AFG INVESTMENT TRUST D
10-K, 1999-03-31
EQUIPMENT RENTAL & LEASING, NEC
Previous: AFG INVESTMENT TRUST C, 10-K, 1999-03-31
Next: WABASH NATIONAL CORP /DE, 10-K, 1999-03-31



<PAGE>

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

(Mark One)

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

For the fiscal year ended     December 31, 1998
                         -------------------------------------------------------

                                       OR

[  ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
      EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from                      to
                               --------------------    -------------------------

Commission file number   0-25648
                       ---------------------------------------------------------

                               AFG Investment Trust D
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

 Delaware                                        04-3157233
- ------------------------------------------      --------------------------------
(State or other jurisdiction of                 (IRS Employer
 incorporation or organization)                 Identification No.)

 88 Broad Street, Sixth Floor, Boston, MA        02110
- ------------------------------------------      --------------------------------
(Address of principal executive offices)        (Zip Code)

Registrant's telephone number, including area code   (617) 854-5800
                                                   -----------------------------

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

   Title of each class               Name of each exchange on which registered

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

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

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

                  2,089,030 Trust Class A Beneficiary Interests
- --------------------------------------------------------------------------------
                                (Title of class)

                  3,142,083 Trust Class B Beneficiary Interests
- --------------------------------------------------------------------------------
                                (Title of class)

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

   State the aggregate market value of the voting stock held by nonaffiliates of
the registrant. Not applicable. Securities are nonvoting for this purpose. Refer
to Item 12 for further information.

                       DOCUMENTS INCORPORATED BY REFERENCE
       Portions of the Registrant's Annual Report to security holders for
                the year ended December 31, 1998 (Part I and II)


<PAGE>

                             AFG Investment Trust D

                                    FORM 10-K

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                    Page
                                                                                                   ------

                                                PART I
<S>          <C>                                                                                   <C>
Item 1.      Business                                                                                  3

Item 2.      Properties                                                                                5

Item 3.      Legal Proceedings                                                                         5

Item 4.      Submission of Matters to a Vote of Security Holders                                       5


                                                PART II

Item 5.      Market for the Trust's Securities and Related Security Holder Matters                     6

Item 6.      Selected Financial Data                                                                   7

Item 7.      Management's Discussion and Analysis of Financial Condition and Results of
             Operations                                                                                7

Item 8.      Financial Statements and Supplementary Data                                               8

Item 9.      Changes in and Disagreements with Accountants on Accounting and Financial
             Disclosure                                                                                8

                                                PART III

Item 10.     Directors and Executive Officers of the Trust                                             9

Item 11.     Executive Compensation                                                                   11

Item 12.     Security Ownership of Certain Beneficial Owners and Management                           11

Item 13.     Certain Relationships and Related Transactions                                           12

                                                PART IV

Item 14.     Exhibits, Financial Statement Schedules and Reports on Form 8-K                       15-16
</TABLE>


                                       2
<PAGE>

PART I

Item 1. Business.

   (a)  General Development of Business

   AFG Investment Trust D (the "Trust") was organized as a Delaware business
trust in accordance with the Delaware Business Trust Act on August 31, 1992 for
the purpose of acquiring and leasing to third parties a diversified portfolio of
capital equipment. Participants' capital initially consisted of contributions of
$1,000 from the Managing Trustee, AFG ASIT Corporation, $1,000 from the Special
Beneficiary, Equis Financial Group Limited Partnership (formerly known as
American Finance Group), a Massachusetts limited partnership ("EFG"), and $100
from the Initial Beneficiary, AFG Assignor Corporation, a wholly-owned affiliate
of EFG. The Trust issued an aggregate of 2,089,030 Beneficiary Interests
(hereinafter referred to as Class A Interests) at a subscription price of $25.00
each ($52,225,750 in total) to 2,635 investors through 17 serial closings
commencing October 26, 1993 and ending February 6, 1995. On July 18, 1997, the
Trust issued 3,142,083 Class B Interests at $5.00 each ($15,710,415 in total),
of which (i) 3,140,683 interests are held by Equis II Corporation, an affiliate
of EFG, and (ii) 1,400 interests are held by 4 other Class A investors. The
Trust repurchased 153,275 Class A Interests on October 10, 1997 using proceeds
from the issuance of Class B Interests. On April 28, 1998, the Trust repurchased
1,000 additional Class A Interests. Accordingly, there are 1,934,755 Class A
Interests currently outstanding.

   The Trust has one Managing Trustee, AFG ASIT Corporation, a Massachusetts
corporation, and one Special Beneficiary, EFG. The Managing Trustee is
responsible for the general management and business affairs of the Trust. EFG
acts as Advisor to the Trust and provides services in connection with the
acquisition and remarketing of the Trust's assets. AFG ASIT Corporation is a
wholly-owned subsidiary of Equis II Corporation and an affiliate of EFG. Class A
Interests and Class B Interests basically have identical voting rights and,
therefore, Equis II Corporation has control over the Trust on all matters on
which the Beneficiaries may vote. The Managing Trustee and the Special
Beneficiary are not required to make any other capital contributions except as
may be required under the Second Amended and Restated Declaration of Trust, as
amended (the "Trust Agreement").

   (b)  Financial Information About Industry Segments

   Historically, the Trust has been engaged in only one industry segment: the
business of acquiring capital equipment and leasing the equipment to
creditworthy lessees on a full-payout or operating lease basis. Full-payout
leases are those in which aggregate undiscounted, noncancellable rents equal or
exceed the Purchase Price of the leased equipment. Operating leases are those in
which the aggregate undiscounted, noncancellable rental payments are less than
the Purchase Price of the leased equipment. In connection with the Solicitation
Statement and consent of Beneficiaries (see Note 9 to the financial statements
included in Item 14, herein), the prior Trust Agreement was modified to permit
the Trust to invest in assets other than equipment. In the future, the Managing
Trustee anticipates that the Trust will make new investments that have the
potential to enhance the Trust's overall economic performance for the benefit of
all of the Beneficiaries (see Note 12 to the financial statements included in
Item 14, herein). Industry segment data is not applicable.

   (c)  Narrative Description of Business

   The Trust was organized to acquire a diversified portfolio of capital
equipment subject to various full-payout and operating leases and to lease the
equipment to third parties as income-producing investments. More specifically,
the Trust's primary investment objectives are to acquire and lease equipment
which will:

   1.  Generate monthly cash distributions;

   2.  Preserve and protect Trust capital; and

   3. Maximize residual value for ultimate sale.

   The Trust has the additional objective of providing certain federal income
tax benefits.


                                       3
<PAGE>

   Significant operations commenced coincident with the Trust's initial purchase
of equipment and associated lease commitments on October 26, 1993. The
acquisition of the equipment and its associated leases is described in detail in
Note 3 to the financial statements included in Item 14, herein. Pursuant to the
Trust Agreement, the Trust is scheduled to be dissolved by December 31, 2006.
The Trust is a Nominal Defendant in a Class Action Lawsuit, the resolution of
which remains pending. See Note 11 to the accompanying financial statements.

   The Trust has no employees; however, it entered into an Advisory Agreement
with EFG. EFG's role, among other things, is to (i) evaluate, select, negotiate,
and consummate the acquisition of equipment, (ii) manage the leasing,
re-leasing, financing, and refinancing of equipment, and (iii) arrange the
resale of equipment. The Advisor is compensated for such services as described
in the Trust Agreement, Item 13 herein and in Note 4 to the financial statements
included in Item 14, herein.

   The Trust's investment in equipment is, and will continue to be, subject to
various risks, including physical deterioration, technological obsolescence and
defaults by lessees. A principal business risk of owning and leasing equipment
is the possibility that aggregate lease revenues and equipment sale proceeds
will be insufficient to provide an acceptable rate of return on invested capital
after payment of all debt service costs and operating expenses. In addition, the
leasing industry is very competitive. The Trust is subject to considerable
competition when equipment is re-leased or sold at the expiration of primary
lease terms. The Trust must compete with lease programs offered directly by
manufacturers and other equipment leasing companies, including business trusts
and limited partnerships organized and managed similarly to the Trust and
including other EFG-sponsored partnerships and trusts, which may seek to
re-lease or sell equipment within their own portfolios to the same customers as
the Trust. Many competitors have greater financial resources and more experience
than the Trust, the Managing Trustee and the Advisor. In addition, default by a
lessee under a lease agreement may cause equipment to be returned to the Trust
at a time when the Managing Trustee or the Advisor is unable to arrange the sale
or re-lease of such equipment. This could result in the loss of a portion of
potential lease revenues and weaken the Trust's ability to repay related
indebtedness.

   Revenue from major individual lessees which accounted for 10% or more of
lease revenue during the years ended December 31, 1998, 1997 and 1996 is
incorporated herein by reference to Note 2 to the financial statements in the
1998 Annual Report. Refer to Item 14(a)(3) for lease agreements filed with the
Securities and Exchange Commission.

   The Trust Agreement originally provided for the reinvestment of Cash From
Sales or Refinancings in additional equipment until February 6, 1999, a period
of four years following the Final Closing. In connection with the Solicitation
Statement and consent of Beneficiaries (see Note 9 to the financial statements
included in Item 14 herein), the Trust's reinvestment provisions were extended
through December 31, 2002 (see Note 4 to the financial statements included in
Item 14 herein). In addition, the Trust is now permitted to invest in assets
other than equipment (see Note 12 to the financial statements included in Item
14, herein). Upon the expiration of each primary lease term, the Managing
Trustee will determine whether to sell or re-lease the Trust's equipment,
depending on the economic advantages of each alternative. Over time, the Trust
will begin to liquidate its portfolio of equipment.

   EFG is a Massachusetts limited partnership formerly known as American Finance
Group ("AFG"). AFG was established in 1988 as a Massachusetts general
partnership and succeeded American Finance Group, Inc., a Massachusetts
corporation organized in 1980. EFG and its subsidiaries (collectively, the
"Company") are engaged in various aspects of the equipment leasing business,
including EFG's role as Equipment Manager or Advisor to the Trust and several
other direct-participation equipment leasing programs sponsored or co-sponsored
by EFG (the "Other Investment Programs"). The Company arranges to broker or
originate equipment leases, acts as remarketing agent and asset manager, and
provides leasing support services, such as billing, collecting, and asset
tracking.

   The general partner of EFG, with a 1% controlling interest, is Equis
Corporation, a Massachusetts corporation owned and controlled entirely by Gary
D. Engle, its President, Chief Executive Officer and sole Director. Equis
Corporation also owns a controlling 1% general partner interest in EFG's 99%
limited partner, GDE Acquisition Limited Partnership ("GDE LP"). Equis
Corporation and GDE LP were established in December 1994 by Mr. Engle for the
sole purpose of acquiring the business of AFG.


                                       4
<PAGE>

   In January 1996, the Company sold certain assets of AFG relating primarily to
the business of originating new leases, and the name "American Finance Group,"
and its acronym, to a third party. AFG changed its name to Equis Financial Group
Limited Partnership after the sale was concluded. Pursuant to terms of the sale
agreements, EFG specifically reserved the rights to continue using the name
American Finance Group and its acronym in connection with the Trust and the
Other Investment Programs and to continue managing all assets owned by the Trust
and the Other Investment Programs.

   (d) Financial Information About Foreign and Domestic Operations and Export
Sales

   Not applicable.

Item 2. Properties.

   Incorporated herein by reference to Note 3 to the financial statements in the
1998 Annual Report.

Item 3. Legal Proceedings.

   Incorporated herein by reference to Note 11 to the Financial Statements in
the 1998 Annual Report.

Item 4. Submission of Matters to a Vote of Security Holders.

   None.


                                       5
<PAGE>

PART II

Item 5. Market for the Trust's Securities and Related Security Holder Matters.

   (a) Market Information

   There is no public market for the resale of the Interests and it is not
anticipated that a public market for resale of the Interests will develop.

   (b) Approximate Number of Security Holders

   At December 31, 1998, there were 2,086 record holders (2081 Class A Interests
and 5 Class B Interests) in the Trust.

   (c) Dividend History and Restrictions

   Pursuant to Article VIII of the Trust Agreement, the amount of cash
distributions to be declared and paid to the Beneficiaries is determined on a
monthly basis. Each monthly distribution may vary in amount and the Managing
Trustee may, in its sole discretion, restrict or suspend distributions if it
believes such action to be in the best interests of the Trust. Each distribution
is made 90.75% to the Class A and Class B Beneficiaries, 8.25% to the Special
Beneficiary, and 1% to the Managing Trustee. Currently, there are no
restrictions that materially limit the Trust's ability to make distributions or
that the Trust believes are likely to materially limit future distributions. The
Trust expects to continue to make distributions on a monthly basis.

   Distributable Cash From Operations and Distributable Cash From Sales or
Refinancings ("Distributions") must be distributed within 45 days after the
completion of each calendar month. Each Distribution is described in a statement
sent to the Beneficiaries.

   Distributions, prior to Class B Payout (defined below), are allocated to the
Class A and Class B Beneficiaries as follows: first, 100% to the Class A
Beneficiaries up to $0.41 per Class A Interest; second, 100% to the Class B
Beneficiaries up to $0.164 per Class B Interest, reduced by the Class B
Distribution Reduction Factor (defined later herein); third, 100% to the Class A
Beneficiaries up to an additional $0.215 per Class A Interest; and fourth, until
Class B Payout has been attained, 80% to the Class B Beneficiaries and 20% to
the Class A Beneficiaries. After Class B Payout, all further distributions will
be made to the Class A Beneficiaries and the Class B Beneficiaries in amounts so
that each Class A Beneficiary receives, with respect to each Class A Interest,
an amount equal to 400%, divided by the difference between 100% and the Class B
Distribution Reduction Factor, of the amount so distributed with respect to each
Class B Interest. The Class B Distribution Reduction Factor means the percentage
determined as a fraction, the numerator of which is the aggregate amount of any
cash distributions paid to the Class B Beneficiaries as a return of their
original capital contributions (on a per Class B Subordinated Interest basis),
discounted at 8% per annum (commencing August 1, 1997, the first day of the
month following the Class B Closing) and the denominator of which is $5.00.

   Distributions in 1998 and 1997 were as follows:

<TABLE>
<CAPTION>
                                                   Managing            Special
                                   Total            Trustee          Beneficiary         Beneficiaries
                              -------------     -------------       ------------         -------------
<S>                           <C>               <C>                 <C>                  <C>          
Total 1998 distributions
    Class A Interests         $   3,492,606     $      34,926       $    288,141         $   3,169,539
    Class B Interests             7,498,995            18,972            156,519             7,323,504
                                                                                           
Total 1997 distributions                                                                   
    Class A Interests             6,754,212            36,784            303,467             6,413,961
    Class B Interests             1,031,855            10,319             85,128               936,408
                              -------------     -------------       ------------         -------------
               Total          $  18,777,668     $     101,001       $    833,255         $  17,843,412
                              =============     =============       ============         =============
</TABLE>


                                       6
<PAGE>

   Distributions payable at December 31, 1998 and 1997 were $417,939 and
$480,436, respectively.

   "Distributable Cash From Operations" means the net cash provided by the
Trust's normal operations after general expenses and current liabilities of the
Trust are paid, reduced by any reserves for working capital and contingent
liabilities to be funded from such cash, to the extent deemed reasonable by the
Managing Trustee, and increased by any portion of such reserves deemed by the
Managing Trustee not to be required for Trust operations and reduced by all
accrued and unpaid Equipment Management Fees and, after Payout, further reduced
by all accrued and unpaid Subordinated Remarketing Fees. Distributable Cash From
Operations does not include any Distributable Cash From Sales or Refinancings.

   "Distributable Cash From Sales or Refinancings" means Cash From Sales or
Refinancings as reduced by (i)(a) amounts reinvested in additional equipment in
accordance with Sections 4.2(b)(v) and 4.2(b)(vi) of the Trust Agreement, or (b)
the proceeds from the sale of an interest in a joint venture which are
reinvested in additional equipment, (ii) any accrued and unpaid management fees
and Acquisition Fees and Acquisition Expenses paid with respect to additional
equipment acquired through reinvestment of Cash From Sales or Refinancings in
accordance with Section 4.2(b)(v) of the Trust Agreement and (iii) after Payout,
any accrued and unpaid Subordinated Resale Fees.

   "Cash From Sales or Refinancings" means cash received by the Trust from sale
or refinancing transactions, as reduced by (i)(a) all debts and liabilities of
the Trust required to be paid as a result of sale or refinancing transactions,
whether or not then due and payable (including any liabilities on an item of
equipment sold which are not assumed by the buyer and any remarketing fees
required to be paid to persons not affiliated with the Managing Trustee, but not
including any Subordinated Resale Fees whether or not then due and payable) and
(b) general expenses and current liabilities of the Trust and (c) any reserves
for working capital and contingent liabilities funded from such cash to the
extent deemed reasonable by the Managing Trustee and (ii) increased by any
portion of such reserves deemed by the Managing Trustee not to be required for
Trust operations. In the event the Trust accepts a note in connection with any
sale or refinancing transaction, all payments subsequently received in cash by
the Trust with respect to such note shall be included in Cash From Sales or
Refinancings, regardless of the treatment of such payments by the Trust for tax
or accounting purposes. If the Trust receives purchase money obligations in
payment for equipment sold, which are secured by liens on such equipment, the
amount of such obligations shall not be included in Cash From Sales or
Refinancings until the obligations are fully satisfied.

   Class A Payout means the first time when the aggregate amount of all
distributions actually made to the Class A Beneficiaries equals $25 per Class A
Interest (minus all uninvested capital contributions returned to the Class A
Beneficiaries) plus a cumulative annual distribution of 10% compounded quarterly
and calculated beginning with the last day of the month of the Trust's initial
Class A Closing.

   Class B Payout means the first time when the aggregate amount of all
distributions actually made to the Class B Beneficiaries equals $5 per Class B
Interest plus a cumulative annual return of 8% per annum compounded quarterly
with respect to capital contributions returned to them as a Class B Capital
Distribution and 10% per annum, compounded quarterly, with respect to the
balance of their capital contributions and calculated beginning August 1, 1997,
the first day of the month following the Class B Closing.

Item 6. Selected Financial Data.

   Incorporated herein by reference to the section entitled "Selected Financial
Data" in the 1998 Annual Report.

Item 7. Management's Discussion and Analysis of Financial Condition and Results
of Operations.

   Incorporated herein by reference to the section entitled "Management's
Discussion and Analysis of Financial Condition and Results of Operations" in the
1998 Annual Report.


                                       7
<PAGE>

Item 8. Financial Statements and Supplementary Data.

   Incorporated herein by reference to the financial statements and
supplementary data included in the 1998 Annual Report.

Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure.

   None.


                                       8
<PAGE>

PART III

Item 10. Directors and Executive Officers of the Trust.

   (a-b) Identification of Directors and Executive Officers

   The Trust has no Directors or Officers. As indicated in Item 1 of this
report, AFG ASIT Corporation is the Managing Trustee of the Trust. Under the
Trust Agreement, the Managing Trustee is solely responsible for the operation of
the Trust's properties and the Beneficiaries have no right to participate in the
control of such operations. The names, titles and ages of the Directors and
Executive Officers of the Managing Trustee as of March 15, 1999 are as follows:

DIRECTORS AND EXECUTIVE OFFICERS
OF THE MANAGING TRUSTEE (See Item 13)

<TABLE>
<CAPTION>
             Name                                   Title                          Age          Term
- --------------------------------   ----------------------------------------       -----     -------------
<S>                                <C>                                              <C>       <C>
Geoffrey A. MacDonald              Chairman and a member of the                                Until a
                                   Executive Committee of EFG                                 successor
                                   and President and a Director                                is duly
                                   of the Managing Trustee                          50         elected
                                                                                                 and
Gary D. Engle                      President and Chief Executive Officer                      qualified
                                   and a member of the Executive                  
                                   Committee of EFG and a Director                
                                   of the Managing Trustee                          50
                                                                                  
Gary M. Romano                     Executive Vice President and Chief             
                                   Operating Officer of EFG and                   
                                   Clerk of the Managing Trustee                    39
                                                                                  
Michael J. Butterfield             Senior Vice President, Finance and Treasurer   
                                   of EFG and Treasurer of the                    
                                   Managing Trustee                                 39
                                                                                  
James A. Coyne                     Executive Vice President of EFG, Capital       
                                   Markets and Senior Vice President of the       
                                   Managing Trustee                                 38
                                                                                  
Sandra L. Simonsen                 Senior Vice President, Information Systems     
                                   of EFG                                           48
                                                                                  
Gail D. Ofgant                     Senior Vice President, Lease Operations        
                                   of EFG                                           33
</TABLE>

   (c) Identification of Certain Significant Persons

   None.

   (d) Family Relationship

   No family relationship exists among any of the foregoing Directors or
Executive Officers.


                                       9
<PAGE>

   (e) Business Experience

   Mr. MacDonald, age 50, is a co-founder, Chairman and a member of the
Executive Committee of EFG and President and a Director of the Managing Trustee.
Mr. MacDonald was also a co-founder, Director, and Senior Vice President of
EFG's predecessor corporation from 1980 to 1988. Mr. MacDonald is President of
American Finance Group Securities Corp. and a limited partner in Old North
Capital Limited Partnership ("ONC"). Prior to co-founding EFG's predecessors,
Mr. MacDonald held various executive and management positions in the leasing and
pharmaceutical industries. Mr. MacDonald holds a M.B.A. from Boston College and
a B.A. degree from the University of Massachusetts (Amherst).

   Mr. Engle, age 50, is President and Chief Executive Officer of EFG and sole
shareholder and Director of its general partner, Equis Corporation and a member
of the Executive Committee of EFG and President of AFG Realty Corporation. Mr.
Engle joined EFG in 1990 as Executive Vice President and acquired control of EFG
and its subsidiaries in December 1994. Mr. Engle is Vice President and a
Director of certain of EFG's subsidiaries and affiliates, a limited partner in
ONC and controls the general partner of ONC. From 1987 to 1990, Mr. Engle was a
principal and co-founder of Cobb Partners Development, Inc., a real estate and
mortgage banking company. From 1980 to 1987, Mr. Engle was Senior Vice President
and Chief Financial Officer of Arvida Disney Company, a large-scale community
development company owned by Walt Disney Company. Prior to 1980, Mr. Engle
served in various management consulting and institutional brokerage capacities.
Mr. Engle has a MBA from Harvard University and a BS degree from the University
of Massachusetts (Amherst).

   Mr. Romano, age 39, became Executive Vice President and Chief Operating
Officer of EFG, and Secretary of Equis Corporation in 1996 and is Secretary or
Clerk of several of EFG's subsidiaries and affiliates. Mr. Romano joined EFG in
November 1989, became Vice President and Controller in April 1993 and Chief
Financial Officer in April 1995. Mr. Romano assumed his current position in
April 1996. Prior to joining EFG, Mr. Romano was Assistant Controller for a
privately held real estate development and mortgage origination company that he
joined in 1987. Previously, Mr. Romano was an Audit Manager at Ernst & Whinney
(now Ernst & Young LLP), where he was employed from 1982 to 1986. Mr. Romano is
a Certified Public Accountant and holds a B.S. degree from Boston College.

   Mr. Coyne, age 38, is Executive Vice President, Capital Markets of EFG and
President, Chief Operating Officer and a member of the Board of Directors of
Semele. Mr. Coyne joined EFG in 1989, remained until May 1993, and rejoined EFG
in November 1994. In September 1997, Mr. Coyne was appointed Executive Vice
President of EFG. Mr. Coyne is a limited partner in ONC. From May 1993 through
November 1994, he was employed by the Raymond Company, a private investment
firm, where he was responsible for financing corporate and real estate
acquisitions. From 1985 through 1989, Mr. Coyne was affiliated with a real
estate investment company and an equipment leasing company. Prior to 1985, he
was with the accounting firm of Ernst & Whinney (now Ernst & Young LLP). He has
a BS in Business Administration from John Carroll University, a Masters Degree
in Accounting from Case Western Reserve University and is a Certified Public
Accountant.

   Mr. Butterfield, age 39, is Senior Vice President, Finance and Treasurer of
EFG and certain of its affiliates and is Treasurer of the Managing Trustee and
Semele. Mr. Butterfield joined EFG in June 1992, became Vice President, Finance
and Treasurer of EFG and certain of it's affiliates in April 1996 and in July
1998, was promoted to Senior Vice President, Finance and Treasurer of EFG and
certain of its affiliates. Prior to joining EFG, Mr. Butterfield was an Audit
Manager with Ernst & Young LLP, which he joined in 1987. Mr. Butterfield was
employed in public accounting and industry positions in New Zealand and London
(UK) prior to coming to the United States in 1987. Mr. Butterfield attained his
Associate Chartered Accountant (A.C.A.) professional qualification in New
Zealand and has completed his CPA requirements in the United States. He holds a
Bachelor of Commerce degree from the University of Otago, Dunedin, New Zealand.

   Ms. Simonsen, age 48, joined EFG in February 1990 and was promoted to Senior
Vice President, Information Systems of EFG in April 1996. Prior to joining EFG,
Ms. Simonsen was Vice President, Information Systems with Investors Mortgage
Insurance Company, which she joined in 1973. Ms. Simonsen provided systems
consulting for a subsidiary of American International Group and authored a
software program published by IBM. Ms. Simonsen holds a BA degree from Wilson
College.


                                       10
<PAGE>

   Ms. Ofgant, age 33, is Senior Vice President, Lease Operations of EFG and
certain of its affiliates. Ms. Ofgant joined EFG in July 1989, was promoted to
Manager Lease Operations in April 1994, and became Vice President of Lease
Operations in April 1996. In July 1998, Ms. Ofgant was promoted to Senior Vice
President of Lease Operations. Prior to joining EFG, Ms. Ofgant was employed by
Security Pacific National Trust Company. Ms. Ofgant holds a BS degree in Finance
from Providence College.

   (f) Involvement in Certain Legal Proceedings

   None.

   (g) Promoters and Control Persons

   See Item 10 (a-b) above.

Item 11. Executive Compensation.

   (a) Cash Compensation

   Currently, the Trust has no employees. However, under the terms of the Trust
Agreement, the Trust is obligated to pay all costs of personnel employed full or
part-time by the Trust, including officers or employees of the Managing Trustee
or its Affiliates. There is no plan at the present time to make any officers or
employees of the Managing Trustee or its Affiliates employees of the Trust. The
Trust has not paid and does not propose to pay any options, warrants or rights
to the officers or employees of the Managing Trustee or its Affiliates.

   (b) Compensation Pursuant to Plans

   None.

   (c) Other Compensation

   Although the Trust has no employees, as discussed in Item 11(a), pursuant to
section 10.4(c) of the Trust Agreement, the Trust incurs a monthly charge for
personnel costs of the Advisor for persons engaged in providing administrative
services to the Trust. A description of the remuneration paid by the Trust to
the Managing Trustee and its Affiliates for such services is included in Item
13, herein and in Note 4 to the financial statements included in Item 14,
herein.

   (d) Compensation of Directors

   None.

   (e) Termination of Employment and Change of Control Arrangement

   There exists no remuneration plan or arrangement with the Managing Trustee or
its Affiliates which results or may result from their resignation, retirement or
any other termination.

Item 12. Security Ownership of Certain Beneficial Owners and Management.

   By virtue of its organization as a trust, the Trust has no outstanding
securities possessing traditional voting rights. However, as provided in Section
11.2(a) of the Trust Agreement (subject to Section 11.2(b)), a majority interest
of the Beneficiaries have voting rights with respect to:

   1.    Amendment of the Trust Agreement;

   2.    Termination of the Trust;

   3.    Removal of the Managing Trustee; and


                                       11
<PAGE>

   4.    Approval or disapproval of the sale of all, or substantially all, of
         the assets of the Trust (except in the orderly liquidation of the Trust
         upon its termination and dissolution).

As of March 1, 1999, the following person or group owns beneficially more than
5% of the Trust's outstanding Beneficiary interests:

<TABLE>
<CAPTION>
                                           Name and                      Amount              Percent
           Title                          Address of                  of Beneficial            of
         of Class                      Beneficial Owner                 Ownership             Class
- ----------------------------    ----------------------------    ------------------------  -------------
  <S>                                <C>                           <C>                       <C>
  Interests Representing             Equis II Corporation
    Class B Beneficiary                 88 Broad Street            3,140,683 Interests       99.96%
                                       Boston, MA 02110
</TABLE>

   No person or group is known by the Managing Trustee to own beneficially more
than 5% of the Trust's 1,934,755 outstanding Class A Interests as of March 1,
1999.

   Equis II Corporation is controlled by EFG's President and Chief Financial
Officer, Gary D. Engle (see Item 10 and Item 13 of this report).

   The ownership and organization of EFG is described in Item 1 of this report.

Item 13.  Certain Relationships and Related Transactions.

   The Managing Trustee of the Trust is AFG ASIT Corporation, an affiliate of
EFG.

   (a) Transactions with Management and Others

   All operating expenses incurred by the Trust are paid by EFG on behalf of the
Trust and EFG is reimbursed at its actual cost for such expenditures. Fees and
other costs incurred during the years ended December 31, 1998, 1997 and 1996,
which were paid or accrued by the Trust to EFG or its Affiliates, are as
follows:

                                        1998            1997            1996
                                    ------------    ------------    ------------
                                   
Equipment acquisition fees          $      5,227    $    871,096    $     36,120
Equipment management fees                886,096         895,643       1,071,560
Offering costs                                --         157,104              --
Administrative charges                    80,184          76,419          48,638
Reimbursable operating             
   expenses due to third parties         543,699         596,354         527,519
                                    ------------    ------------    ------------
                                   
                           Total    $  1,515,206    $  2,596,616    $  1,683,837
                                    ============    ============    ============
                                  
   EFG and its Affiliates were reimbursed for their out-of-pocket offering costs
incurred on behalf of the Trust in an amount equal to 1% of the gross proceeds
of the four trusts which sold Class B Interests, pursuant to the Registration
Statement on Form S-1. The amount of reimbursement made by the Trust was
prorated in proportion to the number of Beneficiary Interests sold in the Trust.

   As provided under the terms of the Trust Agreement, EFG is compensated for
its services to the Trust. Such services include all aspects of acquisition,
management and sale of equipment. For acquisition services, EFG was compensated
by an amount equal to .28% of Asset Base Price paid by the Trust for each asset
acquired for the Trust's initial asset portfolio. For reinvestment acquisitions
completed prior to February 7, 1999, EFG is compensated by an amount equal to 3%
of Asset Base Price paid by the Trust. In connection with the Solicitation
Statement and consent of Beneficiaries (See Note 9 to the financial statements
included in Item 14, herein), the Trust's reinvestment provisions, which were
scheduled to expire on February 6, 1999, were extended through December 31,
2002. In addition, the Trust is now permitted to invest in assets other than
equipment (See Note 12 to the financial statements included in Item 14, herein).
Acquisition fees paid to EFG in connection with 


                                       12
<PAGE>

reinvestment assets acquired after February 6, 1999, are equal to 1% of Asset
Base Price paid by the Trust. For management services, EFG is compensated by an
amount equal to (i) 5% of gross operating lease rental revenue and 2% of gross
full payout lease rental revenue received by the Trust with respect assets
acquired on or prior to February 6, 1999. For management services earned in
connection with assets acquired on or after February 7, 1999, EFG is compensated
by an amount equal to 2% of gross lease rental revenue received by the Trust.
Both of these fees are subject to certain limitations defined in the Trust
Agreement. For non-equipment investments other than cash, the Managing Trustee
receives an annualized management fee of 1%. Compensation to EFG for services
connected to the remarketing of equipment is calculated as the lesser of (i) 3%
of gross sale proceeds or (ii) one-half of reasonable brokerage fees otherwise
payable under arm's length circumstances. Payment of the remarketing fee is
subordinated to Payout and is subject to certain limitations defined in the
Trust Agreement.

   Administrative charges represent amounts owed to EFG, pursuant to Section
10.4(c) of the Trust Agreement, for persons employed by EFG who are engaged in
providing administrative services to the Trust. Reimbursable operating expenses
due to third parties represent costs paid by EFG on behalf of the Trust which
are reimbursed to EFG at actual cost.

   All equipment was purchased from EFG, one of its Affiliates, or directly from
third-party sellers. The Trust's Purchase Price is determined by the method
described in Note 2 to the Trust's financial statements included in Item 14,
herein.

   All rents and proceeds from the sale of equipment are paid by the lessee
directly to either EFG or to a lender. EFG temporarily deposits collected funds
in a separate interest-bearing escrow account prior to remittance to the Trust.
At December 31, 1998, the Trust was owed $448,039 by EFG for such funds and the
interest thereon. These funds were remitted to the Trust in January 1999.

   On July 18, 1997, the Trust issued 3,142,083 Class B Interests at $5.00 per
interest, thereby generating $15,710,415 in aggregate Class B capital
contributions. Class A Beneficiaries purchased 1,400 Class B Interests,
generating $7,000 of such aggregate capital contributions, and the Special
Beneficiary, EFG, purchased 3,140,683 of such Class B Interests, generating
$15,703,415 of such aggregate capital contributions. The Trust incurred offering
costs in the amount of $157,104 and professional service costs of $159,066 in
connection with this offering.

   Subsequently, EFG transferred its Class B Interests to a special-purpose
company, Equis II Corporation, a Delaware corporation. EFG also transferred its
ownership of AFG ASIT Corporation, the Managing Trustee of the Trust, to Equis
II Corporation. As a result, Equis II Corporation has voting control of the
Trust through its ownership of the majority of the Trust's outstanding voting
interests, as well as its ownership of AFG ASIT Corporation. Equis II
Corporation is controlled by EFG's President and Chief Executive Officer, Gary
D. Engle. Accordingly, control of the Managing Trustee did not change as a
result of the foregoing transactions.

   During 1998, the Trust purchased limited partnership units (the "Units") in
AFG International Limited Partnership (the "Partnership"), a real estate limited
partnership sponsored by EFG that owns two commercial buildings leased to an
investment grade educational institution. The Trust purchased 7.25 Units at a
cost of $100,000 per unit for an aggregate purchase price of $725,000. As a
result of the purchase of the Units, the Trust owns approximately 22.5% of the
Partnership. The Trust accounts for its investment in the Partnership under the
equity method of accounting. As such, the carrying value of the Trust's
investment in the Partnership is increased or decreased by an amount equal to
the Trust's share of the Partnership's income or losses, respectively, and
decreased for any distributions received from the Partnership. At December 31,
1998, this investment had a carrying balance of $699,626 and is reflected as
Investment - affiliate on the accompanying Statement of Financial Position
included in Item 14, herein.

   Old North Capital Limited Partnership ("ONC"), a Massachusetts limited
partnership formed in 1995 and an affiliate of EFG, owns 44,084 Class A
Interests or 2.28% of the total outstanding Class A Interests of the Trust. The
general partner of ONC is controlled by Gary D. Engle. In addition, the limited
partnership interests of ONC are owned by Semele Group, Inc. ("Semele"). Gary D.
Engle is Chairman and CEO of Semele.


                                       13
<PAGE>

   (b) Certain Business Relationships

   None.

   (c) Indebtedness of Management to the Trust

   None.

   (d) Transactions with Promoters

   See Item 13(a) above.


                                       14
<PAGE>

PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K.

   (a)  Documents filed as part of this report:

         (1)     Financial Statements:

                 Report of Independent Auditors................................*

                 Statement of Financial Position
                 at December 31, 1998 and 1997.................................*

                 Statement of Operations
                 for the years ended December 31, 1998, 1997 and 1996..........*

                 Statement of Changes in Participants' Capital
                 for the years ended December 31, 1998, 1997 and 1996 .........*

                 Statement of Cash Flows
                 for the years ended December 31, 1998, 1997 and 1996..........*

                 Notes to the Financial Statements.............................*

         (2)     Financial Statement Schedules:

                 None required.

         (3)     Exhibits:

                 Except as set forth below, all Exhibits to Form 10-K, as set
                 forth in Item 601 of Regulation S-K, are not applicable.

    Exhibit
    Number
  ----------

        4        Second Amended and Restated Declaration of Trust.

       13        The 1998 Annual Report to security holders, a copy of which is
                 furnished for the information of the Securities and Exchange
                 Commission. Such Report, except for those portions thereof
                 which are incorporated herein by reference, is not deemed
                 "filed" with the Commission.

       23        Consent of Independent Auditors.

    99(a)        Lease agreement with Scandinavian Airlines System is filed in
                 the Registrant's Annual Report on Form 10-K for the year ended
                 December 31, 1998 as Exhibit 99 (a) and is included herein.

    99(b)        Lease agreement with KGJS/Gearbulk Holding Limited is filed in
                 the Registrant's Annual Report on Form 10-K for the year ended
                 December 31, 1998 as Exhibit 99 (b) and is included herein.

* Incorporated herein by reference to the appropriate portion of the 1998 Annual
  Report to security holders for the year ended December 31, 1998 (see Part II).


                                       15
<PAGE>

   Exhibit
   Number
 ----------

   99(c)         Lease agreement with Stena Bulk AB was filed in the
                 Registrant's Annual Report on Form 10-K for the period ended
                 December 31, 1993 as Exhibit 28 (c) and is incorporated herein
                 by reference.

   99(d)         Lease agreement with Emery Worldwide was filed in the
                 Registrant's Annual Report on Form 10-K for the year ended
                 December 31, 1996 as Exhibit 99 (f) and is incorporated herein
                 by reference.

   99(e)         Lease agreement with Chantel Shipping Corporation was filed in
                 the Registrant's Annual Report on Form 10-K for the year ended
                 December 31, 1996 as Exhibit 99 (g) and is incorporated herein
                 by reference.

   (b) Reports on Form 8-K

   None.


                                       16
<PAGE>

                                   SIGNATURES

   Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below on behalf of the registrant and in the capacity and
on the date indicated.

                             AFG Investment Trust D

                            By: AFG ASIT Corporation,
                            a Massachusetts corporation and the
                            Managing Trustee of the Registrant.


By: /s/   Geoffrey A. MacDonald               By: /s/   Gary D. Engle
    ----------------------------------            ------------------------------
Geoffrey A. MacDonald                         Gary D. Engle
Chairman and a member of the                  President and Chief Executive
Executive Committee of EFG and                Officer and a member of the
President and a Director of the               Executive  Committee of EFG and a 
Managing Trustee                              Director of the Managing Trustee
                                              (Principal Executive Officer)


Date:     March 31, 1999                      Date:     March 31, 1999
     -------------------------                     -----------------------------


By: /s/   Gary M. Romano                      By: /s/   Michael J. Butterfield
    ----------------------------------            ------------------------------
Gary M. Romano                                Michael J. Butterfield
Executive Vice President and Chief            Senior Vice President, Finance and
Operating Officer of EFG and Clerk            Treasurer of EFG and Treasurer
of the Managing Trustee                       of the Managing Trustee     
(Principal Financial Officer)                 (Principal Accounting Officer)


Date:     March 31, 1999                      Date:     March 31, 1999
     -------------------------                     -----------------------------


                                       17


<PAGE>

                              AFG INVESTMENT TRUST


                             AFG Investment Trust D


              Annual Report to the Participants, December 31, 1998


<PAGE>

                             AFG Investment Trust D

                   INDEX TO ANNUAL REPORT TO THE PARTICIPANTS

                                                                         Page
                                                                        ------

SELECTED FINANCIAL DATA                                                     2

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS                                       3-8

FINANCIAL STATEMENTS:

Report of Independent Auditors                                              9

Statement of Financial Position
at December 31, 1998 and 1997                                              10

Statement of Operations
for the years ended December 31, 1998, 1997 and 1996                       11

Statement of Changes in Participants' Capital
for the years ended December 31, 1998, 1997 and 1996                       12

Statement of Cash Flows
for the years ended December 31, 1998, 1997 and 1996                       13

Notes to the Financial Statements                                       14-26


ADDITIONAL FINANCIAL INFORMATION:

Schedule of Excess (Deficiency) of Total Cash
Generated to Cost of Equipment Disposed                                    27

Statement of Cash and Distributable Cash
From Operations, Sales and Refinancings                                    28

Schedule of Costs Reimbursed to the Managing Trustee
and its 

Affiliates as Required by Section 10.4 of the
Second Amended and Restated Declaration of Trust                           29


<PAGE>

                              SELECTED FINANCIAL DATA

      The following data should be read in conjunction with Management's
Discussion and Analysis of Financial Condition and Results of Operations and the
financial statements.

      For each of the five years in the period ended December 31, 1998:

<TABLE>
<CAPTION>
      Summary of
      Operations                  1998            1997             1996            1995            1994
- ---------------------------   -----------     -----------      -----------     -----------     -----------
<S>                           <C>             <C>              <C>             <C>             <C>        
Lease revenue                 $18,701,765     $19,427,577      $27,093,125     $17,068,315     $ 7,972,559
Net income                    $ 3,875,037     $ 2,017,457      $   630,535     $ 3,629,331     $ 1,294,001

Per Beneficiary Interest:
    Net income
        Class A Interests     $       0.99    $      0.68      $      0.27     $      1.59     $      0.88
        Class B Interests     $       0.29    $        --      $        --     $        --     $        --

    Cash distributions
        Class A Interests     $       1.64    $      3.11      $      1.39     $      2.10     $      2.40
        Class B Interests     $       2.33    $      0.30      $        --     $        --     $        --

   Financial Position
- ---------------------------

Total assets                  $ 78,517,976    $93,302,725      $75,192,549     $87,519,870     $57,613,787

Total long-term obligations   $ 35,030,985    $43,102,250      $32,827,977     $42,655,805     $17,244,814

Participants' capital         $ 41,937,651    $49,063,215      $40,884,836     $43,444,819     $39,294,051
</TABLE>


                                       2
<PAGE>

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

             Year ended December 31, 1998 compared to the year ended
         December 31, 1997 and the year ended December 31, 1997 compared
                       to the year ended December 31, 1996

   Certain statements in this annual report of AFG Investment Trust D (the
"Trust") that are not historical fact constitute "forward-looking statements"
within the meaning of the Private Securities Litigation Reform Act of 1995 and
are subject to a variety of risks and uncertainties. There are a number of
important factors that could cause actual results to differ materially from
those expressed in any forward-looking statements made herein. These factors
include, but are not limited to, the outcome of the Class Action Lawsuit
described in Note 11 to the accompanying financial statements, the collection
all rents due under the Trust's lease agreements and remarketing of the Trust's
equipment.

Year 2000 Issue

   The Year 2000 Issue generally refers to the capacity of computer programming
logic to correctly identify the calendar year. Many companies utilize computer
programs or hardware with date sensitive software or embedded chips that could
interpret dates ending in "00" as the year 1900 rather than the year 2000. In
certain cases, such errors could result in system failures or miscalculations
that disrupt the operations of the affected businesses. The Trust uses
information systems provided by Equis Financial Group Limited Partnership
(formerly American Finance Group) ("EFG") and has no information systems of its
own. EFG has adopted a plan to address the Year 2000 Issue that consists of four
phases: assessment, remediation, testing, and implementation and has elected to
utilize principally internal resources to perform all phases. EFG completed
substantially all of its Year 2000 project by December 31, 1998 at an aggregate
cost of less than $50,000 and at a di minimus cost to the Trust. Remaining items
are expected to be minor and be completed by March 31, 1999. All costs incurred
in connection with EFG's Year 2000 project have been expensed as incurred.

