JETFLEET AIRCRAFT II LP
10-K, 1997-03-31
EQUIPMENT RENTAL & LEASING, NEC
Previous: HOME HOLDINGS INC, 10-K, 1997-03-31
Next: PEOPLESOFT INC, 10-K, 1997-03-31



                               UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-K
(Mark One)


[ X ]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1996, 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 NUMBER 0-21480

                           JETFLEET AIRCRAFT II, L.P.
             (Exact name of registrant as specified in its charter)

            CALIFORNIA                               94-3137154
      (State or other jurisdiction         (I.R.S. Employer Identification No.)
    of incorporation or organization)

          CMA CAPITAL GROUP
     1440 CHAPIN AVENUE, SUITE 310
         BURLINGAME, CALIFORNIA                           94010
  (Address of principal executive offices)              (Zip Code)

Registrant's telephone number, including area code: (415) 696-3900

Securities registered pursuant to Section 12(b) of the Act: NONE

Securities registered pursuant to Section 12(g) of the Act:

                                                   Name of each exchange
           Title of each class                      on which registered
UNITS OF LIMITED PARTNER INTERESTS                         NONE

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

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

On March 28, 1997 the aggregate market value of the Units held by non-affiliates
(computed  by  reference  to the  price  at  which  the  Units  were  sold)  was
$34,675,250.

As of March 28, 1997 the Registrant has 693,505 Units issued and outstanding.

DOCUMENTS INCORPORATED BY REFERENCE:NONE

                                     PART I

ITEM 1:       BUSINESS

                  JetFleet(TM)  Aircraft  II,  L.P.  ("JetFleet  II(TM)")  is  a
California  limited  partnership  formed  on June 24,  1991 for the  purpose  of
acquiring a portfolio of aircraft and aircraft  engines,  or interests  therein,
which are subject to triple net leases.  The general partners of JetFleet II(TM)
are CMA  Capital  Group  (the  "Corporate  General  Partner")  and its  founding
principals,  Neal D.  Crispin and Richard D. Koehler  (the  "Individual  General
Partners").  CMA Capital  Group,  L.P.  ("Group,  L.P."),  a California  limited
partnership of which the Individual  General Partners were the general partners,
which,  beginning in 1992,  was an  additional  general  partner,  was dissolved
during 1994.  Following  the  dissolution  of Group,  L.P.,  and pursuant to the
JetFleet II(TM) Limited  Partnership  Agreement,  the Corporate  General Partner
elected to continue  the  business of JetFleet  II(TM).  The  Corporate  General
Partner  is  exclusively  entitled  to  manage  and  control  JetFleet  II's(TM)
business.  Under an agreement with  JetFleet(TM)  Management  Corp.  ("JMC"),  a
California  corporation formed in January 1994 and an affiliate of the Corporate
General  Partner,  the Corporate  General  Partner has authorized JMC to perform
remarketing duties on behalf of JetFleet II(TM).

<PAGE>



                  JetFleet  II's(TM)  principal  objectives are: (i) to generate
cash from operations and to distribute all cash in excess of the amount required
for operating expenses and cash reserves;  and (ii) to maximize returns from the
ultimate sale of the aircraft at the highest available price.

                  From  October  3,  1991 to April  30,  1994,  JetFleet  II(TM)
offered units of limited partner  interests  ("Units")  pursuant to a prospectus
filed under the Securities Act of 1933 (the  "Prospectus").  In general,  a Unit
represents an investment of $50 in JetFleet II(TM).


                  JetFleet II(TM) received, from monthly closings, subscriptions
of $2,923,400 from 200 subscribers in 1991,  $12,789,900 from 1,317  subscribers
in 1992,  $14,274,550  from 968  subscribers  in 1993  and  $4,687,400  from 389
subscribers in 1994, respectively.  The net proceeds of these closings were used
primarily to purchase undivided  interests in aircraft and aircraft engines.  In
connection  with each  acquisition,  JetFleet  II(TM)  paid and  capitalized  an
acquisition fee equal to 1.5% of the adjusted purchase price of each asset.

         Aircraft

         deHavilland DHC-103, serial number 72 ("S/N 72")

                  From  November  1991  through  April  1992,   JetFleet  II(TM)
purchased  undivided interests totaling 75.53% in S/N 72 from Capital Management
Associates  ("CMA"),  a  corporation  owned  by one of  the  Individual  General
Partners of JetFleet  II(TM).  In November  1991,  CMA  purchased S/N 72 using a
combination of bank, seller and other financing. On November 15, 1991, CMA sold,
at CMA's  cost,  a 24.37%  interest  in S/N 72 to  JetFleet(TM)  Aircraft,  L.P.
("JetFleet(TM)"),  a California limited  partnership formed on February 16, 1989
for the purpose of acquiring,  on an all-cash  basis,  a portfolio of commercial
aircraft  which are  already in  service  pursuant  to triple  net  leases  with
commercial  airlines.  The Corporate General Partner and the Individual  General
Partners  are the  general  partners of  JetFleet(TM)  and have been its general
partners from inception.  The remaining 0.10% undivided interest was repurchased
on April 30, 1992 by the seller in accordance with its purchase option.

                  JetFleet  II(TM)  paid an  aggregate  purchase  price  for its
interest in S/N 72 of  $5,223,047,  which included  reimbursement  of chargeable
acquisition and loan fees, and acquisition fees totaling $481,817.  During 1993,
a collision-avoidance  radar system ("TCAS") was installed on S/N 72 in order to
comply  with  FAA  regulations  regarding  commercial  airline  operations.   In
connection  with the TCAS  installation,  JetFleet  II(TM) paid and  capitalized
$105,630 which represents its pro rata share of the cost.

         deHavilland DHC-7-102, serial number 57 ("S/N 57")

                  During  April 1992,  JetFleet  II(TM)  also  purchased a 4.00%
undivided  interest  in S/N 57  from  Aviation  Enterprises,  Inc.  ("AEI")  for
$199,752,  including  an  acquisition  fee of $2,952.  The  remaining  undivided
interests in S/N 57 are held 95.90% by JetFleet(TM) and 0.10% by AEI.

         deHavilland DHC-7-102, serial number 44 ("S/N 44")

                  In monthly  installments  during  May  through  October  1992,
JetFleet II(TM) purchased a 100.00%  undivided  interest in S/N 44 from Aviation
Enterprises 1986, Inc. and Oracle, Inc.  (collectively "the Sellers").  JetFleet
II(TM)  paid a total  purchase  price of  $5,208,656.  The total  cost  included
reimbursement  of chargeable  acquisition  costs and  acquisition  fees totaling
$126,656.

         deHavilland DHC-7-103, serial number 11 ("S/N 11")

                  From November 1992 through  April 1993,  JetFleet  II(TM) used
net proceeds from its closings to purchase a 100.00%  undivided  interest in S/N
11 from CMA, which had purchased the aircraft,  using bank and seller financing,
for the  purpose of  reselling  it to  JetFleet  II(TM).  JetFleet  II(TM)  paid
$6,225,556,  an amount  equal to CMA's  purchase  price  plus  reimbursement  of
chargeable acquisition costs and acquisition fees totaling $325,556.

                  S/N  72,  S/N  57,  S/N 44  and  S/N  11  (collectively,  "the
Dash-7's")  are each powered by four Pratt & Whitney  Stage 3 PT6A-50  turboprop
engines.  They are  known  for  reliability,  maneuverability  and  versatility,
featuring  quiet,  low  vibration  turboprop  engines,  which meet Stage 3 noise
requirements.  These  aircraft  are the largest  "S.T.O.L."  aircraft  produced.
S.T.O.L.  aircraft are designed for short  take-offs and landings.  In addition,
S/N 72, built in 1982,  and S/N 11,  built in 1979,  have been fitted with cargo
doors  and  removable  cargo  floors,  enabling  them to carry  cargo as well as
passengers.  S/N 57 and S/N 44,  built in  1981,  are  passenger-only  aircraft,
carrying up to 54 passengers.

         deHavilland DHC-6-310, serial number 666 ("S/N 666")

                  JMC purchased a 100% undivided  interest in S/N 666 on January
31, 1995,  at a cost of $850,000,  for the purpose of  reselling  the  undivided
interest to JetFleet  II(TM).  In April 1995,  JetFleet  II(TM)  purchased JMC's
undivided  interest  in S/N 666 at a price  equal to JMC's cost plus  chargeable
acquisition costs, loan fees and acquisition fees totaling $40,923.


<PAGE>







         Fairchild Metro III SA-227-AC, serial number 576 ("S/N 576")

                  JetFleet II(TM) purchased a 100% undivided interest in S/N 576
on June 30, 1995,  at a cost of  $1,140,000.  In  connection  with the purchase,
JetFleet  II(TM) paid $25,750 in chargeable  acquisition  costs and  acquisition
fees.

         Fairchild Metro II SA226-TC, serial number TC-370 ("S/N 370")

                  On  February  27,  1996,   JetFleet  II(TM)  purchased  a  50%
undivided  interest  in S/N 370,  for  $341,750.  CMA Capital  Management,  Inc.
("CMACM"), an affiliate of JMC, purchased the remaining 50% interest at the same
time, which it subsequently sold to JetFleet III(TM),  a California  corporation
offering  units of  medium-term  bonds and  preferred  stock for the  purpose of
investing in aircraft and other income producing  assets. In connection with the
purchase,  JetFleet  II(TM)  paid  $9,727 in  chargeable  acquisition  costs and
acquisition fees.

         Aircraft engines

                  During 1993,  JetFleet II(TM) purchased undivided interests in
25 used  aircraft  engines (the  "Airwork  Engines")  from  Airwork  Corporation
("Airwork")  for  a  total  acquisition  cost  of  $5,498,993,   which  included
chargeable  acquisition  costs and  acquisition  fees of  $301,493.  The Airwork
Engines  consist of 23 Pratt & Whitney  PT6  engines  and 2 Allison  Corporation
A250-C30P  engines.  The  individual  engines had purchase  prices  ranging from
$129,250 to $290,000.

                  The   Pratt   &   Whitney   PT6   engines   are   lightweight,
turboprop/turboshaft  engines,  providing  a power range from 475 to 1,970 shaft
horsepower.  More than 60 certified  versions of the engine are on 139 different
aircraft  models  used for a variety  of  applications.  The  Allison  A250-C30P
engines are turboshaft  helicopter engines with a power range of up to 650 shaft
horsepower and are used exclusively on the Bell 206L3 long range helicopter.

                  During January 1996,  Airwork,  as lessee,  notified  JetFleet
II(TM) of an event of loss  concerning  one of the  Airwork  Engines  (the "Lost
Airwork Engine").  Rather than replace the Lost Airwork Engine, Airwork chose to
pay to  JetFleet  II(TM)  the  stipulated  loss  value as  stated  in the  lease
agreement for the Airwork Engines.

                  During December 1993,  JetFleet  II(TM)  purchased two Pratt &
Whitney PT6A-50 aircraft engines (the "AEI Engines") for $433,608 which included
reimbursement  of acquisition  costs and acquisition fees totaling  $13,608.  On
December 1, 1994,  JetFleet  II(TM) sold one of the AEI Engines to  deHavilland,
Inc. for  $190,000.  JetFleet  II(TM)  recognized a loss of $6,868 in connection
with this transaction.

                  In  December  1993  and  during  the  first  quarter  of 1994,
JetFleet II(TM) purchased three Pratt & Whitney JT8D-217A  aircraft engines (the
"AGES Engines") from The AGES Group, L.P., a Limited Partnership  ("AGES").  The
total cost of the three engines,  including  reimbursement of acquisition  costs
and acquisition fees totaling $173,312, was $5,871,824. During the first quarter
of 1995,  JetFleet  II(TM) and AGES agreed to rescind the AGES Engines  purchase
transaction. JetFleet II(TM) received a total of $5,089,344 in proceeds from the
rescission during the first and second quarters of 1995.



<PAGE>





         The Dash-7 leases

                  At the time of  purchase,  all four  Dash-7's  were subject to
triple net leases with Johnson  Controls World Services  ("JCWS") under an eight
year contract,  which  commenced in 1986, with the United States Army for use in
the Marshall  Islands at the site of the Army's deep space research center where
missile guidance systems are tested.

                  Under the terms of the sales agreements for the aircraft,  AEI
receives 4% of monthly lease revenues  during the first eight years of the lease
in return for providing  remarketing  and certain  other  services in connection
with the lease, release and resale of the aircraft.

