrower or any
of  Borrower's  property is bound (other than this  Promissory  Note),  and such
default results in the acceleration,  maturity,  demand or required repayment of
Indebtedness or other obligations due thereunder that singly or in the aggregate
exceeds $347,502.

                  5.11 Borrower shall  fail to maintain insurance as required by
Section 3.6 of this Promissory Note.

                  5.12 Any of the assets  (with  value,  individually  or in the
aggregate,  in excess of $347,502 of Borrower shall be attached,  seized, levied
upon or subjected to a writ or distress  warrant,  or come within the possession
of any receiver,  trustee, custodian or assignee for the benefit of creditors of
Borrower and shall remain  unstayed or undismissed  for thirty (30)  consecutive
days; or any person other than  Borrower  shall apply for the  appointment  of a











                                       19

<PAGE>







receiver,  trustee  or  custodian  for any of the assets of  Borrower  and shall
remain  unstayed or undismissed  for thirty (30)  consecutive  days; or Borrower
shall have concealed,  removed or permitted to be concealed or removed, any part
of the  property  of  Borrower  with  intent to  hinder,  delay or  defraud  its
creditors  or any of them or made or suffered a transfer of any of its  property
or the incurring of any  obligation  which may be fraudulent  under  bankruptcy,
fraudulent conveyance or other similar law.

                  5.13 A case or proceeding  shall have been  commenced  against
Borrower in a court having competent  jurisdiction  seeking a decree or order in
respect  of  Borrower  (i) under  title 11 of the  United  States  Code,  as now
constituted or hereafter  amended,  or any other  applicable  Federal,  state or
foreign bankruptcy or other similar law, (ii) appointing a custodian,  receiver,
liquidator,  assignee, trustee or sequestrator (or similar official) of Borrower
or of any substantial  part of its properties,  or (iii) ordering the winding-up
or  liquidation  of the affairs of Borrower  and such case or  proceeding  shall
remain  undismissed or unstayed for thirty (30)  consecutive  days or such court
shall  enter a decree  or order  granting  the  relief  sought  in such  case or
proceeding.

                  5.14 Borrower  shall (i) file a petition  seeking relief under
title 11 of the United States Code, as now constituted or hereafter amended,  or
any other applicable Federal,  state or foreign bankruptcy or other similar law,
(ii) consent to the  institution of  proceedings  thereunder or to the filing of
any such petition or to the appointment of or taking  possession by a custodian,
receiver, liquidator, assignee, trustee or sequestrator (or similar official) of
Borrower or of any  substantial  part of the  property of  Borrower,  (iii) fail
generally  to pay its debts as such debts  become due or (iv) take any action in
furtherance of the foregoing.

                  Upon the  occurrence  and during the  continuance  of any such
Event of Default under Sections 5.1 through 5.11 hereof,  the holder hereof may,
by  written  notice to  Borrower,  declare  the  entire  unpaid  balance of this
Promissory  Note to be  immediately  due and payable,  whereupon  the same shall
forthwith mature without  presentment,  demand,  protest or other notice, all of
which are hereby waived.  Upon the occurrence and during the  continuance of any
Event of Default under Sections 5.12 through 5.14 hereof,  this  Promissory Note
shall  immediately  mature and be due and payable without  presentment,  demand,
protest or other notice, all of which are hereby waived.












                                       20

<PAGE>







         6.0     Purchase, Assignment and Assumption Agreement.  This Promissory
Note represents the Note Amount due under the Purchase Agreement in respect of
the Transferred Interests.

         7.0     Security Agreement.   All obligations  due Lender by  Borrower,
including, without limitation, those evidenced by this Promissory Note, shall be
secured pursuant to the Security Agreement.