   EFG's primary information software was coded by IBM at the point of original
design to use a four digit field to identify calendar year. All of the Trust's
lease billings, cash receipts and equipment remarketing processes are performed
using this proprietary software. In addition, EFG has gathered information about
the Year 2000 readiness of significant vendors and third party servicers and
continues to monitor developments in this area. All of EFG's peripheral computer
technologies, such as its network operating system and third-party software
applications, including payroll, depreciation processing, and electronic
banking, have been evaluated for potential programming changes and have required
only minor modifications to function properly with respect to dates in the year
2000 and thereafter. EFG understands that each of its and the Trust's
significant vendors and third-party servicers are in the process, or have
completed the process, of making their systems Year 2000 compliant.
Substantially all parties queried have indicated that their systems would be
Year 2000 compliant by the end of 1998.

   Presently, EFG is not aware of any outside customer with a Year 2000 Issue
that would have a material effect on the Trust's results of operations,
liquidity, or financial position. The Trust's equipment leases were structured
as triple net leases, meaning that the lessees are responsible for, among other
things, (i) maintaining and servicing all equipment during the lease term, (ii)
ensuring that all equipment functions properly and is returned in good
condition, normal wear and tear excepted, and (iii) insuring the assets against
casualty and other events of loss. Non-compliance with lease terms on the part
of a lessee, including failure to address Year 2000 Issues, could result in lost
revenues and impairment of residual values of the Trust's equipment assets under
a worst-case scenario.

   EFG believes that its Year 2000 compliance plan will be effective in
resolving all material Year 2000 risks in a timely manner and that the Year 2000
Issue will not pose significant operational problems with respect to its
computer systems or result in a system failure or disruption of its or the
Trust's business operations. However, EFG has no means of ensuring that all
customers, vendors and third-party servicers will conform ultimately to Year
2000 standards. The effect of this risk to the Trust is not determinable.


                                       3
<PAGE>

Overview

   As an equipment leasing trust, the Trust was organized to acquire a
diversified portfolio of capital equipment subject to lease agreements with
third parties. The Trust was designed to progress through three principal
phases: acquisitions, operations, and liquidation. During the operations phase,
a period of approximately six years, all equipment in the Trust's portfolio will
progress through various stages. Initially, all equipment will generate rental
revenues under primary term lease agreements. During the life of the Trust,
these agreements will expire on an intermittent basis and equipment held
pursuant to the related leases will be renewed, re-leased or sold, depending on
prevailing market conditions and the assessment of such conditions by EFG to
obtain the most advantageous economic benefit. Over time, a greater portion of
the Trust's original equipment portfolio will become available for remarketing
and cash generated from operations and from sales or refinancings will
fluctuate. Presently, the Trust is a Nominal Defendant in a Class Action
Lawsuit, the resolution of which remains pending. See Note 11 to the
accompanying financial statements. The Trust's operations commenced in 1992 and
pursuant to the Trust Agreement, the Trust is scheduled to be dissolved by
December 31, 2006.

Results of Operations

   For the year ended December 31, 1998, the Trust recognized lease revenue of
$18,701,765 compared to $19,427,577 and $27,093,125 for the years ended December
31, 1997 and 1996, respectively. The decrease in lease revenue from 1996 to 1998
was attributable principally to lease term expirations and the sale of
equipment, including the Trust's sale of its interest in a vessel in 1996 and
certain railroad equipment in 1997 (see discussions below). In the near-term,
aggregate rental revenues are expected to increase due to reinvestment of
available proceeds in other equipment. In addition, the level of lease revenue
to be recognized by the Trust in the future is expected to be impacted by the
amendment to the Trust Agreement described in Note 9 to the accompanying
financial statements; however, the extent of such impact cannot be determined at
this time. Over the long term, the level of lease revenue will decline due to
the expiration of the Trust's lease term agreements.

   The Trust's equipment portfolio includes certain assets in which the Trust
holds a proportionate ownership interest. In such cases, the remaining interests
are owned by EFG or an affiliated equipment leasing program sponsored by EFG.
Proportionate equipment ownership enables the Trust to further diversify its
equipment portfolio by participating in the ownership of selected assets,
thereby reducing the general levels of risk which could result from a
concentration in any single equipment type, industry or lessee. The Trust and
each affiliate individually report, in proportion to their respective ownership
interests, their respective shares of assets, liabilities, revenues, and
expenses associated with the equipment.

   Interest income in 1998 was $779,649, compared to $725,303 and $197,035 in
1997 and 1996, respectively. Generally, interest income is generated from the
temporary investment of rental receipts and equipment sale proceeds in
short-term instruments. Interest income in 1998 and 1997 includes interest
earned on proceeds resulting from the issuance of Class B Interests (see below).
Future interest income will fluctuate in relation to prevailing interest rates,
the collection of lease revenue and the proceeds from equipment sales.

   For the year ended December 31, 1998, the Trust sold equipment having a net
book value of $1,820,166 to existing lessees and third parties. These sales
resulted in a net loss, for financial statement purposes, of $412,404.

   During the year ended December 31, 1997, the Trust sold equipment having a
net book value of $6,431,659 to existing lessees and third parties resulting in
a net loss, for financial statement purposes, of $1,038,989. These equipment
sales included certain railroad equipment with an original cost and net book
value of $6,513,773 and $5,488,323, respectively, which the Trust sold to a
third party in September 1997. In connection with this sale, the Trust realized
sale proceeds of $2,000,000 and the purchaser assumed related debt and interest
of $2,624,639 and $13,998, respectively, which resulted in a net loss, for
financial statement purposes, of $849,685. This equipment was sold prior to the
expiration of the related lease term.

   During the year ended December 31, 1996, the Trust sold equipment having a
net book value of $7,388,546 to existing lessees and third parties. These sales
resulted in a net loss, for financial statement purposes, of 


                                       4
<PAGE>

$5,149,874. The equipment sales in 1996 included the Trust's interest in a
vessel with an original cost and net book value of $9,296,103 and $6,482,211,
respectively, which the Trust sold to an existing lessee in December 1996. In
connection with this sale, the Trust realized aggregate cash proceeds of
$6,835,834, consisting of early termination proceeds of $5,217,665 and sale
proceeds of $1,618,169. For financial statement purposes, the Trust recognized a
net loss of $4,864,042, excluding early termination proceeds recognized as lease
revenue on the accompanying Statement of Operations in 1996. The equipment was
sold prior to the expiration of the related lease term. The Trust reinvested
these proceeds, net of associated debt, in other equipment during 1997.

   It cannot be determined whether future sales of equipment will result in a
net gain or a net loss to the Trust, as such transactions will be dependent upon
the condition and type of equipment being sold and its marketability at the time
of sale. In addition, the amount of gain or loss reported for financial
statement purposes is partly a function of the amount of accumulated
depreciation associated with the equipment being sold.

   The ultimate realization of residual value for any type of equipment is
dependent upon many factors, including EFG's ability to sell and re-lease
equipment. Changing market conditions, industry trends, technological advances,
and many other events can converge to enhance or detract from asset values at
any given time. EFG attempts to monitor these changes in order to identify
opportunities which may be advantageous to the Trust and which will maximize
total cash returns for each asset.

   The total economic value realized upon final disposition of each asset is
comprised of all primary lease term revenue generated from that asset, together
with its residual value. The latter consists of cash proceeds realized upon the
asset's sale in addition to all other cash receipts obtained from renting the
asset on a re-lease, renewal or month-to-month basis. The Trust classifies such
residual rental payments as lease revenue. Consequently, the amount of gain or
loss reported in the financial statements is not necessarily indicative of the
total residual value the Trust achieved from leasing the equipment.

   Depreciation and amortization expense was $10,234,690, $12,486,537 and
$13,981,912 for the years ended December 31, 1998, 1997 and 1996, respectively.
For financial reporting purposes, to the extent that an asset is held on primary
lease term, the Trust depreciates the difference between (i) the cost of the
asset and (ii) the estimated residual value of the asset on a straight-line
basis over such term. For purposes of this policy, estimated residual values
represent estimates of equipment values at the date of primary lease expiration.
To the extent that an asset is held beyond its primary lease term, the Trust
continues to depreciate the remaining net book value of the asset on a
straight-line basis over the asset's remaining economic life.

   The Trust recorded a write-down of the carrying value of its interest in a
Boeing 747 aircraft, representing an impairment, during the year ended December
31, 1996. The resulting charge, $2,400,000 ($1.04 per Beneficiary Interest) in
1996 was based on a comparison of the estimated net realizable value and
corresponding net carrying value for the Trust's interest in the aircraft. Net
realizable value was estimated based on (i) third-party appraisals of the
Trust's aircraft and (ii) EFG's assessment of prevailing market conditions for
similar aircraft.

   Interest expense was $3,449,304 or 18.4% of lease revenue in 1998, $3,041,481
or 15.7% of lease revenue in 1997 and $3,480,122 or 12.8% of lease revenue in
1996. The increase in interest expense from 1997 to 1998 is the result of
indebtedness obtained in connection with reinvestment equipment. Interest
expense in the near-term may increase due to the financing of any newly acquired
assets. Thereafter, interest expense will decline in amount and as a percentage
of lease revenue as the principal balance of notes payable is reduced through
the application of rent receipts to outstanding indebtedness.

   Management fees were 4.7%, 4.6% and 4% of lease revenue for the years ended
December 31, 1998, 1997 and 1996, respectively. Management fees are based on 5%
of gross lease revenue generated by operating leases and 2% of gross lease
revenue generated by full payout leases.

   Operating expenses consist principally of administrative charges,
professional service costs, such as audit and legal fees, as well as printing,
distribution and remarketing expenses. Operating expenses were $623,883,
$672,773 and $576,157 during the years ended December 31, 1998, 1997, and 1996,
respectively. During 1998, the Trust incurred or accrued approximately $290,000
for certain legal expenses related to the Class Action Lawsuit described in Note
11 to the financial statements. Additionally, operating expenses in 1998 include
professional service costs incurred in connection with the Solicitation
Statement described in Note 9 to the 


                                       5
<PAGE>

financial statements. The increase in operating expenses from 1996 to 1997 was
due primarily to costs incurred in connection with the Solicitation and
Registration Statements described in Note 7 to the accompanying financial
statements.

Liquidity and Capital Resources and Discussion of Cash Flows

   The Trust by its nature is a limited life entity. As an equipment leasing
program, the Trust's principal operating activities derive from asset rental
transactions. Accordingly, the Trust's principal source of cash from operations
is provided by the collection of periodic rents. These cash inflows are used to
satisfy debt service obligations associated with leveraged leases, and to pay
management fees and operating costs. Operating activities generated net cash
inflows of $17,885,461 during the year ended December 31, 1998. Such cash
inflows reflect cash previously held in escrow of $3,017,318. For the year ended
December 31, 1997, operating activities generated net cash inflows of
$12,983,604, adjusted to reflect (i) equipment sale proceeds of $1,618,169
received in connection with the sale of a vessel and (ii) debt proceeds of
$1,980,073 from leveraging certain rail equipment, both of which amounts were
due from EFG at December 31, 1996 and reflected as cash inflows on the
accompanying 1997 Statement of Cash Flows. Operating activities generated net
cash inflows of $21,519,290 (adjusted for such sale and debt proceeds) for the
year ended December 31, 1996. Cash inflows generated from operating activities
during 1996 included the receipt of early termination proceeds of $5,217,665. In
the future, operating cash flows may increase due to the acquisition of
reinvestment equipment or other new investments not consisting of equipment.
Subsequently, renewal, re-lease and equipment sale activities will cause the
Trust's primary-term lease revenue and corresponding sources of operating cash
to decline. Overall, expenses associated with rental activities, such as
management fees, and net cash flow from operating activities will decline as the
Trust experiences a higher frequency of remarketing events.

   The Trust's equipment is leased by a number of creditworthy, investment-grade
companies and, to date, the Trust has not experienced any material collection
problems and has not considered it necessary to provide an allowance for
doubtful accounts. Notwithstanding a positive collection history, there is no
assurance that all future contracted rents will be collected or that the credit
quality of the Trust's lessees will be maintained. Collection risk could
increase in the future, particularly as the Trust remarkets its equipment and
enters re-lease agreements with different lessees. The Managing Trustee will
continue to evaluate and monitor the Trust's experience in collecting accounts
receivable to determine whether a future allowance for doubtful accounts may
become appropriate.

   Cash expended for equipment acquisitions and cash realized from asset
disposal transactions are reported under investing activities on the
accompanying Statement of Cash Flows. The Trust expended $179,510, $30,271,673
and $1,243,539 to acquire equipment during the years ended December 31, 1998,
1997 and 1996, respectively. All of the equipment acquisitions were purchased
pursuant to the reinvestment provisions of the Trust Agreement. Acquisitions
during the year ended December 31, 1997 include the Trusts 49.4% proportionate
ownership interest in a Boeing 767-300 ER aircraft leased to Scandinavian
Airlines System (the "SAS Aircraft"). The SAS Aircraft was purchased in August
1997 using cash of $5,124,103 and indebtedness of $25,042,248. During 1998, the
Trust realized net sale proceeds of $1,407,762, compared to $2,754,033 and
$2,238,672 in 1997 and 1996, respectively. Sale proceeds in 1997 and 1996
include $2,000,000 from the rail transaction and $1,618,169 from the vessel
transaction noted previously. Future inflows of cash from asset disposals will
vary in timing and amount and will be influenced by many factors including, but
not limited to, the frequency and timing of lease expirations, the type of
equipment being sold, its condition and age, and future market conditions. In
addition, the Trust's investment in an affiliated limited partnership is
reported under investing activities during the year ended December 31, 1998 (see
Note 4 to the accompanying financial statements).

   The Trust obtained long-term financing in connection with certain equipment
leases. The origination of such indebtedness and the subsequent repayments of
principal are reported as components of financing activities. Cash inflows of
$25,042,248 and $9,862,477 in 1997 and 1996, respectively, resulted from
leveraging a portion of the Trust's equipment portfolio with third-party lenders
(see Results of Operations). Each note payable is recourse only to the specific
equipment financed and to the minimum rental payments contracted to be received
during the debt amortization period (which period generally coincides with the
lease rental term). As rental payments are collected, a portion or all of the
rental payment is used to repay the associated indebtedness. In future years,
the amount of cash used to repay debt obligations will decline as the principal
balance of notes payable is reduced 


                                       6
<PAGE>

through the collection and application of rents. Notwithstanding the foregoing,
the Trust has balloon payment obligations of $19,980,682, $1,400,074 and
$282,421 at the expiration of the lease terms related to the SAS Aircraft,
certain rail equipment and the Trust's interest in an MD-87 jet aircraft leased
by Reno Air, Inc., respectively. During 1998, SAS exercised its option to extend
the term of its existing lease for a period of two years at a base rent to the
Trust of $295,314 per month, beginning December 30, 1998. As a result of SAS
exercising the renewal lease option, the balloon payment has been postponed
until the termination of the two-year extension period.

   The Trust entered into a 1-year renewal lease agreement with British Airways
PLC for its proportionate interest in a Boeing 747 aircraft at a base rent to
the Trust of $82,500 per month, beginning October 29, 1998.

   In accordance with the Trust Agreement, upon the dissolution of the Trust,
the Managing Trustee will be required to contribute to the Trust an amount equal
to any negative balance which may exist in the Managing Trustee's tax capital
account. At December 31, 1998, the Managing Trustee had a negative tax capital
account balance of $303,603.

   At December 31, 1998, the Trust was due aggregate future minimum lease
payments of $28,104,361 from contractual lease agreements (see Note 2 to the
financial statements), a portion of which will be used to amortize the principal
balance of notes payable of $35,030,985 (see Note 5 to the financial statements
and discussion above). Additional cash inflows will be realized from future
remarketing activities, such as lease renewals and equipment sales, as well as
from lease revenues generated by equipment acquisitions from the Trust's
reinvestment activities. The Trust expects to acquire additional reinvestment
equipment or other new investments (See Note 12) using on-hand cash and
additional indebtedness. The extent of the Trust's total future reinvestment
activities will be influenced in part by future equipment sales; the timing and
extent of which cannot be predicted with certainty. This is because the timing
and extent of equipment sales is often dependent upon the needs and interests of
the existing lessees. Some lessees may choose to renew their lease contracts,
while others may elect to return the equipment. In the latter instances, the
equipment could be re-leased to another lessee or sold to a third party.
Accordingly, as the Trust matures and a greater level of its equipment assets
becomes available for remarketing, the cash flows of the Trust will become less
predictable. In addition, the Trust will have cash needs to satisfy interest on
indebtedness and to pay management fees and operating expenses. Ultimately, the
Trust is expected to meet its future disbursement obligations and to distribute
any excess of cash inflows over cash outflows to the Participants in accordance
with the Trust Agreement. However, several factors, including month-to-month
lease extensions, lessee defaults, equipment casualty events, and early lease
terminations could alter the Trust's anticipated cash flows as described herein
and in the accompanying financial statements and result in fluctuations to the
Trust's periodic cash distribution payments.

   On July 18, 1997, the Trust issued 3,142,083 Class B Interests at $5.00 per
interest, thereby generating $15,710,415 in aggregate Class B capital
contributions. Class A Beneficiaries purchased 1,400 Class B Interests,
generating $7,000 of such aggregate capital contributions, and the Special
Beneficiary, EFG, purchased 3,140,683 Class B Interests, generating $15,703,415
of such aggregate capital contributions. The Trust incurred offering costs in
the amount of $157,104 and professional service costs of $159,066 in connection
with this offering. Subsequently, EFG transferred its Class B Interests to a
special-purpose company, Equis II Corporation, a Delaware corporation. EFG also
transferred its ownership of AFG ASIT Corporation, the Managing Trustee of the
Trust, to Equis II Corporation. As a result, Equis II Corporation has voting
control of the Trust through its ownership of the majority of the Trust's
outstanding voting interests, as well as its ownership of AFG ASIT Corporation.
Equis II Corporation is controlled by EFG's President and Chief Executive
Officer, Gary D. Engle. Accordingly, control of the Managing Trustee did not
change as a result of the foregoing transactions (see also Note 7 to the
accompanying financial statements).

   As described in the Prospectus for the offering of the Class B Interests, the
Managing Trustee used a portion of the net cash proceeds realized from the
offering of the Class B Interests to pay a one-time special cash distribution of
approximately $1.47 per Class A Interest to the Class A Beneficiaries of the
Trust. The Managing Trustee declared and paid this special cash distribution,
aggregating $3,075,818, to Class A Beneficiaries on August 15, 1997.

   On August 7, 1997, the Trust commenced an offer to purchase up to 45% of the
outstanding Class A Beneficiary Interests of the Trust. On October 10, 1997, the
Trust used $1,606,322 of the net proceeds realized 


                                       7
<PAGE>

from the issuance of the Class B Interests to purchase 153,275 of the Class A
Interests tendered as a result of the offer. On July 6, 1998, the Trust used
$5,601,790 of such proceeds to pay a capital distribution to the Class B
Beneficiaries. The remaining net proceeds from the Class B offering of
$5,110,315 will be used according to terms negotiated in connection with
settling the Class Action Lawsuit described in Note 11 (see also Notes 8, 9 and
10 to the accompanying financial statements). On April 28, 1998, the Trust
purchased 1,000 additional Class A Interests at a cost of $9,000.

   Cash distributions paid to the Beneficiaries consist of both a return of and
a return on capital. Cash distributions do not represent and are not indicative
of yield on investment. Actual yield on investment cannot be determined with any
certainty until conclusion of the Trust and will be dependent upon the
collection of all future contracted rents, the generation of renewal and/or
re-lease rents, and the residual value realized for each asset at its disposal
date. Future market conditions, technological changes, the ability of EFG to
manage and remarket the assets, and many other events and circumstances, could
enhance or detract from individual asset yields and the collective performance
of the Trust's equipment portfolio.

   It is the intention of the Managing Trustee to maintain a cash distribution
level that is consistent with the operating cash flows of the Trust and to
optimize the long-term value of the Trust. A distribution level that is higher
than the Trust's operating cash flows could compromise the Trust's working
capital position, as well as its ability to refurbish or upgrade equipment in
response to lessee requirements or other market circumstances and, during its
reinvestment period, to purchase replacement equipment as original equipment is
remarketed. Accordingly, in order to better align monthly cash distributions
with the Trust's operating cash flows, the Managing Trustee reduced the level of
monthly cash distributions from an annualized rate of $2.52 per Class A Interest
(the rate established and paid from the Trust's inception through September
1995) to an annualized rate of $1.26 per Class A Interest commencing in October
1995. In October 1996, the Managing Trustee increased the annualized
distribution rate to $1.64 per Class A Interest and has sustained this
distribution rate throughout 1997 and 1998. For the Class B Beneficiaries, the
Managing Trustee established and paid, from the Trust, an annualized
distribution of $0.66 per Class B Beneficiary commencing July 18, 1997. Future
distributions, with respect to Class B Interests, will be subordinate to certain
distributions with respect to Class A Interests.

   Cash distributions to the Managing Trustee, the Special Beneficiary and the
Beneficiaries are declared and generally paid within fifteen days following the
end of each calendar month. The payment of such distributions is presented as a
component of financing activities. For the year ended December 31, 1998, the
Trust declared total cash distributions of Distributable Cash From Operations of
$10,991,601. Of the total distributions, the Beneficiaries were allocated
$10,493,043 ($3,169,539 to Class A Beneficiaries and $7,323,504 to Class B
Beneficiaries); the Special Beneficiary was allocated $444,660; and the Managing
Trustee was allocated $53,898.

   The nature of the Trust's operations and principal cash flows gradually will
shift from rental receipts to equipment sale proceeds as the Trust matures and
change as a result of new investments not consisting of equipment acquisitions.
As this occurs, the Trust's cash flows resulting from equipment investments may
become more volatile in that certain of the Trust's equipment leases will be
renewed and certain of its assets will be sold. In some cases, the Trust may be
required to expend funds to refurbish or otherwise improve the equipment being
remarketed in order to make it more desirable to a potential lessee or
purchaser. The Trust's Advisor, EFG, and the Managing Trustee will attempt to
monitor and manage these events in order to maximize the residual value of the
Trust's equipment and will consider these factors, in addition to new investment
activities and the collection of contractual rents, the retirement of scheduled
indebtedness, and the Trust's future working capital requirements, in
establishing future cash distribution rates.


                                       8
<PAGE>

                           REPORT OF INDEPENDENT AUDITORS

To the Participants of AFG Investment Trust D:

   We have audited the accompanying statements of financial position of AFG
Investment Trust D as of December 31, 1998 and 1997, and the related statements
of operations, changes in participants' capital, and cash flows for each of the
three years in the period ended December 31, 1998. These financial statements
are the responsibility of the Trust'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 audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

   In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of AFG Investment Trust D at
December 31, 1998 and 1997, and the results of its operations and its cash flows
for each of the three years in the period ended December 31, 1998, in conformity
with generally accepted accounting principles.

   Our audits were conducted for the purpose of forming an opinion on the basic
financial statements taken as a whole. The Additional Financial Information
identified in the Index to Annual Report to the Participants is presented for
purposes of additional analysis and is not a required part of the basic
financial statements. Such information has been subjected to the auditing
procedures applied in our audits of the basic financial statements and, in our
opinion, is fairly stated in all material respects in relation to the basic
financial statements taken as a whole.


                                                               ERNST & YOUNG LLP

Boston, Massachusetts
March 26, 1999


                                       9
<PAGE>

                             AFG Investment Trust D

                         STATEMENT OF FINANCIAL POSITION
                           December 31, 1998 and 1997

<TABLE>
<CAPTION>
ASSETS                                                                               1998                  1997
- ------                                                                         -----------------    -------------------
<S>                                                                            <C>                  <C>                
Cash and cash equivalents                                                      $       9,100,016    $         4,218,502
Restricted cash                                                                        5,110,315             10,712,105
Cash held in escrow                                                                           --              3,017,318
Rents receivable                                                                       2,322,608              2,133,873
Accounts receivable - affiliate                                                          448,039                508,209
Investment - affiliate                                                                   699,626                     --
Equipment at cost, net of accumulated depreciation
   of $45,307,297 and $38,811,298 at December 31, 1998
   and 1997, respectively                                                             60,837,372             72,711,968
Organization costs, net of accumulated amortization
   of $5,000 and $4,250 at December 31, 1998
   and 1997, respectively                                                                     --                    750
                                                                               -----------------    -------------------
         Total assets                                                          $      78,517,976    $        93,302,725
                                                                               =================    ===================

LIABILITIES AND PARTICIPANTS' CAPITAL

Notes payable                                                                  $      35,030,985    $        43,102,250
Accrued interest                                                                         332,001                492,620
Accrued liabilities                                                                      321,500                 11,550
Accrued liabilities - affiliate                                                           69,248                113,323
Deferred rental income                                                                   408,652                 39,331
Cash distributions payable to participants                                               417,939                480,436
                                                                               -----------------    -------------------
         Total liabilities                                                            36,580,325             44,239,510
                                                                               -----------------    -------------------
Participants' capital (deficit):
  Managing Trustee                                                                        12,140                (45,553)
  Special Beneficiary                                                                    100,157               (379,308)
  Class A Beneficiary Interests (1,934,755 and 1,935,755 
    Interests at December
    31, 1998 and 1997, respectively,
    initial purchase price of $25 each)                                               35,230,782             36,477,495
  Class B Beneficiary Interests (3,142,083 Interests;
    initial purchase price of $5 each)                                                 8,209,894             14,616,903
  Treasury Interests (154,275 and 153,275 Class A Interests 
    at December 31, 1998 and 1997, respectively,
    at Cost)                                                                          (1,615,322)            (1,606,322)
                                                                               -----------------    -------------------
         Total participants' capital                                                  41,937,651             49,063,215
                                                                               -----------------    -------------------
         Total liabilities and participants' capital                           $      78,517,976    $        93,302,725
                                                                               =================    ===================
</TABLE>

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


                                       10
<PAGE>

                             AFG Investment Trust D

                             STATEMENT OF OPERATIONS
              for the years ended December 31, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                                         1998                      1997                      1996
                                                  ------------------        ------------------        ------------------
<S>                                               <C>                       <C>                       <C>               
Income:

     Lease revenue                                $       18,701,765        $       19,427,577        $       27,093,125

     Interest income                                         779,649                   725,303                   197,035

     Loss on sale of equipment                              (412,404)               (1,038,989)               (5,149,874)
                                                  ------------------        ------------------        ------------------
         Total income                                     19,069,010                19,113,891                22,140,286
                                                  ------------------        ------------------        ------------------

Expenses:

     Depreciation and amortization                        10,234,690                12,486,537                13,981,912

     Write-down of equipment                                      --                        --                 2,400,000

     Interest expense                                      3,449,304                 3,041,481                 3,480,122

     Equipment management fees
       - affiliate                                           886,096                   895,643                 1,071,560

     Operating expenses - affiliate                          623,883                   672,773                   576,157
                                                  ------------------        ------------------        ------------------

         Total expenses                                   15,193,973                17,096,434                21,509,751
                                                  ------------------        ------------------        ------------------

Net income                                        $        3,875,037        $        2,017,457        $          630,535
                                                  ==================        ==================        ==================

Net income
     per Class A Beneficiary Interest             $             0.99        $             0.68        $             0.27
                                                  ==================        ==================        ==================

     per Class B Beneficiary Interest             $             0.29        $               --        $               --
                                                  ==================        ==================        ==================
Cash distributions declared
     per Class A Beneficiary Interest             $             1.64        $             3.11        $             1.39
                                                  ==================        ==================        ==================

     per Class B Beneficiary Interest             $             2.33        $             0.30        $               --
                                                  ==================        ==================        ==================
</TABLE>

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


                                       11
<PAGE>

                             AFG Investment Trust D

                  STATEMENT OF CHANGES IN PARTICIPANTS' CAPITAL
              for the years ended December 31, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                                  Managing           Special          Class A Beneficiaries         
                                                   Trustee         Beneficiary   --------------------------------   
                                                    Amount           Amount         Interests         Amount        
                                                -------------    -------------   --------------   ---------------   
<S>                                             <C>              <C>                  <C>         <C>               
Balance at December 31, 1995                    $     (37,265)   $    (314,685)       2,089,030   $    43,796,769   
                                                                                                                    
Net income - 1996                                       6,305           52,019               --           572,211   
                                                                                                                    
Cash distributions declared                           (31,905)        (263,218)              --        (2,895,395)  
                                                -------------    -------------   --------------   ---------------   
                                                                                                                    
Balance at December 31, 1996                          (62,865)        (525,884)       2,089,030        41,473,585   
                                                                                                                    
Class B capital contribution                               --               --               --                --   
                                                                                                                    
Less: Offering costs                                       --               --               --                --   
                                                                                                                    
Net income - 1997                                      64,415          535,171               --         1,417,871   
                                                                                                                    
Cash distributions declared                           (47,103)        (388,595)              --        (6,413,961)  
                                                                                                                    
Acquisition of treasury interests, at cost                 --               --         (153,275)               --   
                                                -------------    -------------   --------------   ---------------   
Balance at December 31, 1997                          (45,553)        (379,308)       1,935,755        36,477,495   
                                                                                                                    
Net income - 1998                                     111,591          924,125               --         1,922,826   
                                                                                                                    
Cash distributions declared                           (53,898)        (444,660)              --        (3,169,539)  
                                                                                                                    
Acquisition of treasury interests, at cost                 --               --           (1,000)               --   
                                                -------------    -------------   --------------   ---------------   
Balance at December 31, 1998                    $      12,140    $     100,157       1,934,755    $    35,230,782   
                                                =============    =============   =============    ===============   
</TABLE>

<TABLE>                                      
<CAPTION>                                    
                                                 Class B Beneficiaries                                            
                                             --------------------------------     Treasury                        
                                                Interests         Amount          Interests            Total      
                                             --------------   ---------------   --------------    --------------- 
<S>                                                           <C>               <C>               <C>             
Balance at December 31, 1995                             --   $            --   $           --    $    43,444,819 
                                                                                                                  
Net income - 1996                                        --                --               --            630,535 
                                                                                                                  
Cash distributions declared                              --                --               --         (3,190,518)
                                             --------------   ---------------   --------------    --------------- 
                                                                                                                  
Balance at December 31, 1996                             --                --               --         40,884,836 
                                                                                                                  
Class B capital contribution                      3,142,083        15,710,415               --         15,710,415 
                                                                                                                  
Less: Offering costs                                     --          (157,104)              --           (157,104)
                                                                                                                  
Net income - 1997                                        --                --               --          2,017,457 
                                                                                                                  
Cash distributions declared                              --          (936,408)              --         (7,786,067)
                                                                                                                  
Acquisition of treasury interests, at cost               --                --       (1,606,322)        (1,606,322)
                                             --------------   ---------------   --------------    --------------- 
Balance at December 31, 1997                      3,142,083        14,616,903       (1,606,322)        49,063,215 
                                                                                                                  
Net income - 1998                                        --           916,495               --          3,875,037 
                                                                                                                  
Cash distributions declared                              --        (7,323,504)              --        (10,991,601)
                                                                                                                  
Acquisition of treasury interests, at cost               --                --           (9,000)            (9,000)
                                             --------------   ---------------   --------------    --------------- 
Balance at December 31, 1998                      3,142,083   $     8,209,894   $   (1,615,322)   $    41,937,651 
                                             ==============   ===============   ==============    =============== 
</TABLE>

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


                                       12
<PAGE>

                             AFG Investment Trust D

                             STATEMENT OF CASH FLOWS
              for the years ended December 31, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                                               1998                    1997                   1996
                                                         ----------------        ----------------       ----------------
<S>                                                      <C>                     <C>                    <C>             
Cash flows from (used in) operating activities:
Net income                                               $      3,875,037        $      2,017,457       $        630,535

Adjustments to reconcile net income
   to net cash from operating activities:
     Depreciation and amortization                             10,234,690              12,486,537             13,981,912
     Write-down of equipment                                           --                      --              2,400,000
     Loss on sale of equipment                                    412,404               1,038,989              5,149,874

Changes in assets and liabilities:
     Decrease (increase) in:
         Cash held in escrow                                    3,017,318              (3,017,318)                    --
         Rents receivable                                        (188,735)              1,213,433               (493,145)
         Accounts receivable - affiliate                           60,170               3,337,446             (3,736,104)
     Increase (decrease) in:
         Accrued interest                                        (160,619)               (220,569)                49,842
         Accrued liabilities                                      309,950                 (11,700)               (20,601)
         Accrued liabilities - affiliate                          (44,075)               (100,924)               116,659
         Deferred rental income                                   369,321                (161,505)              (157,924)
                                                         ----------------        ----------------       ----------------
           Net cash from operating activities                  17,885,461              16,581,846             17,921,048
                                                         ----------------        ----------------       ----------------
Cash flows from (used in) investing activities:
     Purchase of equipment                                       (179,510)            (30,271,673)            (1,243,539)
     Proceeds from equipment sales                              1,407,762               2,754,033              2,238,672
     Investment - affiliate                                      (699,626)                     --                     --
                                                         ----------------        ----------------       ----------------
         Net cash from (used in) investing activities             528,626             (27,517,640)               995,133
                                                         ----------------        ----------------       ----------------
Cash flows from (used in) financing activities:
     Proceeds from capital contributions                               --              15,710,415                     --
     Payment of organization and offering costs                        --                (157,104)                    --
     Restricted cash                                            5,601,790             (10,712,105)                    --
     Purchase of treasury interests                                (9,000)             (1,606,322)                    --
     Proceeds from notes payable                                       --              25,042,248              9,862,477
     Principal payments - notes payable                        (8,071,265)            (12,143,336)           (19,690,305)
     Distributions paid                                       (11,054,098)             (7,619,847)            (3,118,004)
                                                         ----------------        ----------------       ----------------
           Net cash from (used in) financing activities       (13,532,573)              8,513,949            (12,945,832)
                                                         ----------------        ----------------       ----------------
Net increase (decrease) in cash and cash equivalents            4,881,514              (2,421,845)             5,970,349

Cash and cash equivalents at beginning of year                  4,218,502               6,640,347                669,998
                                                         ----------------        ----------------       ----------------
Cash and cash equivalents at end of year                 $      9,100,016        $      4,218,502       $      6,640,347
                                                         ================        ================       ================
Supplemental disclosure of cash flow information:

     Cash paid during the year for interest              $      3,609,923        $      3,262,050       $      3,430,280
                                                         ================        ================       ================
</TABLE>

Supplemental schedule of non-cash investing and financing activities:

      During 1997, the Trust sold equipment to third parties which assumed
      related debt and interest of $2,624,639 and 13,998, respectively.

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


                                       13
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                December 31, 1998

NOTE 1 - ORGANIZATION AND TRUST MATTERS

   AFG Investment Trust D (the "Trust") was organized as a Delaware business
trust in accordance with the Delaware Business Trust Act on August 31, 1992 for
the purpose of acquiring and leasing to third parties a diversified portfolio of
capital equipment. Participants' capital initially consisted of contributions of
$1,000 from the Managing Trustee, AFG ASIT Corporation, $1,000 from the Special
Beneficiary, Equis Financial Group Limited Partnership (formerly known as
American Finance Group), a Massachusetts limited partnership ("EFG"), and $100
from the Initial Beneficiary, AFG Assignor Corporation, a wholly-owned affiliate
of EFG. The Trust issued an aggregate of 2,089,030 Beneficiary Interests
(hereinafter referred to as Class A Interests) at a subscription price of $25.00
each ($52,225,750 in total) to 2,635 investors through 17 serial closings
commencing October 26, 1993 and ending February 6, 1995. On July 18, 1997, the
Trust issued 3,142,083 Class B Interests at $5.00 each ($15,710,415 in total),
of which (i) 3,140,683 interests are held by Equis II Corporation, an affiliate
of EFG, and (ii) 1,400 interests are held by 4 other Class A investors. The
Trust repurchased 153,275 Class A Interests on October 10, 1997 using proceeds
from the issuance of Class B Interests. On April 28, 1998, the Trust repurchased
1,000 additional Class A Interests. Accordingly, there are 1,934,755 Class A
Interests currently outstanding.

   The Trust has one Managing Trustee, AFG ASIT Corporation, a Massachusetts
corporation, and one Special Beneficiary, EFG. The Managing Trustee is
responsible for the general management and business affairs of the Trust. EFG
acts as Advisor to the Trust and provides services in connection with the
acquisition and remarketing of the Trust's assets. AFG ASIT Corporation is a
wholly-owned subsidiary of Equis II Corporation and an affiliate of EFG. Class A
Interests and Class B Interests basically have identical voting rights and,
therefore, Equis II Corporation has control over the Trust on all matters on
which the Beneficiaries may vote. The Managing Trustee and the Special
Beneficiary are not required to make any other capital contributions except as
may be required under the Second Amended and Restated Declaration of Trust, as
amended (the "Trust Agreement").

   Significant operations commenced coincident with the Trust's initial purchase
of equipment and the associated lease commitments on October 26, 1993. Pursuant
to the Trust Agreement, each distribution of Distributable Cash From Operations
and Distributable Cash From Sales or Refinancings of the Trust is made 90.75% to
the Beneficiaries, 8.25% to the Special Beneficiary and 1% to the Managing
Trustee.

   Under the terms of the Management Agreement between the Trust and EFG,
management services are provided by EFG to the Trust at fees which the Managing
Trustee believes to be competitive for similar services (see Note 4).

   EFG is a Massachusetts limited partnership formerly known as American Finance
Group ("AFG"). AFG was established in 1988 as a Massachusetts general
partnership and succeeded American Finance Group, Inc., a Massachusetts
corporation organized in 1980. EFG and its subsidiaries (collectively, the
"Company") are engaged in various aspects of the equipment leasing business,
including EFG's role as Equipment Manager or Advisor to the Trust and several
other direct-participation equipment leasing programs sponsored or co-sponsored
by EFG (the "Other Investment Programs"). The Company arranges to broker or
originate equipment leases, acts as remarketing agent and asset manager, and
provides leasing support services, such as billing, collecting, and asset
tracking.

   The general partner of EFG, with a 1% controlling interest, is Equis
Corporation, a Massachusetts corporation owned and controlled entirely by Gary
D. Engle, its President, Chief Executive Officer and sole Director. Equis
Corporation also owns a controlling 1% general partner interest in EFG's 99%
limited partner, GDE Acquisition Limited Partnership ("GDE LP"). Equis
Corporation and GDE LP were established in December 1994 by Mr. Engle for the
sole purpose of acquiring the business of AFG.


                                       14
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

   In January 1996, the Company sold certain assets of AFG relating primarily to
the business of originating new leases, and the name "American Finance Group,"
and its acronym, to a third party. AFG changed its name to Equis Financial Group
Limited Partnership after the sale was concluded. Pursuant to terms of the sale
agreements, EFG specifically reserved the rights to continue using the name
American Finance Group and its acronym in connection with the Trust and the
Other Investment Programs and to continue managing all assets owned by the Trust
and the Other Investment Programs.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Statement of Cash Flows and Restricted Cash

   The Trust considers liquid investment instruments purchased with a maturity
of three months or less to be cash equivalents. From time to time, the Trust
invests excess cash with large institutional banks in federal agency discount
notes and reverse repurchase agreements with overnight maturities. Under the
terms of the agreements, title to the underlying securities passes to the Trust.
The securities underlying the agreements are book entry securities. At December
31, 1998, the Trust had $11,576,000 invested in federal agency discount notes
and reverse repurchase agreements secured by U.S. Treasury Bills or interests in
U.S. Government securities. Such cash includes $5,110,315 which is classified as
Restricted Cash and represents the net proceeds realized from the offering of
the Class B Interests less ( i ) the portion thereof used to pay a special
distribution to the Class A Beneficiaries and to redeem Class A Interests (see
Notes 7 and 8) and ( ii ) the portion thereof used to pay a capital distribution
to the Class B Beneficiaries (see Note 10). The remainder is expected to be used
according to terms negotiated in conjunction with settling the Class Action
Lawsuit described in Note 11.

Revenue Recognition

   Rents are payable to the Trust monthly, quarterly or semi-annually and no
significant amounts are calculated on factors other than the passage of time.
The leases are accounted for as operating leases and are noncancellable. Rents
received prior to their due dates are deferred. In certain instances, the Trust
may enter primary-term, renewal or re-lease agreements which expire beyond the
Trust's anticipated dissolution date. This circumstance is not expected to
prevent the orderly wind-up of the Trust's business activities as the Managing
Trustee and the Advisor would seek to sell the then-remaining equipment assets
either to the lessee or to a third party, taking into consideration the amount
of future non-cancelable rental payments associated with the attendant lease
agreements. Future minimum rents of $28,104,361 are due as follows:

        For the year ending December 31,        1999           $   13,553,671
                                                2000                9,200,620
                                                2001                3,185,832
                                                2002                2,162,062
                                                2003                    2,176
                                                               --------------

                                               Total            $  28,104,361
                                                                =============

     Revenue from major individual lessees which accounted for 10% or more of
lease revenue during the years ended December 31, 1998, 1997 and 1996 is as
follows:

<TABLE>
<CAPTION>
                                                          1998                       1997                      1996
                                                   ------------------         ------------------        ------------------
<S>                                                <C>                        <C>                       <C>               
Scandinavian Airlines System                       $        4,054,613         $               --        $               --
Emery Worldwide                                    $        2,409,224         $        2,409,224        $               --
KGJS/Gearbulk Holding Limited                      $        2,297,772         $               --        $               --
Chantel Shipping Corporation                       $               --         $        2,310,614        $               --
Stena Bulk AB                                      $               --         $               --        $        6,959,077
</TABLE>


                                       15
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

   During 1998, Scandinavian Airlines System ("SAS") exercised its option to
extend the term of its existing lease for a period of two years at a base rent
to the Trust of $295,314 per month, beginning December 30, 1998. As a result of
SAS exercising the renewal lease option, the balloon payment (originally due at
the end of the primary lease term) has been postponed until the termination of
the two-year extension period.

   The Trust entered into a 1-year renewal lease agreement with British Airways
PLC for its proportionate interest in a Boeing 747 aircraft at a base rent to
the Trust of $82,500 per month, beginning October 29, 1998.

Use of Estimates

   The preparation of the financial statements in conformity with generally
accepted accounting principles requires the use of estimates and assumptions
that affect the amounts reported in the financial statements and accompanying
notes. Actual results could differ from those estimates.

Equipment on Lease

   All equipment was acquired from EFG, one of its Affiliates or from
third-party sellers. Equipment Cost means the actual cost paid by the Trust to
acquire the equipment, including acquisition fees. Where equipment was acquired
from EFG or an Affiliate, Equipment Cost reflects the actual price paid for the
equipment by EFG or the Affiliate plus all actual costs incurred by EFG or the
Affiliate while carrying the equipment, including all liens and encumbrances,
less the amount of all primary term rents earned by EFG or the Affiliate prior
to selling the equipment. Where the seller of the equipment was a third party,
Equipment Cost reflects the seller's invoice price.

Depreciation and Amortization

   The Trust's depreciation policy is intended to allocate the cost of equipment
over the period during which it produces economic benefit. The principal period
of economic benefit is considered to correspond to each asset's primary lease
term, which term generally represents the period of greatest revenue potential
for each asset. Accordingly, to the extent that an asset is held on primary
lease term, the Trust depreciates the difference between (i) the cost of the
asset and (ii) the estimated residual value of the asset on a straight-line
basis over such term. For purposes of this policy, estimated residual values
represent estimates of equipment values at the date of primary lease expiration.
To the extent that an asset is held beyond its primary lease term, the Trust
continues to depreciate the remaining net book value of the asset on a
straight-line basis over the asset's remaining economic life. Periodically, the
Managing Trustee evaluates the net carrying value of equipment to determine
whether it exceeds estimated net realizable value. For purposes of this
comparison, "net carrying value" represents, at a given date, the net book value
(equipment cost less accumulated depreciation for financial reporting purposes)
of the Trust's equipment and "net realizable value" represents, at the same
date, the aggregate undiscounted cash flows resulting from future contracted
lease payments plus the estimated residual value of the Trust's equipment. The
Managing Trustee evaluates significant equipment assets, such as aircraft and
vessels, individually. All other assets are evaluated collectively by equipment
type unless the Managing Trustee learns of specific circumstances, such as a
lessee default, technological obsolescence, or other market developments, which
could affect the net realizable value of particular assets. Adjustments to
reduce the net carrying value of equipment are recorded in those instances where
estimated net realizable value is considered to be less than net carrying value.
To the extent that such adjustments were recorded, they are reflected separately
on the accompanying Statement of Operations as Write-Down of Equipment.