                  As  discussed  in  note  3  to  the   accompanying   financial
statements,  S/N 72 was returned by JCWS on June 25, 1993. AEI was obligated for
up to six months of rental payments for the early  termination of S/N 72, net of
rent payments  received on S/N 72 and economic  adjustments  received during the
period.  JCWS agreed to pay an economic adjustment totaling $242,893 to JetFleet
II(TM), JetFleet(TM) and AEI (collectively,  "the Co-Owners").  This payment was
based upon the difference  between the condition of certain aircraft  components
at the time of S/N 72's  delivery  to JCWS  and the  time of its  return  to the
Co-Owners.  JetFleet II(TM) received $230,517 from JCWS' payment of the economic
adjustment,  as well as  $29,281  of  additional  rent from  AEI.  JCWS paid the
economic  adjustment  during  February 1994;  AEI's  obligation was fulfilled in
January 1994.

                  On August 13, 1993, S/N 72 was re-leased to Eclipse  Airlines,
Inc.  ("Eclipse"),  an affiliate of AEI. The lease (the  "Eclipse  Lease") was a
triple net lease with a term of one year, except that it allowed cancellation by
any party on 30 days' notice. The rental amount, paid monthly, was equal to $400
per hour of usage during the month.

                  On  October  19,  1993,  due to an event of default by Eclipse
under  the  Eclipse  Lease,  the  Co-Owners  terminated  the  Eclipse  Lease and
repossessed  the  aircraft.  Since  Eclipse  had no  immediate  need for S/N 72,
Eclipse  and  the  Co-Owners  agreed  that  the  Co-Owners  would  enter  into a
short-term  lease with another  party,  at the  expiration  of which the Eclipse
lease would be reinstated.  At the same time, Eclipse also paid all overdue rent
and reserve charges.  The Co-Owners and Eclipse mutually agreed in June 1994 not
to reinstate the Eclipse Lease.

                  On December 22, 1993 the  Co-Owners  entered into a lease (the
"AGES Lease") with AGES for a term not to exceed ninety days. AGES had subleased
S/N 72 to  Alas  Chiricanas  S.A.,  a  corporation  conducting  business  in the
Republic of Panama.  The lease was  subsequently  extended to September 1, 1994.
JetFleet II(TM) collected a total of $246,390 in rents from AGES during the term
of the lease.

                  S/N 72 was  re-leased  on March 22,  1995 to Air Niugini for a
term of six months. The lease was subsequently  extended until October 31, 1995.
JetFleet  II(TM)  collected a total of $189,581  in rents from Air  Niugini.  In
addition,  Air Niugini paid JetFleet  II(TM) its share of  maintenance  costs of
$121,058. Upon its return by Air Niugini and at the direction of JetFleet II(TM)
management,  S/N 72 underwent  certain  scheduled  maintenance  and other repair
work.



<PAGE>





                  On April 25,  1996,  S/N 72 was  leased  to Air Tindi  Limited
("Air Tindi") for a term of thirty-six  months.  Air Tindi has provided a letter
of credit in the amount of $142,000 which serves as a security deposit under the
lease.  In  addition,  Air Tindi  pays  JetFleet  II(TM) its  pro-rata  share of
maintenance  costs of $265.00 per hour of usage,  which  amount is to be applied
for  scheduled  overhauls  and  inspections.  Air  Tindi is a  regional  airline
headquartered in Yellowknife, Northwest Territories, Canada and provides charter
and regularly scheduled flights throughout the Northwest  Territories.  JetFleet
II(TM) collected a total of $293,902 from Air Tindi during 1996.

                  The leases for S/N 57, S/N 44 and S/N 11 are triple net leases
(in that the lessee is required to pay for  maintenance,  repair and operations,
as well as  insurance  and  taxes),  except  that  costs of  complying  with FAA
airworthiness  directives and manufacturer  directives in excess of $500 for any
modification  are to be borne  by AEI,  but may be  recoverable  by AEI from the
proceeds of the resale of the Dash-7's under certain circumstances.

                  During  1994  the  leases  for S/N 57,  S/N 44 and S/N 11 were
extended,  at reduced rent,  through September 30, 1995. A new contract with the
United  States Army  commenced on February 15, 1995 for a term of two years with
three  two-year  renewal  options.  The  contract  was awarded to Range  Systems
Engineering, a subsidiary of Raytheon Service Company ("Raytheon").  During 1995
the lease was extended  through  September  30, 1996.  During 1996 the lease was
extended, at reduced rent, through September 30, 1998.

                  Raytheon  has  placed  S/N  57,  S/N  44  and  S/N  11 in  its
Inspection  and Repair as  Necessary  ("IRAN")  program.  The  program  includes
corrosion evaluation, structural inspections, equalized maintenance and interior
refurbishment.  Raytheon spent an estimated $1,100,000,  $800,000 and $1,200,000
on IRAN checks for S/N 57, S/N 44 and S/N 11, respectively.

                  Raytheon  has the right to purchase  S/N 57, S/N 44 and S/N 11
at any time during the remaining term of the lease.  The prices for 100% of each
of the three  aircraft at September 30, 1998, the end of the current lease term,
are as follows: 
<TABLE>
<CAPTION>

                                   Serial
                                   Number                 Purchase Price
<S>                                 <C>                      <C>

                                    57                       $3,760,000
                                    44                       $3,690,000
                                    11                       $4,525,000
</TABLE>

                  The Corporate  General  Partner does not  anticipate  that the
purchase options will be exercised and that the leases will continue for as long
as  the  underlying   government  contracts  continue,   although  there  is  no
contractual requirement to this effect.


<PAGE>





         Other aircraft leases

                  S/N 666 is  leased to  Loganair  Limited,  a  British  Airways
franchisee ("Loganair"),  for a term expiring on January 30, 1998 (the "Loganair
Lease").  As part of the purchase of S/N 666 from JMC, JMC assigned the Loganair
Lease to JetFleet  II(TM).  Loganair also pays, on a monthly basis,  maintenance
costs based on usage.  JetFleet II(TM) holds a security deposit from Loganair of
$45,000 in an  interest-bearing  account (which interest accrues for the benefit
of Loganair).  Under the Loganair Lease, the lessee holds two extension  options
for up to an additional 39 months.

                  S/N 576 is subject to a lease with  Merlin  Express,  Inc.,  a
subsidiary of Fairchild Aircraft Incorporated ("Merlin"), for a term expiring on
July 18, 1999 (the  "Merlin  Lease").  The Merlin  Lease  contains a guaranty by
Fairchild  Aircraft  Incorporated  for the  equivalent of six months of rent. As
part of the  purchase  of S/N 576,  the  seller  assigned  the  Merlin  Lease to
JetFleet II(TM).  Merlin also pays, on a monthly basis,  maintenance costs based
on usage.  JetFleet II(TM) holds a security deposit from Merlin of $45,000 in an
interest-bearing account (which interest accrues for the benefit of Merlin).

                  S/N 370 is subject to a lease with Sunbird Air Services,  Ltd.
for a term expiring September 30, 2000 (the "Sunbird Lease").  The Sunbird Lease
contains  a  guaranty  by the seller for basic rent in an amount not to exceed a
total aggregate  amount of $29,250 (which guaranty is shared equally by JetFleet
II(TM) and JetFleet III(TM)). As part of the purchase of S/N 370 from Air Metro,
Air Metro  assigned its  interests  and  obligations  under the Sunbird Lease to
JetFleet II(TM).

         The aircraft engine leases

                  The Airwork  Engines are leased back to Airwork  pursuant to a
master lease (the "Airwork  Lease")  between  Airwork and JetFleet  II(TM).  The
Airwork  Lease is a triple net  lease,  has an initial  seven-year  term  (which
expires on April 30, 2000), and Airwork has two two-year  renewal  options.  UNC
Incorporated,  the parent of Airwork,  has guaranteed the obligations of Airwork
under the Airwork  Lease.  Upon the purchase of each engine by JetFleet  II(TM),
Airwork was required to pay a security deposit equal to one month of rent.

                  The  single  remaining  AEI  Engine is  currently  off  lease.
JetFleet  II(TM)   management  is  currently   negotiating   lease  and/or  sale
arrangements for the engine.

                  The AGES  Engines  were  leased to GPA Group plc  ("GPA")  and
subleased  to Aerovias  de Mexico,  S.A. de C.V.  ("AeroMexico").  As  mentioned
above,  JetFleet  II(TM) and AGES  agreed  during  the first  quarter of 1995 to
rescind the AGES Engines purchase by JetFleet II(TM). JetFleet II(TM) received a
total of $150,000 in rental payments during 1995 for the AGES Engines.



<PAGE>





         Investments in Capital Leases

         McDonnell Douglas DC-9, serial number 47236 ("First DC-9")

                  On  December  16,  1994,   JetFleet  II(TM)  purchased  a  50%
undivided  interest  in the  First  DC-9  for  $400,000  plus  reimbursement  of
chargeable acquisition costs and acquisition fees totaling $12,851. JetFleet(TM)
purchased the remaining 50% interest at the same time. The First DC-9 was leased
back to the seller, Interglobal, Inc. for thirty-six months at a monthly rate of
$30,000,  of which  JetFleet  II(TM) is  entitled  to $15,000  (the  "First DC-9
Lease").  The First DC-9 is currently  sub-leased to and being  operated by Aero
California  S.A. de CV. As  discussed  in note 1 to the  accompanying  financial
statements,  JetFleet  II's(TM)  investment in the First DC-9 is being accounted
for as a capital  lease.  The  investment  is  essentially  a financing in which
JetFleet  II(TM)  will  recover  its  investment  over  the  term of the  lease.
Interglobal,  Inc.  has a  purchase  option  for a nominal  amount  which may be
exercised  upon  expiration of the First DC-9 Lease.  In 1996,  JetFleet  II(TM)
recorded $43,238 of interest income attributable to the First DC-9 Lease.

         McDonnell Douglas DC-9-14, serial number 45702 ("Second DC-9")

                  On July 10, 1995,  JetFleet II(TM)  purchased a 100% undivided
interest  in the Second  DC-9 for  $800,000  plus  reimbursement  of  chargeable
acquisition  costs and  acquisition  fees totaling  $18,450.  The Second DC-9 is
subject to similar  lease  terms as the First DC-9 and is  accounted  for in the
same manner.  In 1996,  JetFleet  II(TM)  recorded  $119,157 of interest  income
attributable to the lease of the Second DC-9.

         McDonnell Douglas DC-9-32, serial number 47553 ("Third DC-9")

                  On August 31, 1995, JetFleet II(TM) purchased a 100% undivided
interest  the  Third  DC-9  for  $800,000  plus   reimbursement   of  chargeable
acquisition costs and acquisition fees totaling $18,850. The Third DC-9 was also
subject to similar  lease terms as the First DC-9 and was  accounted  for in the
same manner.  On July 10, 1996,  JetFleet II(TM) agreed to resell the Third DC-9
and reassign the sublease to the original seller, Interglobal, Inc., for a sales
price of $735,000.  In 1996, JetFleet II(TM) recorded $71,950 of interest income
attributable to the lease of the Third DC-9.

                  Due to FAA  regulations,  JetFleet  II's(TM)  interests in the
Dash-7's,  the Airwork Engines,  the AEI Engines,  the AGES Engines, S/N 576 and
S/N 370 were purchased in the name of a trust,  the sole beneficiary of which is
JetFleet II(TM).

                  JetFleet II(TM) has many  competitors in the aircraft  leasing
industry, including aircraft leasing partnerships,  leasing companies, banks and
other  financial  institutions.  In addition,  JetFleet  II(TM) has  significant
competition  from  partnerships  which lease  non-aircraft  capital assets.  The
market  is  highly  competitive.  Most of  JetFleet  II's(TM)  competitors  have
substantially greater financial and other resources than JetFleet II(TM).



<PAGE>





ITEM 2:       PROPERTIES

                  JetFleet II(TM) does not own or lease any real property, plant
or materially  important physical properties other than aircraft under operating
lease or aircraft under operating lease as set forth in Item 1.

                  JetFleet II(TM)  maintains its principal office at 1440 Chapin
Avenue,  Suite 310,  Burlingame,  California,  94010. All office  facilities are
provided by JMC without reimbursement by JetFleet II(TM).


ITEM 3:       LEGAL PROCEEDINGS

                  JetFleet II(TM) is not involved in any legal proceedings.


ITEM 4:       SUBMISSION OF MATTER TO A VOTE OF SECURITY HOLDERS

                  No matters were submitted to a vote of security holders during
the fourth quarter of 1996.



<PAGE>


                                     PART II

ITEM 5:   MARKET FOR JETFLEET II'S(TM) UNITS AND RELATED SECURITYHOLDER MATTERS

         General

                  JetFleet  II(TM)  Units are not  publicly  traded.  Currently,
there is no market for JetFleet  II(TM) Units and it is unlikely that any market
will develop.  There are several secondary exchanges which will purchase limited
partnership units.  Secondary markets are characterized as having few buyers for
limited  partnership   interests  and,   therefore,   generally  are  viewed  as
inefficient  vehicles for the sale of limited  partnership  units.  In addition,
there are certain  limitations  upon the transfer of Units,  as described in the
Prospectus and in JetFleet II's(TM) Partnership Agreement.