         8.0     Costs and Expenses.  Borrower shall reimburse Lender for all of
its costs and expenses (including  reasonable  attorneys'  fees)  incurred by it
in connection with the indebtedness evidenced hereby, lien searches and filings,
the Security  Agreement  and related  documents  and any  amendments  thereto or
waivers or modifications thereof; provided,  however, that Borrower shall not be
obligated to pay any costs or expenses  (including  attorney's fees) incurred by
Lender in  connection  with  preparation  of this  Promissory  Note or any other
Ancillary Agreement or any ordinary  administrative costs and expenses of Lender
in the absence of a default by Borrower under this  Promissory Note or any other
Ancillary Agreement to which it is a party. Borrower shall also reimburse Lender
or any other holder hereof for all costs  incurred by it  (including  reasonable
attorneys'  fees) in the enforcement or collection of any amounts due under this
Promissory  Note.  Borrower  shall  indemnify and hold Lender  harmless from and
against all losses, claims, damages, costs and expenses, arising from the seller
financing  evidenced by this  Promissory Note or the  transactions  contemplated
hereby; provided,  however, that such indemnity obligation shall not limit or be
deemed to limit Borrower's rights under Section 13 of the Purchase Agreement.

         9.0     No Waiver.  No delay,  failure or omission by the holder hereof
in respect of any default by Borrower to exercise any right or remedy granted to
the holder  hereof or allowed to the  holder  hereof by law shall  constitute  a
waiver  of the  right to  exercise  such  right or remedy  upon any  default  or
subsequent default.

         10.0    Notices.   All   notices,   demands,  declarations  and   other
communications required by this Promissory Note shall be in writing and shall be
effective (i) if given  by  facsimile,  when  transmitted,  (ii)  if   given  by
registered or certified mail, three (3) Business Days after being deposited with











                                       21

<PAGE>







the U.S. Postal Service,  (iii) if given by courier,  when received,  or (iv) if
personally delivered, when so delivered, addressed:

                  If to Borrower, to:

                             Triton Aviation Services V LLC
                             55 Green Street, Suite 500
                             San Francisco, CA  94111
                             Attn:  President
                             Facsimile Number:  (415) 398-9184

or to such  other  address as  Borrower  shall  from time to time  designate  in
writing to Lender; and

                  If to Lender, to:

                             c/o Polaris Investment Management Corporation
                             201 Mission Street, 27th Floor
                             San Francisco, CA  94105
                             Attention:  President
                             Facsimile Number:  (415) 284-7460

                  With a copy to:

                             c/o Polaris Investment Management Corporation
                             201 High Ridge Road, 1st Floor
                             Stamford, CT  06927-4900
                             Attention:  Portfolio Management
                             Facsimile Number:  (203) 357-4585

or to such other address as Lender may from time to time designate in writing to
Borrower.

         11.0 Confidentiality. Lender agrees that it shall keep confidential all
information  regarding  Borrower  that it may  receive  in  connection  with the
transactions  contemplated  by this Promissory Note and agrees that it will only
use such information in connection with such  transactions and will not disclose
any of such information  other than (i) to its directors,  officers,  employees,
advisors,  auditors,  agents or  representatives  who are or are  expected to be












                                       22

<PAGE>







involved  in  the  evaluation  of  such  information  in  connection  with  such
transactions and who are advised of the confidential  nature of such information
(and for whose  compliance  Lender  shall be  liable),  (ii) to the extent  such
information  presently  is  or  hereafter  becomes  available  to  Lender  on  a
non-confidential  basis from a source other than  Borrower,  (iii) to the extent
such information has been independently  acquired or developed by Lender without
violating  any of its  obligations  under this  Promissory  Note, or (iv) to the
extent disclosure is required by law, regulation or judicial order.

         12.0 Permitted Indebtedness. Lender agrees to execute from time to time
a certificate  verifying  whether or not Lender has declared an Event of Default
that  is  continuing  as of  the  date  of  such  certificate  and  stating  the
outstanding  principal amount of and interest accrued on this Promissory Note as
of the date of such certificate as Borrower may reasonably request in connection
with incurring Indebtedness for hushkit financing that is permitted by the terms
of this Promissory Note.