   The ultimate realization of residual value for any type of equipment is
dependent upon many factors, including EFG's ability to sell and re-lease
equipment. Changing market conditions, industry trends, technological advances,
and many other events can converge to enhance or detract from asset values at
any given time. EFG attempts to monitor these changes in order to identify
opportunities which may be advantageous to the Trust and which will maximize
total cash returns for each asset.

   Organization costs were amortized using the straight-line method over a
period of five years.


                                       16
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

Accrued Liabilities - Affiliate

   Unpaid fees and operating expenses paid by EFG on behalf of the Trust and
accrued but unpaid administrative charges and management fees are reported as
Accrued Liabilities - Affiliate (See Note 4).

Allocation of Net Income or Loss

   Net income is allocated quarterly first, to eliminate any Participant's
negative capital account balance and second, 1% to the Managing Trustee, 8.25%
to the Special Beneficiary and 90.75% collectively to the Class A and Class B
Beneficiaries. The latter is allocated proportionately between the Class A and
Class B Beneficiaries based upon the ratio of cash distributions declared and
allocated to the Class A and Class B Beneficiaries during the period (excluding
$5,601,790 Class B capital distributions paid in 1998). Net losses are allocated
quarterly first, to eliminate any positive capital account balance of the
Managing Trustee, the Special Beneficiary and the Class B Beneficiaries; second,
to eliminate any positive capital account balances of the Class A Beneficiaries;
and third, any remainder to the Managing Trustee. Prior to adoption of the
current Trust Agreement on July 15, 1997 (see Note 7), the Trust allocated net
income or loss to the Participants for financial reporting purposes according to
their respective beneficial interests in the Trust (1% to the Managing Trustee,
8.25% to the Special Beneficiary, and 90.75% to the Class A Beneficiaries).

   The allocation of net income or loss pursuant to the Trust Agreement differs
from the foregoing and is based upon government rules and regulations for
federal income tax reporting purposes and assumes, for each income tax reporting
period, the liquidation of all of the Trust's assets and the subsequent
distribution of all available cash to the Participants. For income tax purposes,
the Trust adjusts its allocations of income and loss to the Participants so as
to cause their tax capital account balances at the end of the reporting period
to be equal to the amount that would be distributed to them at such date in the
event of a liquidation and dissolution of the Trust. This methodology does not
consider the costs attendant to liquidation or whether the Trust intends to have
future business operations. If the Trust made similar assumptions and
allocations for financial reporting purposes and the Trust was liquidated at
December 31, 1998 for an amount equal to its net carrying value for financial
reporting purposes, the capital accounts of the Managing Trustee, Special
Beneficiary, Class A Beneficiaries, and Class B Beneficiaries would have
reflected ending balances of $419,377, $3,459,856, $25,148,782, and $12,909,636,
respectively. See Note 6 for additional information concerning the allocation of
net income or loss for income tax reporting purposes.

Net Income and Cash Distributions Per Beneficiary Interest

   Net income and cash distributions per Class A Interest in 1998 are based on
1,935,755 Class A Interests outstanding during the period January 1, 1998
through April 27, 1998 and 1,934,755 Class A Interests outstanding during the
period April 28, 1998 through December 31, 1998. Net income and cash
distributions per Class A Interest in 1997 are based on 2,089,030 Class A
Interests outstanding during the period January 1, 1997 through October 9, 1997
and 1,935,755 Class A Interests outstanding during the period October 10, 1997
through December 31, 1997. Net income and cash distributions per Class A
Interest are based on 2,089,030 Class A Interests outstanding during the year
ended December 31, 1996. Net income and cash distributions per Class B Interest
are based on 3,142,083 Class B Interests outstanding during the year ended
December 31, 1998 and the period July 18, 1997 through December 31, 1997. For
each of the aforementioned periods, net income and cash distributions per
Beneficiary Interest are computed after allocation of the Managing Trustee's and
Special Beneficiary's shares of net income and cash distributions.

Provision for Income Taxes

   No provision or benefit from income taxes is included in the accompanying
financial statements. The Participants are responsible for reporting their
proportionate shares of the Trust's taxable income or loss and other tax
attributes on their tax returns.


                                       17
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

NOTE 3 - EQUIPMENT

   The following is a summary of equipment owned by the Trust at December 31,
1998. Remaining Lease Term (Months), as used below, represents the number of
months remaining from December 31, 1998 under contracted lease terms and is
presented as a range when more than one lease agreement is contained in the
stated equipment category. A Remaining Lease Term equal to zero reflects
equipment either held for sale or re-lease or being leased on a month-to-month
basis. In the opinion of EFG, the acquisition cost of the equipment did not
exceed its fair market value.

<TABLE>
<CAPTION>
                                         Remaining
                                        Lease Term            Equipment
            Equipment Type                (Months)             at Cost                   Location
- -----------------------------------    --------------     -----------------   --------------------------------
<S>                                             <C>       <C>                 <C>
Aircraft                                        10-48     $      52,946,296   NV/OH/Foreign
Vessels                                            45            13,875,360   Foreign
Locomotives                                        18            10,684,643   IL/NB
                                                                  5,904,498   FL/IL/KY/MI/NC/NV/OK/PA/VA/
Construction and mining                          0-42                         Foreign
Materials handling                               0-53             5,294,425   AK/CA/CO/GA/IN/IL/IO/MI/MN/MS/
                                                                              NC/NJ/NY/OH/OR/TN/TX/WV/WI
Retail store fixtures                            0-12             4,926,665   AZ/CO/NM/TX
Manufacturing                                    0-12             3,849,469   CA/NJ
Computers and peripherals                        0-19             3,788,572   CA/CO/FL/GA/IL/IN/KS/KY/MD/MI/
                                                                              MN/ME/NC/NE/NJ/NY/OH/OK/
                                                                              OR/PA/SC/TN/TX/VA/WI/WV Foreign
Miscellaneous                                    0-23             3,564,207   FL/LA/NC/TX
Tractors and heavy duty trucks                    0-3               545,117   NJ/TX
Research and test                                6-15               501,012   MI/WI
Trailers/intermodal containers                      0               187,461   OH
Motor vehicles                                      0                38,499   MI
Photocopying                                        3                31,913   WI
Communications                                      0                 6,532   CA
                                                          -----------------

                                 Total equipment cost           106,144,669

                             Accumulated depreciation           (45,307,297)
                                                          -----------------

           Equipment, net of accumulated depreciation     $      60,837,372
                                                          =================
</TABLE>

   In certain cases, the cost of the Trust's equipment represents a
proportionate ownership interest. The remaining interests are owned by EFG or an
affiliated equipment leasing program sponsored by EFG. The Trust and each
affiliate individually report, in proportion to their respective ownership
interests, their respective shares of assets, liabilities, revenues, and
expenses associated with the equipment. Proportionate equipment ownership
enables the Trust to further diversify its equipment portfolio by participating
in the ownership of selected assets, thereby reducing the general levels of risk
which could result from a concentration in any single equipment type, industry
or lessee. At December 31, 1998, the Trust's equipment portfolio included
equipment having a proportionate original cost of $43,065,716, representing
approximately 41% of total equipment cost.

   Certain of the equipment and related lease payment streams were used to
secure term loans with third-party lenders. The preceding summary of equipment
includes leveraged equipment having an original cost of approximately
$77,883,000 and a net book value of approximately $57,157,000 at December 31,
1998 (see Note 5).


                                       18
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

   Generally, the costs associated with maintaining, insuring and operating the
Trust's equipment are incurred by the respective lessees pursuant to terms
specified in their individual lease agreements with the Trust.

   As equipment is sold to third parties, or otherwise disposed of, the Trust
will recognize a gain or loss equal to the difference between the net book value
of the equipment at the time of sale or disposition and the proceeds realized
upon sale or disposition. The ultimate realization of estimated residual value
in the equipment will be dependent upon, among other things, EFG's ability to
maximize proceeds from selling or re-leasing the equipment
upon the expiration of the primary lease terms. At December 31, 1998, the cost
and net book value of equipment held for sale or re-lease was approximately
$3,358,000 and $681,000, respectively. The Managing Trustee is actively seeking
the sale or re-lease of all equipment not on lease. In addition, the summary
above also includes equipment being leased on a month-to-month basis.

   The Trust recorded a write-down of the carrying value of its interest in an
aircraft, representing an impairment, during the year ended December 31, 1996.
The resulting charge, $2,400,000 ($1.04 per Class A Interest) in 1996 was based
on a comparison of the estimated net realizable value and corresponding carrying
value for the Trust's interest in the aircraft.

NOTE 4 - RELATED PARTY TRANSACTIONS

   All operating expenses incurred by the Trust are paid by EFG on behalf of the
Trust and EFG is reimbursed at its actual cost for such expenditures. Fees and
other costs incurred during the years ended December 31, 1998, 1997 and 1996,
which were paid or accrued by the Trust to EFG or its Affiliates, are as
follows:

                                      1998             1997             1996
                                  ------------     ------------     ------------

Equipment acquisition fees        $      5,227     $    871,096     $     36,120
Equipment management fees              886,096          895,643        1,071,560
Offering costs                              --          157,104               --
Administrative charges                  80,184           76,419           48,638
Reimbursable operating
   expenses due to third parties       543,699          596,354          527,519
                                  ------------     ------------     ------------

                   Total          $  1,515,206     $  2,596,616     $  1,683,837
                                  ============     ============     ============

   EFG and its Affiliates were reimbursed for their out-of-pocket offering costs
incurred on behalf of the Trust in an amount equal to 1% of the gross proceeds
of the four trusts which sold Class B Interests, pursuant to the Registration
Statement on Form S-1. The amount of reimbursement made by the Trust was
prorated in proportion to the number of Beneficiary Interests sold in the Trust.

   As provided under the terms of the Trust Agreement, EFG is compensated for
its services to the Trust. Such services include all aspects of acquisition,
management and sale of equipment. For acquisition services, EFG was compensated
by an amount equal to .28% of Asset Base Price paid by the Trust for each asset
acquired for the Trust's initial asset portfolio. For reinvestment acquisitions
completed prior to February 7, 1999, EFG is compensated by an amount equal to 3%
of Asset Base Price paid by the Trust. In connection with the Solicitation
Statement and consent of Beneficiaries (See Note 9), the Trust's reinvestment
provisions, which were scheduled to expire on February 6, 1999, were extended
through December 31, 2002. In addition, the Trust is now permitted to invest in
assets other than equipment (See Note 12). Acquisition fees paid to EFG in
connection with reinvestment assets acquired after February 6, 1999 are equal to
1% of Asset Base Price paid by the Trust. For management services, EFG is
compensated by an amount equal to (i) 5% of gross operating lease rental revenue
and 2% of gross full payout lease rental revenue received by the Trust with
respect assets acquired on or prior to February 6, 1999. For management services
earned in connection with assets acquired on or after February 7, 1999, EFG is
compensated by an amount equal to 2% of gross lease rental revenue received by
the Trust. Both of these fees are subject to certain limitations defined in the
Trust Agreement. For non-equipment investments 


                                       19
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

other than cash, the Managing Trustee receives an annualized management fee of
1%. Compensation to EFG for services connected to the remarketing of equipment
is calculated as the lesser of (i) 3% of gross sale proceeds or (ii) one-half of
reasonable brokerage fees otherwise payable under arm's length circumstances.
Payment of the remarketing fee is subordinated to Payout and is subject to
certain limitations defined in the Trust Agreement.

   Administrative charges represent amounts owed to EFG, pursuant to Section
10.4(c) of the Trust Agreement, for persons employed by EFG who are engaged in
providing administrative services to the Trust. Reimbursable operating expenses
due to third parties represent costs paid by EFG on behalf of the Trust which
are reimbursed to EFG at actual cost.

   All equipment was purchased from EFG, one of its Affiliates, or directly from
third-party sellers. The Trust's Purchase Price is determined by the method
described in Note 2, Equipment on Lease.

   All rents and proceeds from the sale of equipment are paid by the lessee
directly to either EFG or to a lender. EFG temporarily deposits collected funds
in a separate interest-bearing escrow account prior to remittance to the Trust.
At December 31, 1998, the Trust was owed $448,039 by EFG for such funds and the
interest thereon. These funds were remitted to the Trust in January 1999.

   During 1998, the Trust purchased limited partnership units (the "Units") in
AFG International Limited Partnership (the "Partnership"), a real estate limited
partnership sponsored by EFG that owns two commercial buildings leased to an
investment grade educational institution. The Trust purchased 7.25 Units at a
cost of $100,000 per unit for an aggregate purchase price of $725,000. As a
result of the purchase of the Units, the Trust owns approximately 22.5% of the
Partnership. The Trust accounts for its investment in the Partnership under the
equity method of accounting. As such, the carrying value of the Trust's
investment in the Partnership is increased or decreased by an amount equal to
the Trust's share of the Partnership's income or losses, respectively, and
decreased for any distributions received from the Partnership. At December 31,
1998, this investment had a carrying balance of $699,626 and is reflected as
Investment - affiliate on the accompanying Statement of Financial Position.

   Old North Capital Limited Partnership ("ONC"), a Massachusetts limited
partnership formed in 1995 and an affiliate of EFG, owns 44,084 Class A
Interests or 2.28% of the total outstanding Class A Interests of the Trust. The
general partner of ONC is controlled by Gary D. Engle. In addition, the limited
partnership interests of ONC are owned by Semele Group, Inc. ("Semele"). Gary D.
Engle is Chairman and CEO of Semele.

   Refer to Note 7 regarding the purchase of Class B Interests by an affiliate,
Equis II Corporation and the change in ownership of the Managing Trustee.

NOTE 5 - NOTES PAYABLE

   Notes payable at December 31, 1998 consisted of installment notes of
$35,030,985 payable to banks and institutional lenders. The notes bear interest
rates ranging between 6.92% and 13.75%, except for one note, which bears a
fluctuating interest rate based on LIBOR (5.54% at December 31, 1998) plus a
margin. All of the installment notes are non-recourse, and are collateralized by
the equipment and assignment of the related lease payments. Generally, the
installment notes will be fully amortized by noncancellable rents. However, the
Trust has balloon payment obligations of $19,980,682, $1,400,074 and $282,421 at
the expiration of the lease terms related to the SAS Aircraft, certain rail
equipment and an MD-87 jet aircraft leased by Reno Air, Inc., respectively.
During 1998, pursuant to the lease agreement, SAS exercised its option to extend
the term of the existing lease for a period of two years, beginning December 30,
1998. As a result of SAS exercising the renewal lease option, the balloon
payment has been postponed until the termination of the two-year extension
period. The carrying amount of notes payable approximates fair value at December
31, 1998.


                                       20
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

     The annual maturities of the installment notes payable are as follows:

     For the year ending December 31,  1999           $    7,244,103
                                       2000               24,496,352
                                       2001                1,729,169
                                       2002                1,279,940
                                       2003                  281,421
                                                      --------------

                                      Total           $   35,030,985
                                                      ==============

NOTE 6 - INCOME TAXES

   The Trust is not a taxable entity for federal income tax purposes.
Accordingly, no provision for income taxes has been recorded in the accounts of
the Trust.

   For financial statement purposes, the Trust allocates net income quarterly
first, to eliminate any Participant's negative capital account balance and
second, 1% to the Managing Trustee, 8.25% to the Special Beneficiary and 90.75%
collectively to the Class A and Class B Beneficiaries. The latter is allocated
proportionately between the Class A and Class B Beneficiaries based upon the
ratio of cash distributions declared and allocated to the Class A and Class B
Beneficiaries during the period (excluding $5,601,790 Class B capital
distributions paid in 1998). Net losses are allocated quarterly first, to
eliminate any positive capital account balance of the Managing Trustee, the
Special Beneficiary and the Class B Beneficiaries; second, to eliminate any
positive capital account balances of the Class A Beneficiaries; and third, any
remainder to the Managing Trustee. This convention differs from the income or
loss allocation requirements for income tax and Dissolution Event purposes as
delineated in the Trust Agreement. For income tax purposes, the Trust allocates
net income or net loss in accordance with the provisions of such agreement.
Pursuant to the Trust Agreement, upon dissolution of the Trust, the Managing
Trustee will be required to contribute to the Trust an amount equal to any
negative balance which may exist in the Managing Trustee's tax capital account.
At December 31, 1998, the Managing Trustee had a negative tax capital account
balance of $303,603.

   The following is a reconciliation between net income (loss) reported for
financial statement and federal income tax reporting purposes for the years
ended December 31, 1998, 1997 and 1996:

<TABLE>
<CAPTION>
                                                        1998                       1997                      1996
                                                 ------------------         ------------------        ------------------
<S>                                              <C>                        <C>                       <C>               
Net income                                       $        3,875,037         $        2,017,457        $          630,535
     Tax depreciation in excess of
         financial statement depreciation                (5,594,998)                (4,292,255)               (5,450,339)
     Write-down of equipment                                     --                         --                 2,400,000
     Tax gain (loss) in excess of
         book gain (loss)                                   608,670                  2,507,051                  (720,447)
     Deferred rental income                                 369,321                   (161,505)                 (157,924)
     Other                                                  (59,552)                   (28,038)                    3,790
                                                 ------------------         ------------------        ------------------
Net income (loss) for federal income
     tax reporting purposes                      $         (801,522)        $           42,710        $       (3,294,385)
                                                 ==================         ==================        ==================
</TABLE>


                                       21
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

      The following is a reconciliation between participants' capital reported
for financial statement and federal income tax reporting purposes for the years
ended December 31, 1998 and 1997:

<TABLE>
<CAPTION>
                                                                              1998                       1997
                                                                       ------------------         ------------------
<S>                                                                    <C>                        <C>               
Participants' capital                                                  $       41,937,651         $       49,063,215

     Add back selling commissions and organization
        and offering costs                                                      5,113,551                  5,113,551

     Deferred step-down of capital basis                                         (366,869)                        --

     Cumulative difference between federal income tax
        and financial statement income (loss)                                 (19,945,093)               (15,268,536)
                                                                       ------------------         ------------------
Participants' capital for federal income tax reporting
        purposes                                                       $       26,739,240         $       38,908,230
                                                                       ==================         ==================
</TABLE>

   Cumulative difference between federal income tax and financial statement
income (loss) represent timing differences.

NOTE 7 - ISSUANCE OF CLASS B INTERESTS

   On October 26, 1996, the Trust filed a Solicitation Statement with the United
States Securities and Exchange Commission (the "SEC") which subsequently was
sent to the Beneficiaries pursuant to Regulation 14A of Section 14 of the
Securities Exchange Act. The Solicitation Statement sought the consent of the
Beneficiaries to a proposed amendment (the "Amendment") to the Amended and
Restated Declaration of Trust (the "Trust Agreement") which would (i) amend the
provisions of the Trust Agreement governing the redemption of Beneficiary
Interests to permit the Trust to offer to redeem outstanding Beneficiary
Interests at such times, in such amounts, in such manner and at such prices as
the Managing Trustee might determine from time to time, in accordance with
applicable law; and (ii) add a provision to the Trust Agreement that would
permit the Trust to issue, at the discretion of the Managing Trustee and without
further consent or approval of the Beneficiaries, an additional class of
security with such designations, preferences and relative, participating,
optional or other special rights, powers and duties as the Managing Trustee
might affix. The funds obtained through the issuance of such a security were
intended to be used by the Trust to (a) expand redemption opportunities for
Beneficiaries without using Trust funds which might otherwise be available for
cash distributions; and (b) make a special one-time cash distribution to the
Beneficiaries.

   Pursuant to the Trust Agreement, the adoption of the Amendment required the
consent of the Beneficiaries holding more than 50% in the aggregate of the Class
A Interests held by all Beneficiaries. A majority of the Class A Interests,
representing 1,210,746 Interests or 58% of all Class A Interests, voted in favor
of the Amendment; 229,836 Interests or 11% of all Class A Interests voted
against the Amendment; and 39,233 Interests or 2% of all Class A Interests
abstained. Approximately 71% of all Class A Interests participated in the vote.
Accordingly, the Amendment was adopted.

   On February 12, 1997, the Trust filed a Registration Statement on Form S-1
with the SEC, which became effective June 10, 1997. The Registration Statement
covered the issuance and sale of a new class of beneficiary interests in the
Trust (the "Class B Interests"). The characteristics of the Class B Interests,
associated risk factors and other matters of importance to the Beneficiaries and
purchasers of the Class B Interests were set forth in a Prospectus sent to the
Beneficiaries. On July 17, 1997, the offering closed and on July 18, 1997 the
Trust issued 3,142,083 Class B Interests at $5.00 per interest, thereby
generating $15,710,415 in aggregate Class B capital contributions. Class A
Beneficiaries purchased 1,400 Class B Interests, generating $7,000 of such
aggregate capital contributions, and the Special Beneficiary, EFG, purchased
3,140,683 Class B Interests, generating 


                                       22
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

$15,703,415 of such aggregate capital contributions. The Trust incurred offering
costs in the amount of $157,104 and professional service costs of $159,066 in
connection with this offering.

   Subsequently, EFG transferred its Class B Interests to a special-purpose
company, Equis II Corporation, a Delaware corporation. EFG also transferred its
ownership of AFG ASIT Corporation, the Managing Trustee of the Trust, to Equis
II Corporation. As a result, Equis II Corporation has voting control of the
Trust through its ownership of the majority of all of the Trust's outstanding
voting interests, as well as its ownership of AFG ASIT Corporation. Equis II
Corporation is controlled by EFG's President and Chief Executive Officer, Gary
D. Engle. Accordingly, control of the Managing Trustee did not change as a
result of the foregoing transactions.

   As described in the Prospectus for the offering of the Class B Interests, the
Managing Trustee used a portion of the net cash proceeds realized from the
issuance of the Class B Interests to pay a one-time special cash distribution of
approximately $1.47 per Class A Interest to the Class A Beneficiaries of the
Trust. The Managing Trustee declared and paid this special cash distribution,
aggregating $3,075,818, to the Class A Beneficiaries on August 15, 1997. See
Note 8 regarding the redemption of Class A Interests.

NOTE 8 - REDEMPTION OF CLASS A INTERESTS

   On August 7, 1997, the Trust commenced an offer to purchase up to 45% of the
outstanding Class A Interests of the Trust by filing a Form 13E-4, Issuer Tender
Offer Statement, with the SEC and distributing to the Class A Beneficiaries
information (the "Tender Documents") concerning the offer. On October 10, 1997,
the Trust used $1,606,322 of the net proceeds realized from the offering of the
Class B Interests to purchase 153,275 of the Class A Interests tendered as a
result of the offer. On April 28, 1998, the Trust purchased 1,000 additional
Class A Interests at a cost of $9,000.

NOTE 9 - SOLICITATION STATEMENT

   On May 5, 1998, the Trust filed a definitive Solicitation Statement with the
United States Securities and Exchange Commission in connection with the
solicitation by the Trust of the consent of the Beneficiaries to a proposed
amendment (the "Amendment") to the Second Amended and Restated Declaration of
Trust (the "Trust Agreement"). The Solicitation Statement and Consent of
Beneficiary were mailed to all of the Beneficiaries of the Trust on May 6, 1998.
The Beneficiaries were requested to use the Consent of Beneficiary to vote on
seven proposals and return their votes on or before June 5, 1998. Equis II
Corporation, which has voting control of the Trust, agreed to vote all of its
Class B Interests in the same manner in which the majority of the Class A
Interests were actually voted. Accordingly, the Amendment would be adopted or
rejected based upon the voting results of the majority of Class A Interests that
were actually voted (including 44,084 Class A Interests owned by affiliates of
EFG), regardless of how few Class A Interests were actually voted.

   The results of the voting reflected that a majority of Class A Interests
voted in favor of each of the proposals. Therefore, the Trust Agreement was
amended to (i) broaden the Trust's stated investment policies and objectives and
permit the Trust to invest in assets other than leased equipment; (ii) modify
the Trust's financing provisions to eliminate any cap on the amount of aggregate
Trust indebtedness and permit the Trust to use cross-collateralized and other
recourse debt structures; (iii) extend the Trust's reinvestment period, which
presently is scheduled to expire on February 6, 1999, until December 31, 2002
and (iv) reduce acquisition fees paid to EFG in connection with reinvestment
assets acquired after the Amendment date from a maximum of 3% to 1% and
management fees earned in connection with such assets from a maximum of 5% to
2%.

   In addition, subject to attaining a settlement in the Class Action Lawsuit
described in Note 11 herein, the Trust Agreement will be modified in the
following principal respects: (i) the Trust will pay a Special Cash Distribution
to the Class A Beneficiaries of record as of September 1, 1997, or to their
successors or assigns, totaling $1,572,405 (or approximately $0.75 per Class A
Beneficiary Interest) using a portion of the Class B capital contributions that
otherwise would be distributed as a Class B Capital Distribution to Equis II
Corporation, the 


                                       23
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

parent company of the Managing Trustee and an affiliate of EFG; (ii) Equis II
Corporation will be required to reduce its prospective Class B Capital
Distributions by $3,537,910 and treat such amount as a long-term equity
investment in the Trust and (iii) certain voting restrictions will be placed
upon the Class B Interests owned by Equis II Corporation.

NOTE 10 - CLASS B CAPITAL DISTRIBUTION

   The Managing Trustee and certain of its affiliates were named as defendants
in the Class Action Lawsuit discussed in Note 11 herein. In connection with this
litigation and subject to a settlement being effected, the Managing Trustee has
agreed to adopt certain modifications to the Trust Agreement as described in the
Solicitation Statement referred to in Note 9 herein. One aspect of the proposed
settlement would result in using of a portion of Equis II Corporation's Class B
Capital Contribution to the Trust to (i) pay a second special cash distribution
to Class A Beneficiaries totaling $1,572,405, approximately $.75 per Class A
Interest, and (ii) invest $3,537,910 in the Trust's long-term business
activities. The remainder of the Class B Capital Contributions (not otherwise
used to repurchase Class A Interests in the Tender Offer closed on October 10,
1997 or to pay for offering and related costs associated with the Class B
Interests or to pay the first special cash distribution), $5,601,790 in total,
was returned to Equis II Corporation ($5,597,017) and the other third-party
Class B capital contributors ($4,773) on July 6, 1998.

NOTE 11 - LEGAL PROCEEDINGS

   On or about January 15, 1998, certain plaintiffs (the "Plaintiffs") filed a
class and derivative action, captioned Leonard Rosenblum, et al. v. Equis
Financial Group Limited Partnership, et al., in the United States District Court
for the Southern District of Florida (the "Court") on behalf of a proposed class
of investors in 28 equipment leasing programs sponsored by EFG, including the
Trust (collectively, the "Nominal Defendants"), against EFG and a number of its
affiliates, including the Managing Trustee, as defendants (collectively, the
"Defendants"). Certain of the Plaintiffs, on or about June 24, 1997, had filed
an earlier derivative action, captioned Leonard Rosenblum, et al. v. Equis
Financial Group Limited Partnership, et al., in the Superior Court of the
Commonwealth of Massachusetts on behalf of the Nominal Defendants against the
Defendants. Both actions are referred to herein collectively as the "Class
Action Lawsuit."

   The Plaintiffs have asserted, among other things, claims against the
Defendants on behalf of the Nominal Defendants for violations of the Securities
Exchange Act of 1934, common law fraud, breach of contract, breach of fiduciary
duty, and violations of the partnership or trust agreements that govern each of
the Nominal Defendants. The Defendants have denied, and continue to deny, that
any of them have committed or threatened to commit any violations of law or
breached any fiduciary duties to the Plaintiffs or the Nominal Defendants.

   On July 16, 1998, counsel for the Defendants and the Plaintiffs executed a
Stipulation of Settlement setting forth terms pursuant to which a settlement of
the Class Action Lawsuit is intended to be achieved and which, among other
things, is expected to reduce the burdens and expenses attendant to continuing
litigation. The Stipulation of Settlement was based upon and superseded a
Memorandum of Understanding between the parties dated March 9, 1998 which
outlined the terms of a possible settlement. The Stipulation of Settlement was
filed with the Court on July 23, 1998 and was preliminarily approved by the
Court on August 20, 1998 when the Court issued its "Order Preliminarily
Approving Settlement, Conditionally Certifying Settlement Class and Providing
for Notice of, and Hearing on, the Proposed Settlement" (the "August 20 Order").
Prior to issuing a final order, the Court will hold a fairness hearing that will
be open to all interested parties and permit any party to object to the
settlement. The investors of the Trust and all other plaintiff class members in
the Class Action Lawsuit will receive a Notice of Settlement and other
information pertinent to the settlement of their claims in advance of the
fairness hearing. Since first executing the Stipulation of Settlement, the Court
has scheduled two fairness hearings, the first on December 11, 1998 and the
second on March 19, 1999, each of which was postponed because of delays in
finalizing certain information materials that are subject to regulatory review
prior to being distributed to investors, but none of which involved the Trust's
settlement.


                                       24
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

   On March 15, 1999, counsel for the Plaintiffs and the Defendants entered into
an amended stipulation of settlement (the "Amended Stipulation") which was filed
with the Court on March 15, 1999. The Amended Stipulation was preliminarily
approved by the Court by its "Modified Order Preliminarily Approving Settlement,
Conditionally Certifying Settlement Class and Providing For Notice of, and
Hearing On, the Proposed Settlement" dated March 22, 1999 (the "March 22
Order"). The Amended Stipulation, among other things, divides the Class Action
Lawsuit into two separate sub-classes that can be settled individually. This
revision is expected to expedite the settlement of the Trust's claims by the
middle of 1999. The second sub-class, which does not include the Trust, is
expected to remain pending for a longer period.

   Assuming the proposed settlement is effected according to present terms, the
Trust's share of legal fees and expenses related to the Class Action Lawsuit is
estimated to be approximately $290,000, all of which was accrued and expensed by
the Trust in 1998. There can be no assurance that settlement of either sub-class
of the Class Action Lawsuit will receive final Court approval and be effected.
However, the Managing Trustee and its affiliates, in consultation with counsel,
concur that there is a reasonable basis to believe that final settlements of
each sub-class will be achieved. In the absence of final settlements approved by
the Court, the Defendants intend to defend vigorously against the claims
asserted in the Class Action Lawsuit. Neither the Managing Trustee nor its
affiliates can predict with any degree of certainty the cost of continuing
litigation to the Trust or the ultimate outcome.

   In addition to the foregoing, the Trust is a party to other lawsuits that
have arisen out of the conduct of its business, principally involving disputes
or disagreements with lessees over lease terms and conditions. The following
action had not been finally adjudicated at December 31, 1998:

Action involving National Steel Corporation

   EFG, on behalf of the Trust and certain affiliated investment programs
(collectively, the "Plaintiffs"), filed an action in the Commonwealth of
Massachusetts Superior Court, Department of the Trial Court in and for the
County of Suffolk on July 27, 1995, for damages and declaratory relief against a
lessee of the Trust, National Steel Corporation ("National Steel"). The
Complaint seeks reimbursement from National Steel of certain sales and/or use
taxes paid to the State of Illinois in connection with equipment leased by
National Steel from the Plaintiffs and other remedies provided under the Master
Lease Agreement ("MLA"). On August 30, 1995, National Steel filed a Notice of
Removal, which removed the case to United States District Court, District of
Massachusetts. On September 7, 1995, National Steel filed its Answer to the
Plaintiff's Complaint along with Affirmative Defenses and Counterclaims and
sought declaratory relief, alleging breach of contract, implied covenant of good
faith and fair dealing, and specific performance. The Plaintiffs filed an Answer
to National Steel's Counterclaims on September 29, 1995. The parties discussed
settlement with respect to this matter for some time; however, the negotiations
were unsuccessful. The Plaintiffs filed an Amended and Supplemental Complaint
alleging further default under the MLA and filed a motion for Summary Judgment
on all claims and Counterclaims. The Court held a hearing on the Plaintiff's
motion in December 1997 and later entered a decision dismissing certain of
National Steel's Counterclaims, finding in favor of the Plaintiffs on certain
issues and in favor of National Steel on other issues. In March 1999, the
Plaintiffs obtained payment for certain of the disputed items and have resumed
settlement discussions to resolve remaining issues. The Managing Trustee does
not believe that the resolution of the remaining claims will have a material
adverse effect on the Trust's financial position or results of operations.

NOTE 12 - SUBSEQUENT EVENT

   On March 1, 1999, the Trust and an affiliated trust (collectively, the
"Buyers") formed EFG/Kettle Development LLC, a Delaware limited liability
company, for the purpose of acquiring a 49.9% indirect ownership interest (the
"Interest") in a real estate development in Kelowna, British Columbia called
Kettle Valley. EFG/Kettle Development LLC, upon receiving the Buyers' equity
investment, purchased the Interest from a special purpose company ("SPC") whose
subsidiaries own a 99.9% limited partnership interest in Kettle Valley
Development 


                                       25
<PAGE>

                             AFG Investment Trust D
                        Notes to the Financial Statements

                                   (Continued)

Limited Partnership ("KVD LP"). The SPC and its subsidiaries were established by
the seller, in part, for income tax purposes and have no business interests
other than the development of Kettle Valley. KVD LP is a Canadian Partnership
that owns the property, consisting of approximately 280 acres of land. The
project, which is in the early stages of being marketed to home buyers, is zoned
for 1,000 residential units in addition to commercial space that, currently, is
being constructed. The seller is an unaffiliated third-party company and has
retained the remaining 50.1% ownership interest in the SPC. A newly organized
Canadian affiliate of EFG replaced the original general partner of KVD LP on
March 1, 1999.

   The Trust's ownership share in EFG/Kettle Development LLC is 49.396% and had
a cost of $4,322,150, which was funded with cash of $3,021,478 and a
non-recourse note for $1,300,672. The note bears interest at an annualized rate
of 7.5% and will be fully amortized over 34 months commencing April 1, 1999. The
note is secured only by the Trust's stock interests in the SPC. In addition, the
seller purchased a residual sharing interest in a Boeing 767-300 owned by the
Buyers and leased to Scandinavian Airlines System. The seller paid $3,013,206 to
the Buyers ($1,488,403, or 49.396% to the Trust) for the residual interest,
which is subordinate to certain preferred payments to be made to the Buyers in
connection with the aircraft. Payment of the residual interest is due only to
the extent that the Trust receives net residual proceeds from the aircraft. The
residual interest is non-recourse to the Buyers.


                                       26
<PAGE>

                        ADDITIONAL FINANCIAL INFORMATION


<PAGE>

                             AFG Investment Trust D

         SCHEDULE OF EXCESS (DEFICIENCY) OF TOTAL CASH GENERATED TO COST
                              OF EQUIPMENT DISPOSED

              for the years ended December 31, 1998, 1997 and 1996

   The Trust classifies all rents from leasing equipment as lease revenue. Upon
expiration of the primary lease terms, equipment may be sold, rented on a
month-to-month basis or re-leased for a defined period under a new or extended
lease agreement. The proceeds generated from selling or re-leasing the
equipment, in addition to any month-to-month revenues, represent the total
residual value realized for each item of equipment. Therefore, the financial
statement gain or loss, which reflects the difference between the net book value
of the equipment at the time of sale or disposition and the proceeds realized
upon sale or disposition, may not reflect the aggregate residual proceeds
realized by the Trust for such equipment.

   The following is a summary of cash excess associated with equipment
dispositions occurring in the years ended December 31, 1998, 1997 and 1996.

<TABLE>
<CAPTION>
                                                                         1998                1997                  1996
                                                                   ---------------      ---------------      ---------------
<S>                                                                <C>                  <C>                  <C>            
Rents earned prior to disposal of equipment,
     net of interest charges                                       $     4,633,505      $     4,798,925      $    11,043,130

Sale proceeds, including assumption of debt and interest,
      realized upon disposition of equipment                             1,407,762            5,392,670            2,238,672
                                                                   ---------------      ---------------      ---------------
Total cash generated from rents and equipment
     sale proceeds                                                       6,041,267           10,191,595           13,281,802

Original acquisition cost of equipment disposed                          5,558,107            9,199,335           10,634,189
                                                                   ---------------      ---------------      ---------------
Excess of total cash generated to cost  of equipment
     disposed                                                      $       483,160      $       992,260      $     2,647,613
                                                                   ===============      ===============      ===============
</TABLE>


                                       27
<PAGE>

                             AFG Investment Trust D

            STATEMENT OF CASH AND DISTRIBUTABLE CASH FROM OPERATIONS,
                             SALES AND REFINANCINGS

                      for the year ended December 31, 1998

<TABLE>
<CAPTION>
                                                                                Sales and
                                                     Operations                Refinancings                  Total
                                                 ------------------         ------------------        ------------------
<S>                                              <C>                        <C>                       <C>               
Net income (loss)                                $        4,287,441         $         (412,404)       $        3,875,037

Add:
     Depreciation and amortization                       10,234,690                         --                10,234,690
     Management fees                                        886,096                         --                   886,096
     Book value of disposed equipment                            --                  1,820,166                 1,820,166

Less:
     Principal reduction of notes payable                (8,071,265)                        --                (8,071,265)
                                                 ------------------         ------------------        ------------------
     Cash from operations, sales
     and refinancings                                     7,336,962                  1,407,762                 8,744,724

Less:
     Management fees                                       (886,096)                        --                  (886,096)
                                                 ------------------         ------------------        ------------------
     Distributable cash from operations,
     sales and refinancings                               6,450,866                  1,407,762                 7,858,628

Other sources and uses of cash:
     Cash at beginning of year                            4,190,893                     27,609                 4,218,502
     Purchase of equipment                                 (179,510)                        --                  (179,510)
     Purchase of Treasury Interests                          (9,000)                        --                    (9,000)
     Investment - affiliate                                (699,626)                        --                  (699,626)
     Restricted cash                                      5,601,790                         --                 5,601,790
     Net change in receivables and
       accruals                                           3,363,330                         --                 3,363,330

Less:
     Cash distributions paid                            (11,054,098)                        --               (11,054,098)
                                                 ------------------         ------------------        ------------------
Cash at end of year                              $        7,664,645         $        1,435,371        $        9,100,016
                                                 ==================         ==================        ==================
</TABLE>


                                       28
<PAGE>

                             AFG Investment Trust D

                       SCHEDULE OF COSTS REIMBURSED TO THE
                     MANAGING TRUSTEE AND ITS AFFILIATES AS
                 REQUIRED BY SECTION 10.4 OF THE SECOND AMENDED
                        AND RESTATED DECLARATION OF TRUST

                                December 31, 1998

     For the year ended December 31, 1998 the Trust reimbursed the Managing
Trustee and its Affiliates for the following costs:


    Operating expenses                                       $  338,114

<PAGE>

                                                                      Exhibit 23

                         CONSENT OF INDEPENDENT AUDITORS

   We consent to the incorporation by reference in this Annual Report (Form
10-K) of AFG Investment Trust D of our report dated March 26, 1999, included in
the 1998 Annual Report to the Participants of AFG Investment Trust D.


                                                               ERNST & YOUNG LLP

Boston, Massachusetts
March 26, 1999


           

<PAGE>


                                                                   Exhibit 99.2



                             CERTIFICATE OF OFFICER

      I, Jean Stein, president of CIT Leasing (Bermuda), Ltd., hereby certify
that attached herewith is a true and complete copy of the Aircraft Lease
Agreement, dated December 29. 1993, between CIT Leasing (Bermuda), Ltd., as
Lessor, Scandinavian Airlines System, Denmark-Norway-Sweden, as Lessee and SAS
Capital, B.V.

                                                CIT LEASING (BERMUDA), LTD.


                                                By: /s/ Jean B. Stein
                                                    --------------------------
                                                Name: Jean Stein
                                                Title: President
<PAGE>

Private & Confidential

                        DATED 29th day of December, 1993

                           CIT LEASING (BERMUDA), LTD.
                                   (as Lessor)                     (1)

                          SCANDINAVIAN AIRLINES SYSTEM
                              Denmark-Norway-Sweden
                                   (as Lessee)                     (2)

                                       and

                                 SAS CAPITAL BV                    (3)

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

                            AIRCRAFT LEASE AGREEMENT
                                       for
                          One Boeing 767-300ER Aircraft
                         Manufacturer's Serial No. 24475
                       Norwegian Registration Mark LN-RCG

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

                                   Norton Rose
                                     London
<PAGE>

                                    CONTENTS

Clause                             Heading                                  Page
- ------                             -------                                  ----

 1    Definitions ...........................................................  1

 2    Representations and Warranties ........................................ 10

 3    Term of Lease ......................................................... 14

 4    Conditions ............................................................ 15

 5    Delivery and Acceptance ............................................... 16

 6    Lessor's Warranties and Manufacturer's Warranties ..................... 17

 7    Rent .................................................................. 18

 8    Payments, Interest and Calculations ................................... 20

 9    Costs and Indemnities ................................................. 21

10    Taxation .............................................................. 24

11    General Undertakings .................................................. 30
      11.1 .................................................................. 30
          (a)    Notification of Relevant Event ............................. 30
          (b)    Consents and authorisations ................................ 31
          (c)    Preparation and Supply of Accounts ......................... 31
          (d)    Information concerning the Lessee and SAS BV ............... 31
      11.2 .................................................................. 31
          (a)    Status Report .............................................. 31
          (b)    Inspection ................................................. 31

12    Sub-Leasing ........................................................... 33

13    Operations and Maintenance ............................................ 37
          (a)    Certificates and Licences .................................. 37
          (b)    Operation and Use .......................................... 37
          (c)    Maintenance ................................................ 37
          (d)    Replacement and Installation of Engines and Parts .......... 38
          (e)    Removal of Engines and Parts ............................... 39
          (f)    Non-installed Engines ...................................... 39
          (g)    Nameplates ................................................. 39
          (h)    Alterations ................................................ 40
      13.2 Temporary Installation of engines and Parts ...................... 40
<PAGE>

      13.3 Pooling and Installation of Parts and Engines on other aircraft .. 40

14    Manuals and Technical Records ......................................... 42

15    Title and Registration ................................................ 43

16    Insurance ............................................................. 44

17    Loss and Damage ....................................................... 46

18    Requisition ........................................................... 48

19    Redelivery ............................................................ 49

20    Termination Events .................................................... 55

21    Lessor's Rights Following a Termination Event ......................... 57

22    Notices ............................................................... 58

23    Assignment ............................................................ 60

24    Miscellaneous ......................................................... 62

25    Confidentiality ....................................................... 62

26    Law and Jurisdiction .................................................. 64

Schedule

1     List of Documents and Evidence ........................................ 66

2     Acceptance Certificate ................................................ 71

3     Rent payable during the First Renewal Term and the Second Renewal
      Term .................................................................. 73

4     Agreed Value .......................................................... 74

5     Part 1 Permitted Air Carriers ......................................... 75

5     Part 2 Permitted Countries ............................................ 77

6     Form of Letter of Quiet Enjoyment ..................................... 78
<PAGE>

A LEASE AGREEMENT dated 29th of December, 1993, and made BETWEEN:

(1)   CIT LEASING (BERMUDA), LTD. a limited liability company organised and
      existing under the laws of Bermuda, whose registered office is at
      Clarendon House, 2 Church Street, Hamilton, Bermuda (the "Lessor"); and

(2)   SCANDINAVIAN AIRLINES SYSTEM Denmark-Norway-Sweden, a consortium organised
      and existing under the laws of Denmark, Norway and Sweden with its
      principal office at Frosundaviks Alle 1, Solna, 161 87 Stockholm, Sweden
      (the "Lessee"); and

(3)   SAS CAPITAL BV a company organised and existing under the laws of the
      Netherlands, acting for the purpose of this Agreement through its branch
      office in Brussels located at Regentlaan 45, 1000, Brussels, Belgium ("SAS
      BV").