         Number of Security Holders

                  Number of holders of Units of Limited Partner interests as
                  of March 28, 1997:            1,907

         Distributions

                  JetFleet   II(TM)   investors   may  elect  to  receive  their
distributions  on  either a  monthly  or  quarterly  basis.  In 1995  and  1996,
distributions  totaling  $3,177,553 and $3,467,715,  respectively,  or $4.58 and
$5.00 per weighted average Limited Partnership Unit outstanding,  of which $4.58
and $5.00,  respectively,  were a return of  capital,  were made to the  Limited
Partners.


<PAGE>



ITEM 6:       SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>

                                  December 31,
<S>                                          <C>                <C>                <C>                <C>                <C>

                                                1992               1993               1994               1995               1996
                                             -----------        -----------        -----------        -----------        -----------
Summary Balance
    Sheet Data:
       Total assets .................        $13,045,412        $24,427,689        $25,018,544        $21,229,706        $16,410,203
       Aircraft and
        aircraft engines
        under leases or
        held for leases .............        $12,820,202        $22,703,898        $23,969,043        $17,520,291        $14,435,613
       Partners' capital ............        $12,992,296        $23,890,926        $24,539,410        $20,033,855        $15,527,046
</TABLE>
<TABLE>
<CAPTION>


                                                                               Year Ended
                                                                           December 31,
<S>                                                <C>              <C>              <C>              <C>               <C>

                                                          1992             1993             1994             1995              1996
                                                   -----------      -----------      -----------      -----------       -----------
Summary of Operations:
      Rental income .........................      $ 1,291,680      $ 3,260,910      $ 3,796,913      $ 2,601,541       $ 2,658,450
      Net (loss) income .....................      $   475,072      $ 1,243,147      $   844,620      ($1,160,761)      ($  856,582)
      Net (loss) income per Unit ............      $      2.51      $      2.52      $      0.93      ($     1.91)      ($     1.50)
      Distributions to limited
         partners ...........................      $ 1,045,670      $ 2,616,592      $ 4,058,238      $ 3,177,553       $ 3,467,715
      Distributions per Unit ................      $      6.24      $      5.98      $      6.00      $      4.58       $      5.00
      Weighted average Units
         outstanding ........................          167,592          437,312          675,964          693,505           693,505
</TABLE>


ITEM 7:       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
              RESULTS OF OPERATIONS

         Capital Resources and Liquidity

                  At the end of  1996,  JetFleet  II(TM)  had cash  balances  of
$1,191,914.  This amount was held  primarily  for the  distribution  made to the
Unitholders in January 1997 and to pay for accrued expenses.

                  During  the  year,   JetFleet   II's(TM)  primary  sources  of
liquidity were cash flows from leasing  operations  and capital lease  payments.
JetFleet  II's(TM)  liquidity will vary in the future,  increasing to the extent
cash flows from operations exceed expenses,  and decreasing as distributions are
made to the  Unitholders  and to the  extent  expenses  exceed  cash  flows from
leases.

                  JetFleet II(TM) uses substantially all its operating cash flow
to make cash  distributions to its Unitholders.  Since JetFleet  II's(TM) leases
are triple net leases (the  lessee  pays  operating  and  maintenance  expenses,
insurance and taxes),  JetFleet  II(TM) does not  anticipate  that it will incur
significant  operating expenses in connection with its ownership interest in the
Aircraft as long they remain on lease.


                  JetFleet II(TM) currently has available  adequate  reserves to
meet is immediate cash requirements.

                  From  January 1995  through  July 1995,  JetFleet  II(TM) made
distributions  at an annualized  rate of 10%. From August 1995 through  December
1995,  JetFleet II(TM) made  distributions at an annualized rate of 8% primarily
because of the decreased monthly rents on S/N 57, S/N 44 and S/N 11, and because
S/N 72, which had come off lease in September 1995, had not been  re-leased.  In
addition, although JetFleet II(TM) has reinvested the net proceeds received as a
result of the AGES Engine rescission,  it did so on a staged basis which was not
completed  until early 1996.  The level of monthly rent  received from these new
assets did not equal the rent JetFleet  II(TM) had been  receiving from the AGES
Engines  until  late  1995.  Since  January  1996,   JetFleet  II(TM)  has  made
distributions  at an annualized  rate of 10%  primarily  because the rent on the
assets  purchased using the AGES Engine  rescission  proceeds is now higher than
the rent received prior to the rescission.  Future  distributions will depend on
the amount of lease revenue received by JetFleet(TM) for its assets.

                  If inflation in the general  economy becomes  significant,  it
may  affect  JetFleet  II(TM)  inasmuch  as the  residual  values  and  rates on
re-leases of its aircraft may increase as the costs of similar assets  increase.
However,  JetFleet II's(TM) revenues from existing leases would not increase, as
such rates are generally  fixed for the terms of the leases  without  adjustment
for  inflation.  At the same time,  any  significant  inflation  in the  general
economy   may  cause  an  increase   in   professional   fees  and  general  and
administrative expense reimbursements.

                  If interest rates increase significantly, the lease rates that
JetFleet  II(TM) can obtain on future leases with be expected to increase as the
cost of  capital is a  significant  factor in the  pricing  of lease  financing.
Leases already in place,  for the most part, would not be affected by changes in
interest rates.

         1996 versus 1995

                  Cash flows from operations  decreased  approximately  $423,000
primarily due to a decrease in unearned  interest income as a result of the sale
of the  Third  DC-9 and a  decrease  in  payables.  These  decreases  were  only
partially  offset by an increase in lease related  revenue  resulting  primarily
from higher monthly rents for S/N 72 during 1996.

                  Cash flows from investing activities  decreased  approximately
$439,000 in 1996 primarily due to the AGES Engines  rescission during 1995. This
was  partially  offset by the  funds  received  from the sale of the Third  DC-9
during 1996 which had not been reinvested at December 31, 1996.

                  In  1996,  there  were no  financing  sources  of  cash.  Cash
distributions to Unitholders increased  approximately  $305,000, or by $0.42 per
weighted   average  Limited   Partnership   Unit   outstanding.   The  increased
distributions to Unitholders resulted from the additional rent received from the
reinvestment of the AGES rescission proceeds, as well as from the higher monthly
rent for S/N 72 during 1996. The increased  rents were only partially  offset by
reduced rents on S/N 57, S/N 44 and S/N 11.



<PAGE>


         1995 versus 1994

                  Cash flows from operations  decreased  approximately  $673,000
primarily  due to a  decrease  of  approximately  $1,195,000  in cash flows from
lease-related  revenues.  Certain  other  cash  expenses  increased  in  1995 as
discussed  under  "Results of Operations"  below.  The decreased cash flows from
leases  resulted  from  reduced  rents  on S/N 57,  S/N 44 and S/N 11,  S/N 72's
off-lease  periods  during  1995 and the loss of rent during the period that the
AGES Engines rescission proceeds were being reinvested.

                  Cash flows from investing activities  increased  approximately
$5,800,000  in 1995  primarily  due to the AGES  Engines  rescission  and staged
reinvestment in assets which was not completed until early 1996 and the payments
received from the capital leases on the DC-9s.

                  In 1995,  there were no  financing  sources of cash.  JetFleet
II(TM) raised $4,687,400  during 1994. In connection with these sales,  JetFleet
II(TM) paid  organization  and  offering  costs in the amount of $632,799 to the
Corporate General Partner and CKS Securities,  Incorporated.  Cash distributions
to  Unitholders  decreased  approximately  $881,000,  or by $1.27  per  weighted
average Limited  Partnership Unit  outstanding.  The decreased  distributions to
Unitholders  resulted from reduced rents on S/N 57, S/N 44 and S/N 11 as well as
S/N 72's off-lease  periods during 1995 which were only partially  offset by the
cash  received as a result of the  reinvestment  of the AGES Engines  rescission
proceeds.

Results of Operations

                  JetFleet II(TM) recorded net income of $844,620 and a net loss
of  ($1,160,761)  and  ($856,582)  in 1994,  1995 and  1996,  respectively.  The
decrease from 1994 to 1995 was due to the decrease in rents received for S/N 57,
S/N 44 and S/N 11, S/N 72's  off-lease  periods during 1995 and the loss of rent
during  the  period  that  the  AGES  Engines  rescission  proceeds  were  being
reinvested.  The  increase  from  1995 to 1996  was a result  of the  additional
interest income received from the  reinvestment of the AGES rescission  proceeds
in the DC-9  financing  leases.  There was no related  increase in  depreciation
because the DC-9 financing leases are capital leases.

         1996 versus 1995

                  Rental income increased approximately $57,000. This was due to
the higher monthly rent for S/N 72 during 1996,  which was only partially offset
by reduced rents on S/N 57, S/N 44 and S/N 11 beginning in October 1996.

                  Depreciation decreased approximately $112,000 primarily due to
the  reinvestment  of the  AGES  rescission  proceeds  in  aircraft  subject  to
financing leases which are not subject to depreciation.

                  Management  fees  increased  approximately  $11,000.  This was
primarily due to the increased rents discussed above. JetFleet II(TM) pays 4% to
AEI in connection with the purchases of each of the above aircraft.

                  General and  administrative  expenses  and  professional  fees
increased  approximately  $92,000 due to  increased  costs  associated  with the
ongoing management of JetFleet II's(TM) and extensive negotiations with Raytheon
regarding the monthly  rents for S/N 57, S/N 44 and S/N 11. As mentioned  above,
the Corporate General Partner has authorized JMC to perform  remarketing  duties
on behalf of JetFleet  II(TM).  If  management  fees are payable  within a given
year,  such fees are reduced to the extent that any  payments are made to JMC or
other third parties performing such remarketing duties.

         1995 versus 1994

                  Rental income decreased approximately $1,195,000. This was due
to reduced  rents on S/N 57, S/N 44 and S/N 11  beginning in October  1994,  S/N
72's  off-lease  periods during 1995 and the loss of rent during the period that
the AGES Engines  rescission  proceeds were being reinvested.  In addition,  the
payments under the DC-9 financing leases,  which were acquired in December 1994,
July 1995 and August  1995,  are treated as a return of capital  with an imputed
interest component, rather than rental income.

                  Depreciation increased approximately  $1,025,000 primarily due
to the additional purchases of interests in aircraft and aircraft engines during
1994 and 1995 and a  reduction  in the  estimate  of the useful  life of certain
aircraft.

                  Management  fees  decreased  approximately  $88,000.  This was
primarily due to the reduced rents discussed  above.  JetFleet II(TM) pays 4% to
AEI in  connection  with the  purchases  of each of the  above  aircraft.  Also,
JetFleet  II(TM) pays a lower rate of management fees on full payout leases such
as the leases to which the DC-9s are subject.

                  General and  administrative  expenses  and  professional  fees
increased  approximately  $89,000 due to  increased  costs  associated  with the
ongoing management of JetFleet II's(TM) portfolio, specifically the maintenance,
supervision and remarketing of S/N 72 and negotiation of the AGES rescission. As
mentioned  above,  the Corporate  General  Partner has authorized JMC to perform
remarketing  duties on behalf of JetFleet II(TM). If management fees are payable
within a given year,  such fees are reduced to the extent that any  payments are
made to JMC or other third parties performing such remarketing duties.


ITEM 8:       FINANCIAL STATEMENTS


                         REPORT OF INDEPENDENT AUDITORS



The Partners JetFleet(TM) Aircraft II, L.P.


We have audited the  accompanying  balance sheets of  JetFleet(TM)  Aircraft II,
L.P., a California Limited Partnership, as of December 31, 1996 and December 31,
1995, and the related statements of operations, partners' capital and cash flows
for the years ended December 31, 1996,  December 31, 1995 and December 31, 1994.
These  financial   statements  are  the   responsibility  of  the  Partnership's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of JetFleet(TM) Aircraft II, L.P.,
at December 31, 1996 and December  31, 1995,  and the results of its  operations
and its cash flows for the years ended December 31, 1996,  December 31, 1995 and
December 31, 1994 in conformity with generally accepted accounting principles.



                          VOCKER KRISTOFFERSON AND CO.