         13.0 No Recourse to Members. Without impairing any of the other rights,
powers, privileges, liens or security interests of Lender hereunder or under any
other  Ancillary  Agreement  (which term for purposes of this Section 13.0 shall
include  the  Purchase  Agreement),  Lender and each  subsequent  holder of this
Promissory  Note  agrees  that  (i)  the  obligations  of  Borrower  under  this
Promissory Note and the other Ancillary Agreements,  howsoever created,  arising
or  evidenced,  whether  direct or  indirect,  absolute  or  contingent,  now or
hereafter  existing,  or due or to become due,  including,  without  limitation,
obligations  relating  to  principal,  interest or any breach by Borrower of any
representation,  warranty,  covenant or  indemnity  made by  Borrower,  shall be
payable  only  from  the  assets  of  Borrower,   and  all  of  the  statements,
representations,  covenants and  agreements  made by Borrower  herein and in any
other  Ancillary  Agreement  are  made and  intended  only  for the  purpose  of
establishing  the  existence of rights and remedies  which can be exercised  and
enforced against the assets of Borrower;  and (ii) no recourse shall be had with
respect to any  representation,  warranty,  covenant or  indemnity  made by this
Promissory Note or any other Ancillary  Agreement against any member of Borrower
or any  officer,  director,  employee,  trustee,  servant or direct or  indirect
controlling  Person or Persons of any member, and no such Persons shall have any
personal  liability  for any  amounts  payable  hereunder  or  under  any  other
Ancillary  Agreement or for any damages for breach thereof;  provided,  however,
nothing  contained in this Section 13.0 shall be construed to limit the exercise
or enforcement,  in accordance with the terms hereof or any Ancillary Agreement,
of rights and  remedies  against the assets of Borrower;  and provided  further,











                                       23

<PAGE>







however,  that  nothing  in this  Section  13.0  shall (A)  release  any  Person
(including,  without  limitation,  any member or the manager of  Borrower)  from
personal  liability  for any  obligation  of such  Person  under  any  Ancillary
Agreement  to which it is a party,  howsoever  created,  arising  or  evidenced,
whether direct or indirect,  absolute or contingent,  now or hereafter existing,
or due or to become due, including, without limitation,  obligations relating to
(1) breach by such Person of any representation, warranty, covenant or indemnity
made by such  Person or (2) any  actual  fraud by the  manager  or any member of
Borrower,  or (B)  release  TIL from  personal  liability  for any breach of its
obligations  under or  resulting  from the  breach by TIL of any  representation
warranty, covenant or indemnity made by TIL pursuant to the Loan Guaranty or the
Keep Well  Guaranty  or  release  TASL from  personal  liability  for any of its
obligations  under or resulting  from the breach by TASL of any  representation,
warranty,  covenant or indemnity  made by TASL  pursuant to the Keep Well or the
Security  Agreement.  For  purposes of this  Promissory  Note and the  Ancillary
Agreements,  the assets of Borrower shall in no event include,  nor shall Lender
or any  subsequent  holder  have any  recourse  against or claim to, any deficit
capital  account owed to Borrower by a member of Borrower,  except to the extent
of  distributions  made to such member by Borrower in  violation of the terms of
this Promissory Note.

         14.0  Waiver of Trial by Jury.  THE PARTIES HERETO WAIVE ALL
RIGHT TO TRIAL BY JURY IN ANY ACTION OR PROCEEDING TO
ENFORCE OR DEFEND ANY RIGHTS OR REMEDIES HEREUNDER, OR
UNDER THE SECURITY AGREEMENT.

         15.0 Waiver. Borrower and all endorsers and guarantors hereby severally
waive demand, presentment,  notice of dishonor, diligence in collection,  notice
of protest, notice of intent to accelerate, notice of acceleration, and agree to
all extensions and partial payments before or after maturity,  without prejudice
to the holder of this Promissory Note.












                                       24

<PAGE>







          16.0.  Governing  Law.  THIS  PROMISSORY  NOTE SHALL BE DEEMED TO BE A
CONTRACT UNDER,  AND SHALL BE GOVERNED BY,  CONSTRUED AND ENFORCED IN ACCORDANCE
WITH THE LAWS OF THE  STATE OF  CALIFORNIA,  WITHOUT  REGARD  TO THE  PRINCIPLES
THEREOF RELATING TO CONFLICT OF LAWS.