BY WHICH IT IS AGREED as follows:

1     Definitions

1.1   In this Agreement, unless the context otherwise requires:

      "Acceptance Certificate" means a certificate in substantially the form set
      out in schedule 2 to be signed by the Lessee as required under clause 5
      (Delivery and Acceptance);

      "ABA" means Aktiebolaget Aerotransport, a Swedish corporation;

      "Affiliate" means, in relation to any person, any other person which,
      directly or indirectly, controls or is controlled by or is under common
      control with such person and for the purposes of this definition,
      "control" when used with respect to any specified person means the power
      to direct the management and policies of such person, directly or
      indirectly, whether through the ownership of voting securities, by
      contract or otherwise and the terms "controlling" and "controlled" have
      meanings correlative to the foregoing;

      "Agreed Value" means an amount calculated in accordance with schedule 4;

      "Aircraft" means the Airframe together with the Engines (whether or not
      any of the Engines may from time to time be installed on the Airframe);
      and, where the context so permits, shall include the Manuals and Technical
      Records and, unless otherwise provided herein, shall mean the Aircraft as
      a whole and any part thereof;

      "Aircraft Purchase Agreement" means the aircraft purchase agreement of
      even date herewith between the Lessee, as seller, and the Lessor, as
      buyer, relating to the sale by the Lessee to the Lessor of the Aircraft;


                                        1
<PAGE>

      "Airframe" means:

      (a)   the Boeing 767-300ER aircraft with manufacturer's serial number
            24475 (excluding the Engines or engines from time to time installed
            thereon) and all Parts installed at Delivery (other than galley
            inserts, cargo containers, and any audio visual and telephone
            equipment installed at Delivery which is leased by the Lessee from
            any third party);

      (b)   any and all Parts which are from time to time incorporated therein
            or installed thereon or attached thereto title to which is vested in
            the Lessor in accordance with the terms of this Agreement; and

      (c)   for so long as title thereto shall remain vested in the Lessor in
            accordance with the terms of this Agreement any and all Parts which
            have been removed from such aircraft and all replacements, renewals
            and additions made to the foregoing in accordance with this
            Agreement.;

      "Appraisal" shall mean an appraisal mutually agreed to by two
      internationally recognised independent aircraft appraisers, one of which
      shall be chosen by the Lessor, at the Lessor's expense, and one by the
      Lessee, at the Lessee's expense, or if such appraisers cannot agree on the
      amount of such appraisal, an amount equal to the average of such two
      appraisals and a third appraisal arrived at by a third internationally
      recognised independent aircraft appraiser chosen by the mutual consent of
      such two appraisers, and paid for by the Lessor and the Lessee in equal
      shares, provided that, if either party shall fail to appoint an appraiser
      within thirty (30) days after a written request to do so by the other
      party then the amount of the appraisal shall be determined by the
      appraiser selected by the other party; provided however, that in
      calculating such average any appraisal which has a greater then ten per
      cent. (10%) variance above or below the second highest of the three
      appraisals shall be disregarded;

      "Approved Maintenance Programme" means the Aviation Authority approved
      maintenance programme for aircraft of the same make and model as the
      Aircraft based upon the manufacturer's maintenance planning data document
      and encompassing scheduled maintenance (including block maintenance),
      condition monitored maintenance and on-condition maintenance of Airframe,
      Engines and Parts of the Aircraft including, but not limited to,
      servicing, testing, preventive maintenance, repairs, structural
      inspections, system checks, overhauls, approved modifications, service
      bulletins, engineering orders, airworthiness directives, corrosion
      control, inspections and treatments;

      "Assignment" means the assignment of the Lessor's rights, title and
      interest in and under this Agreement granted, or to be granted, by the
      Lessor in favour of the Lender as security for the Lessor's obligations to
      the Lender in respect of financing of the Aircraft;

      "Aviation Authority" means the Aviation Authority of the State of
      Registration or any other agency or office in the State of Registration
      who shall from time


                                        2
<PAGE>

      to time be vested with the control and supervision of, or have
      jurisdiction over, the registration, airworthiness and operation of
      aircraft or other matters relating to civil aviation in the State of
      Registration;

      "Banking Day" means a day (other than a Saturday, Sunday or holiday
      scheduled by law) on which banks are open for business in Stockholm, Oslo,
      Brussels and New York City, and the relevant place of payment under clause
      8;

      "Compulsory Acquisition" means requisition of title or other compulsory
      acquisition, requisition, appropriation, expropriation, deprivation or
      confiscation for any reason of the Aircraft by a Government Entity or
      other competent authority, whether de jure or de facto, but shall exclude
      requisition for use or hire not involving requisition of title;

      "Consortium Agreement" means the Consortium Agreement dated 8th February
      1951, among DDL, DNL and ABA;

      "Cycle" shall mean one take-off and landing of the Aircraft or, in respect
      of any Engine or Part temporarily installed on another aircraft, that
      other aircraft;

      "DDL" means Det Danske Luftfarselskab A/S, a Danish corporation;

      "Delivery" means the time when the Lessor shall obtain title to the
      Aircraft under the Aircraft Purchase Agreement and shall be deemed to have
      delivered the Aircraft to the Lessee pursuant to clause 5, and the Lease
      Period shall have commenced, as evidenced by the execution and delivery of
      the Acceptance Certificate;

      "Delivery Date" means the date on which Delivery shall occur;

      "Delivery Location" means Arlanda Airport, Stockholm, Sweden or Copenhagen
      Airport, Copenhagen, Denmark, or Fornebu Airport, Oslo, Norway or such
      other location as may be mutually agreed by the Lessee and the Lessor;

      "Dispensation" means a dispensation issued by the Department of
      Transportation of the State of Registration permitting the Aircraft to be
      registered in the name of the Lessor;

      "DNL" means Det Norske Luftfartselskap A/S, a Norwegian corporation;

      "Dollars" and "$" mean the lawful currency of the United States of America
      and, in respect of all payments to be made under this Agreement in
      Dollars, mean funds which are for same day settlement in the New York
      Clearing House Interbank Payments System (or such other U.S. dollar funds
      as may at the relevant time be customary for the settlement of
      international banking transactions denominated in United States dollars);


                                        3
<PAGE>

      "Encumbrance" means any mortgage, charge, pledge, lien, hypothecation
      assignment, trust arrangement or security interest of any kind;

      "Engine" means:

      (a)   each of the Pratt & Whitney PW4060 engines specified in the
            Acceptance Certificate which are installed on the Airframe at
            Delivery and any other engine or engines which become the property
            of the Lessor pursuant to the terms of this Agreement whether or not
            any of the foregoing have been removed from the Airframe and
            installed on the Airframe or any other airframe or aircraft so long
            as title thereto shall remain vested in the Lessor in accordance
            with the terms of this Agreement;

      (b)   any Replacement Engine which may replace any of the engines referred
            to in paragraph (a) above pursuant to the terms hereof; and

      (c)   in each case, any and all Parts which are from time to time
            incorporated or installed on or in or attached to any such engine
            (or Replacement Engine) when delivered and leased hereunder or at
            any time thereafter title to which is vested in the Lessor in
            accordance with the terms of this Agreement, and any and all parts
            which have been removed therefrom provided that title thereto
            remains vested in the Lessor in accordance with the terms of this
            Agreement.

      "Engine Loss" means the occurrence of any of the events referred to in the
      definition of "Total Loss" but with reference therein to "Aircraft" being
      construed as references to any Engine;

      "Expected Delivery Date" means 30th December, 1993 or such other date as
      may be mutually agreed by the Lessee and the Lessor in writing;

      "Flight Hour" shall mean each hour or fraction thereof elapsing from the
      moment at which the wheels of the Aircraft (or other aircraft in the case
      of temporarily installed Parts or Engines) leave the ground on the
      take-off of such aircraft until the wheels of such aircraft touch the
      ground on the landing of such aircraft following such take-off;

      "First Renewal Term" shall have the meaning ascribed thereto in clause
      3.2;

      "Government Entity" means and includes (whether having a distinct legal
      personality or not) (a) any national government, political sub-division
      thereof, or local jurisdiction therein, (b) any board, commission,
      department, division, organ, instrumentality, court or agency of any
      entity referred to in (a) above, however constituted, and (c) any
      association, organisation or institution (international or otherwise) of
      which any entity mentioned in (a) or (b) above is a member or to whose
      jurisdiction any thereof is subject or in whose activities any thereof is
      a participant;


                                        4
<PAGE>

      "ICAO" means the International Civil Aviation Organisation;

      "Indebtedness" means any obligation for the payment or repayment of money,
      whether as principal or as surety, and whether present or future, actual
      or contingent;

      "Insurances" means any and all contracts or policies of insurance required
      to be effected and maintained under this Agreement;

      "Inter-Government Agreement" means the Inter-Government Agreement dated
      20th December, 1951 between Sweden, Denmark and Norway concerning
      cooperation with respect to air traffic;

      "Lease Period" means the period during which the Lessee shall be entitled
      to the possession and use of the Aircraft in accordance with this
      Agreement;

      "Lease Term" means the Primary Lease Term and any permitted extension
      thereof pursuant to clause 3.2;

      "Lender" means any bank or financial institution which provides to the
      Lessor finance in respect of the Aircraft;

      "Lessee" includes the successors, permitted assigns and permitted
      transferees of the Lessee;

      "Lessee Documents" means this Agreement, the Aircraft Purchase Agreement,
      the Warranties Assignment, any other agreement executed by the Lessee in
      connection with obligations owed to the Lessor under this Agreement and
      all notices, consents, certificates and other documents and agreements to
      which the Lessee is a party to be issued pursuant to the foregoing;

      "Lessor's Liens" means any Encumbrance arising as a result of (i) claims
      against the Lessor not related to the Lessee Documents or the transactions
      contemplated thereby, (ii) acts of the Lessor not contemplated hereunder
      or under the other Lessee Documents or which are in violation of the
      Lessee Documents, (iii) Taxes imposed against the Lessor which are not to
      be indemnified against by the Lessee pursuant to the Lessee Documents or
      other Taxes in respect of which the Lessee has made all indemnity payments
      to the Lessor required pursuant to the Lessee Documents, or (iv) claims
      against the Lessor arising out of the voluntary transfer by the Lessor
      (without the consent of the Lessee) of its interest, at any time, in the
      Aircraft, the Airframe or any Engine, other than a transfer or disposition
      by the Lessor permitted pursuant to clauses 21 or 23 hereof; provided
      however, that any Encumbrance which is attributable solely to the Lessor
      and would otherwise constitute Lessor's Liens hereunder shall not
      constitute Lessor's Liens hereunder so long as (1) the enforcement of such
      Lien would pose no likelihood of the sale, forfeiture or loss of the
      Aircraft, the Airframe or any Engine or any interest herein, (2) the
      enforcement of such Lien would not interfere in any way with the quiet


                                        5
<PAGE>

      enjoyment, use or operation of the Aircraft by the Lessee (or any
      permitted sub-lessee), and, if applicable, (3) the Lessor is diligently
      contesting such Lien by appropriate proceedings, or (4) such Lessor's Lien
      is a Permitted Lien hereunder or (5) the Lessor has procured a Letter of
      Quiet Enjoyment from the beneficiary of such Lessor's Lien;

      "Letter of Quiet Enjoyment" means a letter executed by the Lender or any
      other beneficiary of a Lessor's Lien, in each case in the form of schedule
      6, or such other form as the Lessee and the Lessor may agree;

      "Manuals and Technical Records" means all original records, logbooks,
      manuals, technical data and other materials and documents (whether kept or
      to be kept in compliance with any regulation of the Aviation Authority or
      otherwise) relating to the Aircraft all of which shall be maintained in
      the English language;

      "month" means a period beginning in one calendar month and ending in the
      next calendar month on the day numerically corresponding to the day of the
      calendar month on which it started; provided that (a) if the period
      started on the last Banking Day in a calendar month or if there is no such
      numerically corresponding day, it shall end on the last Banking Day in
      such next calendar month and (b) if such numerically corresponding day is
      not a Banking Day, the period shall end on the next following Banking Day
      in the same calendar month but if there is no such Banking Day it shall
      end on the preceding Banking Day and "months" and "monthly" shall be
      construed accordingly;

      "Mortgage" means the mortgage of the Aircraft granted or to be granted by
      the Lessor in favour of the Lender as security for the Lessor's
      obligations to the Lender in respect of financing of the Aircraft;

      "Parent" means The CIT Group/Equipment Financing Inc. of 1211 Avenue of
      the Americas, New York, N.Y. 10036;

      "Parent Guarantee" means a guarantee given or to be given by the Parent in
      favour of the Lessee in connection with the Lessor's obligations under the
      Lessee Documents, in form and substance reasonably satisfactory to the
      Lessee;

      "Part" means all appliances, parts, accessories, instruments, navigational
      and communications equipment, furnishings, modules, components and other
      items of equipment (other than complete Engines or engines), which may
      from time to time be incorporated or installed in or attached to the
      Airframe or any Engine;

      "Payment Date" means, subject to clause 8.2, the Delivery Date and each of
      the dates falling at successive one (1) monthly intervals thereafter
      throughout the Lease Period;


                                        6
<PAGE>

      "Permitted Air Carrier" means any air carrier which is licenced under
      applicable aviation laws and (a) which is not in bankruptcy or subject to
      insolvency proceedings and which is listed in part 1 of schedule 5, or (b)
      any Affiliate of the Lessee or (c) any other air carrier which the Lessor
      shall approve in writing (such approval not to be unreasonably withheld or
      delayed);

      "Permitted Country" means any of the countries listed in part 2 of
      schedule 5 or any other country which the Lessor shall approve;

      "Permitted Lien" means in respect of the Aircraft or any Engine:-

      (a)   the Assignment, the Mortgage and this Agreement;

      (b)   any Encumbrance for Taxes either not yet assessed or, if assessed,
            not yet due and payable or being contested in good faith by
            appropriate proceedings (and for the payment of which adequate
            reserves have been set aside) so long as any such proceedings or the
            continued existence of such Encumbrance do not involve the
            likelihood of the sale, forfeiture or loss of, or of any interest
            in, the Aircraft or any Engine;

      (c)   airports, air navigation authorities', airport hangar keepers',
            mechanics', material men's, carriers', employees' or other similar
            Encumbrances arising in each case, in the ordinary course of
            business by statute or by operation of law in respect of obligations
            which are not overdue or which are being contested in good faith by
            appropriate proceedings (and for the payment of which adequate
            reserves have been provided) so long as any such proceedings or the
            continued existence of such Encumbrance do not involve the
            likelihood of the sale, forfeiture or loss of, or of any interest
            in, the Aircraft or any Engine;

      (d)   Encumbrances (other than Encumbrances for Taxes) arising out of
            judgments or awards against the Lessee or any Permitted Air Carrier
            having possession of the Aircraft with respect to which at the time
            an appeal is being presented in good faith and with respect to which
            there shall have been secured a stay of execution pending that
            appeal so long as any such Encumbrance does not involve any
            likelihood that the Interests of the Lessor in the Airframe, any
            Engine or any Part will be adversely affected; and

      (e)   the rights of any other person under agreements or arrangements to
            the extent expressly permitted by the provisions of clause 13;

      "Primary Lease Term" means the period of five (5) years commencing from
      the time of Delivery;

      "Redelivery Location" means such of Arlanda Airport, Stockholm, Sweden or
      Copenhagen Airport, Copenhagen, Denmark or Fornebu Airport, Oslo, Norway


                                        7
<PAGE>

      as the Lessee may designate or any other location as may be mutually
      agreed by the Lessee and the Lessor;

      "Relevant Event" means any Termination Event or any event which with the
      giving of notice or lapse of time or the satisfaction of any other
      condition (or any combination thereof) would constitute a Termination
      Event;

      "Relevant Rate of Interest" means the rate of interest which is two per
      cent. (2%) per annum above the rate quoted by Chemical Bank as its prime
      per annum rate for the period in respect of which the Relevant Rate of
      Interest falls to be determined;

      "Rent" means the instalments of Rent payable pursuant to clause 3.2 and
      clause 7.1(a) and schedule 3;

      "Replacement Engine" means an engine of the same manufacturer of the same
      or an improved model and suitable for use on the Airframe and which is in
      at least as good operating condition and of at least equivalent value and
      utility as the Engine to be replaced or, as the case may be, in respect of
      which an Engine Loss has occurred assuming that such Engine was in the
      condition and repair, except for normal wear and tear, required by the
      terms hereof immediately prior to the replacement of or, as the case may
      be, the occurrence of such Engine Loss;

      "Requisition Compensation" means all moneys or other compensation from
      time to time payable in respect of the Compulsory Acquisition of the
      Aircraft;

      "SAS BV" includes the successors, permitted assigns and permitted
      transferees of SAS BV;

      "Scandinavian Countries" means Denmark, Norway and Sweden;

      "Second Renewal Term" shall have the meaning ascribed thereto in clause
      3.2;

      "State of Registration" means Norway or such other jurisdiction in which
      the Aircraft is from time to time registered in accordance with the terms
      of this Agreement;

      "Taxes" includes all present and future taxes, levies, imposts, duties,
      fees or charges of whatever nature, including, without limitation, any
      value added or similar tax, together with interest thereon and penalties
      in respect thereof and "Taxation" shall be construed accordingly;

      "Termination Date" means the date of termination of the leasing of the
      Aircraft hereunder pursuant to clause 21.1;

      "Termination Event" means any of the events or circumstances described in
      clause 20; and


                                        8
<PAGE>

      "Total Loss" means any of the following events:

      (a)   the actual or constructive total loss of the Aircraft (including any
            damage to the Aircraft which results in an insurance settlement on
            the basis of a total loss, or requisition for use or hire of the
            Aircraft which results in an insurance settlement on the basis of a
            total loss);

      (b)   the Aircraft being destroyed, damaged beyond repair, or otherwise
            ceasing to be useable by an airline in the normal course of its
            business for a period exceeding one hundred and twenty (120)
            consecutive days;

      (c)   the Compulsory Acquisition of the Aircraft; or

      (d)   the hijacking, theft, confiscation, capture, detention, seizure or
            requisition for use or hire of the Aircraft, other than where the
            same amounts to Compulsory Acquisition of the Aircraft, which
            deprives the operator of the use of the Aircraft for more than
            ninety (90) consecutive days, excluding requisition for use or hire
            by any Government Entity of any Scandinavian Country; or

      (e)   the requisition for use or hire of the Aircraft in the circumstances
            referred to in the second sentence of clause 18.5 hereof;

      "Warranties" means, at any time, all warranties and indemnities given by
      any manufacturer or supplier of any part of the Aircraft to the Lessee
      which are assignable either without consent or, if consent is required, in
      respect of which such consent has been obtained by the Lessee and held by
      the Lessee at such time;

      "Warranties Assignment" means the assignment executed or to be executed by
      the Lessor and the Lessee assigning in favour of the Lessor the
      Warranties.

1.2   Clause headings and the table of contents are inserted for convenience of
      reference only and shall be ignored in the interpretation of this
      Agreement.

1.3   In this Agreement, unless the context otherwise requires:

      (a)   references to clauses and schedules are to be construed as
            references to the clauses of, and schedules to, this Agreement and
            references to this Agreement include schedules;

      (b)   references to (or to any specified provision of) this Agreement or
            any other document shall be construed as references to this
            Agreement, that provision or that document as in force for the time
            being and as amended in accordance with the terms thereof or, as the
            case may be, with the agreement of the relevant parties and (where
            such consent is, by the terms of this Agreement or the relevant
            document required to be


                                        9
<PAGE>

            obtained as a condition to such amendment being permitted) the prior
            written consent of the Lessor and the Lessee;

      (c)   references to a "regulation" include any present or future
            regulation, rule, directive, requirement, request or guideline
            (whether or not having the force of law) of any agent, authority,
            central bank or governmental department or any self-regulatory or
            other supra-national authority;

      (d)   reference to a "consent" also includes an approval, authorisation,
            exemption, filing, licence, order, permission, recording or
            registration;

      (e)   words importing the plural shall include the singular and vice
            versa;

      (f)   references to a person shall be construed as including, references
            to an individual, firm, partnership, consortium, joint venture,
            association, company, corporation, joint-stock company,
            unincorporated body of persons and any Government Entity; and

      (g)   references to any enactment shall be deemed to include references to
            such enactment as re-enacted, amended or extended.

2     Representations and Warranties

2.1   The Lessee represents and warrants to the Lessor that:

      (a)   the Lessee is a consortium established by the Consortium Agreement
            and is regarded as a legal entity under the laws of the Scandinavian
            Countries with full power and authority (corporate and other) to
            conduct its operations as presently conducted, to own its properties
            and to execute and deliver, and to perform all of its obligations
            under, this Agreement and any other Lessee Document;

      (b)   DDL, DNL and ABA are jointly and severally liable as against third
            parties for the obligations and liabilities of the Lessee (including
            the Lessee's obligations to the Lessor under this Agreement and the
            other Lessee Documents) except as the same may be limited by
            operation of law and applicable bankruptcy, insolvency,
            reorganisation, moratorium or other similar laws affecting the
            rights of creditors generally;

      (c)   this Agreement and each other Lessee Document has been duly
            authorised by the Lessee and the Lessee Documents constitute or will
            when executed and delivered constitute valid and legally binding
            obligations of the Lessee, enforceable in accordance with their
            terms except as such enforceability may be limited by bankruptcy,
            insolvency, reorganisation, moratorium, liquidation or similar laws
            affecting the rights of creditors generally and except as
            enforceability may be subject to general principles of equity,
            whether asserted in proceedings in equity or at law;


                                       10
<PAGE>

      (d)   the execution and delivery of, the performance of its obligations
            under, and compliance by the Lessee with the provisions of, the
            Lessee Documents will not (i) contravene any existing applicable
            law, statute, rule or regulation or any judgment, decree or permit
            to which the Lessee is subject, (ii) conflict with, or result in any
            breach of any of the terms of, or constitute a default under, any
            agreement or other instrument to which the Lessee is a party or is
            subject or by which it or any of its property is bound, or (iii)
            contravene or conflict with any provision of the Lessee's
            constitutional documents;

      (e)   except for registration of the Aircraft with the Aviation Authority,
            no further action, including any filing or recording of any
            document, is necessary in order to establish and perfect the
            Lessor's title to and interest in the Aircraft, in any applicable
            jurisdiction in the Scandinavian Countries;

      (f)   no litigation, arbitration or administrative proceeding is taking
            place, pending or to its knowledge threatened against the Lessee
            which could have a material adverse effect on the Lessee's ability
            to perform its obligations under the Lessee Documents;

      (g)   the audited financial statements of the Lessee for the financial
            year ended on 31st December, 1992 certified by independent auditors
            of recognised standing in the Scandinavian Countries as delivered to
            the Lessor have been prepared in accordance with International
            Accounting Standards which have been consistently applied, and, as
            at such date, the Lessee did not have any significant liabilities
            (contingent or otherwise) or any unrealised or anticipated losses
            which are not disclosed by, or reserved against in, such financial
            statements;

      (h)   save for the registration of the Aircraft with the Aviation
            Authority on a permanent basis in the name of the Lessor and the
            issue of a permanent certificate of airworthiness by the Aviation
            Authority, it is not necessary to ensure the legality, validity,
            enforceability or admissibility in evidence of each of the Lessee
            Documents that any of them or any other instrument be notarised,
            filed, recorded, registered or enrolled in any court, public office
            or elsewhere in the Scandinavian Countries or that any stamp,
            registration or similar tax or charge be paid in the Scandinavian
            Countries on or in relation to any of the Lessee Documents and the
            Lessee Documents are in proper form for their enforcement in the
            courts of the Scandinavian Countries;

      (i)   the choice by the Lessee of English law to govern this Agreement and
            the submission by the Lessee to the non-exclusive jurisdiction of
            the English courts is valid and binding;

      (j)   the Lessee has received every consent, approval or authorisation of,
            and has given every notice to, each Government Entity having
            jurisdiction


                                       11
<PAGE>

            with respect to the execution, delivery or performance of this Lease
            (including all monetary and other obligations hereunder) that is
            required for the Lessee to execute and deliver this Lease and each
            other Lessee Document to which it is a party, and to perform the
            transactions contemplated hereby and thereby and each such consent,
            approval or authorisation is valid and effective and has not been
            revoked;

      (k)   the Lessee is subject to civil and commercial law with respect to
            its obligations under the Lessee Documents and the transactions
            contemplated thereby constitute private and commercial acts done for
            private and commercial purposes and neither the Lessee nor any of
            its assets is entitled to any immunity on the grounds of sovereignty
            or otherwise from any legal action or proceeding (which shall
            include, without limitation, suit, attachment prior to judgment,
            execution or other enforcement).

2.2   SAS BV represents and warrants to the Lessor that:

      (a)   it is duly organised and existing under the laws of the Netherlands
            as a limited liability company and has full power and authority
            (corporate and other) to conduct its operations as presently
            conducted, to own its properties and to execute and deliver, and to
            perform all of its obligations under, this Agreement;

      (b)   this Agreement has been duly authorised by SAS BV and this Agreement
            constitutes valid and legally binding obligations of SAS BV
            enforceable in accordance with their terms, except as such
            enforceability may be limited by bankruptcy, insolvency,
            reorganisation, moratorium, liquidation or similar laws affecting
            the rights of creditors generally and except as enforceability may
            be subject to general principles of equity, whether asserted in
            proceedings in equity or at law;

      (c)   the execution and delivery of, the performance of its obligations
            under, and compliance by SAS BV with the provisions of, this
            Agreement will not (i) contravene any existing applicable law,
            statute, rule or regulation or any judgement, decree, permit or
            consent to which SAS BV is subject or which is in force in relation
            to SAS By, (ii) conflict with, or result in any breach of any of the
            terms of, or constitute a default under, any agreement to which SAS
            BV is a party or is subject or by which it or any of its property is
            bound, or (iii) contravene or conflict with any provision of SAS
            BV's constitutional documents;

      (d)   no litigation, arbitration or administration proceeding is taking
            place, pending or, to its knowledge, threatened against SAS BV which
            could have a material adverse effect on SAS BV's ability to perform
            its obligations under this Agreement;


                                       12
<PAGE>

      (e)   the choice by SAS BV of English law to govern this Agreement and the
            submission by SAS BV to the non-exclusive jurisdiction of the
            English courts is valid and binding;

      (f)   SAS BV has received every consent, approval or authorisation of, and
            has given every notice to, each Government Entity having
            jurisdiction with respect to the execution, delivery or performance
            of this Lease (including all monetary and other obligations
            hereunder) that is required for SAS BV to execute and deliver this
            Lease, and to perform the transactions contemplated hereby and each
            such consent, approval or authorisation is valid and effective and
            has not been revoked;

      (g)   SAS BV is subject to civil and commercial law with respect to its
            obligations under this Lease and the transactions contemplated
            hereby constitute private and commercial acts done for private and
            commercial purposes and neither SAS BV nor any of its assets is
            entitled to any immunity on the grounds of sovereignty or otherwise
            from any legal action or proceeding (which shall include, without
            limitation, suit, attachment prior to judgment, execution or other
            enforcement).

2.3   The Lessor hereby represents and warrants to the Lessee that:

      (a)   it is duly organised and existing under the laws of Bermuda as a
            limited liability company and has all requisite corporate power and
            authority to enter into and perform its obligations under this
            Agreement and the other Lessee Documents to which it is or will be a
            party;

      (b)   the execution, delivery and performance of this Agreement and the
            other Lessee Documents to which it is or will be a party, have been
            duly authorised by all necessary corporate action on its part and
            each of this Agreement and such other Lessee Documents to which it
            is or will be a party constitutes or, when so executed and
            delivered, will constitute its legal, valid and binding obligation;

      (c)   the execution and delivery of, the performance of its obligations
            under, and compliance by the Lessor with the provisions of the
            Lessee Documents to which it is or will be a party will not (i)
            contravene any existing applicable law, statute, rule or regulation
            or any judgment, decree or permit to which the Lessor is subject,
            (ii) conflict with, or result in any breach of any of the terms of,
            or constitute a default under, any agreement or other instrument to
            which the Lessor is a party or is subject or by which it or any of
            its property is bound, or (iii) contravene or conflict with any
            provision of the Lessor's constitutional documents;

      (d)   no litigation, arbitration or administrative proceeding is taking
            place, pending or to its knowledge threatened against the Lessor
            which would have a material adverse effect on its liability to
            perform its obligations


                                       13
<PAGE>

            under this Agreement or any other Lessee Document to which it is or
            will be a party;

      (e)   no consent of, giving of notice to, or registration with, or taking
            of any other action in respect of, any governmental or other
            competent authority or agency of Bermuda or the United States of
            America is required to be obtained, given, made or taken by it in
            connection with the execution, delivery, performance, validity or
            enforceability of this Agreement or any other Lessee Document to
            which the Lessor is or will be a party or the carrying out by it of
            any of the transactions contemplated hereby or thereby; and

      (f)   the choice by the Lessor of English law to govern this Agreement and
            the submission to jurisdiction of the Lessor to the non-exclusive
            jurisdiction of the English courts is valid and binding.

2.4   The Lessor hereby represents, warrants, covenants and undertakes to the
      Lessee that at all times throughout the Lease Term:

      (a)   without prejudice to any rights the Lessor may have under clause
            23.2, and except as otherwise may be required by applicable law, it
            shall maintain and preserve its status as a Bermuda tax exempt
            company; and

      (b)   without prejudice to any rights the Lessor may have under clause
            23.2 and save for as a result of any transfer of stock or shares in
            the Lessor expressly permitted pursuant to the terms of the Parent
            Guarantee, the issued share capital of, and the voting rights in,
            the Lessor will be majority owned, directly or indirectly, by the
            Parent.

3     Term of Lease

3.1   The Lessor shall lease and the Lessee shall take on lease the Aircraft,
      subject to the terms and conditions of this Agreement, for the Lease Term.

3.2   The Lessee shall be entitled, provided that no Termination Event has
      occurred and is continuing, on giving to the Lessor notice (which notice,
      when given shall be irrevocable) not less than one hundred and eighty
      (180) days prior to the end of the Primary Lease Term to extend the Lease
      Term for one (1) further year (the "First Renewal Term"). During the First
      Renewal Term the Lessee shall be entitled, provided that no Termination
      Event has occurred and is continuing, on giving to the Lessor notice
      (which notice, when given shall be irrevocable) not less than one hundred
      and eighty (180) days prior to the end of the First Renewal Term to extend
      the Lease Term for a second period of one (1) further year (the "Second
      Renewal Term"). During each of the First and Second Renewal Terms the
      provisions of this Agreement shall remain in full force and effect, save
      that rent payable by the Lessee shall be determined in accordance with the
      provisions of clause 7. 1(b).


                                       14
<PAGE>

4     Conditions

4.1   The obligation of the Lessor to lease the Aircraft to the Lessee under
      this Agreement is subject to the condition that, on or prior to Delivery,
      the Lessor shall have received the documents and evidence specified in
      Parts 1 and 2 of schedule 1 in form and substance satisfactory to the
      Lessor.

4.2   The obligation of the Lessor to lease the Aircraft to the Lessee under
      this Agreement is subject to the further conditions that:-

      (a)   the Aircraft shall have been delivered to the Lessor and the Lessor
            shall have received a bill of sale from the Lessee dated the
            Delivery Date;

      (b)   all necessary governmental and other third party consents or
            approvals required to permit the Lessor to lease the Aircraft to the
            Lessee shall have been received by the Lessor;

      (c)   the representations and warranties of (i) the Lessee set out in
            clause 2.1 and in the Aircraft Purchase Agreement and (ii) SAS BV
            set out in clause 2.2, are true and correct as if each were made
            with respect to the facts and circumstances existing immediately
            prior to the time when Delivery is to take place;

      (d)   the Lessor shall have received an appraisal of the fair market value
            of the Aircraft performed by Aircraft Information Services, Inc.
            which the Lessor, notwithstanding the terms of this clause 4.2,
            acknowledges and confirms it has received and that such appraisal is
            acceptable to it in form and substance;

      (e)   no Relevant Event shall have occurred and be continuing or would
            arise by reason of Delivery taking place; and

      (f)   the Lessor shall have received written notice from the Lessee at
            least one (1) Banking Day prior to Delivery specifying the Delivery
            Date, the serial numbers of the Engines being delivered pursuant to
            the Aircraft Purchase Agreement and confirming the amount of the
            instalments of Rent to be paid pursuant to clause 7.1(a).

4.3   The obligation of the Lessee to take the Aircraft on lease under this
      Agreement is subject to the condition that, prior to Delivery, the Lessee
      shall have received the documents and evidence specified in Part 3 of
      schedule 1 in form and substance satisfactory to the Lessee.

4.4   The obligation of the Lessee to take the Aircraft on lease under this
      Agreement is subject to the further conditions that:

      (a)   the representations and warranties of the Lessor in clauses 2.3,
            2.4, 6.1 and 6.2 shall be true and correct as if each was made with
            respect to the


                                       15
<PAGE>

            facts and circumstances existing immediately prior to the time when
            Delivery is to take place;

      (b)   no Total Loss or Engine Loss shall have occurred on or prior to
            Delivery;

      (c)   Delivery shall have occurred.

5     Delivery and Acceptance

5.1   Subject to clause 4, immediately following the transfer of title to the
      Aircraft by the Lessee to the Lessor under the Aircraft Purchase
      Agreement, the Aircraft shall be deemed to have been delivered to the
      Lessee by the Lessor and accepted by the Lessee for the purposes of this
      Agreement and the Lessee shall execute and deliver the Acceptance
      Certificate to the Lessor and the Lease Period shall commence.

5.2   The Lessor and the Lessee acknowledge that the condition, quality,
      suitability and fitness for purpose of the Aircraft at Delivery shall be
      the sole responsibility of the Lessee, and the Lessor shall not, subject
      to clause 4.1 and clause 4.2, be entitled for any reason whatsoever to
      refuse to deliver, and the Lessee shall not, subject to clause 4.3 and
      clause 4.4, be entitled for any reason whatsoever to refuse to accept
      delivery of the Aircraft or to refuse to execute and deliver the
      Acceptance Certificate for the Aircraft to the Lessor once the Aircraft is
      deemed to have been delivered to and accepted by the Lessor under the
      Aircraft Purchase Agreement. The Lessor shall not be liable for any loss
      or damage of any kind whatsoever, or any loss of profit, resulting
      directly or indirectly from any physical defect or alleged physical defect
      in the Aircraft.

5.3   The Lessor shall not be responsible to the Lessee for any loss or expense,
      or any loss of profit, arising from any delay in the delivery of, or
      failure to deliver, the Aircraft to the Lessee under this Agreement unless
      such delay or failure arises as a direct consequence of the wilful default
      or gross negligence of the Lessor.

5.4   The Lessee shall not be responsible to the Lessor for any loss or expense,
      or any loss of profit arising from any delay in the delivery of, or
      failure to deliver, the Aircraft to the Lessor under the Aircraft Purchase
      Agreement or to the Lessee under this Agreement where such delay or
      failure is not caused by a breach by the Lessee of its obligations under
      the Aircraft Purchase Agreement or this Agreement.

5.5   If for any reason, other than a breach by the Lessor of any of its
      obligations under the Lessee Documents to which it is a party, the
      Aircraft shall not have been delivered to and accepted by the Lessee in
      accordance with clause 5.1 within sixty (60) days following the Expected
      Delivery Date, or such later date as the Lessor and the Lessee may agree
      in writing, then the Lessor may, without prejudice to any other rights or
      remedies which the Lessor may have at law, in


                                       16
<PAGE>

      equity or otherwise, cancel the obligation contained in this Agreement to
      lease the Aircraft to the Lessee by the Lessor giving notice to the Lessee
      to that effect whereupon the Lessee's obligation to pay Rent and to lease
      the Aircraft under this Agreement shall immediately terminate.

5.6   If, for any reason, other than a breach by the Lessee of any of its
      obligations under the Lessee Documents, the Aircraft shall not have been
      delivered to and accepted by the Lessee in accordance with clause 5.1
      within sixty (60) days following the Expected Delivery Date or such later
      date as the Lessor and the Lessee may agree in writing, then the Lessee
      may, without prejudice to any other rights or remedies which the Lessee
      may have at law, in equity or otherwise, cancel the obligation contained
      in this Agreement to lease the Aircraft from the Lessor by giving notice
      to the Lessor to that effect whereupon the Lessee's obligation to pay Rent
      and to lease the Aircraft under this Agreement shall immediately
      terminate.

5.7   As soon as practicable after Delivery, but in any event within five (5)
      Banking Days, the Lessee shall provide the Lessor with details of the
      status of each Engine delivered to the Lessor pursuant to the Aircraft
      Purchase Agreement.

6     Lessor's Warranties and Manufacturer's Warranties

6.1   The Lessor warrants and undertakes that, subject to clause 17.1 and clause
      21, the Lessor shall not through its own acts interfere during the Lease
      Period with the use, possession and quiet enjoyment of the Aircraft by the
      Lessee or any Permitted Air Carrier. For avoidance of doubt, the Lessee
      acknowledges and agrees that, notwithstanding the foregoing, if the Lessor
      is entitled in accordance with the provisions of this Agreement to
      interfere with the use, possession and quiet enjoyment of the Aircraft by
      the Lessee, the Lessor shall also be entitled to interfere with the use,
      possession and quiet enjoyment of the Aircraft by any Permitted Air
      Carrier.

6.2   The Lessor warrants that on the Delivery Date the Lessor shall have
      received such title to the Aircraft as is conveyed to it on such date by,
      or on behalf of, the Lessee and the Aircraft shall be free from Lessor's
      Liens.

6.3   THE LESSEE EXPRESSLY AGREES AND ACKNOWLEDGES THAT, SAVE ONLY AS EXPRESSLY
      PROVIDED IN CLAUSES 6.1 AND 6.2, NO CONDITION, WARRANTY OR REPRESENTATION
      OF ANY KIND IS OR HAS BEEN GIVEN BY OR ON BEHALF OF THE LESSOR IN RESPECT
      OF THE AIRCRAFT OR ANY PART THEREOF, AND ACCORDINGLY THE LESSEE CONFIRMS
      THAT IT HAS NOT, IN ENTERING INTO THIS AGREEMENT, RELIED ON ANY CONDITION,
      WARRANTY OR REPRESENTATION BY THE LESSOR OR ANY PERSON ON THE LESSOR'S
      BEHALF, EXPRESS OR IMPLIED, WHETHER ARISING BY LAW OR OTHERWISE IN
      RELATION TO THE AIRCRAFT OR ANY PART THEREOF, INCLUDING, WITHOUT
      LIMITATION, (A) ANY IMPLIED WARRANTY OF MERCHANTABILITY OR FITNESS FOR A
      PARTICULAR


                                       17
<PAGE>

      PURPOSE, VALUE, CONDITION, DESIGN, USE OR OPERATION OF THE AIRCRAFT; (B)
      ANY IMPLIED WARRANTY ARISING FROM COURSE OF PERFORMANCE, COURSE OF DEALING
      OR USAGE FOR TRADE; (C) ANY OBLIGATION, LIABILITY, RIGHT, CLAIM OR REMEDY
      IN TORT, WHETHER OR NOT ARISING FROM THE ACTUAL OR IMPUTED NEGLIGENCE OR
      BREACH OF STATUTORY DUTY ON THE PART OF THE LESSOR, ITS DIRECTORS,
      SERVANTS OR AGENTS; AND (D) ANY OBLIGATION, LIABILITY, RIGHT, CLAIM OR
      REMEDY OR LOSS OF OR DAMAGE TO ANY TANGIBLE OR INTANGIBLE THING, FOR LOSS
      OF USE, REVENUE OR PROFIT OR FOR ANY LIABILITY OF THE LESSOR TO ANY THIRD
      PARTY, OR FOR ANY OTHER DIRECT OR INDIRECT, INCIDENTAL OR CONSEQUENTIAL
      DAMAGES.

6.4   During the Lease Period the Lessor will use all reasonable endeavours to
      extend to the Lessee the benefit of all Warranties and all warranties and
      indemnities given by any manufacturer or supplier of any part of the
      Aircraft to the Lessor (as owner of the Aircraft), if any. Provided no
      Termination Event has occurred and is continuing, the Lessee shall be
      entitled during the Lease Period to take such action upon any Warranty or
      any such warranty or indemnity in the name of the Lessor against any such
      manufacturer or supplier as the Lessee shall see fit, but subject to the
      Lessee first ensuring that the Lessor is indemnified and secured to its
      reasonable satisfaction against all costs and expenses thereby incurred or
      to be incurred.

6.5   The Lessee agrees to assign, promptly after the Lessee becomes aware it
      has received the same, to the Lessor or its nominee, the benefit of all
      Warranties that are given to the Lessee during the Lease Period by any
      manufacturer or supplier of any part of the Aircraft.

7     Rent

7.1   (a)   During the Primary Lease Term SAS BV shall pay to the Lessor
            instalments of Rent for the Aircraft monthly in advance, each such
            instalment, subject to the remainder of this clause 7.1(a), being of
            the amount of Six hundred and seventy five thousand Dollars
            ($675,000). The instalments of Rent payable during the Primary Lease
            Term will be subject to amendment, either upward or downward, to
            reflect the four (4) year Treasury Rate of the United States of
            America (the "US Treasury Rate") in effect one (1) Banking Day
            before the Delivery Date. The amount of the instalments of Rent
            specified above is calculated by reference to the US Treasury Rate
            as of 9th November, 1993 which had a yield to maturity of 4.63%. The
            actual instalments of Rent payable during the Primary Lease Term
            will be adjusted by reference to the yield to maturity of the US
            Treasury Rate having a remaining term to maturity closest to four
            (4) years as at 11.00am (New York time) on the date being one (1)
            Banking Day before the Delivery Date as reported on pages 5 and 217
            ("US Treasury and Money Markets") of the information ordinarily
            provided by Telerate Systems


                                       18
<PAGE>

            Incorporated, it being agreed that, for every basis point movement
            in such yield, the instalments of Rent will be increased or, as the
            case may be, decreased by the amount of $391.50; provided however,
            that in the event the exact maturity of four (4) years is not so
            quoted, the yield will be derived by interpolating on a straight
            line basis the yield for the nearest quoted maturity shorter and
            longer than four (4) years.

      (b)   The instalments of Rent to be paid during the First Renewal Term and
            the Second Renewal Term shall be calculated by reference to the
            formula set out in schedule 3. If the Lessee requests that such
            calculation be made, the Lessor, the Lessee and SAS BV agree that
            such calculation shall be made not less than one hundred and eighty
            (180) days and not more than two hundred and seventy (270) days
            prior to the end of the Primary Lease Term or, as the case may be,
            the First Renewal Term.