February 6, 1997
San Mateo, California




<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                                 Balance Sheets
<TABLE>
<CAPTION>



                                     ASSETS


                                                                                        December 31,
                                                                                     1996          1995
<S>                                                                             <C>           <C>

Current assets

         Cash ..................................................................$ 1,191,914   $ 1,364,593
         Receivable from affiliates ............................................       --          45,000
         Reserves receivable from lessees ........................................   29,781          --
         Lease payments receivable ...............................................  540,000       960,000
                                                                                -----------   -----------

         Total current assets ..................................................  1,761,695     2,369,593
Aircraft and aircraft engines under operating
   leases and aircraft held for operating leases,
   net of accumulated depreciation of
   $10,425,030 in 1996 and $7,213,339 in 1995 .................................. 14,435,613    17,520,291
Lease payments receivable ......................................................    180,000     1,275,000
Organization and offering costs, net of
   accumulated amortization of $123,141 in 1996
   and $91,214 in 1995 .........................................................     32,895        64,822
                                                                                -----------   -----------

                                                                                $16,410,203   $21,229,706
                                                                                ===========   ===========

                        LIABILITIES AND PARTNERS' CAPITAL

Current liabilities:

         Accounts payable ......................................................$   112,519   $   119,254
         Accrued maintenance costs .............................................    501,072       410,702
         Payable to affiliates .................................................     10,933        49,075
         Security deposits .....................................................    143,101       140,415
         Unearned interest income ..............................................     79,186       287,373
         Prepaid rent received .................................................     27,553        15,000
                                                                                -----------   -----------

         Total current liabilities .............................................    874,364     1,021,819

Unearned interest income ......................................................       8,793       174,032
                                                                                -----------   -----------

Total liabilities ..............................................................    883,157     1,195,851

Partners' capital
         (Limited partners 1,100,000 authorized
         Units, 693,505 issued Units in 1996 and 1995) ........................  15,527,046    20,033,855
                                                                                -----------   -----------

                                                                                $16,410,203   $21,229,706
                                                                                 ==========   ===========
</TABLE>

See accompanying notes.


<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                            Statements of Operations
<TABLE>
<CAPTION>



                                                                         Year Ended December 31,
                                                   1996             1995              1994
<S>                                            <C>              <C>               <C>

Revenues:

  Rental income                                $ 2,658,450      $ 2,601,541       $ 3,796,913
  Gain on sale of aircraft                          94,081                -                 -
  Gain / (Loss) on sale of
      aircraft engines                              34,860          (46,090)           (6,868)
  Interest income                                  265,359          236,631            33,514
                                               -----------      -----------       -----------
                                                 3,052,750        2,792,082         3,823,559
                                               -----------      -----------       -----------

Costs and expenses:

  Management fees                                  113,657          102,440           190,137
  Depreciation of aircraft
     and aircraft engines                        3,260,014        3,372,163         2,347,282
  Amortization of organization
     and offering costs                             31,927           31,927            31,086
  Professional fees                                 36,511           50,438            28,242
  Maintenance costs                                119,252          153,096           206,308
  General and administrative                       347,971          242,779           175,884
                                               -----------      -----------       -----------
                                                 3,909,332        3,952,843         2,978,939
                                               -----------      -----------       -----------
Net (loss) income                              $  (856,582)     $(1,160,761)      $   844,620
                                               ===========      ===========       ===========

Allocation of net(loss) income:

  General partners                             $   182,511      $   167,240       $   213,592
  Limited partners                              (1,039,093)      (1,328,001)          631,028
                                               -----------      -----------       -----------
                                               $  (856,582)     $(1,160,761)      $   844,620
                                               ===========      ===========

  Per Limited Partner Unit                     $     (1.50)     $     (1.91)      $      0.93
                                               ===========      ===========       ===========

Weighted average Limited
  Partner Units outstanding                        693,505          693,505             675,964
                                               ===========      ===========       =============
</TABLE>


See accompanying notes.




<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                         Statements of Partners' Capital
              For the Years Ended December 31, 1994, 1995 and 1996
<TABLE>
<CAPTION>


                                              Limited
                                              Partner          Limited           General
                                               Units          Partners          Partners              Total
<S>                                           <C>         <C>                 <C>               <C>


Balance, December 31, 1993                    599,757     $    23,890,926     $           -     $    23,890,926
Capital contributions                          93,748           4,687,400                 -           4,687,400
Offering costs                                                   (611,706)                -            (611,706
Distributions ($6.00 per
  weighted average Limited
  Partner Unit)                                     -          (4,058,238)         (213,592)         (4,271,830)
Net income                                                        631,028           213,592             844,620
                                           ----------      --------------     -------------     ---------------

Balance, December 31, 1994                    693,505          24,539,410                 -          24,539,410
Distributions ($4.58 per
  Limited Partner Unit)                             -          (3,177,553)         (167,240)         (3,344,793)
Net loss                                                       (1,328,001)          167,240          (1,160,761)
                                           ----------      --------------     -------------     ---------------

Balance, December 31, 1995                    693,505          20,033,856                 -          20,033,856
Distributions ($5.00 per
  Limited Partner Unit)                             -          (3,467,715)         (182,511)         (3,650,226)
Net loss                                                       (1,039,093)          182,511            (856,582)
                                           ----------      --------------     -------------     ---------------

Balance, December 31, 1996                    693,505     $    15,527,046     $           -     $    15,527,046
                                           ==========     ===============     =============     ===============
</TABLE>



See accompanying notes.


<PAGE>


                                                JetFleet(TM) Aircraft II, L.P.
                                                 Statements of Cash Flows
<TABLE>
<CAPTION>

                                                                          For the Year Ended December 31,
                                                                    1996            1995               1994
<S>                                                            <C>              <C>              <C>

Operating activities:
   Net (loss) income                                           $  (856,582)     $(1,160,761)     $    844,620
   Adjustments to reconcile net (loss) income
     to net cash provided by operating activities:
       (Gain) / loss on sale of aircraft engines                   (34,860)          46,090             6,868
       Gain on sale of aircraft                                     94,081                -                 -
       Depreciation of aircraft
         and aircraft engines                                    3,260,014        3,372,163         2,347,282
       Amortization of organization
         and offering costs                                         31,927           31,927            31,086
       Change in operating assets
         and liabilities:
           Receivable from affiliates                               45,000          (32,558)          (12,442)
           Rent receivable                                               -           75,000           166,678
           Reserves receivable from lessees                        (29,781)               -                 -
           Accounts payable                                         (6,735)          78,572           (93,726)
           Accrued maintenance costs                                90,370          181,575           150,923
           Unearned interest income                               (279,345)        (185,430)           (3,014)
           Payable to affiliates                                   (38,142)          37,500           (99,808)
           Security deposits                                         2,686           66,800                 -
           Prepaid rent received                                    12,553           15,000          (139,153)
                                                               -----------      -----------       -----------
   Net cash provided by operating activities                     2,103,024        2,525,878         3,199,314
                                                               -----------      -----------       -----------
Investing activities:
   Proceeds from sale of aircraft engines                          211,000        5,089,344           190,000
   Proceeds from sale of aircraft                                  735,000                -                 -
   Purchase of interests in
     aircraft and aircraft engines                                (351,477)      (3,696,146)       (4,222,146)
   Payments received on capital lease                              780,000          420,000            45,000
   Net cash provided by (used in)
     investing activities                                        1,374,523        1,813,198        (3,987,146)
                                                               -----------      -----------       -----------
Financing activities:
   Capital contributions                                                 -                -         4,687,400
   Distributions                                                (3,650,226)      (3,344,793)       (4,271,830)
   Offering costs                                                        -                -          (611,706)
   Organization costs                                                    -                -           (21,093)
                                                               -----------      -----------       -----------
   Net cash used in
     financing activities                                       (3,650,226)      (3,344,793)         (217,229)
                                                               ------------     ------------      -----------
Net (decrease) increase in cash                                   (172,679)         994,283        (1,005,061)
Cash, beginning of period                                        1,364,593          370,310         1,375,371
                                                               -----------      -----------       -----------
Cash, end of period                                            $ 1,191,914      $ 1,364,593       $   370,310
                                                               ===========      ===========       ============
</TABLE>

Supplemental schedule of noncash investing and financing activities:

JetFleet  II(TM)  entered  into  capital  leases for its  interests  in one DC-9
aircraft during 1994 and two DC-9 aircraft during 1995. In conjunction  with the
leases,  a liability for unearned  interest income was recorded at the beginning
of the lease as follows:
<TABLE>
<CAPTION>

                                                       1994             1995
<S>                                               <C>               <C>

   Minimum lease payments receivable              $   540,000       $ 2,160,000
   Cost of interest of aircraft leased               (412,851)       (1,637,300)
                                                  -----------       -----------
   Unearned interest income                       $   127,149       $   522,700
</TABLE>
                                                  ===========       ===========

See accompanying notes.


<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                         Notes to Financial Statements


1.       Summary of Significant Accounting Policies

         Basis of presentation

         JetFleet(TM)  Aircraft  II, L.P.  ("JetFleet  II(TM)") is a  California
limited  partnership formed on June 24, 1991 for the purpose of acquiring,  on a
world-wide  basis,  a portfolio of aircraft and aircraft  engines,  or interests
therein,  which are subject to triple net leases.  The corporate general partner
of JetFleet  II(TM)  (the  "Corporate  General  Partner")  is CMA Capital  Group
("Group"),  a California  corporation  formed in February  1989.  The individual
general  partners,  Neal D.  Crispin and  Richard D.  Koehler  (the  "Individual
General  Partners"),  are  the  founding  principals  of the  Corporate  General
Partner.  Group is exclusively  entitled to manage JetFleet  II's(TM)  business.
Capital Management  Associates ("CMA"), a subsidiary of CMA Consolidated,  Inc.,
an affiliated  California  corporation  owned by Mr. Crispin,  provides  certain
accounting  and  investor-related  services for Group.  JetFleet(TM)  Management
Corp. ("JMC") an affiliated California  corporation formed in January 1994 owned
by the individual  general partners and an officer of CMA has been authorized to
perform  remarketing  duties on  behalf  of  JetFleet  II(TM).  Crispin  Koehler
Securities,  an affiliated California  corporation owned by Messrs.  Crispin and
Koehler,  provides  certain  administrative  and  investor-related  services for
Group.  JetFleet II(TM) owns interests in certain aircraft in which JetFleet(TM)
Aircraft, L.P.  ("JetFleet(TM)"),  an affiliated California limited partnership,
also owns interests. JetFleet II(TM) has had significant transactions with these
affiliates as well as Range Systems Engineering, Aviation Enterprises 1988, Inc.
("AEI"),  Eclipse  Airlines,  Inc.  ("Eclipse"),  an affiliate  of AEI,  Airwork
Corporation  ("Airwork"),  The AGES Group, L.P., a Limited Partnership ("AGES"),
the National  Airline  Commission  of Papua New Guinea  (trading as Air Niugini)
("Air  Niugini")  and Air Tindi  Limited ("Air  Tindi").  The Corporate  General
Partner contributed $750 to the capital of JetFleet II(TM).

         Aircraft and aircraft engines under operating leases and aircraft held
         for operating leases

         JetFleet  II's(TM)  interests  in  aircraft  and  aircraft  engines are
recorded  at cost,  which  includes  acquisition  costs and loan fees.  JetFleet
II(TM)  also  pays  and  capitalizes  an  acquisition  fee  equal to 1.5% of the
adjusted  purchase  price of each  asset.  The  capitalization  of each asset is
discussed in detail in Note 3.  Depreciation is computed using the straight-line
method over the  aircraft's  estimated  economic life to a zero residual  value.
Beginning in 1995,  JetFleet  II(TM) reduced the estimated  economic life of the
Dash-7 aircraft from 12 to 8 years to reflect  technological change. This change
had the effect of increasing  depreciation  by $1,068,972 and increasing the net
loss by $1,068,972,  or $1.54 per Limited  Partnership Unit outstanding in 1995.
At the same time,  JetFleet II(TM) began using an 8-year estimated economic life
for depreciating any newly acquired aircraft.


<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                         Notes to Financial Statements


1.       Summary of Significant Accounting Policies (continued)

         Organization and offering costs

         Pursuant to the terms of the Partnership  Agreement,  a non-accountable
organizational  and  offering  expense  allowance,  in an amount  equal to 3% of
limited partner capital  contributions,  is paid to Group for  reimbursement  of
certain  organizational  and offering  expenses  incurred in connection with the
formation and offering of units in JetFleet  II(TM).  A portion of the allowance
is capitalized as  organization  and offering costs and is being amortized using
the straight-line  method over 60 months. The remaining amount, along with sales
commissions,  investment  banking  fees,  and due diligence  reimbursements,  is
reflected as a direct reduction of partners' capital contributions.

         Investments in capital leases

         JetFleet  II's(TM)  investments  in the three  McDonnell  Douglas  DC-9
aircraft are recorded as investments in capital leases.  The gross investment in
each is recorded as lease payments  receivable while the difference  between the
gross investment and the acquisition cost of each respective DC-9 is recorded as
unearned interest income (see Note 4).