                                            TRITON AVIATION SERVICES V LLC

                                            By: Triton Aviation Services
                                                   Limited, Manager



                                            By:    /s/ John E. Flynn
                                               ----------------------------
                                            Name:      John E. Flynn
                                            Title:     President

Accepted and Acknowledged by

POLARIS AIRCRAFT INCOME FUND V

By:  Polaris Investment Management
       Corporation, General Partner

By:    /s/ Eric M. Dull
   --------------------------------
Name:      Eric M. Dull
Title:     Executive Vice President













                                       25

<PAGE>








                                       SCHEDULE A

                            Principal Payments as a Percentage
                                    of Original Balance

                           Principal     Balloon        Total
                           Payments      Payment       Payments
                           --------      -------       --------
                            1.9047%                    1.9047%
                            1.9618%                    1.9618%
                            2.0207%                    2.0207%
                            2.0813%                    2.0813%
                            2.1437%                    2.1437%
                            2.2080%                    2.2080%
                            2.2743%                    2.2743%
                            2.3425%                    2.3425%
                            2.4128%                    2.4128%
                            2.4852%                    2.4852%
                            2.5597%                    2.5597%
                            2.6365%                    2.6365%
                            2.7156%                    2.7156%
                            2.7971%                    2.7971%
                            2.8810%                    2.8810%
                            2.9674%                    2.9674%
                            3.0564%                    3.0564%
                            3.1481%                    3.1481%
                            3.2426%                    3.2426%
                            3.3398%                    3.3398%
                            3.4400%                    3.4400%
                            3.5432%                    3.5432%
                            3.6495%                    3.6495%
                            3.7590%                    3.7590%
                            3.8718%                    3.8718%
                            3.9879%                    3.9879%



                                       26

<PAGE>








                             Principal Payments as a Percentage
                                   of Original Balance

                      Principal         Balloon            Total
                      Payments          Payment           Payments
                      --------          -------           --------
                       4.1076%                              4.1076%
                       4.2308%            18.23%           22.4619%
                       0.0000%           0.0000%            0.0000%
                       0.0000%           0.0000%            0.0000%
                       0.0000%           0.0000%            0.0000%
                       0.0000%           0.0000%            0.0000%
                      -------           -------           --------
                      81.7689%          18.2311%          100.0000%




<TABLE> <S> <C>

<ARTICLE>5
       
<S>                              <C>
<PERIOD-TYPE>                    6-MOS
<FISCAL-YEAR-END>                     DEC-31-1997
<PERIOD-END>                          JUN-30-1997
<CASH>                                   24420733
<SECURITIES>                                    0
<RECEIVABLES>                            42106586
<ALLOWANCES>                                    0
<INVENTORY>                                     0
<CURRENT-ASSETS>                                0
<PP&E>                                          0
<DEPRECIATION>                                  0
<TOTAL-ASSETS>                           66528791
<CURRENT-LIABILITIES>                           0
<BONDS>                                         0
                           0
                                     0
<COMMON>                                        0
<OTHER-SE>                               66186276
<TOTAL-LIABILITY-AND-EQUITY>             66528791
<SALES>                                         0
<TOTAL-REVENUES>                          5359463
<CGS>                                           0
<TOTAL-COSTS>                                   0
<OTHER-EXPENSES>                          2737159
<LOSS-PROVISION>                                0
<INTEREST-EXPENSE>                              0
<INCOME-PRETAX>                           2622304
<INCOME-TAX>                                    0
<INCOME-CONTINUING>                       2622304
<DISCONTINUED>                                  0
<EXTRAORDINARY>                                 0
<CHANGES>                                       0
<NET-INCOME>                              2622304
<EPS-PRIMARY>                                3.94
<EPS-DILUTED>                                   0
        

</TABLE>


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