7.2   SAS BV's obligation to pay Rent and the other amounts referred to in
      clause 7.3 and the Lessee's obligation to make other payments in
      accordance with this Agreement shall be absolute and unconditional
      irrespective of any contingency whatsoever including (but not limited to):

      (a)   any unavailability of the Aircraft for any reason, including, but
            not limited to, any lack or invalidity of title or any other defect
            in the title, airworthiness, merchantability, fitness for any
            purpose, condition, design or operation of any kind or nature of the
            Aircraft; or

      (b)   the ineligibility of the Aircraft for any particular use or trade,
            or for registration or documentation under the laws of any relevant
            jurisdiction; or

      (c)   subject to clause 17.4, the Total Loss of, or any damage to, the
            Aircraft; or

      (d)   any failure or delay on the part of any party hereto, whether with
            or without fault on its part, in performing or complying with any of
            the terms or conditions of this Agreement; or

      (e)   any insolvency, bankruptcy, administration, reorganisation,
            arrangement, readjustment of debt, dissolution, liquidation or
            similar proceedings by or against the Lessor, the Lessee, SAS BV or
            any Permitted Air Carrier; or

      (f)   any lack of due authorisation of, or other defect in, this
            Agreement.

      Nothing in this clause 7.2 shall prejudice the rights of the Lessee and/or
      SAS BV to pursue a separate action against the Lessor under applicable law
      with respect to any breach by the Lessor of any of its covenants,
      obligations, agreements or undertakings under this Agreement.


                                       19
<PAGE>

7.3   The Lessor and the Lessee each acknowledges and agrees that,
      notwithstanding anything to the contrary contained in this Agreement, the
      obligations of SAS BV under this Agreement shall be limited to, and
      neither the Lessor nor the Lessee shall have any recourse against SAS BV
      except in respect of, the obligation of SAS BV to pay Rent pursuant to
      this clause 7 in accordance with clauses 8.1, 8.2 and 8.5 and payment
      obligations pursuant to clauses 8.3, 8.6, 10, 17.4, 18.5 and 21.1 but only
      to the extent that such payment obligations directly relate to, or arise
      as a direct result of, payment or non-payment of Rent by or on behalf of
      SAS BV.

8     Payments, Interest and Calculations

8.1   All payments to be made by the Lessee or SAS BV to the Lessor under any
      Lessee Document shall be made (unless specifically otherwise provided in
      such Lessee Document) without prior demand in such currency as is
      designated for such payment for value on the day on which payment is due
      to the account of the Lessor at Chemical Bank, 640 Madison Avenue, New
      York, New York 10022, account number 323-252-907, ABA number 021-000-128
      quoting the reference "SAS-767-24475" and marked for the attention of
      CEF/IMG or at such other bank in such other place as the Lessor may have
      notified to SAS BV and the Lessee.

8.2   When any payment under any Lessee Document would otherwise be due to the
      Lessor on a day which is not a Banking Day, the due date for payment shall
      be extended to the next following Banking Day.

8.3   If the Lessee or SAS BV fails to pay to the Lessor any sum (including
      without limitation, any sum payable pursuant to this clause 8.3) on its
      due date for payment under this Agreement, the Lessee or, as the case may
      be, SAS BV shall pay to the Lessor on demand interest on such sum from the
      due date up to the date of actual payment (as well after as before any
      relevant judgment) at the Relevant Rate of Interest.

8.4   All interest and other payments of an annual nature under this Agreement
      shall accrue from day to day and be calculated on the basis of actual days
      elapsed and a 360 day year.

8.5   Any certificate or determination of the Lessor as to any rate of interest
      or any other amount pursuant to and for the purposes of this Agreement
      shall be prima facie evidence as to the rate or amount so certified or
      determined.

8.6   If any sum due from the Lessee or SAS BV under any Lessee Document or
      under any order or judgment given or made in relation thereto has to be
      converted from the currency ("the first currency") in which the same is
      payable under such Lessee Document or under such order or judgment into
      another currency ("the second currency") for the purpose of (a) making or
      filing a claim or proof against the Lessee or SAS BV, (b) obtaining an
      order or judgment in any court or other tribunal or (c) enforcing any
      order or judgment


                                       20
<PAGE>

      given or made in relation to such Lessee Document, the Lessee or, as the
      case may be, SAS BV shall indemnify and hold harmless the Lessor from and
      against any loss suffered as a result of any difference between (i) the
      rate of exchange used for such purpose to convert the sum in question from
      the first currency into the second currency and (ii) the rate or rates of
      exchange at which the Lessor may in the ordinary course of business
      purchase the first currency with the second currency upon receipt of a sum
      paid to it in satisfaction, in whole or in part, of any such order,
      judgment, claim or proof. Any amount due from the Lessee or SAS BV under
      this clause 8.6 shall be due as a separate debt and shall not be affected
      by judgment being obtained for any other sums due under or in respect of
      such Lessee Document and the term "rate of exchange" includes any premium
      and costs of exchange payable in connection with the purchase of the first
      currency with the second currency.

9     Costs and Indemnities

9.1   Subject to the exclusions stated in clause 9.2, the Lessee agrees to
      indemnify and hold harmless the Lessor and its shareholders, affiliates,
      directors, officers, servants, agents and employees (each such person in
      this clause 9 being referred to as an "Indemnitee") from and against all
      costs, expenses, payments, charges, losses, demands, liabilities, claims,
      actions, proceedings, penalties, fines, damages, judgments, orders or
      other sanctions (in this clause 9 together referred to as "Losses"):

      (a)   relating to, or arising directly or indirectly in any manner or for
            any cause or reason whatsoever out of, the design, manufacture,
            testing, delivery, purchase, import, export, registration,
            possession, control, use, operation, leasing, sub-leasing,
            insurance, maintenance, repair, refurbishment, condition, service,
            overhaul, modification, change, alteration, loss, damage, removal,
            storage, re-delivery or replacement of, in or to the Aircraft, or
            otherwise in connection with the Aircraft, or relating to loss or
            destruction of or damage to any property, or death or injury of, or
            other loss of whatsoever nature suffered by, any person caused by,
            relating to, or arising from or out of (in each case whether
            directly or indirectly) any of the foregoing matters;

      (b)   which may at any time be made or brought on the ground that any
            design, article or material in the Aircraft or the operation or use
            thereof constitutes an infringement of any patent, intellectual
            property right or any other right whatsoever;

      (c)   which may at any time be incurred by the Lessor in preventing or
            attempting to prevent the arrest, confiscation, seizure, taking in
            execution, impounding, forfeiture or detention of the Aircraft, or
            in securing the release of the Aircraft;

      (d)   which the Lessor shall certify as sustained or incurred by it as a
            consequence of any default in payment by SAS BV or the Lessee or the


                                       21
<PAGE>

            due and punctual performance of any of the Lessee's other
            obligations under any of the Lessee Documents or as a consequence of
            the breach by the Lessee or SAS BV of any representation, warranty
            or covenant made by the Lessee or SAS BV under any Lessee Document;
            or

      (e)   without prejudice to clause 9.2, which the Lessor or any Indemnitee
            shall certify as sustained or incurred by it as a consequence of the
            Lessor entering into, or performing its obligations under, the
            Lessee Documents, but excluding Losses which represent or relate to
            obligations expressly agreed to be performed by the Lessor
            thereunder and further excluding, but without prejudice to paragraph
            (d) above, any Losses which represent or relate to obligations or
            liabilities of the Lessor or any Indemnitee under any contract or
            agreement with any third party.

      Provided always that the Lessee shall be entitled, at its sole cost and
      expense, acting through counsel reasonably acceptable to the respective
      Indemnitee, (a) in any judicial or administrative proceeding that involves
      solely a claim for one or more Losses, to assume responsibility for and
      control thereof, (b) in any judicial or administrative proceeding
      involving a claim for one or more Losses and other claims related or
      unrelated to the transactions contemplated by this Lease, to assume
      responsibility for and control of such claim for Losses to the extent that
      the same may be and is severed from such other claims (and such Indemnitee
      shall use its best efforts to obtain such severance), and (c) in any other
      case, to be consulted by such Indemnitee with respect to judicial
      proceedings subject to the control of such Indemnitee. Notwithstanding any
      of the foregoing to the contrary, the Lessee shall not be entitled to
      assume responsibility for and control of any such judicial or
      administrative proceedings (i) while a Relevant Event under the Lease
      shall have occurred and be continuing, (ii) if such proceedings would
      involve the likelihood of the sale, forfeiture or loss of, or the creation
      of any Encumbrance (other than a Permitted Lien) on the Aircraft (except
      an Encumbrance which the Lessee shall have bonded in an amount and manner
      satisfactory to the Lessor), this Lease or any part thereof, (iii) if such
      claim relates in any way to the business of such Indemnitee other than the
      transactions contemplated by the Lessee Documents, (iv) if such claim, in
      the opinion of independent counsel for such Indemnitee reasonably
      satisfactory to the Lessee, has a reasonable possibility of compromising
      or jeopardising any substantial interests of such Indemnitee, or (v) the
      Lessee shall not have furnished such Indemnitee with an opinion of
      independent counsel reasonably satisfactory to such Indemnitee to the
      effect that there exists a meritorious basis for contesting such claim.
      The Indemnitee may at its own cost participate with its own counsel in any
      judicial proceeding controlled by the Lessee pursuant to the preceding
      provisions. The Indemnitee shall supply the Lessee with such information
      reasonably requested by the Lessee as is necessary or advisable for the
      Lessee to control or participate in any proceeding to the extent permitted
      by this clause 9.1. Such Indemnitee shall not enter into a settlement or
      other compromise with respect to any Losses without the prior written
      consent of the Lessee, which consent shall not be


                                       22
<PAGE>

      unreasonably withheld or delayed, unless such Indemnitee waives its right
      to be indemnified with respect to such Losses under this clause 9.1.

9.2   Notwithstanding the provisions of clause 9.1, the Lessee shall not be
      responsible pursuant to clause 9.1 to any Indemnitee for:

      (a)   Losses arising or imposed to the extent the same result from the
            breach by such Indemnitee of any express provisions of, or the
            default of such Indemnitee in its performance of any of its
            obligations under, this Agreement or any other Lessee Document to
            which the Indemnitee is a party or result from any representation or
            warranty given or made by such Indemnitee in this Agreement or any
            other Lessee Document to which the Indemnitee is a party being
            incorrect at the date when given or made, or any wilful default,
            fraud or gross negligence of such Indemnitee;

      (b)   Losses arising or imposed to the extent the same result from the
            sale, transfer or other disposition of the Aircraft, the Airframe,
            any Engine or any Part or any interest in the Aircraft, the
            Airframe, any Engine or any Part, other than (i) as contemplated by
            this Agreement or any other Lessee Document, or (ii) pursuant to the
            exercise by the Lessor of any of its rights pursuant to clause 21.1;

      (c)   Losses to the extent the same arise out of any claim of title to or
            against the Aircraft, the Airframe, any Engine or any Part by any
            creditor of such Indemnitee claiming in its capacity as such, other
            than a claim arising as a result of any breach by the Lessee or SAS
            BV of any provision of, or the default by the Lessee or SAS BV in
            its performance of any of its obligations under, this Agreement or,
            in the case of the Lessee, the Aircraft Purchase Agreement;

      (d)   Losses arising from or attributable to acts or events occurring
            after the latest to occur of (i) the termination or expiry of the
            Lease Term, (ii) if the Lessee is required to return the Aircraft to
            the Lessor, the date on which the Aircraft is returned to the Lessor
            in accordance with the provisions hereof, and (iii) if the leasing
            of the Aircraft under this Agreement shall have been terminated
            pursuant to clause 21.1, the sale, transfer or other disposition of
            the Aircraft, the Airframe, any Engine or any Part or any interest
            in the Aircraft, the Airframe, any Engine or any Part; or

      (e)   except to the extent necessary to make payments on an after-tax
            basis, Losses resulting from or arising out of any Taxes or a loss
            of Tax benefits or increase in Tax liability whether or not the
            Lessee or SAS BV is required to indemnify any person therefor
            pursuant to clause 10 (it being understood that clause 10 provides
            for the Lessee's and SAS BV's liability with respect to Taxes) and
            any other Losses against which the


                                       23
<PAGE>

            Lessee shall have indemnified such Indemnitee pursuant to any other
            provision of this Agreement or any other Lessee Document; or

      (f)   Losses caused by any Lessor's Lien; or

      (g)   except as otherwise expressly provided herein, Losses which relate
            to legal, accounting or other expenses incurred by any Indemnitee or
            the Parent in connection with the negotiation, preparation and
            execution of any Lessee Document; or

      (h)   without prejudice to clause 9. 1(d), Losses which are operating or
            overhead expenses of any Indemnitee.

9.3   The Lessee shall pay all stamp, documentary, registration or other like
      Taxes (including any such Taxes payable by the Lessor) imposed on or in
      connection with the Lessee Documents by any country or jurisdiction other
      than in Bermuda, the United States of America and any other jurisdiction
      in which the Lessor has a place of business (excluding however any
      jurisdiction in which the Lessor would not have been deemed to have a
      place of business had it not entered into and/or performed its obligations
      under the Lessee Documents).

9.4   The Lessee shall pay to the Lessor on demand all expenses (including
      legal, survey and other costs) incurred by the Lessor in connection with
      the enforcement of, or preservation of any rights under, any of the Lessee
      Documents, or otherwise in respect of moneys owing under any of the Lessee
      Documents, or in respect of breach of any representation, warranty,
      covenant, agreement, condition or stipulation therein contained, together
      with interest at the Relevant Rate of Interest from the date on which such
      expenses were incurred to the date of payment (as well after as before
      judgment).

      All expenses payable pursuant to this clause 9.4 shall be paid together
      with any value added tax or similar tax thereon (if any), and in the
      currency in which the same are incurred by the Lessor.

9.5   Subject always to clause 9.2, the indemnities by the Lessee in favour of
      the Lessor contained in this clause 9 shall continue in full force and
      effect notwithstanding the termination of the leasing of the Aircraft to
      the Lessee under this Agreement.

10    Taxation

10.1  Subject to clauses 10.3, 10.4 and 10.5, the Lessee or, in the case of the
      subject matter of paragraph (b) below (but only in so far as the same
      relate to payments made by SAS BV under this Agreement) SAS BV, shall pay
      promptly and shall indemnify and hold harmless each Indemnitee on an
      after-tax basis for and against all Taxes (a) levied or assessed on or in
      respect of the Aircraft, or (b) levied or assessed in respect of any
      payments made under any of the Lessee Documents or any of the transactions
      contemplated by any of the Lessee


                                       24
<PAGE>

      Documents or (c) relating to or arising out of the ownership, possession,
      leasing, sub-leasing, use, delivery, operation or return of the Aircraft.

10.2  Subject to clauses 10.3, 10.4 and 10.5, if at any time the Lessee or SAS
      BV is required to make any deduction or withholding in respect of Taxes
      from any payment due under the Lessee Documents for the account of the
      Lessor:

      (a)   the sum due from the Lessee or, as the case may be, SAS BV in
            respect of such payment shall be increased to the extent necessary
            to ensure that, after the making of such deduction or withholding,
            the Lessor receives on the due date for such payment (and retains,
            free from any liability in respect of such deduction or withholding)
            a net sum equal to the sum which it would have received had no such
            deduction or withholding been required to be made;

      (b)   the Lessee or, as the case may be, SAS BV shall pay to the relevant
            authority within the period for payment permitted by applicable law
            the full amount of the deduction or withholding (including, but
            without prejudice to the generality of the foregoing, the full
            amount of any deduction or withholding from any increased amount
            paid pursuant to this clause 10.2);

      (c)   the Lessee or, as the case may be, SAS BV shall indemnify the Lessor
            against any losses or costs incurred by the Lessor by reason of any
            failure of the Lessee or SAS BV (as applicable) to make any such
            deduction or withholding or by reason of any increased payment not
            being made on the due date for such payment; and

      (d)   the Lessee or, as the case may be, SAS BV shall promptly deliver to
            the Lessor any receipt, certificates or other proof evidencing the
            amounts (if any) paid or payable in respect of any deduction or
            withholding as aforesaid.

10.3  If, following any such deduction or withholding as is referred to in
      clause 10.2 from any payment by the Lessee or SAS BV, any Indemnitee shall
      receive or be granted a credit against or remission for any Taxes payable
      by it (other than Taxes the subject of an indemnity from the Lessee or SAS
      BV pursuant to this clause 10), the Lessor shall procure that such
      Indemnitee shall, subject to the Lessee or, as the case may be, SAS BV
      having made any increased payment in accordance with clause 10.2 and to
      the extent that such Indemnitee can do so without prejudicing the
      retention of the amount of such credit or remission and without prejudice
      to the right of such Indemnitee to obtain any other relief or allowance
      which may be available to it, reimburse the Lessee or SAS BV (as
      applicable) with such amount as such Indemnitee shall certify to be the
      proportion of such credit or remission as will leave such Indemnitee
      (after such reimbursement) in no worse position than it would have been in
      had there been no such deduction or withholding from the payment by the
      Lessee or SAS BV as aforesaid. Such reimbursement shall be made forthwith
      upon such


                                       25
<PAGE>

      Indemnitee certifying that the amount of such credit or remission or
      economic benefit has been received by it.

      If any Indemnitee shall, for reasons outside its control, lose all or any
      portion of any credit in respect of which such Indemnitee shall have
      reimbursed the Lessee or SAS BV pursuant to this clause 10.3, the Lessee
      or, as the case may be, SAS BV shall refund to such Indemnitee all (or the
      appropriate portion of) such reimbursement.

10.4  The Lessor agrees that for so long as in the good faith opinion of the
      affected Indemnitee the rights and interests of such Indemnitee would not
      be adversely affected thereby:

      (a)   the Lessor shall procure that such Indemnitee shall notify the
            Lessee and SAS BV prior to making payment of any Taxes in respect of
            which the Lessee or SAS BV is required to indemnify such Indemnitee
            pursuant to this clause 10 provided however that, without prejudice
            to the Lessee's or SAS BV's other rights in respect of such failure,
            the Lessor's failure to procure that such Indemnitee so notifies the
            Lessee and SAS BV shall not affect such Indemnitee's right to
            indemnification in respect of such Taxes hereunder;

      (b)   the Lessor shall procure that such Indemnitee shall consult with the
            Lessee and SAS BV for a reasonable period not extending beyond the
            due date for payment of the relevant Taxes prior to making payment
            of any Taxes in respect of which the Lessee or SAS BV is required to
            indemnify such Indemnitee pursuant to this clause 10 provided that,
            without prejudice to the Lessee's or SAS BV's other rights in
            respect of such failure, the Lessor's failure to procure that such
            Indemnitee so consults shall not affect such Indemnitee's right to
            indemnification in respect of such Taxes hereunder;

      (c)   if a claim is made against such Indemnitee for any Tax that is
            subject to indemnification under this clause 10, the Lessor shall
            procure that such Indemnitee will give the Lessee and SAS BV written
            notice of such claim provided that, without prejudice to the
            Lessee's or SAS BV's other rights in respect of such failure, the
            Lessor's failure to procure that such Indemnitee so notifies the
            Lessee shall not affect such Indemnitee's right to indemnification
            in respect of Taxes under this clause 10. If the Lessee or SAS BV
            (as applicable) so requests in writing within thirty (30) days after
            receipt of such notice, the Lessor shall procure that such
            Indemnitee shall permit the Lessee or SAS BV (as applicable) to
            contest the claim in the name of such Indemnitee or in the name of
            the Lessee or SAS BV (as applicable), to the extent permitted by
            law. However, if (i) such claim together with other claims which
            could be made with respect to other transactions to which such
            Indemnitee is then a party could (if sustained) have an adverse
            effect on such Indemnitee's business or financial affairs (a
            "Special Claim"), or (ii) the Lessee or SAS BV


                                       26
<PAGE>

            (as applicable) shall not be permitted by law to contest a claim
            (other than a Special Claim) on behalf of such Indemnitee, or (iii)
            the contest of such claim includes the contest of claims unrelated
            to the transactions contemplated by this Lease, then the Lessor
            shall procure that such Indemnitee shall contest such claim in good
            faith. Notwithstanding the foregoing, no claim shall be contested by
            any of the Lessee, SAS BV or such Indemnitee unless and until (a)
            such Indemnitee shall have received (i) an indemnity for all
            reasonable expenses paid in contesting the claim (including
            reasonable attorneys' and accountants' fees and disbursements), and
            (ii) written acknowledgement by the Lessee or SAS BV (as applicable)
            of its liability hereunder (if such contest is decided adversely) in
            respect of such Taxes; (b) the action to be taken will not involve
            the likelihood of the sale, forfeiture or loss of, or the creation
            of any Encumbrance (except a Permitted Lien or an Encumbrance which
            the Lessee or SAS BV (as applicable) shall have bonded in an amount
            and manner reasonably satisfactory to the Lessor) on, the Aircraft
            or any part thereof or any interest therein; (c) if such contest
            shall be conducted in a manner requiring the payment of the claim,
            the Lessee or SAS BV (as applicable) shall have advanced the amount
            required on an after-tax basis; (d) no Termination Event shall have
            occurred and be continuing; and (e) if such claim is a Special
            Claim, such Indemnitee shall have received a legal opinion (at the
            expense of the Lessee or SAS BV (as applicable)) from counsel
            satisfactory to such Indemnitee indicating that a reasonable basis
            for such contest exists. The Lessor shall procure that any affected
            Indemnitee, the Lessee and SAS BV shall in good faith consider the
            other partys' views regarding the conduct of the contest.
            Notwithstanding the foregoing provisions of this clause 10, if at
            any time any Indemnitee waives its right of indemnification under
            this clause 10 in respect of a claim, or if, after having received
            payment of indemnification from the Lessee or SAS BV hereunder in
            respect of such claim, such Indemnitee tenders such payment to the
            Lessee or SAS BV (as applicable), then the Lessee or SAS BV (as
            applicable) shall not be entitled to contest, or to continue to
            contest, any such claim;

      (d)   the Lessee or SAS BV (as applicable) will provide such information
            as may be reasonably requested by the Lessor and reasonably
            available to or obtainable by the Lessee or SAS BV (as applicable)
            to enable the Lessor to fulfil its tax filing requirements with
            respect to the transactions contemplated hereby. In the event that
            any return, statement or report is required to be made or filed with
            respect to any Tax required to be indemnified against by the Lessee
            or SAS BV under this clause 10, the Lessee or SAS BV (as applicable)
            shall notify the Lessor of such requirement and (a) to the extent
            permitted by law and, unless otherwise requested by the Lessor or
            required by law, make and file in its own name such return,
            statement or report in such manner as will show the ownership of the
            Aircraft in the Lessor and furnish the Lessor with a copy of such
            return, statement or report, or (b) where such return, statement or
            report is required to be in the name of or filed by the


                                       27
<PAGE>

            Lessor, prepare and furnish such return, statement or report for
            filing by the Lessor in such manner as shall be satisfactory to the
            Lessor and send the same to the Lessor for filing no later than
            thirty (30) days prior to the due date. Where the Lessor is required
            to make or file a return, statement or report reflecting items other
            than or in addition to Taxes indemnified against by the Lessee or
            SAS BV under this clause 10, the Lessee or SAS BV (as applicable)
            shall, upon the Lessor's request, provide the Lessor with
            information, within a reasonable time, sufficient to permit such
            return, statement or report to be properly made and timely filed;

      (e)   without prejudice to the provisions of clause 10.4(c), the Lessor
            agrees, at the cost, expense and liability of the Lessee, to provide
            such documents and instruments as are within its possession and as
            are reasonably available to it and to make such filings as the
            Lessee or SAS BV may reasonably request for the purpose of reducing
            or avoiding any claim, demand or assessment for Taxes in respect of
            which the Lessee or SAS BV is required to indemnify pursuant to this
            clause 10 or to recover the same from any third party properly
            liable for the same.

      In furtherance of the foregoing, the Lessor agrees, in each case at the
      cost, expense and liability of the Lessee or, as the case may be, SAS BV,
      and subject to the Lessee or SAS BV first ensuring that the Lessor is
      indemnified and secured to the Lessor's reasonable satisfaction against
      all costs, expenses and liabilities thereby incurred or which may be
      incurred in connection therewith, to co-operate in good faith with the
      Lessee or SAS BV (as applicable) in taking such steps as the Lessor, in
      its sole discretion, determines will not be prejudicial to the Lessor and
      to be appropriate for the purpose of reducing or avoiding any claim,
      demand or assessment for Taxes in respect of which the Lessee or SAS BV is
      required to indemnify pursuant to this clause 10 and which are imposed by
      any Government Entity or any political subdivision or taxing authority
      thereof or therein. The Lessor, the Lessee and SAS BV further agree to
      consider in good faith (but without any obligation to agree thereto) any
      reasonable modifications of the transaction described in this Lease that
      would reduce or eliminate any Taxes imposed on either party as a result of
      such transaction.

10.5  Notwithstanding the provisions of clause 10, neither the Lessee nor SAS BV
      shall be responsible pursuant to clause 10 for:

      (a)   Taxes levied on, based on, measured by or with respect to net or
            gross income, capital income, asset, capital, capital gains,
            receipts, franchises, profits or the conduct of the business of the
            Lessor to the extent any Indemnitee would have been subject to such
            Taxes in the same amount in the absence of the transactions
            contemplated by the Lease or any other Lessee Document;


                                       28
<PAGE>

      (b)   Taxes paid, arising or imposed to the extent the same result from
            the failure by any Indemnitee to account for Tax on time (provided
            always that such Indemnitee has before the due date for payment
            either received a written demand therefor or otherwise been made
            aware in writing of the imposition of such Taxes and the due date
            for payment thereof) other than where any such failure arises as a
            result of any breach by the Lessee or SAS BV of any provision of, or
            the default by the Lessee or SAS BV in the performance of its
            obligations under, the Lessee Documents;

      (c)   Taxes arising or imposed to the extent the same result from the
            breach by any Indemnitee of any express provision of, or the default
            by any Indemnitee in its performance of any of its obligations
            under, this Agreement or any other Lessee Document or result from
            any representation or warranty given or made by any Indemnitee in
            this Agreement or any other Lessee Document being incorrect at the
            date when given or made, or any fraud or wilful default or gross
            negligence of any Indemnitee.

      (d)   Taxes (save for interest or penalties on Taxes arising earlier and
            which are indemnifiable by the Lessee or SAS BV in accordance with
            the other provisions of this clause 10) arising or attributable to
            acts or events occurring after the latest to occur of (i) the
            termination or expiry of the Lease Term, (ii) if the Lessee is
            required to return the Aircraft to the Lessor hereunder, the date on
            which the Aircraft is returned to the Lessor in accordance with the
            provisions hereof, and (iii) if the leasing of the Aircraft under
            this Agreement shall have been terminated pursuant to clause 21.1,
            the sale, transfer or other disposition of the Aircraft, the
            Airframe, any Engine or any Part or any interest in the Aircraft,
            the Airframe, any Engine or any Part;

      (e)   Taxes to the extent any Indemnitee would have been subject to such
            Taxes in the same amount as a result of (i) activities or business
            of such Indemnitee unrelated to the transactions contemplated by the
            Lessee Documents, or (ii) any financing obtained by such Indemnitee;

      (f)   Taxes arising or imposed to the extent the same are imposed with
            respect to the purchase by the Lessor of the Aircraft pursuant to
            the Aircraft Purchase Agreement (indemnification for which is
            provided in such Agreement) or from the sale, transfer or other
            disposition of the Aircraft, the Airframe, any Engine or any Part or
            any interest in the Aircraft, the Airframe, any Engine or Part
            unless such sale, transfer or other disposition occurs (i) in
            connection with the exercise of remedies after the leasing of the
            Aircraft under this Agreement shall have been terminated pursuant to
            clause 21.1, or (ii) pursuant to clause 17.5, 17.7, 18.5 or 23.1;


                                       29
<PAGE>

      (g)   Taxes levied or imposed upon any assignee or transferee (permitted
            or otherwise) of any of the Lessor's right, title or interest in or
            to any Lessee Document, the Aircraft, the Airframe, any Engine or
            Part to the extent such Taxes, at the time of such assignment or
            transfer, are, or could reasonably be foreseen will be as a result
            of any change in law not then in effect, in excess of the Taxes
            which would have been imposed had no such assignment or transfer
            taken place;

      (h)   Taxes in respect of which the Lessee shall have indemnified the
            relevant Indemnitee pursuant to any other provision of this
            Agreement or any other Lessee Document; and

      (i)   Taxes imposed on any Indemnitee under any applicable law of any
            jurisdiction which would not have been imposed had the transactions
            contemplated in the Lessee Documents been the sole connection
            between such Indemnitee and such jurisdiction; and

      (j)   Taxes arising or imposed as a result of the loss of any anticipated
            Tax benefits except where such loss is as a result of any breach by
            the Lessee of any provisions of, or the default by the Lessee in the
            performance of its obligations under, the Lessee Documents.

      Provided however, that the preceding paragraphs (e) and (i) shall not
      apply to any Taxes imposed on any Indemnitee by a taxing jurisdiction in
      Sweden, Belgium or the Netherlands to the extent such tax would not have
      been imposed but for the transactions relating to SAS BV's agreement to
      pay Rent under this Lease, unless such Taxes would not have been imposed
      by such taxing jurisdiction if such Indemnitee had not operated an actual
      permanent place of business in such jurisdiction.

10.6  All payments by the Lessee or SAS BV under clause 8.6, clause 9 and this
      clause 10 shall include any amount necessary to hold the recipient thereof
      harmless on an after-tax basis from all Taxes required to be paid by such
      recipient with respect to such payment or indemnity. Calculations made on
      an after-tax basis shall be made assuming the actual rate applicable to
      the recipient for the relevant year.

10.7  The provisions of this clause 10 shall survive the expiration or
      termination of this Lease Agreement.

11    General Undertakings

11.1  The Lessee undertakes with the Lessor that it will:

      (a)   Notification of Relevant Event

            promptly inform the Lessor in writing of any Relevant Event
            forthwith upon becoming aware thereof;


                                       30
<PAGE>

      (b)   Consents and authorisations

            without prejudice to paragraph 4 of Part 1 of schedule 1, obtain or
            cause to be obtained, maintain in full force and effect and comply
            in all material respects with the conditions and restrictions (if
            any) imposed in, or in connection with, every consent,
            authorisation, licence or approval of governmental or public bodies
            or authorities or courts and do, or cause to be done, all other acts
            and things, which may from time to time be necessary under any
            applicable laws in the State of Registration for the continued due
            performance of all its obligations under each of the Lessee
            Documents;

      (c)   Preparation and Supply of Accounts

            furnish to the Lessor, within one hundred and eighty (180) days
            after the end of each of its financial years, the annual report of
            the Lessee in English including the balance sheet and profit and
            loss accounts in respect of such financial year and, within sixty
            (60) days after the end of each quarter, the quarterly report (if
            any) of the Lessee in English which the Lessee makes available to
            the public or its creditors generally;

      (d)   Information concerning the Lessee and SAS BV

            provide the Lessor with such additional information as the Lessor
            may from time to time in writing reasonably require and is relevant
            in the context of the Lessee's or SAS BV's obligations under any of
            the Lessee Documents or in respect of the Aircraft.

11.2  The Lessee further undertakes with the Lessor that it will:

      (a)   Status Report

            provide to the Lessor within fifteen (15) days of the written
            request of the Lessor (which request the Lessor shall be entitled to
            make at any time a Termination Event has occurred and is continuing,
            and at any reasonable time during the last two hundred and seventy
            (270) days of the Lease Term, but otherwise in respect of the
            Airframe, not more than once in any twelve (12) month period and, in
            the case of the Engines, not more than once in any six (6) month
            period) status reports on the Airframe and/or, as the case may be,
            the Engines containing or indicating such information as the Lessor
            may reasonably request;

      (b)   Inspection

            throughout the Lease Period permit the Lessor and/or its agents or
            representatives to inspect the Aircraft at any reasonable time upon
            giving the Lessee not less than ten (10) days prior written notice.
            The Lessor shall only be entitled to perform such inspections during
            normal business


                                       31
<PAGE>

            hours in the jurisdiction in which the Aircraft is located at the
            time of the inspection (or at any other time acceptable to each of
            the Lessor and the Lessee) and provided no unreasonable interference
            or delay is caused to the Lessee's or any Permitted Air Carrier's
            operation, maintenance and use of the Aircraft. The cost of such
            inspections and surveys shall be paid by the Lessor.

11.3  Lessor's Undertakings

      The Lessor hereby undertakes to the Lessee and SAS BV that throughout the
      Lease Term and for so long as any obligations of the Lessor under this
      Agreement remain to be performed:

      (a)   it will not sell or otherwise transfer its title to the Aircraft or
            any part thereof or its interest therein, unless otherwise provided
            for in this Agreement or any of the other Lessee Documents to which
            the Lessee is a party or after having obtained the prior written
            consent of the Lessee;

      (b)   it shall not create or permit to exist any Lessor's Lien (other than
            Permitted Liens) on or with respect to the Aircraft, title thereto
            or any interest therein and that it will promptly, at its own
            expense, take such action as may be necessary duly to discharge any
            such Lessor's Lien;

      (c)   without prejudice to the Lessee's obligations under this Agreement
            or pursuant to applicable law, it shall obtain, make and maintain in
            full force and effect, promptly renew from time to time and comply
            with the terms of all consents, permissions, licences,
            authorisations, approvals, registrations and filings in Bermuda, the
            United States of America and in any other jurisdiction in which the
            Lessor has actual knowledge that any of the foregoing are so
            necessary, which may from time to time be necessary in order to
            enable it to perform its obligations under this Agreement or any
            other Lessee Document to which it is a party or for the legality,
            validity, enforceability or admissibility in evidence hereof or
            thereof;

      (d)   it shall notify the Lessee and SAS BV within ten (10) Banking Days
            of obtaining or receiving actual knowledge of any change in law
            which would require payment by the Lessee, SAS BV or the Lessor of
            any additional amount in respect of withholding Taxes pursuant to
            this Agreement but any failure of the Lessor so to do shall not
            affect or derogate from the obligations of the Lessee or SAS BV (as
            applicable) hereunder or under any other Lessee Document or result
            in any liability (or increased liability) of the Lessor under this
            Agreement or any other Lessee Document;


                                       32
<PAGE>

      (e)   it shall promptly forward to the Lessee a copy of any notices
            relating to the Lessee's obligations hereunder with respect to the
            Aircraft received by it from any appropriate authority;

      (f)   it shall promptly discharge all or any Taxes which are payable by it
            from time to time against which it is not entitled to be indemnified
            under any Lessee Document and which if not discharged would
            materially and adversely affect the rights or interests of the
            Lessee or SAS BV under this Agreement save where, and for so long
            as, payment of such Taxes is being contested in good faith and by
            appropriate proceedings which will not materially and adversely
            affect the rights or interests of the Lessee or SAS BV under this
            Agreement.

12    Sub-Leasing

12.1  The Lessee will not at any time, without the prior written consent of the
      Lessor (which consent shall not be unreasonably withheld or delayed),
      sub-lease, charter, hire or otherwise part with the possession or
      operational control of the Aircraft or any Engine or install any Engine,
      or permit any Engine to be installed, on any airframe other than the
      Airframe.

      Notwithstanding the foregoing, so long as no Termination Event shall have
      occurred and be continuing, the Lessee may, without the prior written
      consent of the Lessor:

      (a)   subject to the provisions of clause 12.2, sub-lease or deliver
            possession of the Aircraft, the Airframe or any Engine to any
            Permitted Air Carrier whose base of operations is in a Permitted
            Country for a term (including, without limitation, any option of the
            sub-lessee to renew or extend the sub-lease) not to extend beyond
            the end of the Lease Term.

      (b)   deliver, or permit such Permitted Air Carrier as has possession of
            the Aircraft to deliver, possession of the Airframe or any Engine to
            the manufacturer thereof or any qualified person for the purpose of
            testing, maintenance, service, repair or overhaul work or any
            modifications, changes or alterations permitted under this Agreement
            being carried out on the Airframe, such Engine or any Part thereof;

      (c)   subject, or permit such Permitted Air Carrier as has possession of
            the Aircraft to subject, any Engine or Part to normal interchange or
            pooling agreements or arrangements in each case customary in the
            airline industry and entered into by the Lessee in the ordinary
            course of its business with Permitted Air Carriers, provided that if
            any interest of the Lessee or the Lessor in or to any such Engine or
            Part shall be divested under any such agreement or arrangement, such
            divestiture shall be deemed to be a Total Loss with respect to such
            Engine or Part and the Lessee shall comply with clause 17.5, in the
            case of an Engine, and clause 13.1(d), in the case of a Part; and


                                       33
<PAGE>

      (d)   lease, chatter or hire out, or permit such Permitted Air Carrier as
            has possession of the Aircraft to lease, charter or hire out, the
            Aircraft in circumstances where the Aircraft shall remain registered
            in the State of Registration and the Lessee or the Permitted Air
            Carrier (as the case may be) shall be obligated under the terms of
            the relevant lease, charter or hire agreement to provide the flight
            crew and to operate and maintain (other than line maintenance) the
            Aircraft and to effect the insurances required to be maintained with
            respect to the Aircraft pursuant to clause 16.

12.2  (a)   The Lessee shall remain primarily liable hereunder for the
            performance of all of the terms of this Agreement to the same extent
            as if any sub-lease or transfer of possession contemplated by
            clause 12.1 had not occurred and any such sub-lease shall include
            provisions (i) for the maintenance and insurance of the Aircraft
            substantially the same as those contained in this Agreement, (ii)
            that the Aircraft, Airframe or Engines shall not be operated or used
            in a manner contrary to the terms of this Agreement, (iii) that the
            sub-lessee will not transfer possession or control of the Aircraft,
            Airframe or any Engine to anyone other than the Lessee or, following
            the occurrence of a Termination Event, the Lessor, provided however
            that such provisions shall permit the sub-lessee to transfer
            possession or control of the Aircraft, Airframe or any Engine on the
            same terms as clauses 12.1(b) to (d), 13.2 or 13.3, (iv) that the
            sub-lessee will not assign the sub-lease or further sub-lease the
            Aircraft other than as contemplated in clause 12.1(d), and (v) that
            the term of such sub-lease will not extend beyond the end of the
            Lease Term. The Lessee shall procure that no pooling agreement,
            sub-lease or other relinquishment of possession of the Aircraft or
            any Engine shall in any way discharge or diminish any of the
            Lessee's obligations to the Lessor hereunder nor shall the Lessee
            permit any such agreement, sub-lease or arrangement to prejudice the
            right, title and interest of the Lessor in and to the Aircraft or
            under this Agreement.

      (b)   Prior to the effective date of any sub-lease referred to in clause
            12.1(a), the Lessee shall give the Lessor written notice of its
            intent to sub-lease the Aircraft (which notice shall specify the
            identity of the proposed sub-lessee and the material terms of the
            sub-lease), and as soon as practicable (and in any event not later
            than ten (10) days after receipt by the Lessor of such notice) the
            Lessor shall elect, by written notice to the Lessee, either (i) that
            such sub-lease shall be subject and subordinate to the terms of this
            Agreement, or (ii) that such sub-lease shall be assigned in favour
            of the Lessor as security for the Lessee's and SAS BV's obligations
            under this Agreement provided however that it is understood and
            agreed by the Lessee that, in respect of any sub-lease with a term
            of six (6) months or less, the Lessor, unless it otherwise agrees in
            writing, shall be deemed to have elected the alternative specified
            in paragraph (i) above, without the need for any notice or other act
            on the part of the Lessor. If the Lessor elects the alternative
            specified in paragraph (i)


                                       34
<PAGE>

            above, the Lessee shall procure that the rights of any person who
            receives possession of the Aircraft pursuant to such sub-lease shall
            be made expressly subject and subordinate to, all the terms of this
            Agreement and the Lessor's rights hereunder (including, without
            limitation, the right of the Lessor to take possession of the
            Aircraft in accordance with clause 21) and will procure that any
            such sub-lease includes a provision that such sub-lease will
            terminate upon termination of this Agreement for any reason. If the
            Lessor elects the alternative specified in paragraph (ii) above,
            prior to the effective date of such sub-lease, the Lessee shall
            execute an assignment in favour of the Lessor reasonably
            satisfactory to the Lessor of all its rights under such sub-lease as
            security for all the obligations of the Lessee and SAS BV under the
            Lessee Documents (such assignment being enforceable only if a
            Termination Event has occurred and is continuing) and the Lessee
            shall procure that the sub-lessee under such sub-lease acknowledges
            a notice of such assignment. The Lessor agrees to issue to such
            sub-lessee, in consideration of such acknowledgement, a letter of
            quiet enjoyment addressed to such sub-lessee, in the form of the
            Letter of Quiet Enjoyment or in such other form as the Lessor, the
            Lessee and such sub-lessee may agree. Any failure by the Lessor to
            make an election as contemplated by, and in accordance with, this
            clause 12.2(b) shall be deemed to be an election by the Lessor of
            the alternative specified in paragraph (ii) above, unless the Lessee
            notifies the Lessor to the contrary in writing, and the Lessor shall
            be bound by, and perform its obligations under, this clause 12.2(b)
            as if the Lessor had elected the alternative specified in paragraph
            (ii) above or, as the case may be, paragraph (i) above. All costs
            and expenses incurred by the Lessor in connection with the granting
            of any assignment referred to in paragraph (ii) shall be for the
            account of the Lessee. At least five (5) days prior to the effective
            date of any sub-lease contemplated in either paragraph (i) or (ii)
            above, the Lessee shall deliver to the Lessor a copy of such
            sub-lease provided however that all financial provisions of any such
            sub-lease which is subject and subordinate to the terms of this
            Agreement may be deleted prior to delivery to the Lessor. For the
            avoidance of doubt, the Lessor shall not have the right to require
            any assignment of any sub-lease which is subject to and subordinate
            to the terms of this Agreement.

      (c)   The Lessee shall not permit or allow any filing with the Aviation
            Authority or any other Government Entity evidencing any such
            sub-lease which is prejudicial to any of the Lessor's rights, title
            or interest in or to the Aircraft or this Agreement without the
            prior written consent of the Lessor.

      (d)   Notwithstanding the foregoing provisions of this clause 12, the
            Lessee shall not enter into any sub-lease which requires any change
            in the State of Registration without the prior written consent of
            the Lessor (such consent not to be unreasonably withheld or delayed)
            provided however that the Lessor may not withhold its consent if the
            proposed new State


                                       35
<PAGE>

            of Registration is a Permitted Country and the Lessee delivers to
            the Lessor, at the Lessee's cost, prior to the registration of the
            Aircraft in the proposed new State of Registration:

            (i)   a certificate of insurance signed by an independent insurance
                  broker to the effect that the Aircraft is, and after such
                  re-registration will continue to be, insured in accordance
                  with the requirements of clause 16 hereof;

            (ii)  a certificate signed by a duly authorised officer of the
                  Lessee stating that no Relevant Event exists as of the date of
                  such certificate and no such event will occur or exist upon or
                  resulting from such re-registration; and

            (iii) a favourable opinion of English counsel (which counsel and
                  opinion shall be reasonably satisfactory to the Lessor) that
                  the applicable Lessee Documents, including (if governed by
                  English law) any sub-lease in effect at the time of or entered
                  into in connection with such re-registration are and upon such
                  re-registration will continue to be legal, valid and binding
                  and enforceable according to their terms, except as such
                  enforceability may be limited by bankruptcy, insolvency,
                  reorganisation, moratorium, liquidation or similar laws
                  affecting the rights of creditors generally and except as
                  enforceability may be subject to general principles of equity,
                  whether asserted in proceedings in equity or at law; and

            (iv)  a favourable opinion of counsel (which counsel and opinion
                  shall be reasonably satisfactory to the Lessor) in the
                  proposed new State of Registration as to such matters relating
                  to such re-registration as may be reasonably requested by the
                  Lessor; and

            (v)   if such sub-lease shall be to an airline which is not a
                  recognised flag-carrying airline and if the Lessee itself
                  obtains the same, a power of attorney which will be
                  irrevocable and valid and enforceable in the proposed new
                  State of Registration (but only at a time when a Termination
                  Event has occurred and is continuing) which would permit the
                  Lessee and/or the Lessor to de-register the Aircraft from the
                  Aviation Authority and export the Aircraft from such State of
                  Registration and the Lessee agrees to use its reasonable
                  endeavours (having regard to all the commercial circumstances)
                  to obtain such a power of attorney provided however that,
                  subject to having made such reasonable endeavours, the Lessee
                  shall be under no liability or obligation should such a power
                  of attorney not be obtained.