         Income taxes

         Income taxes are the liability of the individual partners; accordingly,
the financial  statements  do not include any  provision  for income  taxes.  At
December 31, 1996,  assets and liabilities on a tax basis were  approximately $3
million lower than on a book basis due to accelerated  depreciation used for tax
purposes.

         Cash balances

         As of December 31, 1996,  JetFleet  II(TM)  maintained cash balances of
$655,039,  $226,597,  $188,025 and $64,413 in four large  open-end  money funds,
which are not federally insured.  JetFleet II(TM) also maintained a cash balance
of $231,972 in a regional bank headquartered in San Francisco, $131,972 of which
is not federally insured.  JetFleet II(TM) has accumulated cash in excess of the
federally insured amount as it searches for suitable  investments using proceeds
from  assets  previously  sold  and in order  to make  quarterly  distributions.
JetFleet II(TM) is also accumulating maintenance reserves collected from various
lessees  which will be used to fund certain  scheduled  maintenance  and repairs
required for certain aircraft.

         Use of estimates

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions that affect certain  reported amounts and disclosures.  Accordingly,
actual results could differ from those estimates.



<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                         Notes to Financial Statements



2.       Allocation of Income, Losses and Distributions

         Pursuant to the  Partnership  Agreement,  all revenues and expenses and
income and losses are generally  allocated 95% to the limited partners and 5% to
the general partners. In accordance with the Partnership Agreement, during 1994,
1995 and 1996,  additional  revenues  were  specially  allocated  to the general
partners to bring their capital  account to a zero balance.  Cash  distributions
from JetFleet II's(TM) operations are made 95% to the limited partners and 5% to
the general partners.

3.       Aircraft and Aircraft Engines Under Operating Leases and Aircraft Held
         for Operating Leases

         Aircraft

         deHavilland DHC-103, serial number 72 ("S/N 72")

         CMA purchased a 100% undivided interest in S/N 72 on November 15, 1991,
at a cost of $6,277,006, for the purpose of reselling the undivided interests to
JetFleet II(TM) and JetFleet(TM).

         JetFleet II(TM) agreed to purchase CMA's  undivided  interest in S/N 72
at a price equal to CMA's cost, including chargeable  acquisition costs and loan
fees, in one or more  installments  as funds were raised in the JetFleet  II(TM)
offering and became available for investment.  As a result, JetFleet II(TM) held
an undivided  interest of 75.53% at December 31, 1996.  JetFleet(TM) and AEI own
the remaining 24.37% and 0.10% undivided  interests,  respectively,  at December
31, 1996. The total cost of $5,223,047 paid to CMA for JetFleet  II's(TM) 75.53%
undivided  interest  included  reimbursement of chargeable  acquisition and loan
fees, and acquisition fees totaling $481,817.

         Upon the  return of S/N 72 by Johnson  Controls  World  Services,  Inc.
("JCWS") in June 1993,  discussed  below,  a  collision-avoidance  radar  system
("TCAS") was  installed on the aircraft in order to comply with FAA  regulations
regarding   commercial   airline   operations.   In  connection  with  the  TCAS
installation, JetFleet II(TM) paid and capitalized $105,630 which represents its
pro rata share of the cost. This amount is being  depreciated over the remaining
depreciable life of S/N 72.

         deHavilland DHC-7-102, serial number 57 ("S/N 57")

         During 1992,  JetFleet II(TM)  purchased a 4.00% undivided  interest in
S/N 57 for  $199,752,  including an  acquisition  fee of $2,952.  The  remaining
undivided  interests in S/N 57 are held 95.90% by JetFleet(TM)  and 0.10% by AEI
at December 31, 1996.



<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                          Notes to Financial Statements


3.       Aircraft and Aircraft Engines Under Operating Leases and Aircraft Held
         for Operating Leases (continued)

         Aircraft (continued)

         deHavilland DHC-7-102, serial number 44 ("S/N 44")

         During 1992,  JetFleet II(TM) purchased  undivided  interests  totaling
100.00% in S/N 44 for $5,208,656, in a series of monthly installments. The total
cost included reimbursement of chargeable acquisition costs and acquisition fees
totaling $126,656.

         deHavilland DHC-7-103, serial number 11 ("S/N 11")

         CMA purchased a 100% undivided  interest in S/N 11 on October 30, 1992,
at a cost of $5,900,000, for the purpose of reselling the undivided interests to
JetFleet II(TM). JetFleet II(TM) purchased CMA's undivided interest in S/N 11 at
a price equal to CMA's cost, plus chargeable  acquisition  costs,  loan fees and
acquisition fees totaling $325,556,  in installments as funds were raised in the
JetFleet  II(TM)  offering and became  available  for  investment.  As a result,
JetFleet II(TM) held an undivided interest of 100.00% at December 31, 1996.

         deHavilland DHC-6-310, serial number 666 ("S/N 666")

         JMC purchased a 100% undivided interest in S/N 666 on January 31, 1995,
at a cost of $850,000,  for the purpose of reselling the  undivided  interest to
JetFleet  II(TM).  In April 1995,  JetFleet  II(TM)  purchased  JMC's  undivided
interest in S/N 666 at a price equal to JMC's cost plus  chargeable  acquisition
costs, loan fees and acquisition fees totaling $40,923.

         Fairchild Metro III SA-227-AC, serial number AC-576 ("S/N 576")

         JetFleet II(TM) purchased a 100% undivided  interest in S/N 576 on June
30, 1995, at a cost of  $1,140,000.  In connection  with the purchase,  JetFleet
II(TM) paid $25,750 in chargeable acquisition costs and acquisition fees.

         Fairchild Metro II  SA-226-TC, serial number TC-370 ("S/N 370")

         On  February  27,  1996,  JetFleet  II(TM)  purchased  a 50%  undivided
interest in a Fairchild SA226-TC  aircraft,  serial number TC-370 ("S/N TC-370")
at a cost of  $341,750.  CMA  Capital  Management,  Inc.,  a  subsidiary  of CMA
Consolidated,  Inc.,  purchased  the  remaining  50%  interest at the same time.
During 1996,  JetFleet III(TM),  an affiliate of JetFleet II(TM),  purchased the
50%  interest  from  CMA  Capital  Management,   Inc.  In  connection  with  the
acquisition,  JetFleet  II(TM)  paid a total of $9,727 to CMA  Capital  Group in
chargeable acquisition costs and acquisition fees.


<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                          Notes to Financial Statements


3.       Aircraft and Aircraft Engines Under Operating Leases and Aircraft Held
         for Operating Leases (continued)

         Aircraft engines (continued)

         Aircraft engines

         In  March  1993,  JetFleet  II(TM)  agreed  to  purchase,   in  monthly
installments  twenty-five  used  aircraft  engines (the "Airwork  Engines").  At
December 31, 1996 JetFleet II(TM) held 100.00% undivided interests in all of the
Airwork  engines,  comprised of four Pratt & Whitney PT6A-42  aircraft  engines,
nine Pratt & Whitney  PT6A-41  aircraft  engines,  five Pratt & Whitney  PT6A-41
aircraft  engines,  two Pratt & Whitney PT6A-28  aircraft  engines,  one Pratt &
Whitney PT6A-65  aircraft  engine,  one Pratt & Whitney PT6A-45 aircraft engine,
one  Pratt &  Whitney  PT6A-65R  aircraft  engine,  and two  Allison  A-250-C30P
aircraft engines.

         The total  acquisition cost of $5,498,993  included  reimbursement  for
chargeable  acquisition  costs and acquisition  fees totaling  $301,493.  During
January 1996,  Airwork  notified  JetFleet II(TM) of an event of loss concerning
one of the Airwork Engines (the "Lost Airwork Engine").  Rather than replace the
Lost Airwork Engine, Airwork chose to pay to JetFleet II(TM) the stipulated loss
value as stated in the  lease  agreement  for the  Airwork  Engines  ($211,000).
JetFleet  II(TM)  recognized  a gain of $34,860 on the  disposition  of the Lost
Airwork Engine.

         During  December 1993,  JetFleet  II(TM)  purchased two Pratt & Whitney
PT6A-50  aircraft  engines  (the "AEI  Engines")  for  $433,608  which  included
reimbursement  of acquisition  costs and acquisition fees totaling  $13,608.  On
December 1, 1994,  JetFleet  II(TM) sold one of the AEI Engines to  deHavilland,
Inc. for  $190,000.  JetFleet  II(TM)  recognized a loss of $6,868 in connection
with this transaction.

         In December 1993 and during the first quarter of 1994,  JetFleet II(TM)
purchased three Pratt & Whitney JT8D-217A  aircraft engines (the "AGES Engines")
from  AGES.  The total  cost of the three  engines  including  reimbursement  of
acquisition costs and acquisition fees totaling $173,312 was $5,871,824.  During
the first quarter of 1995,  JetFleet  II(TM) and AGES agreed to rescind the AGES
Engines purchase transaction.  JetFleet II(TM) received a total of $5,089,344 in
proceeds from the rescission during the first and second quarters of 1995.

         The Dash-7 leases

         At the time of purchase,  all four  Dash-7's were subject to triple net
leases with JCWS under an eight year contract, which commenced in 1986, with the
United  States  Army for use in the  Marshall  Islands at the site of the Army's
deep space research center where missile guidance systems are tested.

         Under the terms of the sales agreements for the aircraft,  AEI receives
4% of monthly lease revenues during the first eight years of the lease in return
for  providing  remarketing  and certain other  services in connection  with the
lease, release and resale of the aircraft.



<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                          Notes to Financial Statements


3.       Aircraft and Aircraft Engines Under Operating Leases and Aircraft Held
         for Operating Leases (continued)

         The Dash-7 leases (continued)

         In April 1993,  JetFleet  II(TM) was notified that JCWS would not renew
the  lease of one of the  aircraft.  As a  result  of  subsequent  negotiations,
JetFleet II(TM), JetFleet(TM) and AEI (collectively,  the "Co-Owners") agreed to
terminate  the  initial  lease  on S/N 72 as  soon  as the  airplane  was  fully
inspected to confirm that it had been returned in the condition  required  under
the lease. The Co-Owners accepted the return of S/N 72 on June 25, 1993.

         AEI was obligated for up to six months of rental payments for the early
termination  of S/N 72, net of rent  payments  received  on S/N 72 and  economic
adjustments  received  during  the  period.  JCWS  agreed  to  pay  an  economic
adjustment  totaling  $242,893 to the Co-Owners of S/N 72. This payment is based
upon the difference between the condition of certain aircraft  components at the
time of S/N 72's  delivery to JCWS and the time of its return to the  Co-Owners.
JetFleet II(TM) received $230,517 from JCWS' payment of the economic adjustment,
as well as  $29,281  of  additional  rent  from  AEI.  JCWS  paid  the  economic
adjustment during February 1994; AEI's obligation was fulfilled in January 1994.

         On August 13, 1993,  S/N 72 was  re-leased to Eclipse.  The lease was a
triple net lease with a term of one year,  except that it was  cancelable by any
party on 30 days' notice. The rental amount, paid monthly, was equal to $400 per
hour of usage during the month.

         On October 19,  1993,  due to an event of default by Eclipse  under the
Eclipse Lease,  the Co-Owners  terminated the Eclipse Lease and  repossessed the
aircraft.  Since  Eclipse  had no  immediate  need for S/N 72,  Eclipse  and the
Co-Owners  agreed that the  Co-Owners  would enter into a short-term  lease with
another party, at the expiration of which the Eclipse lease would be reinstated.
At the same time,  Eclipse also paid all overdue rent and reserve  charges.  The
Co-Owners and Eclipse  mutually agreed in June 1994 not to reinstate the Eclipse
Lease.

         On December  22,  1993 the  Co-Owners  entered  into a lease (the "AGES
Lease") with AGES for a term not to exceed  ninety days.  AGES had subleased S/N
72 to Alas Chiricanas S.A., a corporation conducting business in the Republic of
Panama.  The lease was subsequently  extended until September 1, 1994.  JetFleet
II(TM)  collected  a total of $246,390 in rents from AGES during the term of the
lease.

         S/N 72 was re-leased on March 22, 1995 to Air Niugini for a term of six
months. The lease was subsequently extended to October 31, 1995. JetFleet II(TM)
collected  a total of  $189,581  in rents from Air  Niugini.  In  addition,  Air
Niugini paid JetFleet  II(TM) its share of maintenance  costs of $121,058.  Upon
its return from Air Niugini and at the direction of JetFleet II(TM)  management,
S/N 72 underwent certain scheduled maintenance and other repair work.