                                       36
<PAGE>

13    Operations and Maintenance

13.1  The Lessee further undertakes with the Lessor that throughout the Lease
      Period it will have the technical and operational responsibility for the
      Aircraft and will at its own cost and expense:

      (a)   Certificates and Licences

            obtain and maintain in full force and effect all necessary
            certificates, licences, permits and authorisations required for the
            use and operation of the Aircraft, including, without limitation, an
            air operators certificate, an unrestricted certificate of
            airworthiness with respect to the Aircraft in the public transport
            category (passenger) issued by the Aviation Authority, and such
            certificates of maintenance, review and release to service as are
            required for the Aircraft to be used for the public transport of
            passengers;

      (b)   Operation and Use

            (i)   use or procure that the Aircraft is used, operated and
                  controlled in accordance with all applicable laws, ordinances,
                  rules, regulations, orders or requirements of the State of
                  Registration and in accordance with all certificates,
                  licences, permits, authorisations and registrations relating
                  to the Aircraft imposed by the Aviation Authority and so as
                  not to invalidate any manufacturer's warranties;

            (ii)  not use or procure that the Aircraft will not be used for any
                  purpose for which it is not designed or reasonably suited, or
                  outside the tolerances and limitations for which the Aircraft
                  was designed and will be operated in accordance with the
                  Manuals and Technical Records and in a manner permitted by the
                  Aviation Authority;

            (iii) not use or procure that the Aircraft will not be knowingly
                  used for any illegal purpose or in an illegal manner or for
                  any purpose or in any manner not fully covered by the
                  Insurances, or outside any geographical limit imposed by the
                  Insurances without first procuring the consent to such use
                  from the appropriate insurers and complying with such
                  requirements as to extra premium or otherwise as the insurers
                  may require or procuring alternative indemnities acceptable to
                  the Lessor;

      (c)   Maintenance

            ensure that the Aircraft is maintained, serviced, repaired and
            overhauled in accordance with the Approved Maintenance Programme so
            as to:


                                       37
<PAGE>

            (i)   keep the Aircraft in good repair, condition and appearance and
                  airworthy in all respects and generally in as good operating
                  condition as when delivered to the Lessee on the Delivery
                  Date, fair wear and tear excepted;

            (ii)  comply with all mandatory modifications and Alert Service
                  Bulletins which are due and applicable to the Aircraft and all
                  other Service Bulletins which are selected, without
                  discrimination, by the Lessee for incorporation in the
                  Lessee's fleet of Boeing 767-300ER aircraft; and

            (iii) comply with all applicable laws, ordinances, rules,
                  regulations, orders and requirements of the State of
                  Registration and ICAO;

      (d)   Replacement and Installation of Engines and Parts

            the Lessee, at its own cost and expense, shall promptly replace or
            cause to be replaced any Engine, or any Part, which may from time to
            time be incorporated in, installed on or attached to the Airframe or
            any Engine, and which may from time to time become worn out, lost,
            stolen, destroyed, seized, confiscated, damaged beyond repair or
            permanently rendered unfit for use for any reason whatsoever. In
            addition, the Lessee may, at its own cost and expense, remove or
            permit to be removed in the ordinary course of maintenance, service,
            repair, overhaul or testing, any Engine or any Part, whether or not
            worn out, lost, stolen, destroyed, seized, confiscated, damaged
            beyond repair or permanently rendered unfit for use, provided that
            the Lessee shall, at its own cost and expense replace or cause to be
            replaced such Engine or Parts as promptly as possible. Each
            Replacement Engine or Part shall be free and clear of all
            Encumbrances other than Permitted Liens and shall be (i) serviceable
            in accordance with the Approved Maintenance Programme and the
            regulations of the Aviation Authority, (ii) be an approved part for
            use on the Aircraft, and (iii) in as good operating condition as,
            and shall have a value and utility substantially equal to, the
            Engine or Part replaced assuming such replaced Engine or Part was
            then of the value and in the condition and repair required to be
            maintained by the terms hereof. Each Engine and Part at any time
            removed from the Airframe or (in the case of any Part) any Engine
            shall remain the property of the Lessor, no matter where located,
            until such time as such Engine or Part shall be replaced by an
            Engine or Part which has been incorporated in, installed on or
            attached to the Airframe or such Engine (as the case may be) and
            which meet the requirements for replacement Engines and Parts
            specified above. Immediately upon any replacement Engine and Part
            being incorporated in, installed on or attached to the Airframe or
            any Engine (as the case may be) as above the Lessee shall procure
            that, in accordance with the laws of the lex situs, (i) title to
            such replacement or substitute Engine or Part shall vest in the
            Lessor free and clear of all Encumbrances other than Permitted Liens
            and (ii) such replacement or


                                       38
<PAGE>

            substitute Engine or Part shall become subject to this Agreement and
            be deemed part of the Airframe or such Engine (as the case may be)
            for all purposes hereof to the same extent as the Engine or Part
            originally incorporated in, installed on or attached to the Airframe
            or such Engine (as the case may be). The Lessee shall, at the cost
            and expense of the Lessee, do such acts and things as the Lessor may
            reasonably require to ensure that title so vests in the Lessor. Upon
            such installation, title to the replaced or removed Engine or Part
            shall vest in the Lessee, free and clear of all Lessor's Liens and
            rights or claims of the Lessor. The Lessor shall, at the cost and
            expense of the Lessee, do such acts and things as the Lessee may
            reasonably require to ensure that title so vests in the Lessee;

      (e)   Removal of Engines and Parts

            subject to clause 13.2 and clause 13.3, ensure that no Engine on the
            Airframe or any Part installed in the Airframe or any Engine is at
            any time removed therefrom otherwise than during the course of
            maintaining, servicing, repairing, overhauling or testing the
            Airframe or such Engine, or making such modifications, changes or
            alterations to the Airframe or such Engine as are permitted under
            this Agreement, and then only if it is promptly reinstalled, or
            promptly replaced or substituted by an item complying with the
            provisions of clause 13.1(d) Provided that any Engine or Part (as
            the case may be) which is installed on the Airframe or any Engine by
            way of addition and not by way of replacement, substitution, renewal
            or mandatory improvement may be removed without the Lessee being
            obliged to comply with the foregoing provisions of this clause
            13.1(e), and upon such removal of such Part in such circumstances,
            title to such Part shall vest in the Lessee and provided further
            that after any such removal the Lessee shall restore the Aircraft to
            the condition the Aircraft would have been in had such removed
            Engine or Part (as the case may be) not been installed on the
            Aircraft;

      (f)   Non-installed Engines

            ensure that, save in accordance with clause 13.3, no Engine is
            installed on any other aircraft, and that any Engine not installed
            on the Airframe is properly and safely stored in accordance with the
            manufacturer's recommendations, and kept free from Encumbrances
            other than Permitted Liens and that appropriate insurance cover is
            effected in respect of any Engine or Parts belonging to the Lessor
            which are not installed on the Airframe or any Engine;

      (g)   Nameplates

            within fourteen (14) days of the Delivery Date affix and maintain a
            fireproof nameplate in a reasonably prominent position on the
            flightdeck


                                       39
<PAGE>

            or cockpit of the Aircraft stating that the Aircraft is the property
            of the Lessor and will ensure that the same is not covered or
            painted over; and

      (h)   Alterations

            subject to the provisions of clause 13.4, procure that no
            modification to or change or alteration in the Aircraft is made
            which will have the effect of reducing the value or airworthiness of
            the Aircraft except as (i) necessary for compliance with the
            provisions of this Agreement or (ii) required by the manufacturer of
            the Aircraft or (iii) required by the Aviation Authority or ICAO.

13.2  Temporary Installation of engines and Parts

      The Lessee and any Permitted Air Carrier shall be entitled to install any
      engine on the Airframe or any Part on the Airframe or any Engine by way of
      substitution or replacement or renewal or mandatory modification
      notwithstanding that such installation is not in accordance with clause
      13.1(d) if (a) there shall not have been available to the Lessee or, as
      the case may be, the Permitted Air Carrier at the time and in the place
      that such engine or Part was required to be installed on the Airframe or
      any Engine a substitute or replacement engine or Part complying with the
      requirements of clause 13.1(d), and (b) it would have resulted in an
      unreasonable disruption of the operation of the Aircraft and/or the
      business of the Lessee or, as the case may be, the Permitted Air Carrier
      to have grounded the Aircraft until such time as an engine or Part
      complying with the requirements of clause 13.1(d) became available for
      installation in the Airframe or any Engine, and (c) as soon as may be
      operationally and economically practicable after installation of the same
      on the Airframe or any Engine, and in any event on or prior to the date
      falling ninety (90) days after the date of installation of the same or, if
      earlier, prior to the date on which the Lessee re-delivers the Aircraft
      pursuant to clause 19 the Lessee or, as the case may be, the Permitted Air
      Carrier shall ensure that any such engine or Part not complying with the
      requirements of clause 13.1(d) is removed and replaced or substituted by
      an engine or Part complying with the requirements of clause 13.1(d).

13.3  Pooling and Installation of Parts and Engines on other aircraft

      (a)   Notwithstanding anything in this Agreement to the contrary, the
            Lessee may and may allow any Permitted Air Carrier (for such period
            as may be permitted pursuant to the relevant agreement or
            arrangement) to lease, let on hire or charter or otherwise part with
            possession of an Engine or any Part (on terms conferring no more
            than a contractual right in personam against the Lessee, or the
            relevant Permitted Air Carrier but not rights against such Engine or
            relevant Part) pursuant to pooling agreements or arrangements to
            which the Lessee or the relevant Permitted Air Carrier is a party
            provided that such pooling agreements or arrangements conform to
            normal interchange or pooling arrangements


                                       40
<PAGE>

            customary in the airline industry involving solvent and responsible
            scheduled commercial air carriers, or the manufacturer's or
            suppliers of the Engines or Parts, and which do not contemplate
            transfer of title to the pooled Engine or relevant Part.

      (b)   Notwithstanding anything in this Agreement to the contrary, the
            Lessee may and may allow any Permitted Air Carrier to:

            (i)   install any of the Engines on an aircraft owned by the Lessee
                  or the relevant Permitted Air Carrier (as the case may be) or
                  leased or hired to the Lessee or the relevant Permitted Air
                  Carrier, as the case may be, whereby the Lessee or the
                  relevant Permitted Air Carrier (as the case may be) has full
                  operational control of such aircraft or an aircraft purchased
                  by the Lessee or the relevant Permitted Air Carrier (as the
                  case may be) subject to a conditional sale agreement or
                  subject to a charge or charges covering such aircraft,
                  provided that the terms of any lease, conditional sale
                  agreement or charge or charges provide that such Engines will
                  remain subject to this Agreement free and clear of any rights
                  of any other lessors, mortgagees or persons other than
                  Permitted Liens; or

            (ii)  install any Part belonging to the Lessor on an aircraft owned
                  by the Lessee or the relevant Permitted Air Carrier (as the
                  case may be) leased or hired to the Lessee or any relevant
                  Permitted Air Carrier (as the case may be) on terms whereby
                  the Lessee or any relevant Permitted Air Carrier (as the case
                  may be) has full operational control of such aircraft or an
                  aircraft purchased by the Lessee or the relevant Permitted Air
                  Carrier (as the case may be) subject to a conditional sale
                  agreement or subject to a charge or charges covering such
                  aircraft, provided that the terms of any lease, conditional
                  sale agreement or charge or charges provide that such Parts
                  will remain subject to this Agreement free and clear of any
                  rights of any other lessors, mortgagees or persons other than
                  Permitted Liens.

13.4  Installation of Other Equipment

      Notwithstanding the provisions of clause 13.1(d), the Lessee may, or may
      permit any Permitted Air Carrier to, install audio visual entertainment,
      telephonic and other equipment in the Aircraft which does not comply with
      the requirements as to title thereto specified in clause 13.1(d) and
      remove such equipment so installed and the Lessee undertakes that upon
      installation of any such equipment it shall make, or procure that there is
      made, an entry in the Manuals and Technical Records to the effect that
      such equipment is then installed in the Aircraft and that upon termination
      of the Lease Period the Lessee shall if it wishes to do so or if it asked
      to do so by the Lessor at its own cost and expense, remove any part of or
      all of (as the Lessee shall in its absolute


                                       41
<PAGE>

      discretion determine) such equipment from the Aircraft and the Lessee
      shall after such removal restore the Aircraft to the same condition it was
      in immediately prior to any modification carried out in order to install
      such equipment. The Lessor shall not claim or acquire title to any such
      equipment other than equipment the Lessee chooses not to remove upon
      termination of the Lease Period and equipment purchased by the Lessor as
      contemplated by the remainder of this clause 13.4, and the rights of the
      owners therein shall not constitute a default under this Agreement. Upon
      the expiry of the Lease Period, the Lessor may offer to purchase any
      equipment referred to above at a price equal to the Lessee's actual cost
      (inclusive of evidenced design, labour and material costs) of such
      equipment, and the Lessee may accept or reject any such offer at its sole
      discretion. Any equipment referred to in the first sentence of this clause
      13.4 which is not removed by the Lessee or is purchased by the Lessor as
      contemplated above, prior to the return of the Aircraft to the Lessor at
      the end of the Lease Period, shall become the property of the Lessor,
      except for any such equipment which is leased by the Lessee and the owner
      of such equipment and the Lessor have agreed directly with each other that
      such equipment shall remain on the Aircraft.

14    Manuals and Technical Records

14.1  Throughout the Lease Period the Lessee shall ensure that there are kept
      accurate, complete and current records of all flights made by the
      Aircraft, and of all maintenance and repairs carried out to the Airframe
      and each Engine and Parts, and shall maintain all other records, logs and
      documents which are required to be maintained in respect of the Aircraft
      by the Aviation Authority, and shall allow the Lessor and/or its agents or
      representatives to examine such records at any reasonable time during
      normal business hours in the jurisdiction where such records are kept (or
      at any other time acceptable to both the Lessor and the Lessee) upon
      giving not less than ten (10) days written notice to the Lessee and
      provided no unreasonable interference or delay is caused to the Lessee's
      or any Permitted Air Carrier's operation, maintenance and use of the
      Aircraft. The costs of such examinations shall be paid by the Lessor.

14.2  The records, logs and documents so kept or maintained shall be kept and
      maintained in the English language and conform with the regulations from
      time to time in force of the Aviation Authority, and with the normal
      practices of the Lessee and shall disclose the whereabouts of all Engines
      and Parts not installed on the Airframe.

14.3  The records, logs and documents so kept or maintained shall be part of the
      Manuals and Technical Records and shall be the property of the Lessor and,
      at the end of the Lease Period, if the Aircraft is redelivered to the
      Lessor, the Lessee shall deliver the original Manuals and Technical
      Records to the Lessor, provided that the Lessee shall be entitled to take
      and retain copies thereof.

14.4  The Lessee shall (save as hereinafter provided) procure that all the
      Manuals and Technical Records are kept on the Aircraft or in its
      possession or in the


                                       42
<PAGE>

      possession of the relevant Permitted Air Carrier (save for any purpose
      specified in clause 12) and shall procure that no other person (other than
      a person entitled to have possession or control of the Aircraft under the
      terms of this Agreement) shall have possession of or control over the
      Manuals and Technical Records or any of them, except with the prior
      written consent of the Lessor (such consent not to be unreasonably
      withheld or delayed).

15    Title and Registration

15.1  The Lessee, at its sole cost and expense, shall use its reasonable
      endeavours to cause the Aircraft to be certified as to airworthiness by
      the Aviation Authority on a permanent basis in accordance with the laws of
      Norway or any Permitted Country (as the case may be) at all times during
      the Lease Period.

15.2  The Lessee, at its sole cost and expense, shall as soon as reasonably
      practicable after the Delivery Date and in any event no later than five
      (5) Banking Days following the Delivery Date cause the title of the Lessor
      to the Aircraft to be duly registered on a permanent basis and, to the
      extent permitted under the laws of Norway, at all times thereafter to
      remain duly registered in the Register of Aircraft in accordance with the
      laws of Norway, and, to the extent permitted under the laws of Norway,
      shall not register or allow the Aircraft to be registered in any other way
      or manner under the laws of Norway or any other country (provided that
      registration in accordance with the laws of Norway other than by way of
      registration of the title of the Lessor to the Aircraft shall not
      prejudice the Lessor's position as holder of title to the Aircraft),
      except in the event the Lessee either wishes to register the Aircraft in a
      different Permitted Country or sub-leases the Aircraft in any Permitted
      Country, in which event (provided that such registration will not
      prejudice the Lessor's position as holder of title to the Aircraft) the
      Lessee shall at its cost, to the extent permitted under the laws of such
      other Permitted Country, cause the title of the Lessor to the Aircraft to
      be duly registered or recorded in a way or manner similar to those
      described in this clause 15.2 under the laws of such Permitted Country,
      which registration or recordation, for the avoidance of doubt, shall
      extend only to the registration of the Lessor's interests as Owner of the
      Aircraft.

15.3  In the event that the Aircraft is returned to the Lessor pursuant to the
      terms of this Agreement, the Lessee shall if so requested by the Lessor,
      at the Lessee's own cost and expense, take all necessary steps to:

      (a)   remove the registration of the Aircraft from any jurisdiction in
            which the Aircraft may be registered at such time;

      (b)   obtain an export certificate of airworthiness for the Aircraft (if
            applicable) from the Aviation Authority; and

      (c)   assist the Lessor or its designee(s), at the Lessor's cost, in
            securing such new registration of the Aircraft as may be determined
            by the Lessor, which assistance shall include, without limitation,
            preparation or


                                       43
<PAGE>

            provision of documents necessary to be obtained from the Lessee in
            connection with such new registration.

16    Insurance

16.1  On or before Delivery and until the Aircraft has been returned to the
      Lessor pursuant to clause 19 or title has been transferred to the Lessee,
      the Lessee shall obtain, maintain and keep in full force and effect with
      Polygon Insurance Company Limited insurance with respect to the Aircraft
      complying with the requirements of this clause 16.

16.2  Until the Aircraft has been returned to the Lessor pursuant to clause 19
      or title has been transferred to the Lessee, the Lessee shall comply with
      all legal requirements as to the insurance of the Aircraft which may from
      time be imposed by the laws of the State of Registration.

16.3  The Lessee shall pay or shall procure the payment of the premiums (or
      instalments thereof) as required by the terms of the policies relating to
      the Insurances.

16.4  The Lessee shall not create or permit to exist any Encumbrance other than
      Permitted Liens over the Insurances, or its interest therein, save as
      expressly permitted by this Agreement.

16.5  (a)   The Lessee shall obtain and maintain:

            (i)   "All-Risks" hull insurance on the Aircraft including all
                  flights, taxiing and ground risks in such amount in Dollars as
                  is equal to the Agreed Value of the Aircraft as at the time
                  the insurance is placed or renewed. The deductible in respect
                  of such insurance shall not exceed $2,000,000.

            (ii)  "All-Risks" (including War and Allied Risks except when on the
                  ground or in transit other than by air) property insurance on
                  Engines, Parts, components or spares when not installed on the
                  Aircraft on an "Agreed Value" basis for their full replacement
                  value and including engine test and running risks. The
                  deductible in respect of such insurance shall not exceed
                  $1,000,000 each and every loss.

            (iii) "War Risks" hull insurance to the extent available as detailed
                  in the War, Hijacking and Other Perils Exclusion Article
                  AVN48B or any modification or substitution thereof for the
                  time being in force but excluding confiscation by the
                  governments of the Scandinavian Countries, in such amount in
                  Dollars as is equal to the Agreed Value of the Aircraft as at
                  the time the insurance is placed or renewed.


                                       44
<PAGE>

      (b)   The insurances required under clause 16.5(a) shall be provided on an
            agreed value basis, and the policies shall be endorsed to include
            paragraph 1 of AVN67A, with the Lessor, inter alia, named as a
            Contract Party in AVN67A.

      (c)   The original certificate of insurance issued by the relevant brokers
            shall confirm, in the event of separate insurances being arranged to
            cover the "All-Risks" hull insurance and the "War Risks" and related
            insurance, that the underwriters subscribing to such insurance have
            agreed in the terms of AVS 103 (or equivalent) that in the event of
            any dispute as to whether a claim is covered by the "All Risks" or
            "War Risks" policy, such claim be settled on a 50/50 claim funding
            basis.

16.6  (a)   The Lessee shall obtain and maintain, in a form which complies with
            the current market standard, aircraft third party, passenger,
            baggage, cargo, mail and airline general third party liability and
            products liability insurance coverage (including AV52) for a
            combined single limit (bodily injury or property damage) of
            $500,000,000 for any one accident.

      (b)   The policies evidencing the insurances required under clause 16.6(a)
            shall be endorsed to include paragraph 2 of AVN67A, with the Lessor,
            inter alia, named as a Contract Party in AVN67A.

16.7  (a)   The policies evidencing the insurances required under clause 16.5
            and clause 16.6 shall:

            (i)   specifically reference this Agreement;

            (ii)  provide for worldwide coverage (subject only to such
                  exceptions as may be customary and generally applicable in the
                  aviation insurance industry with respect to the geographical
                  scope of the hull, war and allied risks insurances for
                  aircraft of the same type as the Aircraft); and

            (iii) be endorsed to include paragraph 3 of AVN67A with the Lessor
                  (inter alia) named as a Contract Party in AVN67A.

16.8  The Lessor shall be entitled, after the expiry or termination of the Lease
      Period, to require the Lessee at the Lessee's expense to effect and to
      maintain insurance, if available, with respect to its liability under the
      indemnities set forth in clause 9.1(a) for such period (which shall not
      exceed two (2) years from the date of such expiry or termination) as the
      Lessor may reasonably require such insurance to provide for the Lessor to
      be named as additional insured thereunder to the extent of its interests
      under the said indemnities, and the obligation of the Lessee to effect the
      same to continue notwithstanding the Lessee ceasing to be the user or
      operator of the Aircraft and the Lessor ceasing to be the owner of the
      Aircraft.


                                       45
<PAGE>

16.9  The Lessor shall be entitled to take out and maintain, at the Lessor's
      cost, additional insurance relating to the Aircraft, provided that such
      insurance does not or may not prejudice any insurances required to be
      maintained under this Agreement or recovery thereunder.

16.10 Any reference in this clause 16 to clauses from AVN67A shall be deemed to
      have such clauses incorporated herein by reference and become a part of
      this Agreement. Such clause shall be effective notwithstanding any changes
      made to AVN67A or in the event AVN67A becomes obsolete or superseded by
      any successor endorsement provisions, unless the Lessor and the Lessee
      shall have entered into a written agreement amending this clause 16 to
      provide for appropriate revisions regarding such successor endorsement
      provisions.

17    Loss and Damage

17.1  Throughout the Lease Period the Lessee shall bear the full risk of any
      loss, destruction, hi-jacking, theft, condemnation, confiscation, seizure
      or requisition of or damage to the Aircraft and of any other occurrence of
      whatever kind which shall deprive the Lessee or the operator of the
      Aircraft for the time being of the use, possession or enjoyment thereof.

17.2  (a)   The Lessee shall give the Lessor immediate (and, in any event,
            within seven (7) days after such occurrence) notice in writing of
            any such occurrence as is referred to in clause 17.1 (other than
            repairable damage the likely cost of rectification of which will not
            exceed in aggregate Two million Dollars ($2,000,000), or in relation
            to any Engine One million Dollars ($1,000,000)) or any other
            occurrence of whatever kind which shall deprive the Lessee or the
            operator of the Aircraft for the time being of the use, possession
            or enjoyment thereof.

      (b)   The Lessee shall supply to the Lessor all necessary information,
            documentation and assistance which may reasonably be required by the
            Lessor in connection with making any claim under the Insurances.

17.3  (a)   If the Aircraft shall become a Total Loss during the Lease Period,
            the Lessee shall pay, or procure that the insurers pay, to the
            Lessor being loss payee under the Insurances on the date insurance
            proceeds are paid in full but in any case within ninety (90) days
            (or such longer period as may be agreed) of the date on which the
            Total Loss occurred, the Agreed Value as at the date of payment
            thereof together with all amounts of Rent and any other amounts then
            due and payable under the Lessee Documents. If the Lessor receives
            any monies paid pursuant to the Insurances in excess of the Agreed
            Value it shall immediately pay such excess to the Lessee.

      (b)   For the purposes of this Agreement a Total Loss shall be deemed to
            have occurred:


                                       46
<PAGE>

            (i)   in the case of an actual total loss, at noon (London time) on
                  the actual date the Aircraft was lost or, if such date is not
                  known, noon (London time) on the day on which the Aircraft was
                  last heard of;

            (ii)  in the case of any of the events described in sub-paragraph
                  (a) of the definition of Total Loss (other than an actual
                  total loss), upon the date that notice claiming the loss of
                  the Aircraft is given to the relevant insurers, unless the
                  insurers do not forthwith admit such claim, when such Total
                  Loss shall be deemed to have occurred at the date and time at
                  which either a total loss is subsequently admitted by the
                  insurers or a competent court or arbitration tribunal issues a
                  judgment to the effect that a total loss has occurred;

            (iii) in the case of any of the events described in sub-paragraph
                  (b) of the definition of Total Loss, upon the date of
                  occurrence of such destruction, damage or cessation;

            (iv)  in the case of Compulsory Acquisition, upon the date upon
                  which the relevant requisition of title or other compulsory
                  acquisition, requisition, appropriation, expropriation,
                  deprivation or confiscation occurs; and

            (v)   in the case of any of the events described in sub-paragraph
                  (d) of the definition of Total Loss, upon the expiry of the
                  period of ninety (90) days referred to in such sub-paragraph
                  (d) after the date upon which the relevant hijacking, theft,
                  condemnation, confiscation, capture, detention, seizure or
                  requisition for use or hire occurred.

17.4  SAS BV shall continue to pay Rent on the days and in the amounts required
      under this Agreement notwithstanding any Total Loss Provided Always that
      no further instalments of Rent shall become due after the date on which
      all sums due under clause 17.3(a) shall have been paid in full, and on
      such date the Lease Period shall terminate and the Lessor shall assign to
      the Lessee or its nominee all claims against third parties relating to the
      Aircraft arising from the Total Loss.

17.5  In the event of repairable damage to the Aircraft or any of the Engines,
      or an Engine Loss all insurance moneys which may be payable by the
      insurers of the Aircraft shall be paid to the Lessee who shall be obliged
      to ensure that such damage shall (if it has not already) be made good or
      repaired or put in hand for repair or, in the case of an Engine Loss, the
      Lessee shall utilise the relevant insurance moneys in payment of the
      purchase price of a replacement Engine Provided always that if a Relevant
      Event has occurred and is continuing, the Lessor shall be entitled, as
      loss payee under the Insurances, to receive any insurance moneys and such
      insurance moneys may be applied in or towards


                                       47
<PAGE>

      settlement of any amounts owing by the Lessee or SAS BV to the Lessor
      under any Lessee Document.

17.6  In the event of repairable damage to the Aircraft or any of the Engines,
      or an Engine Loss, and if the insurance moneys paid in respect thereof are
      insufficient to pay the cost or estimated cost of making good or repairing
      such damage or the cost of purchasing a replacement Engine, the Lessee
      will pay the deficiency.

17.7  Replacement Engine(s)

      Upon the occurrence of an Engine Loss under circumstances in which there
      has not also occurred a Total Loss, the Lessee shall give the Lessor
      written notice promptly after becoming aware thereof and shall, within
      sixty (60) days after the occurrence of such Engine Loss, convey or cause
      to be conveyed to the Lessor, as replacement for such Engine, title, free
      and clear of all Encumbrances other than Permitted Liens, to a Replacement
      Engine. Prior to or at the time of any such conveyance, the Lessee will
      (a) furnish the Lessor with a bill of sale with respect to such
      Replacement Engine and (b) take such other actions and furnish such other
      certificates and documents as the Lessor may reasonably require in order
      to ensure that the Replacement Engine is duly and properly conveyed to the
      Lessor and leased to the Lessee to the same extent as the Engine replaced
      thereby and leased hereunder. For all purposes hereof such engine shall,
      after such transfer, be deemed part of the property leased hereunder and
      shall be deemed an "Engine" as defined herein. Upon full compliance by the
      Lessee with the terms of this clause 17.7, the lease hereunder of the
      replaced Engine with respect to which such Engine Loss occurred shall
      cease and title to such Engine shall thereupon vest in the Lessee or the
      Lessee's nominee free and clear of all rights of the Lessor and any
      Lessor's Liens. No Engine Loss with respect to any Engine which is
      replaced in accordance with the provisions of this clause 17.7 shall
      result in any increase or decrease of Rent or the Agreed Value.

18    Requisition

18.1  If the Aircraft is requisitioned for hire by any governmental or other
      competent authority during the Lease Period then, unless and until the
      Aircraft becomes a Total Loss following such requisition and the Lessee
      shall have made payment of all sums due pursuant to clause 17.3(a), the
      lease of the Aircraft to the Lessee under this Agreement shall continue in
      full force and effect (subject always to the provisions of clause 21) for
      the remainder of the Lease Term and the Lessee and, subject to clause 7.3,
      SAS BV shall remain fully responsible for the due compliance with all
      their respective obligations under this Agreement other than such
      obligations which the Lessee is unable to comply with solely by virtue of
      such requisition.

18.2  If the Lessee and SAS BV shall duly comply with all their respective
      obligations under this Agreement, save as mentioned in clause 18.1, the
      Lessee shall, during the Lease Period, be entitled to all requisition hire
      paid to the Lessor or to the Lessee on account of such requisition.


                                       48
<PAGE>

18.3  The Lessee shall, as soon as practicable after the end of any requisition
      for hire, cause the Aircraft to be put into the condition required by this
      Agreement, and where that requisition shall end after the expiry or
      termination of the Lease Term, the Lessee shall, as soon as practicable,
      cause the Aircraft to be put into the redelivery condition required by
      clause 19, allowance being made for fair wear and tear in respect of the
      period from the expiry or termination of the Lease Term.

18.4  The Lessee shall be entitled to all compensation payable in respect of any
      change in the structure, state or condition of the Aircraft arising during
      the period of requisition for hire. The Lessee shall apply such
      compensation in or towards the cost of complying with its obligation under
      clause 18.3, provided always that if a Relevant Event has occurred and is
      continuing, the Lessor shall be entitled to receive and apply such
      compensation in or towards settlement of any amounts owing by the Lessee
      under any Lessee Document.

18.5  Should the Aircraft be under requisition for hire at the end of the Lease
      Term the lease of the Aircraft under this Agreement shall be extended to
      the earlier of the date (the "Extended Date") falling ninety (90) days
      after the date of expiration of the Lease Term and the date the Aircraft
      is released from such requisition for hire, and all the provisions of this
      Agreement shall remain in full force and effect, save that the rate of
      Rent payable by SAS BV during such extension shall be equal to the rate of
      Rent payable by SAS BV under this Agreement immediately prior to the
      expiration of the Lease Term. If the Aircraft remains under requisition
      for hire at the Extended Date the Aircraft shall be deemed to be a Total
      Loss, and the provisions of this Agreement relating to a Total Loss shall
      apply. Upon receipt by the Lessor of the Agreed Value and all other
      amounts due and payable to the Lessor under the Lessee Documents in the
      circumstances contemplated in this clause 18.5, the Lessor shall transfer
      to the Lessee such title to the Aircraft as the Lessor received pursuant
      to the Aircraft Purchase Agreement, free of all Lessor's Liens, and the
      Lessor shall, at the Lessee's cost, do such acts and things as the Lessee
      may reasonably require to ensure that title so vests in the Lessee.

19    Redelivery

19.1  At the end of the Lease Period (other than following a Total Loss) the
      Lessee at its own expense shall redeliver the Aircraft to the Lessor at
      the Redelivery Location, and the Lessee shall, at the Lessee's cost,
      de-register the Aircraft from the Aviation Authority and procure the issue
      of an export certificate of airworthiness in respect of the Aircraft. All
      other costs in connection with the export of the Aircraft from the State
      of Registration and any re-registration of the Aircraft shall be borne by
      the Lessor, provided that the Lessee shall, at the Lessor's cost, provide
      such assistance as the Lessor may reasonable require.

19.2  On redelivery:


                                       49
<PAGE>

      (a)   the condition of the Aircraft and the Manuals and Technical Records
            shall be such as to demonstrate that the Lessee has in all respects
            complied with the obligations on its part contained in clause 13;

      (b)   the Aircraft shall be in as good operating condition as when
            delivered under this Agreement to the Lessee, ordinary wear and tear
            excepted, and free of corrosion unless such corrosion is within
            permitted limits as defined in the manufacturer's structural repair
            manual;

      (c)   the Aircraft (i) shall have completed, immediately prior to
            redelivery, the next scheduled "C" check (or its equivalent)
            including all tasks required for a full "C" check, and which should
            include the next scheduled "SC" check (or its equivalent), provided
            however that such "SC" check (or its equivalent) is not an "S4C"
            check, and shall be at least equivalent in workscope to the systems,
            zonal and structures tasks for the respective "C" and "SC" checks in
            the Boeing Maintenance Planning Data Document ("MPD") under the
            Lessee's Approved Maintenance Programme and (ii) at redelivery shall
            have at least half time remaining until its next most comprehensive
            basic overhaul ("S4C" check) under the Approved Maintenance
            Programme; provided, however, that the Lessee may comply with clause
            (ii) above if (A) the Airframe has less than half time but more than
            quarter time, remaining until such next basic overhaul and (B) the
            Lessee pays to the Lessor the amount equal to (i) the average of the
            quotations of the cost of performing an "S4C" check on a Boeing
            767-300ER aircraft of similar age as the Aircraft obtained from
            three third party providers of "S4C" checks of Boeing 767-300ER
            aircraft, one such third party provider being chosen by the Lessor,
            one being chosen by the Lessee and the third being acceptable to
            each of the Lessor and the Lessee (each acting reasonably), divided
            by (ii) the number of Flight Hours which a Boeing 767-300ER aircraft
            is scheduled under the Lessee's Approved Maintenance Programme to
            operate between one "S4C" check and the immediately following "S4C"
            check, for each Flight Hour less than half time remaining to such
            next basic overhaul;

      (d)   with respect to the Aircraft, the nose and the main landing gears
            (the "landing gear") shall be half time (currently 9,000 Cycles)
            from overhaul. In no circumstance will landing gears be returned
            with less than quarter time remaining provided, however, that the
            Lessee may comply with this clause 19.1(d) if the landing gear has
            less than half time (currently 9,000 Cycles) remaining from the
            previous overhaul until the next overhaul the Lessee by paying to
            the Lessor $6.25 for each Cycle less than half time (currently 9,000
            Cycles) remaining to such next overhaul;

      (e)   the APU shall be fresh from overhaul;


                                       50
<PAGE>

      (f)   each Engine will be returned "half time" (which, for the purpose of
            this clause 19.2(f) shall mean the mean time of the Lessee's
            operated PW4060 engines between scheduled shop level repairs under
            the Lessee's Approved Maintenance Programme). In no circumstance
            will any Engine be returned with less than quarter time remaining
            (for the purpose of this clause 19.2(f) "quarter time" shall mean
            one half of half time). Each Engine will be within the
            manufacturer's EGT margins and all other parameters in accordance
            with the performance test in the manufacturer's manual or other
            comparable test as agreed to by the Lessor using temperature
            corrected charts, provided however that such tests shall be made
            on-wing using on-wing limitations. Each Engine's trend analysis will
            not have exhibited any negative deterioration. If an Engine has less
            than half time but more than quarter time, remaining until the next
            scheduled removal the Lessee shall pay to the Lessor One hundred and
            twenty five Dollars ($125) (adjusted for inflation between the date
            of this Agreement and the time of any such payment in accordance
            with the producer price index maintained by Denmark) for each Flight
            Hour less than half time remaining to the next scheduled removal in
            respect of such Engine;

      (g)   there shall be a current Certificate of Airworthiness and, if
            required by the Lessor, an Export Certificate of Airworthiness
            issued in respect of the Aircraft by the Aviation Authority in the
            public transport category (passenger) and such current certificates
            of maintenance, review and release to service issued as shall allow
            the Aircraft to be used for the public transport of passengers or
            cargo under the regulations of the Aviation Authority;

      (h)   all airworthiness directives and mandatory orders affecting the
            Aircraft issued by the Aviation Authority which require compliance
            prior to the date falling six (6) months (or the equivalent number
            of Flight Hours and Cycles based on the previous twelve (12) months
            of operation) after the last day of the Lease Period shall have been
            complied with, provided that (i) appropriate modification kits are
            available from the manufacturer concerned on or prior to the last
            day of the Lease Period, and (ii) such airworthiness directive or
            mandatory order is issued by the Aviation Authority not later than
            thirty (30) days prior to the re-delivery, provided that, for the
            purpose of this paragraph (h), any waiver, deviation or time
            extension obtained by the Lessee (or any Permitted Air Carrier) from
            the Aviation Authority and/or any other Government Entity shall be
            disregarded;

      (i)   the Aircraft shall be free and clear of all Encumbrances other than
            Lessor's Liens;

      (j)   the livery, insignia and markings of the Lessee (or any Permitted
            Air Carrier) shall have been removed from the Aircraft which shall
            be repainted, using the same quality of paint as the Lessee uses on
            other


                                       51
<PAGE>

            Boeing 767-300ER aircraft in its fleet, at the Lessee's cost in the
            same colour as the surrounding area and in a workmanlike manner to
            produce a uniform appearance and the Lessee shall prepare the
            Aircraft for such repainting by restoring aerodynamic sealer to any
            area of stripped paint and wing, and horizontal stabilizer surfaces
            that are painted shall be touched-up as required wherever paint has
            peeled away or is otherwise worn out or missing, including control
            surfaces not requiring balancing due to painting;

      (k)   the Aircraft exterior shall be washed, the interior shall be clean
            by international commercial airline standards, the cockpit
            instrument panels shall be repainted as required if worn beyond
            normal wear and tear and placards shall be replaced as required;

      (l)   all equipment, parts, components, accessories and loose equipment
            shall be functioning in accordance with its intended use;

      (m)   the Lessee shall have strictly adhered to the Boeing Corrosion
            Prevention and Control Programme ("CPCP"), or in the event that
            Boeing has not established a CPCP for the Boeing 767 aircraft, then
            the Lessee shall have strictly adhered to corrosion prevention and
            treatment programme in accordance with the Approved Maintenance
            Programme;

      (n)   the Aircraft, except as otherwise provided in this Agreement or as
            consented to by the Lessor, shall be in the same configuration
            (including, but not limited to, interior seating configuration, the
            location of galleys and lavatories) as when the Aircraft was
            originally delivered to the Lessee hereunder;

      (o)   neither the Aircraft nor any Engine shall have any open, deferred or
            placarded maintenance items or watch items, nor shall they have any
            time extensions, and the Aircraft and Engines shall comply with the
            operation specifications of the Lessee without waiver or exceptions;
            and

      (p)   all repairs accomplished during the Lease Term of a temporary or
            interim nature, including repairs using blind fasteners and those
            requiring repetitive inspections or future upgrading, shall be
            upgraded to a permanent repair and all external doublers (scab
            patches) shall, if more than one doubler is located on adjacent skin
            panels, be replaced with flush repairs (unless such doubler is due
            to a service bulletin accomplishment), all in accordance with the
            applicable manufacturer's maintenance manual, structural repair
            manual, or other Aviation Authority approved data.

19.3  Immediately prior to re-delivery of the Aircraft, the Lessee shall, if the
      Lessor so requests in writing, make the Aircraft and the Manuals and
      Technical Records available to the Lessor for inspection during normal
      business hours in the jurisdiction in which the Manuals and Technical
      Records are located in order


                                       52
<PAGE>

      to verify that the condition of the Aircraft complies with the provisions
      hereof. The period allowed for such inspection shall have such duration as
      to permit the conduct by the Lessor of the following:

      (a)   inspection of the Manuals and Technical Records;

      (b)   inspection of the Aircraft, Engines and Parts and the performance of
            a full cold and hot section borescope and isotope inspection of the
            Engines (the borescope inspections shall be performed by a
            representative of the Lessor and at the expense of the Lessor in the
            presence of a representative of the Lessee as observer). Any
            additional Engine checks and tests including, without limitation,
            engine power checks shall be performed at the cost of the Lessee;

      (c)   the opening or removal of panels as reasonably required by the
            Lessor, including access to all compartments and bays that are
            accessible through access doors and all other compartments and bays
            that are opened during the "C" Check (or its equivalent), provided
            however that the Lessor agrees that the inspections referred to in
            this paragraph (c) shall be conducted during the "C" Check (or its
            equivalent) which is to be performed by the Lessee pursuant to
            clause 19.2(c) if (i) the Lessee shall have given the Lessor not
            less than ten (10) days advance notice of the time and location for
            the performance of such "C" Check (or its equivalent), as the case
            may be, and (ii) the Lessor shall be given the opportunity during
            such "C" Check (or its equivalent) to conduct all activities
            necessary to verify that the Aircraft complies with the requirements
            of this clause 19.2; and

      (d)   if requested by the Lessor, and at the Lessee's expense, a two (2)
            hour test flight by the Lessee with a maximum of two (2)
            representatives of the Lessor as observer on board, who will
            determine, in co-operation with the flight crew of the Aircraft,
            which systems will be operated. The Lessee shall be responsible for
            all expenses associated with such flight test and the Lessee shall
            arrange the necessary crews and fuel. All discrepancies found during
            the flight test which are determined not to have been in compliance
            with the limits set out in the Lessee's Aviation Authority approved
            maintenance manual shall be corrected at the Lessee's expense.

19.4  If on redelivery the Aircraft (including the Manuals and Technical
      Records) shall not be in the condition required by clause 19.2 as shall be
      determined during the inspections and the test flight described in clause
      19.3, the Lessor shall be entitled to require the Lessee at the Lessee's
      expense to rectify any defects or deficiencies in the Aircraft when it is
      redelivered, and the Lessee shall promptly (in any event, no later than
      thirty (30) days after being requested to do so) comply with any such
      requirement. To the extent that such rectification extends beyond the
      Lease Term, the Lessor may after consultation and with the agreement of
      the Lessee (a) remedy such defects and deficiencies


                                       53
<PAGE>

      and recover on demand from the Lessee the costs so incurred, together with
      interest at the Relevant Rate of Interest from the date of expenditure by
      the Lessor of the relevant cost until the date of recovery thereof from
      the Lessee (both before and after any relevant judgment), or (b) continue
      the Lease Period on a day-to-day basis until such non-compliance is
      rectified by the Lessee with Rent being payable by SAS BV on a day-to-day
      basis at the rate at which Rent was payable at the date on which
      redelivery would otherwise have occurred.

19.5  Upon redelivery of the Aircraft, if requested by the Lessor by not less
      than thirty (30) days prior written notice, the Lessee agrees to provide
      at the Lessee's cost storage, storage maintenance and storage facilities
      for the Aircraft at a storage location selected by the Lessee for a period
      of up to ninety (90) days or such longer period as may be agreed between
      the Lessor and the Lessee. During any such period of storage the Aircraft
      shall be at the risk of the Lessor and the Lessor shall be responsible for
      the insurance of the Aircraft although the Lessee will, if requested to do
      so, co-operate with the Lessor in procuring insurance for the Aircraft
      during such period satisfactory to the Lessor. The Lessor shall be
      responsible for the cost of correcting any discrepancies discovered during
      such storage and the cost of complying with any airworthiness directive
      issued during the period of such storage and the cost of any other work
      requested by the Lessor which the Lessee agrees to perform.

19.6  Any other matters relating to the re-delivery of the Aircraft shall be
      resolved between the Lessee and the Lessor following discussions between
      them provided that any additional requirements (including, without
      limitation, any redelivery/ferry flight required by the Lessor once the
      Aircraft has been redelivered at the Delivery Location (excluding any
      flight to a storage location)) shall be for the cost of the Lessor.

19.7  In the event of any dispute between the Lessor and the Lessee regarding
      any matter contained within this clause 19 the dispute shall be resolved
      by three experienced and internationally recognised independent aircraft
      technical consultants, one of which shall be chosen by the Lessor, one by
      the Lessee and one by the mutual consent of the former two technical
      consultants (provided that, if either party shall fail to appoint
      technical consultants within thirty (30) days after a written request to
      do so by the other party then the second technical consultant shall be
      chosen by the technical consultant chosen by the other party) who shall
      inspect the Aircraft at the Redelivery Location (or such other location at
      which the Aircraft may be situated at the relevant time) with a view to
      preparing a report to be delivered to each of the Lessee and the Lessor at
      the same time within five (5) Banking days following the completion of
      such inspection and setting out the findings and conclusions of the said
      aircraft technical consultants regarding the matter in dispute and
      containing an opinion as to which party is liable and in what amount such
      party is liable to the other party. Each party to this Agreement agrees to
      be bound by the findings in such report. The costs of obtaining such
      report and the related inspection shall be borne by the Lessee if the
      aircraft technical consultants determine that the Aircraft is not in the
      redelivery condition required by this clause 19 but if the


                                       54
<PAGE>

      Aircraft is in the condition required the Lessor shall be responsible for
      such costs.

19.8  For the purpose of determining whether or not the Aircraft is being
      tendered for re-delivery in a condition which complies or fails to comply
      with the requirements of this clause 19 the parties agree that the
      Lessee's Approved Maintenance Programme shall be used to establish any
      benchmark tests by reference to which the state and condition of the
      Aircraft should be ascertained by the independent aircraft technical
      consultants pursuant to clause 19.7.

19.9  At or upon the return of the Aircraft pursuant to clause 19.1, the Lessee
      shall deliver to the Lessor, at no cost to the Lessor, all service
      bulletin kits furnished without charge by a manufacturer for installation
      on the Aircraft which have not been installed together with appropriate
      instructions for installation provided with such kits. In the event such
      service bulletin or modifications kits were purchased or manufactured by
      the Lessee and have not yet been installed by the Lessee, then the Lessee
      shall provide, and the Lessor shall have the option to purchase, such kits
      at the Lessor's actual cost for a period of one hundred and eighty (180)
      days after re-delivery of the Aircraft, subject to availability.

19.10 The Lessee agrees to sell to the Lessor, within ninety (90) days following
      receipt by the Lessee of written notice from the Lessor given on or prior
      to the last day of the Lease Period, up to three ship-sets of galley
      inserts and/or cargo containers suitable for use on the Aircraft, and the
      Lessor agrees that the price of such galley inserts and/or cargo
      containers payable by the Lessor shall be the actual cost of the same to
      the Lessee, plus all Taxes levied or imposed on or in connection with such
      sale.

20    Termination Events

20.1  Each of the following events or circumstances shall constitute a
      Termination Event:

      (a)   SAS BV fails to make any payment of Rent or other payment referred
            to in clause 7.3 payable by it under this Agreement within two (2)
            Banking Days or the Lessee shall fail to make payment of any other
            amount due and payable by the Lessee under this Agreement or any
            other Lessee Document, within seven (7) Banking Days, in either case
            (unless the Lessor is prohibited from giving any notice by
            applicable law) after written notice of non-payment has been
            received by the Lessee; or

      (b)   the Insurances are not obtained and maintained in full force and
            effect in accordance with the provisions of clause 16 provided that,
            at any time the Aircraft is under requisition for hire, any
            invalidation of the Insurances resulting from such requisition shall
            not constitute a Termination Event if, for so long as, a Government
            Entity has issued indemnities in respect of the Aircraft
            satisfactory to the Lessor; or


                                       55
<PAGE>

      (c)   the Lessee commits any breach of or omits to observe any of the
            obligations or undertakings expressed to be assumed by it under any
            Lessee Document (other than those referred to in clauses 20.1(a)
            and (b) above) which failure could in the reasonable opinion of the
            Lessor materially and adversely affect the rights or interests of
            the Lessor hereunder or in any other Lessee Document or in the
            Aircraft and, in respect of any such breach or omission which in the
            reasonable opinion of the Lessor is capable of remedy, such action
            as the Lessor may reasonably require shall not have been taken
            within thirty (30) days of the Lessor notifying the Lessee in
            writing of such default and of such required action unless the
            failure has been waived or excused by the Lessor, provided, however,
            that if the Lessee shall have undertaken to cure any such failure
            relating to maintenance, service, repair or overhaul and,
            notwithstanding the reasonable diligence of the Lessee in attempting
            to cure such failure, such failure is not cured within the said
            thirty (30) day period but is curable with further due diligence
            within the next sixty (60) days, there shall exist no Termination
            Event so long as the Lessee is proceeding with due diligence to cure
            such failure and provided that such failure is cured within such
            additional sixty (60) day period and provided further that there
            exists no likelihood of the sale, forfeiture or loss of the Aircraft
            or any Engine or Part thereof; or

      (d)   any representation or warranty made or deemed to be made or repeated
            by the Lessee or SAS BV in or pursuant to this Agreement is or
            proves to have been incorrect and such incorrectness is likely to
            have a material adverse effect on the ability of the Lessee or SAS
            BV to perform its obligations under this Agreement or could
            materially and adversely affect the rights, interest and position of
            the Lessor in the Aircraft and the Lessee or SAS BV (as applicable)
            is unable to remedy the incorrect representation or warranty within
            thirty (30) days of the Lessor notifying the Lessee and SAS BV in
            writing of such incorrectness and specifying the action to be taken
            by the Lessee or SAS BV (as applicable) to remedy such
            incorrectness; or

      (e)   the Lessee or SAS BV suspends payment of its debts as they fall due
            or becomes insolvent or unable to pay its debts or admits inability
            to pay its debts as they fall due or proposes or enters into any
            composition or other arrangement for the benefit of its creditors
            generally or any class of creditors or proceedings are commenced in
            relation to the Lessee or SAS BV under any law, regulation or
            procedure relating to reconstruction or readjustment of debts under
            any jurisdiction or with any Government Entity; or

      (f)   the Lessee or SAS BV takes any action or any legal proceedings are
            started in any jurisdiction or with any Government Entity for (i)
            the Lessee or SAS BV to be adjudicated or found bankrupt or
            insolvent, (ii) the winding-up or dissolution of the Lessee or SAS
            BV (other than in respect of any amalgamation or reorganisation not
            arising out of


                                       56
<PAGE>

            insolvency), (iii) the appointment of a liquidator, trustee,
            receiver, or similar officer of the Lessee or SAS BV of the whole or
            any part of its undertaking, assets, rights or revenues, or (iv) the
            judicial protection of the Lessee or SAS BV from its creditors (not,
            in any such case, being action or legal proceedings that the Lessee
            or, as the case may be, SAS BV can demonstrate are frivolous,
            vexatious or an abuse of the process of the court or which the
            Lessee or, as the case may be, SAS BV discharges within thirty (30)
            days of the Lessor becoming aware of the same or which the Lessee
            or, as the case may be, SAS BV is contesting in good faith and by
            appropriate proceedings); or

      (g)   save where the relevant circumstance constitutes a Total Loss, the
            Aircraft is arrested, confiscated, seized, taken in execution,
            impounded, forfeited or detained in exercise or purported exercise
            of any possessory lien or other claim and the Lessee fails to
            procure the release of the Aircraft within thirty (30) days (except
            as a consequence of any of (i) the existence of a Lessor's Lien, or
            (ii) a breach by the Lessor of the provisions of clause 6.1 or
            clause 6.2); or

      (h)   the registration of the Aircraft in accordance with the provisions
            of clause 15.2 is cancelled otherwise than (i) in connection with
            the re-registration of the Aircraft upon the commencement or
            termination of a sub-lease of the Aircraft permitted under the
            provisions of clause 12.2(c), or (ii) as a result of the occurrence
            of a Total Loss or (iii) as a result of any act or omission of the
            Lessor not arising out of a breach by the Lessee of its obligations
            under this Agreement or any other Lessee Document or at the request
            of the Lessee; or

      (i)   the validity or enforceability of any of the Lessee Documents shall
            at any time and for any reason be contested by any party thereto
            (other than the Lessor), or if any such party shall deny that it has
            any, or any further, liability thereunder or shall otherwise
            repudiate any of the Lessee Documents.

21    Lessor's Rights Following a Termination Event

21.1  At any time after the occurrence of any Termination Event (and provided
      that the same is continuing) the Lessor may, by notice (except in the case
      where any such notice is prohibited by law) to the Lessee:

      (a)   proceed by appropriate court action to enforce performance by the
            Lessee and/or SAS BV of the applicable covenants and provisions of
            this Agreement or to recover damages for the breach thereof; and/or

      (b)   terminate the Lease Period with respect to the Aircraft (including,
            without limitation, the termination of any sub-lease) on the
            termination date specified in such notice and retake possession of
            the Aircraft, and the Lessee agrees that the Lessor may for this
            purpose enter upon any


                                       57
<PAGE>

            premises where the Aircraft or any part thereof may be located, and
            the Lessee or (in the case of amounts for which SAS BV is liable in
            accordance with clause 7.3) SAS BV shall pay to the Lessor forthwith
            upon such termination such sum as shall equal the aggregate of:

            (i)   all amounts (including Rent) due under the Lessee Documents as
                  of the date of termination of the Lease Period as shall be
                  payable and remain outstanding; and

            (ii)  all losses incurred by the Lessor in connection with such
                  termination including, without prejudice to the generality of
                  the foregoing, all costs and expenses so incurred in
                  recovering possession of the Aircraft, in moving the Aircraft
                  to the Redelivery Location and in carrying out any works or
                  modifications required to bring the Aircraft up to the
                  condition specified in clause 19.2.

21.2  If the Lessee fails to comply with any of its obligations under any Lessee
      Document the Lessor may upon giving the Lessee written notice of its
      intention to do so, without being in any way obliged so to do, or
      responsible for so doing, and without prejudice to the ability of the
      Lessor to treat that non-compliance as a Termination Event, effect
      compliance on the Lessee's behalf, and if the Lessor incurs any
      expenditure in effecting such compliance the Lessor shall be entitled
      (without prejudice to clause 21.1) to recover such expenditure from the
      Lessee together with interest thereon at the Relevant Rate of Interest
      from the date on which such expenditure is incurred by the Lessor until
      the date of reimbursement thereof by the Lessee (both before and after any
      relevant judgment).

21.3  The rights and remedies of the Lessor provided in this Agreement are
      cumulative and are not exclusive of any rights and remedies provided by
      law.

22    Notices

22.1  Every notice, request, demand or other communication under this Agreement
      shall be in writing delivered personally or by first class prepaid letter
      (airmail if available) or facsimile transmission addressed as follows:

      (a)   be sent:

            (i)   to the Lessor to:-

                  CIT Leasing (Bermuda), Ltd.
                  Clarendon House
                  2 Church Street
                  Hamilton
                  Bermuda


                                       58
<PAGE>

                  Fax:        (1) 809-292-4720
                  (Attention: The Secretary)

                  with a copy to:-

                  The CIT Group/Equipment Financing, Inc.
                  1211 Avenue of the Americas
                  New York
                  N.Y. 10036

                  Phone:      (1) 212-536-9490
                  Fax:        (1) 212-536-1388
                  Attention:  General Counsel

            (ii)  to the Lessee to:-

                  Scandinavian Airlines System,
                  SAS Finance (Dept. STOUY),
                  Frosundaviks Alle 1,
                  S-161 87 Stockholm,
                  Sweden

                  Fax:        46 8 85 58 76
                  Attention:  SAS Finance

            (iii) to SAS BV to:-

                  Regentlaan 45
                  1000 Brussels
                  Belgium

                  Fax:        322 514 5714
                  Attention   Managing Director

                  with a copy to the Lessee

      or to such other address or facsimile number as is notified by one party
      to the other under this Agreement. Save as otherwise expressly provided in
      this Agreement, a notice, request, demand or other communication shall be
      deemed to have been received, in the case of a letter, when personally
      delivered or five (5) days after it has been put in the post or, in the
      case of a telefax, on electronic confirmation by the recipient of actual
      receipt or, if earlier, on actual or deemed receipt by the recipient of a
      confirmatory letter.

22.2  All documents, notices, communications, evidence, reports, opinions and
      other documents given or to be given under this Agreement, unless made in
      the English language, shall (unless expressly provided to the contrary) be
      accompanied by an English translation and the English version of all such


                                       59
<PAGE>

      documents, notices, communications, evidence, reports, opinions and other
      documents shall, to the extent permitted by applicable law, govern in the
      event of any conflict with the non-English version thereof.

23    Assignment

23.1  Neither the Lessee nor SAS BV may assign or otherwise transfer any of its
      rights or obligations under this Agreement without the prior written
      consent of the Lessor (such consent not to be unreasonably withheld or
      delayed).

23.2  (a)   Save for, and pursuant to, the Assignment and the Mortgage, the
            Lessor may not assign or otherwise transfer any or all of its
            rights, benefits or obligations under or pursuant to any Lessee
            Document without the prior written consent of the Lessee (such
            consent not to be unreasonably withheld or delayed), other than to:-

            (i)   in the case of an assignment or transfer of all the Lessor's
                  rights and obligations under the Lessee Documents, an
                  Affiliate of the Lessor, provided that (if such Affiliate has,
                  or has at any time in the twelve (12) month period immediately
                  preceding the proposed date of such assignment or transfer
                  had, a tangible net worth of less than $50,000,000) such
                  assignment or transfer shall be conditional upon the receipt
                  by the Lessee of a guarantee issued by the Parent of all such
                  Affiliate's obligations to the Lessee in the same form
                  (mutatis mutandis) as the Guarantee (unless such Affiliate's
                  obligations are covered by the Guarantee), and (if a new
                  guarantee is to be provided) a legal opinion obtained at the
                  cost of the Lessor in form and substance reasonably
                  satisfactory to the Lessee in respect of such guarantee and
                  assignment and transfer; or

            (ii)  in the case of an assignment or transfer of all the Lessor's
                  rights and obligations under the Lessee Documents, a person:-

                  (1)   who has and had at all times during the twelve (12)
                        month period immediately preceding such proposed
                        assignment or transfer, a net worth of not less than
                        $50,000,000; and

                  (2)   who is not a commercial airline in competition with the
                        Lessee; and

                  (3)   who is constituted by no more than four persons provided
                        however that one person shall have full power and
                        authority, as agent, to take any and all actions of the
                        Lessor contemplated or permitted by any of the Lessee
                        Documents, including, without limitation, the grant of
                        consents or waivers thereunder; and


                                       60
<PAGE>

                  (4)   who, in the case of any transfer or assignment of rights
                        which is not accompanied by the assignment or transfer
                        of all obligations pursuant to the Lessee Documents,
                        prior to such assignment or transfer, issues (and
                        procures that any mortgagee of such person issues) to
                        the Lessee a letter of quiet enjoyment in the same form
                        (mutatis mutandis) as the Letter of Quiet Enjoyment; and

                  (5)   who, prior to any such assignment or transfer which
                        involves a transfer of obligations of the Lessor
                        pursuant to the Lessee Documents, represents and
                        warrants to the Lessee substantially in the terms of the
                        Lessor's representations and warranties set out in the
                        Lessee Document, but as if references to "Bermuda" were
                        references to the country or state of incorporation of
                        such person,

            and provided that, notwithstanding any other provision of this
            clause 23. the Lessee shall have no liability or obligation under or
            pursuant to any Lessee Document after any assignment or transfer by
            the Lessor of any or all of its rights, benefits or obligations
            under or pursuant to any Lessee Document in respect of any cost,
            expense or liability which, at the time of such assignment or
            transfer, is, or could reasonably be foreseen (as a result of a
            change in law not then in effect) will be, in excess of what would
            have been incurred had such assignment or transfer not taken place
            and provided further that the Lessor may not make any such
            assignment or transfer, unless the Lessee is first indemnified to
            its reasonable satisfaction from and against any cost, expense or
            liability which may be incurred by the Lessee in connection with
            such assignment or transfer which would not have been incurred by
            the Lessee if such assignment or transfer had not taken place and
            further provided that the restrictions set out in paragraphs (a)(i)
            and (ii) above shall not apply at any time a Termination Event has
            occurred and remains outstanding.

      (b)   The Lessor undertakes and agrees that it will not execute the
            Assignment or the Mortgage unless and until each beneficiary thereof
            has agreed with the Lessee to issue a Letter of Quiet Enjoyment to
            the Lessee and the Lessee agrees, upon receipt of such Letter of
            Quiet Enjoyment, to cooperate in good faith with the Lessor, at the
            request and cost of the Lessor in relation to any acts or things as
            may be required to protect the rights of any beneficiary of the
            Assignment and/or the Mortgage.

23.3  The agreements, covenants, obligations and liabilities contained in this
      Agreement on the part of the Lessee and the obligations contained in this
      Agreement on the part of SAS BV, including, but not limited to all
      obligations to pay Rent and indemnify the Lessor, are made for the benefit
      of the Lessor, any assignee or transferee of the Lessor and their
      respective successors and assigns.


                                       61
<PAGE>

23.4  The agreements, covenants, obligations and liabilities contained in this
      Agreement on the part of the Lessor, are made for the benefit of the
      Lessee and SAS BV, any assignee or transferee of the Lessee or SAS BV (as
      applicable) and their respective successors and assigns.

24    Miscellaneous

24.1  The Lessee Documents contain the entire agreement between the Lessor, the
      Lessee and SAS BV relating to the leasing of the Aircraft, and the terms
      and conditions of any Lessee Document shall not be varied otherwise than
      by an instrument in writing of even date herewith or subsequent hereto
      executed by or on behalf of the parties thereto.

24.2  No failure or delay on the part of the Lessor in exercising any right,
      power or remedy under this Agreement or any other Lessee Document shall
      operate as a waiver thereof, nor shall any single or partial exercise by
      the Lessor of any such right, power or remedy preclude any other or
      further exercise thereof or the exercise of any other right, power or
      remedy. The remedies provided in this Agreement and the other Lessee
      Documents are cumulative and are in addition to any remedies provided by
      law.

24.3  Subject to the periods of grace referred to in clause 20, time shall be of
      the essence as regards the performance by the Lessee and SAS BV of their
      respective obligations under this Agreement.

24.4  The Lessee shall from time to time do and perform such other and further
      acts and execute and deliver any and all such further instruments as may
      be required by law or reasonably requested in writing by the Lessor to
      establish, maintain and protect the rights and remedies of the Lessor and
      to carry out and effect the intent and purposes of this Agreement.

24.5  This Agreement may be executed in any number of counterparts and by each
      of the parties hereto in separate counterparts, each of which when so
      executed shall be deemed to be an original, and all of which, taken
      together, shall constitute one and the same instrument.

24.6  If any provision of this Agreement shall become invalid, illegal or
      unenforceable in any respect under any law, the validity, legality and
      enforceability of the remaining provisions of this Agreement shall not in
      any way be affected or impaired.

24.7  Time and strict and punctual performance are of the essence with respect
      to the payment obligations of the Lessee under this Agreement.

25    Confidentiality

25.1  At all times during the continuance of this Agreement and for a period of
      seven (7) years after the end of the Lease Term, each of the parties
      hereto shall keep


                                       62
<PAGE>

      confidential and shall not, without the prior written consent, in the case
      of the Lessee or SAS BV, of the Lessor and, in the case of the Lessor, of
      the Lessee, disclose to any other person the subject matter of this
      Agreement or any other Lessee Document and the transactions contemplated
      hereby or any other agreement entered into after the date hereof by the
      Lessor, the Lessee and SAS BV or any of them in connection with this
      Agreement or any other Lessee Document provided that the parties hereto
      shall be entitled, without any such consent, to disclose the same:

      (a)   in connection with any proceedings arising out of or in connection
            with this Agreement or any of the other Lessee Documents; or

      (b)   if required to do so by an order of a court of competent
            jurisdiction whether in pursuance of any procedure for discovery of
            documents or otherwise; or

      (c)   pursuant to any law or regulation having the force of law; or

      (d)   to any fiscal, monetary, tax, governmental or other competent
            authority; or

      (e)   to the auditors, legal or other professional advisors of the Lessee,
            SAS BV or the Lessor or the Lessor's, the Lessee's or SAS BV's
            parent, subsidiary or affiliate (direct or indirect) companies; or

      (f)   if any of the same is or shall become publicly known otherwise than
            as a result of a breach by such party of this clause 25; or

      (g)   in any manner contemplated by any of the Lessee Documents; or

      (h)   to directors, officers and employees of the Lessor, the Lessee or
            SAS BV, or their respective parent companies (direct or indirect),
            any of its subsidiaries or affiliates (direct or indirect), or any
            of such subsidiary's or affiliate's parent companies, and to legal
            counsel of any of the foregoing.

      In the event of any disclosure to any person or party pursuant to
      sub-paragraphs (e) or (h) above, each of the Lessor, the Lessee and SAS BV
      agrees to use its best efforts to inform such person or party of the
      confidential nature of the information and use its best efforts to secure
      from such persons an agreement not to disclose the Information. In the
      event of any request for disclosure of Information pursuant to
      sub-paragraphs (a)-(d) above, each of the Lessor, the Lessee and SAS BV
      agrees (if and to the extent permitted by law) to use its best efforts to
      provide the others with advance notice of any such request for disclosure
      as promptly as feasible in order that the affected party may seek a
      protective order or such other appropriate remedy as the affected party
      deems necessary; provided that none of the Lessor, the Lessee or SAS BV
      shall have an obligation to undertake any action in order to maintain the
      confidentiality of


                                       63
<PAGE>

      the Information where the request for the disclosure is made pursuant to
      sub-paragraphs (a)-(d) above other than the obligation to use its best
      efforts to give notice as provided by this Agreement.

      The term "Information" includes all written financial and other
      information furnished by one party to one or more of the other parties to
      this Agreement in connection with this Agreement and which is identified
      to the recipient(s) as confidential by being marked "Confidential".

26    Law and Jurisdiction

26.1  This Agreement is governed by and shall be construed in accordance with
      English law.

26.2  For the benefit of the other party, each party to this Agreement
      irrevocably agrees that any legal action or proceedings in connection with
      this Agreement or any other Lessee Document which is expressed to be
      governed by English law, against either party or any of its assets may be
      brought in the English Courts, which shall have jurisdiction to settle any
      disputes arising out of or in connection with this Agreement or any other
      Lessee Document and each party hereby irrevocably and unconditionally
      submits to the jurisdiction of the English Courts.

26.3  The submission to jurisdiction referred to in clause 26.2 shall not (and
      shall not be construed so as to) limit the rights of either party to this
      Agreement to take proceedings against the other party in the courts of any
      other competent jurisdiction, nor shall the taking of proceedings in any
      one or more jurisdictions preclude the taking of proceedings in any other
      jurisdiction, whether concurrently or not.

26.4  Each party to this Agreement irrevocably waives any objection it may now
      or hereafter have to the laying of venue of any action or proceeding in
      any court and any claim it may now or hereafter have that any action or
      proceeding has been brought in an inconvenient forum.

26.5  Each of the Lessee and SAS BV hereby irrevocably designates, appoints and
      empowers Scandinavian Airlines System at present of 52-53 Conduit Street,
      London W1R 0AY to receive for it and on its behalf service of process
      issued out of the English courts in any legal action or proceeding arising
      out of or in connection with this Agreement and/or any other Lessee
      Document. The Lessee confirms its acceptance of its appointment by SAS BV
      referred to above.

26.6  The Lessor hereby irrevocably designates, appoints and empowers London Law
      Agency Limited at present of Temple Chambers, 84 Temple Avenue, London
      EC4Y 0HP to receive for it and on its behalf service of process issued
      out of the English courts in any legal action or proceeding arising out of
      or in connection with this Agreement and/or any other Lessee Document to
      which it is a party.


                                       64
<PAGE>

26.7  Each party to this Agreement agrees that in any legal action or
      proceedings against it or its assets in connection with this Agreement
      and/or any other Lessee Document no immunity from such legal action or
      proceedings (which shall include, without limitation, suit, attachment
      prior to judgment, other attachment, the obtaining of judgment, execution
      or other enforcement) shall be claimed by or on behalf of its or with
      respect to its assets, irrevocably waives any such right of immunity which
      it or its assets now have or may hereafter acquire or which may be
      attributed to it or its assets and consents generally in respect of any
      such legal action or proceedings to the giving of any relief or the issue
      of any process in connection with such action or proceedings including,
      without limitation, the making, enforcement or execution against any
      property whatsoever (irrespective of its use or intended use) of any order
      of judgment which may be made or given in such action or proceedings.

IN WITNESS whereof the parties hereto have caused this Agreement to be duly
executed the day and year first above written.


                                       65
<PAGE>

                                   Schedule 1

                         List of Documents and Evidence
                                     Part 1

1     (a)   A copy, certified by a duly authorised representative of the Lessee
            to be a true. complete and up-to-date copy, of the Consortium
            Agreement and the Inter-Government Agreement; and

      (b)   A copy, certified by a duly authorised representative of SAS BV to
            be a true, complete and up to date copy, of the constituent
            documents of SAS BV.

2     A certificate, executed by a duly authorised representative of the Lessee
      certifying that the board of directors of the Lessee has:-

      (a)   approved the transactions contemplated by such of the Lessee
            Documents to which the Lessee is a party; and

      (b)   authorised a person or persons to execute and deliver on behalf of
            the Lessee such of the Lessee Documents to which it is a party and
            any notices or other documents to be given pursuant thereto.

3     A power of attorney, duly executed by SAS BV, authorising a person or
      persons to execute and deliver on behalf of SAS BV this Agreement.

4     Specimen signatures, authenticated by a duly authorised representative of
      the relevant person of each of the authorised signatories referred to in
      clauses 2(b) and 3 of this schedule 1.

5     Evidence that all governmental and other licences, approvals, consents,
      registrations and filings necessary for any matter or thing contemplated
      by the Lessee Documents and for the legality, validity, enforceability,
      admissibility in evidence and effectiveness thereof (including, but
      without prejudice to the generality of the foregoing, any exchange control
      approvals that may be required) which the Lessee or SAS BV is required to
      obtain pursuant to the Lessee Documents, have been obtained or effected on
      an unconditional basis and remain in full force and effect (or, in the
      case of effecting of any registrations and filings, that arrangements
      reasonably satisfactory to the Lessor have been made for the effecting of
      the same within any applicable time limit).

6     Evidence reasonably satisfactory to the Lessor that all steps which it is
      reasonably practicable to take on or prior to the Delivery Date have been
      taken by the Lessee to obtain or facilitate the registration of the
      Aircraft with the Aviation Authority in Norway on a permanent basis in the
      name of the Lessor and for the issuance by the Aviation Authority of a
      certificate of airworthiness.


                                       66
<PAGE>

                                     Part 2

1     (a)   Originals or certified copies of certificates evidencing the
            insurance required to be maintained pursuant to clause 16; and

      (b)   a letter addressed to the Lessor by a recognised firm of aviation
            insurance brokers reasonably satisfactory to the Lessor confirming
            that the insurance required to be maintained pursuant to clause 16
            adequately protects the interests of the Lessor; and

      (c)   a letter of undertaking addressed to the Lessor from the Lessee's
            insurance brokers in form and substance reasonably satisfactory to
            the Lessor.

2     A certified copy of each of:-

      (a)   the Certificate of Airworthiness in the public transport category
            (passenger) issued by the Aviation Authority with respect to the
            Aircraft,

      (b)   the current Air Operator's Certificate issued by the Aviation
            Authority to the Lessee with respect to aircraft of the type of the
            Aircraft,

      (c)   a certified copy of the Dispensation.

3     Two original copies of the Aircraft Purchase Agreement and the Warranties
      Assignments (as defined in the Aircraft Purchase Agreement) executed by
      each of the parties thereto. For the avoidance of doubt, the foregoing
      reference to Warranties Assignments as a condition precedent shall not
      include a reference to any consent of any third party contemplated by any
      such Warranty Assignment.

4     A certificate signed by a duly authorised officer of the Lessee, dated the
      Delivery Date, to the effect that:-

      (a)   the representations and warranties made by each of the Lessee and
            SAS BV contained in the Lessee Documents are true and correct on and
            as of such date as though made on and as of such date and all
            authorisations and approvals of, giving of notice to, and filings
            and recordings with, all regulatory bodies and authorities which may
            be conditions to the validity or enforceability of the Lessee
            Documents or the Lessee's or SAS BV's performance of the terms
            thereof have been duly accomplished; and

      (b)   no Relevant Event or Termination Event has occurred and is
            continuing or would result from the lease of the Aircraft.

5     Legal opinions of Dutch, Swedish, Danish and Norwegian counsel to the
      Lessee on matters relating to the Lessee Documents or the registration of
      the Aircraft (as the case may be) and on matters of Dutch, Swedish, Danish
      or Norwegian


                                       67
<PAGE>

      law (as the case may be) in form and substance reasonably satisfactory to
      the Lessor.

6     Legal opinion of English counsel to the Lessee on matters relating to the
      Lessee Documents and on matters of English law, in form and substance
      reasonably satisfactory to the Lessor.

7     Executed copies of each of the Lessee Documents.

8     An executed copy of the letter from the Lessee (as Seller) to the Lessor
      (as Buyer) as to payment of the purchase price of the Aircraft pursuant to
      the Aircraft Purchase Agreement).


                                       68
<PAGE>

                                     Part 3

1     A copy certified by the Secretary of the Lessor to be a true, complete and
      up-to-date copy, of the constitutional documents of the Lessor.

2     A copy, certified by the Secretary of the Lessor to be a true copy, and as
      being in full force and effect and not amended or rescinded, of
      resolutions of the board of directors of the Lessor:-

      (a)   approving the transactions contemplated by the Lessee Documents; and

      (b)   authorising a person or persons to execute and deliver on behalf of
            the Lessor, the Lessee Documents to which it is a party and any
            notices or other documents to be given pursuant thereto.

3     Specimen signatures, verified by an Incumbency Certificate of the Lessor
      of each of the authorised signatories referred to in clause 2(b) of this
      schedule 1.

4     Evidence that all governmental and other licences, approvals, consents,
      registrations and filings necessary for any matter or thing contemplated
      by the Lessee Documents and for the legality, validity, enforceability,
      admissibility in evidence and effectiveness thereof (including, but
      without prejudice to the generality of the foregoing, any exchange control
      approvals that may be required) which the Lessor is required to obtain
      pursuant to the Lessee Documents, have been obtained or effected on an
      unconditional basis and remain in full force and effect.

5     Legal opinions from (a) Conyers, Dill & Pearman on matters of Bermudan
      law, (b) Schulte, Roth and Zabel on matters of New York law relating to
      the Guarantee, and (c) in-house counsel of the Guarantor on matters
      relating to the Guarantee, in each case in form and substance reasonably
      satisfactory to the Lessee.

6     Two original copies of the Aircraft Purchase Agreement duly executed by
      each of the parties thereto.

7     The Parent Guarantee duly executed by the Parent.

8     Copies of the Certificate of Incorporation and By-Laws of the Parent
      certified as true, complete and up-to-date as of the Delivery Date by a
      duly authorised officer of the Parent.

9     An application for the registration of the Lessor with the Aviation
      Authority as the owner of the aircraft prepared by the Lessee and duly
      executed by the Lessor.


                                       69
<PAGE>

10    A certified copy of the confirmation of London Law Agency Limited of its
      acceptance of its appointment of the Lessors process agent.


                                       70
<PAGE>

                                   Schedule 2

                             Acceptance Certificate

This Acceptance Certificate is delivered, on and as of the date set forth below
by SCANDINAVIAN AIRLINES SYSTEM Denmark-Norway-Sweden (the "Lessee"), to CIT
LEASING (BERMUDA), LTD., (the "Lessor"), pursuant to an Aircraft Lease Agreement
dated ____ December, 1993, and made between the Lessor and the Lessee (the
"Agreement").

Details of Acceptance

The Lessee hereby indicates and confirms to the Lessor its successors and
assigns, that the Lessee has at ____ hours (London time) on this day of ____
December, 1993, at _________ accepted the following in accordance with the
provisions of the Agreement:

(a)   Model: Boeing 767-300ER jet airframe,
      Norwegian Registration Mark LN-RCG and Manufacturer's Serial No. 24475

(b)   Two (2) Pratt & Whitney PW4060 Engines with Manufacturer's Serial Numbers
      724137 and 724170.

Confirmation of Undertakings

The terms used in this Certificate shall have the meaning given to such terms in
the Agreement.

The Lessee confirms that as at ____ hours (London time) today, being the
Delivery Date as defined in the Agreement:

(i)   the Aircraft was duly accepted by the Lessee in accordance with and
      subject to all of the terms and conditions contained in the Agreement and
      the execution and delivery of this Certificate further confirms the
      acceptance of the Aircraft by the Lessee for all purposes of the
      Agreement;

(ii)  the Lease Period commenced and the Lessee became obliged to pay to the
      Lessor the amounts provided for in the Agreement with respect to the
      Aircraft;

(iii) the Aircraft is insured in accordance with the Agreement;

(iv)  the representations and warranties made by the Lessee under clause 2 of
      the Agreement remain, and if made at the date hereof, would be, true and
      correct in all respects;

(v)   the Aircraft conforms to the Lessee's requirements;


                                       71
<PAGE>

(vi)   the Aircraft is satisfactory to the Lessee in all respects;

(vii)  fuel on board is ____ kgs;

(viii) no Relevant Event has occurred or will result from Delivery taking place;

(ix)   loose equipment on the Aircraft are as set out in Appendix "A" hereto and
       the Manuals and Technical Records are as set out in Appendix "B".

The Lessee confirms that each instalment of Rent payable under clause 7.1(a) of
the Agreement shall be the sum of $680,481.

IN WITNESS WHEREOF the Lessee has caused this Acceptance Certificate to be
executed in its name, but its duly authorised officer(s) or representative(s),
pursuant to due corporate authority, this ____ day of December, 1993.

SIGNED by                             )

for and on behalf of                  )  ------------------------------
SCANDINAVIAN AIRLINES                 )
SYSTEM Denmark-Norway-Sweden          )


                                       72
<PAGE>

  [LOGO]           TECHNICAL EQUIPMENT CHECK LIST 767-300ER    AC Reg
                                  APPENDIX "A"
                                                                1993-99-1

- --------------------------------------------------------------------------------
Chk   Qty   No.         Description
- --------------------------------------------------------------------------------

All items checked by maintenance at A-check.

o - Items checked by AUP at originating station or crew change.
x - Items checked by cabin crew at originating station or crew change.
m - Items checked by maintenance personnel at MSC.
- --------------------------------------------------------------------------------

                        FLIGHT DECK
      1                 Pinto Board
o    4 pr  D243426      Emergency Evacuation Gloves
o     4     465970      Smoke Goggles, EROS, P/N MXP 210-00
      3     475092      Hand Microphone, TELEX 38T
      2     475093      Boomset, Airman 750
      3                 Headset, Sennhereer P/N 681647
      2                 Normal Check List
o     2                 Emergency/Malfunction Check List
      1                 Tool Kit, sealed (M 648-033 cockpit)
      6                 Sun Visor, small (4), large (2)
o     4      F81XS      SAS Flashlight
o     4     467532      Life Vest, red
      3                 Aircraft Log, FLIGHT DECK (brown cover)
o     1                 Chart Folder -300ER
m     1                 EICAS Log
o     1                 Flight Manual
o     1                 Ship's Library, AOM Vol 1 & 2, FRM, AHM, SHH
      1                 Flight Document Folder, FDF
      1                 Map Folder (National Geographic)
o     1     688181      Smoke Hood
o     1        915      Dynalite flashlight
o     1    42D8331      Fire Axe
o    1 pr    85027      Fire Protection Gloves
o     1                 Handcuff kit
o     1     467502      Fire Extinguisher, Halon, sealed
o     1                 Fueling Order Pad
      5                 Gear Pins
      4                 [illegible] Tube Cover
o     1    452-205      VHF Emergency Transceiver
      1                 Technical Equipment Check List
      1                 Certificate Folder, sealed
      1                 Route Manual Box, sealed
o     1     476932      Handset interphone & PA, P/N 285N 0412-3

                        FORWARD COATROOM
      1                 Extension cushion for 1st observer's seat
o     1                 Cold weather suit, DA400614
x     1                 Key to Flight Deck door
x     1                 Wheel Chair
o     4                 Polar suits and Down boots for F/D, in two bags

                        CABIN, GENERAL
m           685674      Life Vest, yellow, one under each pass. seat
                        incl. crew rest seat
m                       Polar suit, one under each pass. seat, incl.
                        crew rest seat
                        Slide/Raft, one at each cabin door

                        FWD LEFT CABIN DOOR (C/A 1 and 7)
x    1 + 1  467532      Life Vest, red
x    1 + 1              Flashlight, emergency, P2-07-0003-001
x    1 + 1              Cabin Emergency Check Lists
x    1 + 1              C/A Pre-Flight Check List
x     1                 Technical Equipment Check List  (C/A 1)
x     1                 Safety on Board folder (C/A 7)
x     1     476932      Handset, interphone (C/A 1)
x     1     490179      Megaphone (check for function)

                        VIDEO CONTROL CENTER (VCC)
x     1      F81XS      Flashlight, SAS
x     1     476932      Handset, interphone
x     1                 Cabin Log
x     1                 CAM, COP and Video Folder
x     1                 Cabin Failure Guide (CFG)
x     1      5207F      Eurosleeper Kit
x     3                 Polar suits and Down boots for C/A 1, 7 and 4
x     1                 Key to C/A Slow

                        FWD RIGHT CABIN DOOR (C/A 4)
x     1     467532      Life Vest, red
x     1                 Flashlight, emergency, P2-07-0003-001
x     1     F81XS       Flashlight, SAS
x     1                 Safety on Board folder
x     1                 C/A Pre-Flight Check List C/A 4
x     1                 Cabin Emergency Check Lists
x     1     476932      Handset, interphone

                        G4 STOWAGE LH
x     1     467502      Fire Extinguisher, Halon, sealed
x     1    452-101      ELT (Radio Beacon), sealed
x     1    451-105      Oxygen Bottle 310 l, min press 1500 psi
x     2     742850      Oxygen mask
x     1                 Dangerous Goods kit, DA 400494
x     1     467536      Life Vest, Demo
x     1                 Oxygen Demo kit, DA 400628
x     2     688181      Smoke Hood
x     1    453-000      First Aid kit, sealed
x     4     685674      Life Vest, yellow, reserve
x     2     820003      Artificial Respiration Mask
x     2    451-103      Oxygen Bottle 120 l, min press 1500 psi
x     4     742880      Oxygen mask
x     1    453-004      Doctor's Kit, sealed

                        G4 STOWAGE RH
x     1     467502      Fire Extinguisher, Halon, sealed
x     1    451-103      Oxygen Bottle 310 l, min press 1500 psi
x     2     742880      Oxygen mask
x     1     467536      Life Vest, Demo
x     1     688181      Smoke Hood
x     1                 Oxygen Demo-kit, DA 400628
x     2     685674      Life Vest, yellow, reserve
x     1    453-000      First Aid kit, sealed

                        DOGHOUSE, D6
x     1    451-105      Oxygen Bottle 310 l, min press 1500 psi
x     2     742880      Oxygen Mask
x     1    451-103      Oxygen Bottle 120 l, min press 1500 psi
x     2     742880      Oxygen mask
x     1     820003      Artificial Respiration Mask
x     2     467536      Life Vest, Demo
x     2                 Oxygen Demo-kit, DA 400628
x     1                 Polar suit and Down boots (C/A 6)

                        DOG HOUSE D4, RH
x     1     467502      Fire Extinguisher, Halon, sealed
x     1     688181      Smoke Hood

                        DOG HOUSE D3, LH
x     1     467502      Fire Extinguisher, Halon, sealed

                        OVER WING AREA (C/A 3 and C/A 6)
x    1 + 1              Cabin Emergency Check Lists
x    1 + 1              C/A Pre-Flight Check List
x    1 + 1              Safety on Board folder
x    1 + 1              Flashlight, emergency P2-07-0003-001
x     1      F81XS      Flashlight, SAS (C/A 3)
x    1 + 1  467532      Life Vest, red
x     1     476932      Handset, interphone (C/A 3)

                        LAVATORY E STOWAGE S9 AND S10
x     2     467502      Fire Extinguisher, Halon, sealed
x     1    256-002      Fire Extinguisher, H2O, sealed
x     1                 Fire Axe
x     1     688181      Smoke Hood
x    1 pr    85027      Fire Protection Gloves, 650104
x     15    467538      Life Vest, infant
x     15                Infant/Extension belt P/N 501695-405 (or DA-400510-1)

                                                            Effective: 17SEP83
                                                            Issue No: 13
<PAGE>

- --------------------------------------------------------------------------------
                        DOG HOUSE D6
      2    451-105      Oxygen Bottle 310 l, min. press. 1500 psi
x     4     742880      Oxygen Mask
x     1    461-103      Oxygen Bottle 120 l, min. press. 1500 psi
x     2     742880      Oxygen Mask
x     1     620003      Artificial Respiration Mask
x     2     467536      Life Vest, Demo
x     2                 Oxygen Demo-kit, DA 400628
x     1                 Polar suit and Down boots (C/A 3)

                        AFT LEFT CABIN DOOR (C/A 5 and 8)

x    1+1                Cabin Emergency Check Lists
x    1+1                C/A Pre-Flight Check List
x    1+1                Safety on Board folder
x    1+1                Flashlight, emergency, P2-07-0003-001
x    1+1    467532      Life vest, red

                        C/A 8

x     1     476932      Handset, interphone
x     1     490179      Megaphone (in G5, check for function)

                        DOG HOUSE D9

x     2    451-105      Oxygen Bottle 310 l, min. press. 1500 psi
x     4     742880      Oxygen Mask
x     2    451-103      Oxygen Bottle 120 l, min. press. 1500 psi
x     4     742880      Oxygen Mask
x     1     820003      Artificial Respiration Mask
x     2                 Polar suit and Down boots for C/A 5 and 8

                        AFT CENTER DOGHOUSE D 11

x     2    463-000      First Aid Kit ____ sealed
x     1     467502      Fire extinguisher, Halon, ____ sealed
x     1     688181      Smoke Hood

                        AFT RIGHT CABIN DOOR (C/A 2)

x     1                 Cabin Emergency Check Lists
x     1                 C/A Pre-Flight Check List C/A 2
x     1                 Safety on Board folder
x     1                 Flashlight, emergency, P2-07-0003-001
x     1      F81XS      Flashlight, SAS
x     1     467532      Life Vest, red
x     1     476932      Handset, interphone

                        DOG HOUSE D10

x     2    451-105      Oxygen Bottle 310 l, min. press. 1500 psi
x     4     742880      Oxygen Mask
x     2    461-103      Oxygen Bottle 120 l, min. press. 1500 psi
x     4     742880      Oxygen Mask
x     1     820003      Artificial Respiration Mask
x     1                 Polar suit and Down boots for C/A 2

                        AFT CENTER DOGHOUSE D12

x     1    452-101      ELT (Radio Beacon ____ sealed
x     1     467502      Fire Extinguisher, Halon, ____ sealed
x    1+1    688181      Smoke Hood
x     6     685674      Life Vest, yellow, reserve

- --------------------------------------------------------------------------------
Comfort/Service items to be carried on flight deck:
- - 6 x Sanitary napkin,SANI-COM, 420-016-01
- - 3 x Instrument Screen Cleaner, VISIAL, 361-107-01
- - 12 x Ear Covers, 6 ea DE 1204, 6 ea D125083
- - 2 x Waste Bag.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
Arctic survival equipment:
Polar suits P/N 1443R SAS
Down boots P/N SAS 838644
Bag, cont. 2 ea polar suits and 2 ea down boots DA 300258
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
    loading and checks                                 Notify P-I-C of any
C/A signature pertains only to                         technical remarks for
items marked x                                         entering in A/C Log.
- -----------------------------------------------------
Station  Date  Sign.  Time  Station  Date  Sign. Time  Notes about discrepancies
- --------------------------------------------------------------------------------


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


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


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


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


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


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


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


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


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


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


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


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


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


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


- --------------------------------------------------------------------------------
<PAGE>

                                  Appendix "B"

                          Manuals and Technical Records

0     Maintenance Program: Complete description and copy of             1 set
      present maintenance program to include time controls,
      maintenance intervals and program planning schedule.