<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                          Notes to Financial Statements


3.       Aircraft and Aircraft Engines Under Operating Leases and Aircraft Held
         for Operating Leases (continued)

         The Dash-7 leases (continued)

         On April 25, 1996, S/N 72 was leased to Air Tindi Limited ("Air Tindi")
for a term of  thirty-six  months.  Air Tindi has provided a letter of credit in
the amount of $142,000  which serves as a security  deposit under the lease.  In
addition, Air Tindi pays JetFleet II(TM) its pro-rata share of maintenance costs
of  $265.00  per hour of usage,  which  amount is to be  applied  for  scheduled
overhauls and  inspections.  Air Tindi is a regional  airline  headquartered  in
Yellowknife,  Northwest  Territories,  Canada and provides charter and regularly
scheduled  flights  throughout  the  Northwest   Territories.   JetFleet  II(TM)
collected a total of $322,891 from Air Tindi during 1996.

         During  1994  the  current  leases  for S/N 57,  S/N 44 and S/N 11 were
extended,  at reduced rent,  through September 30, 1995. A new contract with the
United  States Army  commenced on February 15, 1995 for a term of two years with
three two-year renewal  options.  During 1995, the leases for all three aircraft
were extended  through  September 30, 1996.  During 1996, the current leases for
all three aircraft were extended, at reduced rent, through September 30, 1998.

         Other aircraft leases

         S/N 666 is leased to Loganair  Limited,  a British  Airways  franchisee
("Loganair"), for a term expiring on January 30, 1998 (the "Loganair Lease"). As
part of the purchase of S/N 666 from JMC,  JMC  assigned  the Loganair  Lease to
JetFleet II. Loganair also pays, on a monthly basis,  maintenance costs based on
usage.  JetFleet II(TM) holds a security  deposit from Loganair of $45,000 in an
interest-bearing  account (which interest  accrues for the benefit of Loganair).
Under the Loganair  Lease,  the lessee holds two extension  options for up to an
additional 39 months.

         S/N 576 is subject to a lease with Merlin  Express,  Inc., a subsidiary
of Fairchild Aircraft Incorporated  ("Merlin"),  for a term expiring on July 18,
1999 (the "Merlin  Lease").  The Merlin  Lease  contains a guaranty by Fairchild
Aircraft  Incorporated  for the equivalent of six months of rent. As part of the
purchase of S/N 576, the seller  assigned  the Merlin Lease to JetFleet  II(TM).
Merlin also pays, on a monthly basis, maintenance costs based on usage. JetFleet
II(TM) holds a security  deposit  from Merlin of $45,000 in an  interest-bearing
account (which interest accrues for the benefit of Merlin).


<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                          Notes to Financial Statements


3.       Aircraft and Aircraft Engines Under Operating Leases and Aircraft Held
         for Operating Leases (continued)

         The aircraft engine leases

         S/N TC-370 is subject to a lease with Sunbird Air Services,  Ltd. for a
term  expiring  September  30, 2000 (the  "Sunbird  Lease").  The Sunbird  Lease
contains  a  guaranty  by the seller for basic rent in an amount not to exceed a
total aggregate  amount of $29,250 (which guaranty is shared equally by JetFleet
II(TM) and JetFleet III(TM)).  As part of the purchase of S/N TC-370, the seller
assigned  its  interests  and  obligations  under the Sunbird  Lease to JetFleet
II(TM).

         The Airwork  Engines  acquired  by  JetFleet  II(TM) are leased back to
Airwork  pursuant to a master lease (the "Airwork  Lease")  between  Airwork and
JetFleet  II(TM).  The  Airwork  Lease is a triple  net  lease,  has an  initial
seven-year term (which expires on April 30, 2000),  and Airwork has two two-year
renewal options.  UNC  Incorporated,  the parent of Airwork,  has guaranteed the
obligations of Airwork under the Airwork Lease. Upon the purchase of each engine
by JetFleet II(TM),  Airwork was required to pay a security deposit equal to one
month of rent.

         The  remaining  AEI  Engine is  currently  off lease.  JetFleet  II(TM)
management  is  currently  negotiating  lease and/or sale  arrangements  for the
engine.

         The AGES Engines were leased to GPA Group plc ("GPA") and  subleased to
Aerovias de Mexico, S.A. de C.V.  ("AeroMexico").  As mentioned above,  JetFleet
II(TM)  and AGES  agreed  during the first  quarter of 1995 to rescind  the AGES
Engines  purchase  by  JetFleet  II(TM).  JetFleet  II(TM)  received  a total of
$150,000 in rental payments during 1995 for the AGES Engines.

         Future minimum rents

         The  following is a schedule of future  minimum  rental  income by year
         under the existing leases:
<TABLE>
<CAPTION>

                                            Year                        Amount
<S>                                         <C>                  <C>

                                            1997                 $    2,634,081
                                            1998                      2,219,521
                                            1999                      1,050,771
                                            2000                        542,686
                                                                 $    6,447,059
</TABLE>





<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                          Notes to Financial Statements


3.       Aircraft and Aircraft Engines Under Operating Leases and Aircraft Held
         for Operating Leases (continued)

         Detail of investment

         The  following  schedule  provides an  analysis  of  JetFleet  II's(TM)
investment in aircraft  under  operating  leases and aircraft held for operating
leases as of December 31, 1995,  additions and disposals  during 1996, and as of
December 31, 1996:


<TABLE>
<CAPTION>

                                 December 31                                              December 31,
                                    1995               Additions         Disposals            1996
                                    ----               ---------         ---------            ----
<S>                             <C>                  <C>                 <C>              <C>


S/N 72                          $ 5,328,677          $         -         $       -        $  5,328,677
S/N 57                              199,752                    -                 -             199,752
S/N 44                            5,208,656                    -                 -           5,208,656
S/N 11                            6,225,556                    -                 -           6,225,556
Airwork Engines                   5,498,993                    -          (224,464)          5,274,529
AEI Engine                          213,150                    -                 -             213,150
S/N 370                                   -              351,477                 -             351,477
S/N 666                             893,096                    -                 -             893,096
S/N 576                           1,165,750                    -                 -           1,165,750
                                -----------          -----------         ---------        ------------

                                 24,733,630              351,477          (224,464)         24,860,643
Less accumulated
  depreciation                   (7,213,339)          (3,260,014)           48,323         (10,425,030)
                                ------------         -----------         ---------        ------------

                                $17,520,291          $(2,908,537)        $(176,141)       $ 14,435,613
                                ===========          ===========         =========        ============
</TABLE>

         The  following  schedule  provides an  analysis  of  JetFleet  II's(TM)
investment in aircraft  under  operating  leases and aircraft held for operating
leases and the related accumulated depreciation for the years ended December 31,
1994, 1995 and 1996:

<TABLE>
<CAPTION>


                                                   Accumulated
                                        Cost       Depreciation            Net
<S>                                 <C>            <C>                 <C>

Balance,
  December 31, 1993                 $24,872,259    $ (2,168,361)       $22,703,898
Additions                             4,222,146      (2,347,282)         1,874,864
Disposals                              (626,001)         16,282           (609,719)
                                    -----------    ------------        -----------
Balance,
  December 31, 1994                  28,468,404      (4,499,361)        23,969,043
Additions                             3,696,146      (3,372,163)           323,983
Disposals                            (7,430,920)        658,185         (6,772,735)
                                    -----------    ------------        -----------
Balance,
  December 31, 1995                 $24,733,630    $ (7,213,339)       $17,520,291
Additions                               351,477      (3,260,014)        (2,908,537)
Disposals                              (224,464)         48,323           (176,141)
                                    -----------    ------------        -----------
Balance,
  December 31, 1996                 $24,860,643    $(10,425,030)       $14,435,613
                                    ===========    ============        ===========
</TABLE>

<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                          Notes to Financial Statements


4.       Investments in Capital Leases

         McDonnell Douglas DC-9-32, serial number 47236 ("First DC-9")

         On  December  16,  1994,  JetFleet  II(TM)  purchased  a 50%  undivided
interest  in the  First  DC-9 for  $400,000  plus  reimbursement  of  chargeable
acquisition costs and acquisition fees totaling $12,851.  JetFleet(TM) purchased
the remaining  50% interest at the same time.  The First DC-9 was leased back to
the  seller,  Interglobal,  Inc.  for  thirty-six  months at a  monthly  rate of
$30,000,  of which  JetFleet  II(TM) is  entitled  to $15,000  (the  "First DC-9
Lease").  The First DC-9 is currently  sub-leased to and being  operated by Aero
California  S.A.  de CV.  As  discussed  in  Note  1  above,  JetFleet  II's(TM)
investment  in the First DC-9 is being  accounted  for as a capital  lease.  The
investment is essentially a financing in which JetFleet  II(TM) will recover its
investment over the term of the lease.  Interglobal,  Inc. has a purchase option
for a nominal  amount which may be exercised  upon  expiration of the First DC-9
Lease. In 1996, JetFleet II(TM) recorded $43,238 of interest income attributable
to the First DC-9 Lease.

         McDonnell Douglas DC-9-14, serial number 45702 ("Second DC-9")

         On July 10, 1995,  JetFleet II(TM) purchased a 100% undivided  interest
in the Second DC-9 for $800,000 plus  reimbursement  of  chargeable  acquisition
costs and  acquisition  fees  totaling  $18,850.  The Second  DC-9 is subject to
similar  lease terms as the First DC-9 and is accounted  for in the same manner.
In 1996,  JetFleet II(TM) recorded  $119,157 of interest income  attributable to
the lease of the Second DC-9.

         McDonnell Douglas DC-9-32, serial number 47553 ("Third DC-9")

         On August 31, 1995, JetFleet II(TM) purchased a 100% undivided interest
in the Third DC-9 for $800,000  plus  reimbursement  of  chargeable  acquisition
costs and acquisition fees totaling $18,450.  The Third DC-9 was also subject to
similar  lease terms as the First DC-9 and was accounted for in the same manner.
During 1996,  JetFleet  II(TM)  agreed to resell the Third DC-9 and reassign the
sublease to the original  seller,  Interglobal,  Inc. In 1996,  JetFleet  II(TM)
recorded $71,950 of interest income attributable to the lease of the Third DC-9.

         Future minimum lease payments

         The following is a schedule of maturities of lease payments  receivable
and recognition of unearned interest income:
<TABLE>
<CAPTION>

                                                  Collection           Interest
                                                     on                 Income
                               Year               Receivable         Recognition
                               ----               ----------         -----------
<S>                            <C>                <C>                    <C>
                               1997               $540,000               $79,186
                               1998                180,000                 8,793
                                                  --------               -------
                                                  $720,000               $87,979
                                                  ========               =======
</TABLE>





<PAGE>


                         JetFleet(TM) Aircraft II, L.P.
                          Notes to Financial Statements


5.       Related Party Transactions

         In connection with the  organization  and offering of units in JetFleet
II(TM),  Group received a  non-accountable  organizational  and offering expense
allowance of $140,622 in 1994, for reimbursement of certain  organizational  and
offering  expenses,  as  discussed  in  Note  1. In  addition,  CKS  Securities,
Incorporated,  a member of the National Association of Securities Dealers,  Inc.
and an affiliate of the general partners, received sales commissions, investment
banking fees, and due diligence  reimbursements of $492,177 in 1994, portions of
which were paid to third parties.

         As discussed in Note 3,  JetFleet  II's(TM)  investment in aircraft and
aircraft  engines  includes  reimbursements  to CMA  and  Group  for  chargeable
acquisition costs. These amounts,  which totaled $4,533,  $41,097 and $61,750 in
1996,  1995 and  1994,  respectively,  included  legal and  consulting  costs in
connection with the acquisition of the aircraft,  as well as appraisal and title
insurance  costs.  JetFleet II(TM) also reimbursed JMC for loan fees incurred of
$16,251 in 1995 and paid Group  acquisition fees of $5,194,  $54,376 and $62,396
in 1996, 1995 and 1994, respectively.

         Group  receives  an  equipment  management  fee  ($43,249,  $48,857 and
$93,920  in 1996,  1995 and  1994,  respectively)  equal to 3% of gross  rentals
received by JetFleet  II(TM) from operating  leases and 2% of gross rentals from
full payout leases.

         JetFleet  II(TM) did not pay a resale fee  (normally 3% of the contract
sales price of each asset sold) to Group or any  third-party in connection  with
the sale of the AEI  Engine  or the  rescission  of the AGES  Engines  purchase.
JetFleet  II(TM) paid a resale fee of to Group in connection with the Third DC-9
transaction in the amount of $13,700 in 1995.

         JetFleet  II(TM)  pays for all  direct,  indirect,  administrative  and
overhead expenses  incurred on its behalf by Group and its affiliates.  In 1996,
1995 and 1994, $301,407, $220,361, and $151,430,  respectively, was reimbursable
by  JetFleet   II(TM)  to  Group  or  its  affiliates  in  connection  with  the
administration and management of JetFleet II(TM).

         All of the above fees payable by JetFleet  II(TM) to Group were paid to
Group which in turn reimbursed CMA or its affiliates which had incurred costs in
connection   with  the   organization   and   offering  of  units  in,  and  the
administration and management of, JetFleet II(TM).







ITEM 9:       CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
              FINANCIAL DISCLOSURE

                  JetFleet  II(TM)  had  no  change  in  or  disagreements  with
accountants during the years ended December 31, 1995 and 1996.





<PAGE>




                                    PART III

ITEM 10:      DIRECTORS AND EXECUTIVE OFFICERS

         General

                  JetFleet II(TM) is a California limited partnership and has no
directors or  executive  officers.  The  Corporate  General  Partner of JetFleet
II(TM) is CMA Capital  Group, a California  corporation  formed in February 1989
and a wholly-owned  subsidiary of CMA Capital  Corporation  (which was formed in
January 1989). The Individual  General Partners,  Neal D. Crispin and Richard D.
Koehler,  are the founding  principals of the Corporate  General Partner and the
owners of CMA Capital Corporation. On April 1, 1992, CMA Capital Group, L.P. was
formed for the sole  purpose of acting as an  additional  General  Partner.  The
Individual General Partners were the general partners of CMA Capital Group, L.P.
and PSC Aircraft Leasing, Inc., a California  corporation,  was the sole limited
partner. During April 1994, CMA Capital Group, L.P. was dissolved. Following the
dissolution  of CMA Capital  Group,  L.P.,  and pursuant to the JetFleet  II(TM)
Limited Partnership Agreement, the Corporate General Partner elected to continue
the business of JetFleet II(TM).

                  The General  Partners are  responsible  for the management and
operation of the business of JetFleet II(TM).  The Corporate  General Partner is
designated by the Partnership  Agreement as JetFleet  II's(TM)  Managing General
Partner  and,  as such,  is  responsible  for  most  management  decisions.  The
Corporate General Partner generally has responsibility for supervising  JetFleet
II's(TM) day-to-day  operations,  including compliance with legal and regulatory
requirements,   and  is  responsible  for  cash  management,   distributions  to
Unitholders and communications between JetFleet II(TM) and the Unitholders.  The
Partnership  Agreement  authorizes the Corporate  General  Partner,  in its sole
discretion,  to acquire,  hold title to,  sell,  lease,  re-lease  or  otherwise
dispose of aircraft and aircraft engines,  or any interest therein, on behalf of
JetFleet  II(TM)  when and upon  such  terms as the  Corporate  General  Partner
determines to be in the best  interests of JetFleet  II(TM),  subject to certain
limitations  set forth in the  Prospectus.  As mentioned  above,  the  Corporate
General  Partner has authorized JMC to perform  remarketing  duties on behalf of
JetFleet II(TM) (see "Business" above).

         Directors and Officers

                  The  directors,  executive  officers and key  employees of the
Corporate  General  Partner,  each of whom serves until his successor is elected
and qualified, are as follows:

     Name                                                       Position Held

Neal D. Crispin                        President, Chief Executive Officer,
                                          Chief Financial Officer and
                                          Chairman of the Board of Directors of
                                          the Corporate General Partner

Richard D. Koehler                     Executive Vice President and Director
                                          of the Corporate General Partner

Richard D. Fitzsimmons                 Aircraft Portfolio Manager of the
                                          Corporate General Partner

                  Neal D. Crispin,  age 51, is the Chief  Executive  Officer and
Chairman  of the  Board  of  Directors  of the  Corporate  General  Partner  and
President and Director of JMC.  From 1983 to the present,  he has also served as
the Chief  Executive  Officer and  Chairman of the Board of Directors of Capital
Management Associates,  a corporation involved in the development and management
of investor-funded equipment leasing programs. Before forming Capital Management
Associates in 1983,  from 1981 to 1983 Mr.  Crispin was Vice President - Finance
of Highlands Energy Corporation, an oil and gas company, and prior to 1981 was a
Manager with Arthur Young & Company, certified public accountants. He received a
Bachelors  degree in Economics from the University of California,  Santa Barbara
and  a  Masters  degree  in  Business  Administration  from  the  University  of
California,  Berkeley.  Mr.  Crispin is a member of the  American  Institute  of
Certified  Public  Accountants  and the California  Society of Certified  Public
Accountants.

                  Richard D. Koehler,  age 52, is the Executive  Vice  President
and a Director of the  Corporate  General  Partner and  President of CMA Capital
Corporation.  From  1983 to the  present,  Mr.  Koehler  has also  served as the
Executive Vice President and a Director of Capital Management  Associates.  From
1985 to the present,  Mr.  Koehler has served as the  President and a registered
principal  of  CKS  Securities,   Incorporated  (formerly  Northwestern  Capital
Management, Incorporated), a broker-dealer involved in the syndication of direct
participation  programs  and the  managing  broker-dealer  with  respect to this
offering.  Prior to 1983,  Mr.  Koehler was Director of the Kansas City regional
office  of the  National  Association  of  Securities  Dealers,  Inc.  ("NASD").
Previously,  Mr.  Koehler was Assistant  Director of the San Francisco  regional
office of the NASD and served as national  coordinator of all anti-fraud actions
brought by the NASD. Mr. Koehler  received a Bachelors degree from Thiel College
in Greenville, Pennsylvania.

                  Richard G. Fitzsimmons,  age 72, is Aircraft Portfolio Manager
of the Corporate  General Partner and a member of the JMC Advisory Board. He has
over 38 years of  experience  in the  aircraft  industry.  From  1972  until his
retirement in 1983, Mr.  Fitzsimmons  served  McDonnell  Douglas  Corporation in
various capacities of increasing responsibility,  including Director of Advanced
Engineering - Commercial Programs and Director of Advanced Program  Engineering.
From 1970 to 1972, Mr. Fitzsimmons served as Assistant for Aeronautics, National
Aeronautics and Space Council,  in the Executive  Office of the President of the
United States, with principal  responsibility for the content and preparation of
a comprehensive  report to the President on the aerospace  manufacturing and air
transport  industries.  Prior to  1980,  Mr.  Fitzsimmons  spent 24 years at The
Boeing  Company in various  positions of  increasing  responsibility,  including
Director - Product  Research.  Mr.  Fitzsimmons  has served as an advisor to the
Federal Aeronautics Administration.  He received a Bachelor of Science degree in
Aeronautical Engineering from the University of Washington in 1946.




<PAGE>


         The Individual General Partners

                  Messrs.   Crispin  and  Koehler  are  the  Individual  General
Partners of JetFleet II(TM).  Together with the Corporate General Partner,  they
have  responsibility for the overall management and operation of the business of
JetFleet  II(TM).  Either  individual  General  Partner may resign from JetFleet
II(TM) under the  conditions set forth in the  Partnership  Agreement and may be
removed by a majority vote of the Unitholders.

         Compliance with Section 16(a) of the Securities Exchange Act of 1934

                  Section 16(a) of the Securities  Exchange Act of 1934 requires
JetFleet II's(TM) general partners and persons who own more than 10% of JetFleet
II's(TM)  Units,  to file with the  Securities and Exchange  Commission  ("SEC")
initial  reports of  ownership  and reports of changes in ownership of Units and
other equity securities of JetFleet II(TM). General Partners and 10% Unitholders
are required by SEC  regulation  to furnish  JetFleet  II(TM) with copies of all
Section 16(a) forms they file.

                  To JetFleet II's(TM) knowledge,  based solely upon a review of
Form 3 furnished to JetFleet  II(TM)  pursuant to Rule 16a-3(e)  during 1996, no
person who, at any time during 1996, was a General  Partner or beneficial  owner
of more than 10% of the Units failed to file on a timely basis,  as disclosed in
the above forms, reports required by Section 16(a) during 1996 or prior years.

ITEM 11:      EXECUTIVE COMPENSATION

                  JetFleet II(TM) is a limited partnership and has no employees,
officers  or  directors.  The  following  is a summary of the  compensation  and
reimbursements  paid to the General  Partners and their  affiliates  by JetFleet
II(TM) for the years ended December 31, 1994, 1995 and 1996.

         Compensation

                  In connection with the organization of JetFleet II(TM) and the
offering of Units in JetFleet  II(TM),  the Corporate  General Partner  received
from  JetFleet  II(TM)  a  non-accountable  organization  and  offering  expense
allowance in an amount equal to 3% of the gross  proceeds from the sale of Units
in the offering  ("Gross Sales  Proceeds").  The amount of the  organization and
offering  costs  other  than  sales  commissions,  investment  banking  fees and
reimbursement  of  broker-dealer  (due  diligence  expenses)  was less than this
allowance.  Therefore,  the Corporate General Partner will be entitled to retain
the difference.  During 1994, JetFleet II(TM) paid the Corporate General Partner
a non-accountable organization and offering expense allowance of $140,622.

                  In  connection  with the  purchase  of  aircraft  by  JetFleet
II(TM),   the  Corporate  General  Partner  received  from  JetFleet  II(TM)  an
acquisition  fee equal to 1.5% of the adjusted  purchase  price of the aircraft.
During 1994,  JetFleet II(TM) paid aggregate  acquisition  fees to the Corporate
General Partner of $62,396 in connection with aircraft acquisitions.


<PAGE>


                  The  Corporate  General  Partner  is  entitled  to  receive an
equipment  management fee with respect to JetFleet  II's(TM)  assets,  including
remarketing  of  aircraft,  monitoring  lessee  performance  under  the  leases,
collecting  revenues,  paying  operating  expenses  and  otherwise  managing the
aircraft,  equal  to 3% of  gross  rentals  received  by  JetFleet  II(TM)  from
operating leases and 2% of gross rentals from full payout leases.  The Corporate
General Partner earned  $93,920,  $48,857 and $43,249 in such fees in 1994, 1995
and 1996,  respectively.  As mentioned above, the Corporate  General Partner has
authorized JMC to perform  remarketing  duties on behalf of JetFleet II(TM). The
equipment  management  fee will be reduced to the extent that any  payments  are
made to JMC or other  third  parties  who  perform  such duties on behalf of the
Corporate General Partner.

                  In the  event of a sale of  JetFleet  II's(TM)  aircraft,  the
Corporate  General Partner is entitled to receive a subordinated  resale fee not
to exceed 3% of the sales  price.  This  resale fee is reduced to the extent any
resale fee is paid to independent third parties rendering services in connection
with such resale.  No resale fee was paid in connection with the sale of the AEI
Engine in 1994.  A resale fee of $14,700  was paid on the sale of the Third DC-9
in 1996.

                  Crispin   Koehler   Securities   (formerly   CKS   Securities,
Incorporated),  the  managing  broker-dealer  of the  offering  of Units  and an
affiliate of the General Partners,  was entitled to receive from JetFleet II(TM)
sales commissions equal to 8% of Gross Sales Proceeds,  investment  banking fees
equal to 2% of Gross Sales  Proceeds  and  reimbursement  of up to 0.5% of Gross
Sales  Proceeds  for  accountable,  bona fide due  diligence  expenses.  Crispin
Koehler Securities reallowed all or a portion of these amounts to broker-dealers
participating in the offering.  During 1994, Crispin Koehler Securities received
sales  commissions,  investment banking fees and reimbursement for due diligence
expenses of $492,177, portions of which were paid to third parties.

                  The  Corporate  General  Partner is  entitled to receive 5% of
JetFleet II's(TM) distributions to its partners. The Corporate General Partner's
share of  distributions  made during 1994, 1995 and 1996 was $213,592,  $167,240
and $182,511, respectively.

         Reimbursement

                  JetFleet II's(TM)  investment in aircraft and aircraft engines
includes  reimbursements  to CMA Capital Group and its affiliates for chargeable
acquisition costs. These amounts,  which totaled $61,750,  $41,097 and $4,533 in
1994,  1995 and  1996,  respectively,  included  legal and  consulting  costs in
connection with the acquisition of the aircraft,  as well as appraisal and title
insurance  costs.  JetFleet  II(TM)  reimbursed  JMC for loan fees  incurred  of
$16,251 in 1995 and paid CMA Capital Group acquisition fees of $62,396,  $54,376
and $5,194 in 1994, 1995 and 1996, respectively.




<PAGE>


                  Each  General  Partner or  affiliate  of a General  Partner is
entitled to receive  reimbursement  from JetFleet II(TM) for certain general and
administrative  expenses  which  the  General  Partner  or  affiliate  incurs on
JetFleet  II's(TM) behalf. No reimbursement is allowed for any rent or utilities
expenses  that might be  incurred  by any General  Partner or  affiliate  or for
salaries,  fringe  benefits,  general travel expenses or similar expenses of any
officer,  director or holder of 5% or more of the shares of capital stock of the
Corporate  General  Partner.  In 1994,  1995 and 1996,  $151,430,  $220,361  and
$301,407, respectively, was reimbursable by JetFleet II(TM) to CMA Capital Group
or its  affiliates  in  connection  with the  administration  and  management of
JetFleet II(TM).

ITEM 12:      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

                  No person  is known to  JetFleet  II(TM) to be the  beneficial
owner of more than 5% of the Units.  No General  Partner  beneficially  owns any
Units,  and no officer or director of the  Corporate  General  Partner (or other
affiliate of any General Partner) beneficially owns any Units.

                  The  Individual  General  Partners  own 100% of the issued and
outstanding  capital stock of CMA Capital  Corporation which, in turn, owns 100%
of the issued and outstanding capital stock of the Corporate General Partner.

ITEM 13:      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

                  As explained in detail in Item 11,  certain  compensation  has
been paid to the Corporate  General  Partner and Crispin  Koehler  Securities in
accordance with the Prospectus dated October 3, 1991.

                  Crispin Koehler Securities,  the managing broker-dealer of the
offering of Units, is a wholly-owned subsidiary of Crispin Koehler Holding Corp.
Crispin Koehler Securities was formerly named CKS Securities,  Incorporated, but
changed its name in connection with its sale by CMA Capital  Corporation  during
1996.  Crispin  Koehler  Holding Corp., in turn, is owned 100% by the Individual
General  Partners.  Crispin Koehler  Securities has acted as the  dealer-manager
with respect to the vast majority of the prior programs  sponsored by affiliates
of the General Partners.

                  The Corporate General Partner is a wholly-owned  subsidiary of
CMA Capital  Corporation,  which is also wholly-owned by the Individual  General
Partners.

                  The  common  stock  of JMC is  owned  100%  by the  Individual
  General Partners and an officer of Capital Management Associates.

                  As  discussed  in  Note  3  to  JetFleet  II's(TM)   financial
statements  for the years ended  December 31, 1994,  1995 and 1996 as well as in
Item 1, S/N 72 and S/N 11 were purchased from CMA. As part of the purchase price
of the aircraft,  JetFleet  II(TM)  reimbursed  CMA for  chargeable  acquisition
expenses,   including  legal  and  consulting   costs  in  connection  with  the
acquisition  of the aircraft,  as well as appraisal and title  insurance  costs.
JetFleet  II(TM) also  reimbursed CMA for loan fees incurred in connection  with
the aircraft acquisition.

                  As described in Item 1,  JetFleet(TM)  and JetFleet II(TM) own
undivided  interests  in the same  aircraft  (S/N 57, S/N 72 and the  DC-9).  In
addition,  JetFleet II(TM) and JetFleet  III(TM) own undivided  interests in one
aircraft  (S/N  370).  During  the  first  half of 1992,  JetFleet  II(TM)  sold
undivided  interests  totaling  4.00% to an affiliate of the seller for the same
price for which they were  originally sold to JetFleet  II(TM).  JetFleet II(TM)
subsequently  purchased a 4.00% undivided  interest in S/N 57 from the affiliate
of the seller for an equal price.



<PAGE>


                                     PART IV

ITEM 14:      EXHIBITS AND FINANCIAL STATEMENTS AND REPORTS ON FORM 8-K

         (a)      Financial Statements and Schedules

                  (1)      Historical Financial Statements for JetFleet(TM)
                           Aircraft II, L.P.:

                           Report of Independent Auditors - Vocker Kristofferson
                           and Co.
                           Balance Sheets as of December 31, 1996 and 1995
                           Statements of Operations for the years ended
                             December 31, 1996, 1995 and 1994
                           Statements of Partners' Capital for the years ended
                            December 31, 1996, 1995 and 1994
                           Statements of Cash Flows for the years ended
                            December 31, 1996, 1995 and 1994
                           Notes to Financial Statements

                  (2)      Schedules:

                           All  schedules  have been omitted  since the required
                           information is presented in the financial  statements
                           or is not applicable.

         (b)      Reports on Form 8-K for the Fourth Quarter of 1995

                  None

         (c)      Exhibits

         Number                                  Exhibit

         10.100       Amendment to Aircraft Lease Agreement between Raytheon and
                          Registrant dated February 4, 1997




<PAGE>


                                   SIGNATURES

                  Pursuant  to the  requirements  of Section 13 or 15 (d) of the
Securities  Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized on March 28, 1997.

                         JETFLEET(TM) AIRCRAFT II, L.P.

                         By:     CMA Capital Group,
                                 Managing General Partner


                                By:      /s/ Neal D. Crispin
                                   Neal D. Crispin
                                   Title:  Chief Executive Officer



                  Pursuant to the  requirements  of the  Securities Act of 1934,
this report has been signed  below by the  following  persons in the  capacities
indicated on March 28, 1997.

         Signature                                   Title




     /s/ Neal D. Crispin               Chief Financial Officer, Chief Executive
     Neal D. Crispin                   Officer and Chairman of the Board of
                                       Directors of the Managing General Partner



     /s/ Richard D. Koehler            Executive Vice President and Director of
     Richard D. Koehler                the Managing General Partner








                                                                  EXHIBIT 10.100




                                                                FEBRUARY 4, 1997
                                                                     PAGE 1 OF 3

             PURCHASE ORDER NO. 60987, CHANGE ORDER NO. 2 AMENDMENT
                  AIRCRAFT LEASES FOR THREE (3) DHC-7 AIRCRAFT
                (MSN 11, 44 AND 57) EACH DATED SEPTEMBER 26, 1990
                            AS AMENDED (THE "LEASES")

The Leases shall be deemed to be amended as follows:

1.       LEASE TERM: Two years from October 1, 1996,  with options to extend for
         two  additional two year periods at the same lease rate. The Lessee may
         excercise the option by giving the Lessor not less than 60 days written
         notice prior to the end of each renewal  period,  provided  that if the
         Lessee has not received notice from the U.S. Army regarding the renewal
         of its contract at the Kwajalein  project by such date, then the Lessee
         shall give prompt  written  notice  following the receipt of its notice
         from the U.S. Army.

2.       LEASE RATES: Effective October 1, 1996, the monthly lease rates become:
                                        MSN 11-$41,000.00
                                        MSN 44-$38,500.00
                                        MSN 57-$38,500.00

3.       ECONOMIC ADJUSTMENT:  The Leases are hereby amended to clarify that the
         economic  adjustment  set out in Exhibit  "G" will apply to the list of
         life limited components  described in Schedule "A" attached hereto (the
         "Life Limited Components"), provided that the value of the hours/cycles
         consumed  between  delivery and return shall be credited on a component
         by component basis to the Lessor or the Lessee, as the case may be. The
         following provisions of the Leases are amended:

              11.6    Airframe   and   Components:    Notwithstanding   anything
                      contained   herein  or  in  any  other  agreement  to  the
                      contrary,  all Life Limited  Components  (other than basic
                      engines and  landing  gear  assemblies)  shall be returned
                      with not less that 1,000 hours/and or cycles, whichever is
                      the  more  limiting  factor,   remaining  until  the  next
                      required   overhaul   or   replacement,   based   on   the
                      manufacturer's requirements for DHC-7 or its component.


              11.7    Landing Gear: Notwithstanding anything contained herein or
                      in any other agreement to the contrary,  each landing gear
                      assembly  including all its  components  shall be returned
                      with not less than twenty-five percent (25%) of the cycles
                      remaining until its next required replacement.

              11.8    Engines:  Notwithstanding  anything contained herein or in
                      any other agreement to the contrary,  each engine shall be
                      returned  with at least 1,000  hours and cycles  remaining
                      until its next  required  overhaul  (based on a 5,500 hour
                      overhaul  interval)  and at least  500  hours  and  cycles
                      remaining  until its next required hot section  inspection
                      (based on a 1,500 hour HSI interval).


<PAGE>



                                                                     Page 2 of 3


              11.11   Component Value  Determination on Return:  Upon the return
                      of the Aircraft,  the parties  shall  determine the amount
                      due as an economic adjustment (the "Economic  Adjustment")
                      under  Exhibit "G"  calculated on a component by component
                      basis and on an Aircraft by Aircraft basis. The labor cost
                      of   conducting   an  engine   overhaul  and  hot  section
                      inspection   shall  be   included   in  the   Exhibit  "G"
                      calculation;  however,  Lessee  may elect to conduct a hot
                      section  inspection  and receive a  corresponding  credit.
                      Notwithstanding  anything to the  contrary  set out in the
                      Lease,  including without limitation,  Exhibit "G" and any
                      amendments to the Lease or any other agreement between the
                      parties,  the  following  shall apply in  determining  the
                      Economic Adjustment:
                      (a)       All references to half-life, 50% or one-half in
                                Exhibit "G" are deleted.

                      (b)       The current cost of overhaul or replacement used
                                for  purposes of the  Exhibit "G"  determination
                                shall  be  fixed  at  the  amounts  set  out  in
                                Schedule  "A" for the  purposes of the  delivery
                                and the return of the  Aircraft,  whether at the
                                end of the Lease Term or any renewal  term.  The
                                parties shall, however,  mutually agree upon the
                                then currect cost of overhaul or replacement and
                                so amend Schedule "A" prior to the  commencement
                                of each renewal term.

                      (c)       The  parties  acknowledge  and  agree  that  the
                                Lessee shall only be required to pay an Economic
                                Adjustment  for  its  actual  use  of  the  Life
                                Limited  Components  between the hours/cycles at
                                delivery   as  shown  in  Exhibit  "A"  and  the
                                hours/cycles  at  return.  Accordingly,  if  the
                                aggregate  sum of the Vi (current  time value of
                                item) of all Life Limited  Components in respect
                                to  the   aircraft   upon  return   exceeds  the
                                aggregate  sum of the Vi (current  time value of
                                item) upon acceptance, the Lessee shal l pay the
                                amount of such excess to the Lessor; and

                      (d)       If the  aggregate  sum of the Vi  (current  time
                                value of item) of all Life Limited Components in
                                respect to the Aircraft upon acceptance  exceeds
                                the  aggregate sum of the Vi (current time value
                                of item) upon  return,  the Lessee  shall not be
                                required   to  pay  the  Lessor   any   Economic
                                Adjustment.

              In the event of any  inconsistency  between the provisions  hereof
              and the  provisions  of the Leases,  the  provisions  hereof shall
              prevail.

4.       SAMPLE CALCULATION:  Attached hereto as Schedule "B" is a sample
         calculation of the Component Value Determinations on return.



<PAGE>



                                                                     Page 3 of 3


5.    STIPULATED  LOSS VALUES:  The Stipulated  Loss Value for each Aircraft as
      set out in the Leases shall be deemed to be replaced with the following:

               MSN 11-$4,525,000.00
               MSN 44-$3,690,000.00
               MSN 57-$3,760,000.00

6.    LIFE REMAINING: All references to one-half life remaining in the Leases
      are hereby deleted.

7.    GOVERNING  LAW: The governing law of the Leases is hereby  changed from
      the State of Florida to the Commonwealth of Massachusetts.

All other terms and  conditions  of the Leases shall  continue in full force and
effect unamended.


 ATTACHMENTS:
               Schedule A (SN 11) Life Limited  Components  - 3 pages
               Schedule A (SN 44) Life Limited  Components  - 3  pages
               Schedule A (SN 57) Life Limited  Components  - 3 pages
               Schedule B - Sample Component Value  Calculations - 1 page


<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                  1
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   DEC-31-1996
<CASH>                                           1,191,914
<SECURITIES>                                             0
<RECEIVABLES>                                      569,781
<ALLOWANCES>                                             0
<INVENTORY>                                              0
<CURRENT-ASSETS>                                 1,761,695
<PP&E>                                          24,860,643
<DEPRECIATION>                                 (10,425,030)
<TOTAL-ASSETS>                                   6,410,203
<CURRENT-LIABILITIES>                              874,364
<BONDS>                                                  0
<COMMON>                                                 0
                                    0
                                              0
<OTHER-SE>                                      15,527,046
<TOTAL-LIABILITY-AND-EQUITY>                    16,410,203
<SALES>                                                  0
<TOTAL-REVENUES>                                 3,052,750
<CGS>                                                    0
<TOTAL-COSTS>                                            0
<OTHER-EXPENSES>                                 3,909,332
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                       0
<INCOME-PRETAX>                                   (856,582)
<INCOME-TAX>                                             0
<INCOME-CONTINUING>                               (856,852)
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                      (856,582)
<EPS-PRIMARY>                                            0
<EPS-DILUTED>                                            0
        

</TABLE>


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