1     MM: Maintenance Manual for APU, Engines and Airframe              1 set

2     IPC for APU, Engines and Airframe                                 1 set

3     Wiring Diagram Manual                                             1 set

4     System Schematics                                                 1 set

5     Ramp Maintenance Manual                                           1 set

6     B.I.T.E. Manual                                                   1 set

7     Fault Isolation Manual                                            1 set

8     Fault Reporting Manual                                            1 set

9     Weight and Balance Manual                                         1 set/AC

10    Fuel Measuring Sticks Tables for Off Altitude Conditions          1 set
      Boeing Document No D345T030 (Fuelling Procedures)

11    Interior Finish Specification                                     1 set

12a   Boeings Flight Operations Manual (FOM)                            1 set

12b   SAS Aircraft Operations Manual (AOM)                              1 set/AC

13    FAA Approved Flight Manual (AFM)                                  1 set/AC

14    SAS Emergency Malfunctioning Checklist                            1 set/AC

15    Aircraft Readiness Log                                            1 set/AC

16    Aircraft Log Books                                                1 set/AC

17    Engine Log Books                                                  1 set/AC

18    APU Log Books                                                     1 set/AC

19    AD Status: Records of AD status for APU, engines and              1 set/AC
      airframe

20    SB Status: Records of SB status for APU, engines and              1 set/AC
      airframe
<PAGE>

                                   Schedule 3

                   Rent payable during the First Renewal Term
                           and the Second Renewal Term

Rent payable during any First Renewal Term and during any Second Renewal Term
shall continue to be paid monthly in advance and shall be calculated as the
lesser of (a) the fair market rent per month for the Aircraft as it may be
determined pursuant to and in accordance with the following paragraph and (b)
ninety per cent. (90%) of the monthly Rent paid by the Lessee during the Primary
Lease Term.

In this schedule 3 the expression "fair market rent" shall be determined not
less than one hundred and eighty (180) days and not more than two hundred and
seventy (270) days before the first day of the First Renewal Term or the Second
Renewal Term (as the case may be) on the basis of, and shall mean the amount
which would be obtainable in an arm's-length transaction between an informed and
willing lessee (other than a lessee currently in possession of the Aircraft)
under no compulsion to lease and an informed and willing lessor under no
compulsion to lease, and neither of which is Lessor or Lessee or a permitted
sub-lessee or a subsidiary or Affiliate of or a person related to the Lessor or
the Lessee or a permitted sub-lessee, for the lease of the Aircraft, assuming
that the Aircraft is unencumbered by this Lease or any renewal or purchase
option and that the Aircraft is in the condition and repair required to be
maintained by the terms of this Lease upon return of the Aircraft pursuant to
clause 19 hereof, and such amount shall be net of leasing and transportation
charges.


                                       73
<PAGE>

                                   Schedule 4

                                  Agreed Value

               Date                               Agreed Value % *
               ----                               ----------------

               30-Dec-93                              101.148%
               30-Jan-94                              101.091%
               23-Feb-94                              101.030%
               30-Mar-94                              100.964%
               30-Apr-94                              100.897%
               30-May-94                              100.826%
               30-Jun-94                              100.755%
               30-Jul-94                              100.679%
               30-Aug-94                              100.598%
               30-Sep-94                              100.517%
               30-Oct-94                              100.431%
               30-Nov-94                              100.340%
               30-Dec-94                              100.249%
               30-Jan-95                              100.153%
               28-Feb-95                              100.053%
               30-Mar-95                               99.947%
               30-Apr-95                               99.841%
               30-May-95                               99.730%
               30-Jun-95                               99.618%
               30-Jul-95                               99.502%
               30-Aug-95                               99.380%
               30-Sep-95                               99.258%
               30-Oct-95                               99.131%
               30-Nov-95                               98.999%
               30-Dec-95                               98.866%
               30-Jan-96                               98.729%
               29-Feb-96                               98.586%
               30-Mar-96                               98.438%
               30-Apr-96                               98.289%
               30-May-96                               98.135%
               30-Jun-96                               97.980%
               30-Jul-96                               97.820%
               30-Aug-96                               97.655%
               30-Sep-96                               97.489%
               30-Oct-96                               97.318%
               30-Nov-96                               97.141%
               30-Dec-96                               96.964%
               30-Jan-97                               96.781%
               21-Feb-97                               96.593%

            *     The Agreed Value for each date set forth In this Schedule 4
                  shall equal the product of the Agreed Value % set forth
                  opposite such date multiplied by $65,000,000.


                                       74
<PAGE>

               Date                               Agreed Value % *
               ----                               ----------------

               30-Mar-97                               96.399%
               30-Apr-97                               96.204%
               30-May-97                               96.004%
               30-Jun-97                               95.803%
               30-Jul-97                               95.596%
               30-Aug-97                               95.384%
               30-Sep-97                               95.171%
               30-Oct-97                               94.952%
               30-Nov-97                               94.728%
               30-Dec-97                               94.502%
               30-Jan-98                               94.271%
               28-Feb-98                               94.034%
               30-Mar-98                               93.792%
               30-Apr-98                               93.580%
               30-May-98                               93.363%
               30-Jun-98                               93.177%
               30-Jul-98                               92.986%
               30-Aug-98                               92.789%
               30-Sep-98                               92.624%
               30-Oct-98                               92.453%
               30-Nov-98                               92.278%
               30-Dec-98                               91.231%

            *     The Agreed Value for each date set forth in this Schedule 4
                  shall equal the product of the Agreed Value % set forth
                  opposite such date multiplied by $65,000,000.


                                       75
<PAGE>

                                   Schedule 5
                                     Part 1
                             Permitted Air Carriers

                          Aer Lingus
                          Aero Mexico
                          Air Aruba
                          Air Canada
                          Air Europe Italy S.P.A.
                          Air France
                          Air Malta
                          Air New Zealand
                          Air 2000
                          Alitalia
                          All Nippon Airways
                          American Airlines
                          Ansett Australia
                          Asiana Airlines
                          Australia-Asia Airlines
                          Britannia Airways
                          British Airways
                          British Midland
                          Canadian
                          Cathay Pacific
                          Condor Flugdienst
                          Continental
                          Delta Air Lines
                          Dragonair
                          El Al
                          Finnair
                          Garuda
                          Iberia
                          Icelandair
                          Japan Airlines
                          Japan Air System
                          KLM
                          Korean Airlines
                          LAN Chile
                          Lauda Air
                          LOT
                          LTU Sud International Airways
                          Martinair Holland
                          Malaysian Airlines
                          Monarch
                          Northwest
                          Olympic
                          Premiair
                          Qantas


                                       76
<PAGE>

                          Region Air
                          Royal Brunei Airlines
                          SABENA
                          SAS
                          Singapore Airlines
                          Silk Air (affiliate of Singapore Airlines)
                          Spanair
                          Sun Country
                          Swissair
                          TAP
                          Thai
                          Transbrazil
                          Translift
                          TWA
                          United Airlines
                          USAir
                          Varig


                                       77
<PAGE>

                                   Schedule 5

                                     Part 2

                               Permitted Countries

                          Aruba
                          Australia
                          Austria
                          Belgium
                          Brazil
                          Brunei
                          Canada
                          Chile
                          Finland
                          France
                          Germany
                          Greece
                          Hong Kong
                          Ireland
                          Iceland
                          Israel
                          Italy
                          Japan
                          Malta
                          Malaysia
                          Mexico
                          Netherlands
                          New Zealand
                          Portugal
                          Seychelles
                          Singapore
                          South Korea
                          Spain
                          Switzerland
                          Thailand
                          United Kingdom
                          United States


                                       78
<PAGE>

                                   Schedule 6

                        Form of Letter of Quiet Enjoyment

From: [Lender] (the "Lender")

To:   Scandinavian Airlines System (the "Lessee")

                                                  [         ], 199[ ].

Dear Sirs,

      Lease of Boeing 767-300ER Aircraft, Manufacturer's Serial Number 24475
      (the "Aircraft") dated ____ December, 1993, between CIT Leasing (Bermuda),
      Ltd. (the "Lessor"), the Lessee and SAS Capital BV (the "Lease")

1 For good and valuable consideration (the receipt and sufficiency of which the
Lender acknowledges and confirms), the Lender confirms to you that the Lender
will not interfere with the quiet possession and use of the Aircraft by the
Lessee throughout the term of the Lease, so long as no Termination Event (as
defined in the Lease), which has not been waived by the Lessor, has occurred and
is continuing.

2 The foregoing undertaking is not to be construed as restricting the rights of
the Lender (if any) to dispose of the Aircraft to such persons and on such terms
as it considers appropriate. However, if the Lender exercises such rights during
the term of the Lease, and provided that no Termination Event (as defined in the
Lease), which has not been waived by the Lessor, has occurred and is continuing,
the Lender will (subject to any requirements or restrictions imposed by
applicable law) dispose of the Aircraft expressly subject to the Lease and on
terms that the purchaser issues an undertaking to the Lessee that it will not
interfere with the quiet possession and use of the Aircraft by the Lessee
throughout the remaining term of the lease, so long as no Termination Event (as
defined in the Lease), which has not been waived by the Lessor, has occurred and
is continuing.

3 This letter shall be governed by, and construed in accordance with, English
law.

      Please countersign this letter in order to confirm your agreement to its
terms.


                        --------------------------------
                                    [Lender]


                                       79
<PAGE>

Agreed and accepted


- --------------------------------
Scandinavian Airline Systems


                                       80
<PAGE>

SIGNED on behalf of                )
CIT LEASING (BERMUDA), LTD.        ) /s/ [Illegible]        /s/ Miriam D. Starc
by:                                ) [Illegible]            Miriam D. Starc
in the presence of:-               ) ATTORNEY-IN-FACT       ATTORNEY-IN-FACT


SIGNED on behalf of                )
SCANDINAVIAN AIRLINES SYSTEM       ) /s/ [Illegible]        /s/ John Forngre
Denmark-Norway-Sweden              ) [Illegible]            John Forngre
by:                                ) POWER OF ATTORNEY      POWER OF ATTORNEY
in the presence of:-               )


SIGNED on behalf of                )
SAS CAPITAL BV                     ) /s/ [Illegible]        /s/ John Forngre
by:                                ) [Illegible]            John Forngre
in the presence of:-               ) POWER OF ATTORNEY      POWER OF ATTORNEY


                                       81
 

<PAGE>

Copyright, published by
The Baltic and International Maritime Council
(BIMCO), Copenhagen, September 1989

Adopted by
the Documentary Committee of The
Japan Shipping Exchange, Inc., Tokyo

First issued by
The Baltic and International Maritime Council (BIMCO), Copenhagen
in 1974 as "Barecon 'A'" and Barecon 'B'"
Revised and amalgamated 1989

THE BALTIC AND INTERNATIONAL MARITIME COUNCIL (BIMCO)                     [LOGO]
STANDARD BAREBOAT CHARTER
CODE NAME: "BARECON 89"                                                   PART I

- --------------------------------------------------------------------------------
1. Shipbroker

   American Marine Advisors
- --------------------------------------------------------------------------------
2. Place and date

   28 March 1995
- --------------------------------------------------------------------------------
3. Owners/Place of business

   AFG Alouette Arrow Limited Partnership
   c/o American Finance Group
   Exchange Place
   Boston, MA 02109
- --------------------------------------------------------------------------------
4. Bareboat charterers (Charterers)/Place of business

   Chantal Shipping Corporation
   80 Broad Street
   Monrovia, Liberia
- --------------------------------------------------------------------------------
5. Vessels name, Call Sign and Flag (Cl. 9(c))

   M/S Alouette Arrow; LALK4: NIS
- --------------------------------------------------------------------------------
6. Type of Vessel

   Liquid pitch/metal carrier
- --------------------------------------------------------------------------------
7. GRT/NRT

   12,688 4,284
- --------------------------------------------------------------------------------
8. When/Where built

   1981, Spain
- --------------------------------------------------------------------------------
9. Total DWT (abt.) in metric tons on summer freeboard

   14,232
- --------------------------------------------------------------------------------
10. Class (Cl. 9)

    Germanischer Lloyd
- --------------------------------------------------------------------------------
11. Date of last special survey by the Vessel's classification society

    November 1991
- --------------------------------------------------------------------------------
12. Further particulars of Vessel (also indicate minimum number of months
    validity of class certificates agreed acc. to Cl. 14)

    See Schedule 1 hereto and made a part hereof
- --------------------------------------------------------------------------------
13. Port or Place of delivery (Cl. 2)

    Safely afloat at a safe port in Charterer's option worldwide.
- --------------------------------------------------------------------------------
14. Time for delivery (Cl. 3)

    On for before 31 March 1995
- --------------------------------------------------------------------------------
15. Cancelling date (Cl. 4)

    30 April 1995
- --------------------------------------------------------------------------------
16. Port or Place of redelivery (Cl. 14)

    See Clause 27
- --------------------------------------------------------------------------------
17. Running days' notice if other than stated in Cl. 3

    Not applicable 
- --------------------------------------------------------------------------------
18. Frequency of dry-docking if other than stated in Cl. 9(f)

    Not applicable
- --------------------------------------------------------------------------------
19. Trading Limits (Cl. 5)

    Worldwide Trading within institute Warranty limits as determined by London
    Underwriters. Charterers have the option of breaking institute Warranty
    Limits against paying extra insurance premium on vessel.
- --------------------------------------------------------------------------------
20. Charter period

    See Clause 29
- --------------------------------------------------------------------------------
21. Charter hire (Cl. 10)

    See Clause 32
- --------------------------------------------------------------------------------
22. Rate of interest payable acc. to Cl. 10(f) and, if applicable, acc. to PART
    IV

    See Clause 32
- --------------------------------------------------------------------------------
23. Currency and method of payment (Cl. 10)

    See Clause 32
- --------------------------------------------------------------------------------

                                                                     (continued)
<PAGE>

- --------------------------------------------------------------------------------
24. Place of payment; also state beneficiary and bank account (Cl. 10)

    See Clause 32
- --------------------------------------------------------------------------------
25. Bank guarantee/bond (sum and place) (Cl. 22) (optional)

    Not Applicable
- --------------------------------------------------------------------------------
26. Mortgage(s), if any, (state whether Cl. 11(a) or (b) applies: if 11(b)
    applies state date of Deed(s) of Covenant and name of Mortgagee(s)/Place of
    business) (Cl. 11)

    See Clause 33
- --------------------------------------------------------------------------------
27. Insurance (marine and war risks) (state value acc. to Cl. 12(f) or, if
    applicable, acc. to Cl. 13(k)) (also state if Cl. 13 applies)

    See Clause 34
- --------------------------------------------------------------------------------
28. Additional insurance cover, if any, for Owners' account limited to (Cl.
    12(b)) or, if applicable, (Cl. 13(g))

    See Clause 34
- --------------------------------------------------------------------------------
29. Additional insurance cover, if any, for Charterers' account limited to (Cl.
    12(b)) or, if applicable, (Cl. 13(g))

    See Clause 34
- --------------------------------------------------------------------------------
30. Latent defects (only to be filled in if period other than stated in Cl. 2)

    Not applicable
- --------------------------------------------------------------------------------
31. War cancellation (indicate countries agreed) (Cl. 24)

    Not applicable
- --------------------------------------------------------------------------------
32. Brokerage commission and to whom payable (Cl. 25)

    Not applicable
- --------------------------------------------------------------------------------
33. Law and arbitration (state 26.1., 26.2., or 26.3. of Cl. 26 as agreed, if
    26.3. agreed, also state place of arbitration) (Cl. 26)

    Not applicable
- --------------------------------------------------------------------------------
34. Number of additional clauses covering special provisions, if agreed

    22 (27-48)
- --------------------------------------------------------------------------------

PREAMBLE - It is mutually agreed that this Contract shall be performed subject
to the conditions contained in this Charter which shall include PART I and PART
II. In the event of a conflict of conditions, the provisions of PART I shall
prevail over those of PART II to the extent of such conflict but no further. It
is further mutually agreed that PART III and/or PART IV and/or PART V shall only
apply and shall only form part of this Charter if expressly agreed and stated in
the Boxes 35, 39 and 40. If PART III and/or PART IV and/or PART V apply, it is
further mutually agreed that in the event of a conflict of conditions, the
provisions of PART I and PART II shall prevail over those of PART III and/or
PART IV and/or PART V to the extent of such conflict but no further.

Signature (Owners)

AFG Alouette Arrow
Limited Partnership

By: AFG ASIT Corporation, General Partner

By: /s/ [ILLEGIBLE]
    ------------------------
Title: Vice President
       ---------------------

Signature (Charterers)

Chantal Shipping Corporation

By: /s/ [ILLEGIBLE]
    ------------------------
Title: Attorney-in-Fact
       ---------------------

<PAGE>

                                     PART II
                     "BARECON 89" Standard Bareboat Charter

1.    Definitions

      In this Charter the following terms shall have the meanings hereby
      assigned to them:

      "The Owners" shall mean the person or company registered as Owners of the
      Vessel.

      "The Charterers" shall mean the Bareboat charterers and shall not be
      construed to mean a time charterer or a voyage charterer.

2.    Delivery (not applicable to newbuilding vessels)

      The delivery to the Charterers of the Vessel and the taking over of the
      Vessel by the Charterers shall be simultaneous with the delivery of the
      Vessel to the Owners under the Memorandum of Agreement between Charterers
      and American Finance Group dated December 30, 1994 and shall constitute a
      full performance by the Owners of all the Owners' obligations under Clause
      2, and thereafter the Charterers shall not be entitled to make or assert
      any claim against the Owners on account of any conditions, representations
      or warranties expressed or implied with respect to the Vessel but the
      Owners shall be responsible for repairs or renewals occasioned by latent
      defects in the Vessel, her machinery or appurtenances, existing at the
      time of delivery under the Charter, provided such detects have manifested
      themselves within 18 months after delivery unless otherwise provided in
      Box 30.

3.    Time for Delivery (not applicable to newbuilding vessels)

4.    Cancelling (not applicable to newbuilding vessels)

      Should the Vessel not be delivered latest by the cancelling date indicated
      in Box 15, the Charterers to have the option of cancelling this Charter.

5.    Trading Limits

      The Vessel shall be employed in lawful trades for the carriage of suitable
      lawful merchandise within the trading limits indicated in Box 19. 

      The Charterers undertake not to employ the Vessel or suffer the Vessel to
      be employed otherwise than in conformity with the terms of the instruments
      of insurance (including any warranties expressed or implied therein)
      without first obtaining the consent to such employment of the Insurers and
      complying with such requirements as to extra premium or otherwise as the
      Insurers may prescribe. If required, the Charterers shall keep the Owners
      and the Mortgagees advised of the intended employment of the Vessel.

      The Charterers also undertake not to employ the Vessel or suffer her
      employment in any trade or business which is forbidden by the law of any
      country to which the Vessel may sail or is otherwise illicit or in
      carrying illicit or prohibited goods or in any manner whatsoever which may
      render her liable to condemnation, destruction, seizure or confiscation.

      Notwithstanding any other provisions contained in this Charter it is
      agreed that nuclear fuels or radioactive products or waste are
      specifically excluded from the cargo permitted to be loaded or carried
      under this Charter. This exclusion does not apply to radio-isotopes used
      or intended to be used for any industrial, commercial, agricultural,
      medical or scientific purposes provided the Owners' prior approval has
      been obtained to loading thereof.

6.    Surveys (not applicable to newbuilding vessels)

      Survey on Delivery and Redelivery. - The Owners end Charterers shall each
      appoint surveyors for the purpose of determining and agreeing in writing
      the condition of the Vessel at the time of delivery and redelivery
      hereunder. The Owners shall bear all expenses of the On-Survey including
      loss of time, if any, and the Charterers shall bear all expenses of the
      Off-Survey including loss of time, if any, at the rate of hire per day or
      pro rata, also including in each case the cost of any docking and
      undocking, if required, in connection herewith.

7.    Inspection

      Inspection. -- The Owners shall have the right at any time to inspect or
      survey the Vessel or instruct a duly authorised surveyor to carry out such
      survey on their behalf to ascertain the condition of the Vessel and
      satisfy themselves that the Vessel is being properly repaired and
      maintained. Inspection or survey in dry-dock shall be made only when the
      Vessel shall be in dry-dock for the Charterers' purpose and such
      inspection or survey shall not interfere with normal operations of the
      Vessel. However, the Owners shall have the right to require the vessel to
      be dry-docked for inspection if the Charterers are not docking her at
      normal classification intervals, such intervals to include classification
      approved extensions. The fees for such inspection or survey shall in the
      event of the Vessel being found to be in the condition provided in Clause
      9 of this Charter be payable by the Owners and shall be paid by the
      Charterers only in the event of the Vessel being found to require repairs
      or maintenance in order to achieve the condition so provided. All time
      taken in respect of inspection, survey or repairs shall count as time on
      hire and shall form part of the Charter period.

      The Charterers shall also permit the Owners to inspect the Vessel's log
      books whenever requested and shall whenever required by the Owners furnish
      them with full information regarding any casualties or other accidents or
      damage to the Vessel. For the purpose of this Clause, the Charterers shall
      keep the Owners advised of the intended employment of the Vessel.

8.    Inventories and Consumable Oil and Stores

      A complete inventory of the Vessel's entire equipment, outfit, appliances
      and of all consumable stores on board the Vessel shall be made by the
      Charterers in conjunction with the Owners on delivery and again on
      redelivery of the Vessel. The Charterers and the Owners, respectively,
      shall at the time of delivery and redelivery take over and pay for all
      bunkers, lubricating oil, water and unbroached provisions, paints, oils,
      ropes and other consumable stores in the said Vessel at the Net Contract
      Price. Reference is also made to the MOA dated December 30, 1994 between
      Chantal Shipping Corporation and American Finance Group. Consumables,
      including bunkers belonging to or provided by Charterers on delivery shall
      remain on its property.

9.    Maintenance and Operation

      (a) The Vessel shall during the Charter period be in the full possession
      and at the absolute disposal for all purposes of the Charterers and under
      their complete control in every respect. The Charterers shall maintain the
      Vessel, her machinery, boilers, appurtenances and spare parts in a good
      state of repair, in efficient operating condition and in accordance with
      good commercial maintenance practice and, except as provided for in Clause
      13 (i), they shall keep the Vessel with unexpired classification of the
      class indicated in Box 10 and with other required certificates in force at
      all times. 

      The Charterers to take immediate steps to have the necessary repairs done
      within a reasonable time failing which the Owners shall have the right of
      withdrawing the Vessel from the service of the Charterers without noting
      any protest and without prejudice to any claim the Owners may otherwise
      have against the Charterers under the Charter.

      The Charterers are required to establish and maintain financial security
      or responsibility in respect of oil or other pollution damage as required
      by any government, including Federal, state or municipal or other division
      or authority thereof, to enable the Vessel, without penalty or charge,
      lawfully to enter, remain at, or leave any port, place, territorial or
      contiguous waters of any country, state or municipality in performance of
      this Charter without any delay. This obligation shall apply whether or not
      such requirements have been lawfully imposed by such government or
      division or authority thereof. The Charterers shall make and maintain all
      arrangements by bond or otherwise as may be necessary to satisfy such
      requirements at the Charterers sole expense and the Charterers shall
      indemnify the Owners against all consequences whatsoever (including loss
      of time) for any failure or inability to do so.

      (b) The Charterers shall at their own expense and by their own procurement
      man, victual, navigate, operate, supply, fuel and repair the Vessel
      whenever required during the Charter period and they shall pay all charges
      and expenses of every kind and nature whatsoever incidental to their use
      and operation of the Vessel under this Charter, including any foreign
      general municipality and/or state taxes. The Master, officers and crew of
      the Vessel shall be the servants of the Charterers for all purposes
      whatsoever, even if for any reason appointed by the Owners. 

      Charterers shall comply with the regulations regarding officers and crew
      in force in the country of the Vessels flag or any other applicable law.

      (c) During the currency of this Charter, the Vessel shall retain her
      present name as indicated in Box 5 and shall remain under and fly the flag
      as indicated in Box 5. Provided, however, that the Charterers shall have
      the liberty to paint the Vessel in their own colours, install and display
      their funnel insignia and fly their own house flag. Painting and
      re-painting, instalment and re-instalment to be for the Charterers'
      account and time used thereby to count as time on hire.

      (d) See Clause 39

      (e) The Charterers shall have the use of all outfit, equipment, and
      appliances on board the Vessel at the time of delivery, provided the same
      or their substantial equivalent shall be returned to the Owners on
      redelivery in the same good order and condition as when received, ordinary
      wear and tear excepted. The Charterers shall from time to time during the
      Charter period replace such items of equipment as shall be so damaged or
      worn as to be unfit for use. The Charterers are to procure that all
      repairs to or replacement of any damaged, worn or lost parts or equipment
      be effected in such manner (both as regards workmanship and quality of
      materials) as not to diminish the value of the Vessel. The Charterers have
      the right to fit additional equipment at their expense and risk but the
      Charterers shall remove such equipment at the end of the period if
      requested by the Owners. 

      Any equipment including radio equipment on hire on the Vessel at time of
      delivery shall be kept and maintained by the Charterers and the Charterers
      shall assume the obligations and liabilities of the Owners under any lease
      contracts in connection therewith and shall reimburse the Owners for all
      expenses incurred in connection therewith, also for any new equipment
      required in order to comply with radio regulations. 

      (f) The Charterers shall dry-dock the Vessel and clean and paint her
      underwater parts whenever the same may be necessary, in accordance with
      Charterers normal practice.

10.   Hire

<PAGE>

                                     PART II
                     "BARECON 89" Standard Bareboat Charter

11.   Mortgage

      (c) The Owners warrant that they have not effected any mortgage(s) other
      than stated in Box 26 and that they will not effect any other mortgage(s)
      without the prior consent of the Charterers. See Clause 33

*)    (Optional, Clauses 11 (a) and 11(b) are alternatives; indicate alternative
      agreed in Box 26).

12.   Insurance and Repairs See Clause 34

13.   Insurance, Repairs and Classification

14.   Redelivery -- See Clause 27

15.   Non-Lien and Indemnity 

      The Charterers will not suffer, nor permit to be continued, any lien or
      encumbrance incurred by them or their agents, which might have priority
      over the title and interest of the Owners in the Vessel. 

      The Charterers further agree to fasten to the Vessel in a conspicuous
      place and to keep so fastened during the Charter period a notice reading
      as follows:- See Clause 43

      The Charterers shall indemnify and hold the Owners harmless against any
      lien of whatsoever nature arising upon the Vessel during the Charter
      period while she is under the control of the Charterers, and against any
      claims against the Owners arising out of or in relation to the operation
      of the Vessel by the Charterers. Should the Vessel be arrested by reason
      of claims or liens arising out of her operation hereunder by the
      Charterers, the Charterers shall at their own expense take all reasonable
      steps to secure that within a reasonable time the Vessel is released and
      at their own expense put up bail to secure release of the Vessel.

16.   Lien

17.   Salvage

      All salvage and towage performed by the Vessel shall be for the
      Charterers' benefit and the cost of repairing damage occasioned thereby
      shall be borne by the Charterers.

<PAGE>

                                     PART II
                     "BARECON 89" Standard Bareboat Charter

18.   Wreck Removal

      In the event of the Vessel becoming a wreck or obstruction to navigation
      the Charterers shall indemnify the Owners against any sums whatsoever
      which the Owners shall become liable to pay and shall pay in consequence
      of the Vessel becoming a wreck or obstruction to navigation.

19.   General Average

      General Average, if any, shall be adjusted according to the York-Antwerp
      Rules 1974 or any subsequent modification thereof current at the time of
      the casualty. 

      The Charter Hire not to contribute to General Average.

20.   Assignment and Sub-Demise

      See Clause 28

21.   Bills of Lading

      The Charterers are to procure that all Bills of Lading issued for carriage
      of goods under this Charter shall contain a Paramount Clause incorporating
      any legislation relating to Carrier's liability for cargo compulsorily
      applicable in the trade; if no such legislation exists, the Bills of
      Lading shall incorporate the British Carriage of Goods by Sea Act. The
      Bills of Lading shall also contain the amended New Jason Clause and the
      Both-to-Blame Collision Clause. 

      The Charterers agree to indemnify the Owners against all consequences or
      liabilities arising from the Master, officers or agents signing Bills of
      Lading or other documents.

22.   Bank Guarantee

23.   Requisition/Acquisition

      (a) In the event of the Requisition for Hire of the Vessel by any
      governmental or other competent authority (hereinafter referred to as
      "Requisition for Hire") irrespective of the date during the Charter period
      when "Requisition for Hire" may occur and irrespective of the length
      thereof and whether or not it be for an indefinite or a limited period of
      time, and irrespective of whether it may or will remain in force for the
      remainder of the Charter period, this Charter shall not be deemed thereby
      or thereupon to be frustrated or otherwise terminated and the Charterers
      shall continue to pay the stipulated hire in the manner provided by this
      Charter until the time when the Charter would have terminated pursuant to
      any of the provisions hereof always provided however that in the event of
      "Requisition for Hire" any Requisition Hire or compensation received or
      receivable by the Owners shall be payable to the Charterers during the
      remainder of the Charter period or the period of the "Requisition for
      Hire" whichever be the shorter.

      The Hire under this Charter shall be payable to the Owners from the same
      time as the Requisition Hire is payable to the Charterers.

24.   War

      (a) Unless confirmation of relevant insurers are valid and effective for
      such purpose and shall have been first obtained the Vessel shall not be
      ordered nor continue to any place or on any voyage nor be used on any
      service which will bring her within a zone which is dangerous as the
      result of any actual or threatened act of war, war, hostilities, warlike
      operations, acts of piracy or of hostility or malicious damage against
      this or any other vessel or its cargo by any person, body or State
      whatsoever, revolution, civil war, civil commotion or the operation of
      international law, nor be exposed in any way to any risks or penalties
      whatsoever consequent upon the imposition of Sanctions, nor carry any
      goods that may in any way expose her to any risks of seizure, capture,
      penalties or any other interference of any kind whatsoever by the
      belligerent or fighting powers or parties or by any Government or Ruler.

      (b) The Vessel to have liberty to comply with any orders or directions as
      to departure, arrival, routes, ports of call, stoppages, destination,
      delivery or in any other wise whatsoever given by the Government of the
      nation under whose flag the Vessel sails or any other Government or any
      person (or body) acting or purporting to act with the authority of such
      Government or by any committee or person having under the terms of the war
      risks insurance on the Vessel the right to give any such orders or
      directions.

25.   Commission

26.   Law and Arbitration

      See Clause 37

<PAGE>

                     "BARECON 89" Standard Bareboat Charter

                                                                        OPTIONAL
                                                                          PART

                                    PART III
                PROVISIONS TO APPLY FOR NEWBUILDING VESSELS ONLY
       (Optional, only to apply if expressly agreed and stated in Box 35)

<PAGE>

                               ADDITIONAL CLAUSES
                               FOR CHARTER BETWEEN
                     AFG ALOUETTE ARROW LIMITED PARTNERSHIP
                                       and
                          Chantal Shipping Corporation

      27. RE-DELIVERY. (a) The Charterers shall, upon giving written
notification of their intent to return the Vessel at the expiration of the
Charter Period (as hereinafter defined) as set forth in Clause 35, arrange for
the re-delivery of the Vessel safely afloat to a berth or at anchorage at a safe
and ice-free port designated by Owners (the "Specified Port"). The Charterers
shall give the Owners not less than 30 days preliminary and not less than 14
days definite notice of expected date of re-delivery. Should Vessel be ordered
on a voyage by which the Charter Period may be exceeded the Charterers shall
have the use of the Vessel to enable Charterers to complete the voyage, provided
it could be reasonably calculated that the voyage would allow re-delivery on the
approximate date fixed for the termination of the Charter Period. The Vessel
shall be re-delivered to the Owners in the same condition and class as that in
which she was delivered, fair wear and tear relative to the age of the Vessel
not affecting class excepted. The Vessel upon re-delivery shall have her survey
cycles up to date and class certificates valid for at least three months, unless
Owners, in their sole discretion, notify Charterers of their intention to scrap
the Vessel at the expiration of the Charter Period or any extension thereof. In
only this event, the Vessel shall be required to have the survey cycles and
class certificates required for delivery of the Vessel for scrap at the port
designated by Owners.

(b) Charterers shall use best efforts to ensure that the voyage immediately
prior to the re-delivery of the Vessel pursuant to this Clause 27 will terminate
at or in close proximity to the Specified Port. If the voyage immediately prior
to the Vessel's re-delivery does not terminate at the Specified Port, Charterers
shall arrange for re-delivery of the Vessel to the Specified Port at Owners'
sole expense. Charterers shall use best efforts to minimize Owners' expense for
this voyage, including but not limited to arranging for the Vessel to deliver a
cargo to the Specified Port, payment for which will be for the account of
Owners. Owners shall pay all costs and expenses approved in advance by Owners
incurred in connection with re-delivery of the Vessel.

      28. ASSIGNMENT AND SUB-DEMISE. (a) The Charterers shall not assign this
Charter nor sub-bareboat the Vessel except with the prior consent in writing of
the Owners which shall not be unreasonably withheld and subject to such terms
and conditions as

<PAGE>

the Owners shall approve. The Charterers may sub-charter the Vessel without
the consent of the Owners.

      (b) During the Charter Period, the Owners may sell the Vessel or assign
this Charter with the prior written consent of the Charterers, such consent not
to be unreasonably withheld or delayed. In the event of a sale of the Vessel or
assignment of the Charter, this Charter shall remain in full force and effect.
Except as otherwise expressly stated herein, Owners shall retain their
obligations under the Charter, and any purchaser or assignee shall acknowledge
in writing Charterers' right to quiet enjoyment under the Charter. Owners shall
(i) notify Charterers in writing of their intention to sell the Vessel and (ii)
immediately notify Charterers if Owners are in firm negotiations with a
potential purchaser. Notwithstanding anything in this Clause 28 to the contrary,
Owners shall not sell the Vessel (x) to any direct shipping industry competitor
of Charterers, or (y) to an entity which is a major shareholder of or which has
direct influence upon a direct competitor of Charterers, or (z) to an entity
which, according to Owners' normal credit evaluation, is not financially
qualified.

      29. DEMISE: CHARTER PERIOD AND DELIVERY OF VESSEL. Upon the terms and
conditions of the Charter, and subject to termination as provided herein, the
Owners hereby let and demise to the Charterers and the Charterers hereby hire
the Vessel for a charter period (the "Charter Period") consisting of (i) an
interim Charter Period ("Interim Charter Period") commencing December 30, 1994
and ending on March 31, 1995; (ii) a primary Charter Period ("Primary Charter
Period") commencing on April 1, 1995 and expiring at the later to occur of
midnight, London Time, on December 31, 2000 or 365 days following Owners receipt
of whichever of the two notices referred to in Clause 35.1(i) and Clause
35.1(ii) is sent by Charterers and; (iii) any extensions of this Charter
pursuant to the provisions of Clause 35. For any partial months forming a part
of the Charter Period a daily Charter-hire rate which shall equal the monthly
Charter-hire specified in Clause 32 below or Clause 35 below, as the case may
be, divided by 30 shall be applicable or prorata for periods of less than a day.
The Charter Period shall be extended for the duration of any voyage in progress
at the time the Charter Period would otherwise expire and such extension shall
remain in effect for such additional period as shall be required to effect
redelivery, but in no event shall such additional period exceed a period of 60
days.

      30. ACCEPTANCE AND WARRANTIES. NOTWITHSTANDING ANY OTHER PROVISIONS OF
THIS CHARTER, THE OWNERS MAKE NO REPRESENTATION OR WARRANTY, EXPRESS OR IMPLIED,
AS TO THE TITLE, SEAWORTHINESS, CONDITION, DESIGN, OPERATION, MERCHANTABILITY OR
FITNESS FOR USE OR FITNESS FOR A PARTICULAR PURPOSE OF THE VESSEL OR AS TO THE
ELIGIBILITY OF THE VESSEL FOR ANY PARTICULAR TRADE OR ANY OTHER


                                      -2-
<PAGE>

REPRESENTATION OR WARRANTY WITH RESPECT TO THE VESSEL AND NONE SHALL BE IMPLIED
FROM THIS CHARTER.

      31. SURVEY AND CLASSIFICATION. The Charterers shall from time to time if
reasonably requested to do so by the Owners furnish to the Owners (a) copies of
the Certificate of Confirmation of Class issued by the relevant classification
society showing the above-mentioned classification and rating have been retained
and (b) copies of all classification society reports on annual, other periodic
and damage surveys.

      32. CHARTER HIRE. Without notice or demand, the Charterers shall pay to
the Owners a net charter-hire ("Charter-hire") for its use of the Vessel and its
other rights hereunder; Charter-hire for each month during the Interim Charter
Period and the Primary Charter Period shall be the sum of USD192,551, payable at
such address as the Owners may from time to time designate. Charterers shall pay
Charter-hire by bank wire transfer on the last day of each calendar month during
the Charter Period in immediately available funds of USD without discount. If
the last day of a calendar month during the Charter Period is not a banking day
as defined in Clause 45 hereof, Charter-hire shall be payable on the immediately
preceding banking day. For any period of the Charter Period of less than one
month, Charter-hire is payable for each day at the daily Charter-hire rate
calculated in accordance with Clause 29 hereof. If any payment of Charter-hire
is not received on the date or before the date on which that payment is first
due, the Charterers shall also pay to the Owners, immediately on demand,
interest on the amount of the late payment at an annual rate equal to the rate
of interest charged by the Mortgagee (as hereinafter defined) to the Owners in
respect of that late payment, or 3 months LIBOR plus 3% if no Mortgage (as
hereinafter defined) on the Vessel exists at the time of such late payment. The
duty of the Charterers to make all payments of Charter-hire and all other sums
payable by the Charterers hereunder shall be absolute and unconditional, and no
such payment shall be subject to any right of set off, counterclaim, defense,
abatement, suspension, deferment, diminution, reduction or other right or cause
which the Charterers may have against the Owners or any other person for any
reason whatever; and the Charterers shall have no right to terminate the Charter
and to be relieved of its obligation to pay Charter-hire (except as expressly
provided in the Charter) or to be released, relieved or discharged from any
other duty or liability under the Charter for any reason whatsoever, including,
without limitation: (i) any damage to, or loss, requisition, seizure, forfeiture
or marshal's or other sale of the Vessel; (ii) any libel, attachment, levy,
detention, sequestration, or taking into custody, or any restriction or
prevention of, or interference with, the use of the Vessel unless caused by the
Owners or its agents; (iii) any defect in title, seaworthiness, condition,
design, operation or fitness for the


                                      -3-
<PAGE>

use of the Vessel or encumbrance or any dispossession from the Vessel by the
title paramount or otherwise; (iv) any act, omission or breach in the part of
the Owners under this Charter or any other agreement existing between the Owners
and the Charterers; (v) any bankruptcy, insolvency, dissolution, liquidation,
composition, or similar proceeding relating to the Owners, or any action taken
with respect to this Charter, other than rejection, disclaimer or any failure to
confirm adoption or being bound, by any trustee or receiver of the Owners, or by
any court in any such proceeding; (vi) any change, extension, indulgence or
other act or omission in respect of any indebtedness or duty of the Owners, or
any sale, exchange, release, or surrender of, or other dealing in, any security
for any such indebtedness or duty; and (vii) any ineligibility of the Vessel, or
denial of the Vessel's right, to engage in any trade or by reason or any law or
regulation of the United States or Liberia or otherwise, or any failure to
obtain any required governmental consent for any transfer of rights of title by
Owners to the Charterers pursuant to any provisions hereof and thereof. Any
payment required to be made by the Charterers under this Clause shall be made
without prejudice to, and shall not be construed as a waiver of, any rights or
causes of action which the Charterers may have against the Owners or any other
person. Even though during the Charter Period the Charterers shall be deprived
of, or limited in, the use of the Vessel in any respect or for any length of
time, whether or not by reason of any act or omission of the Owners or
otherwise, the Charterers, except as provided by the exclusions from the
foregoing clauses (ii) and (v), shall, without prejudice to any claim against
the Owners or any other person by reason of the Owners' or any other person's
wrongful act or omission, continue to make all payments required of the
Charterers by the terms of this Charter without interruption or abatement,
unless and until this Charter shall have terminated in accordance with the
express provisions hereof. The total amount of any damages or the costs and
expenses of enforcement of any other claim referred to in the immediately
preceding sentence shall constitute a debt of the Owners owing to the Charterers
payable on demand. Except as expressly provided herein, the Charterers waive,
and covenant not to assert, all rights now or hereafter conferred by statute or
otherwise to terminate or surrender the Charter or any abatement, suspension,
deferment, diminution or reduction of Charter-hire or any other sums payable by
the Charterers hereunder.

      33. MORTGAGES. The Owners shall have the right to collaterally assign and
grant a security interest in the Vessel and this Charter to secure a loan or
loans from one or more lenders (each a "Mortgagee") pursuant to security
agreements (each a "Mortgage") executed in favor of such Mortgagee. The
Charterers have the right to approve the terms of any Mortgage, which approval
shall not be unreasonably withheld or delayed. The Owners shall provide to the
Charterers a true copy of any


                                      -4-
<PAGE>

such Mortgage. Charterers agree to create and affix such notices concerning
Owners' ownership of the Vessel, this Charter and any Mortgage as Owners or
Mortgagee may reasonably request. The Charterers agree that it will not take any
action under this Charter or otherwise which would violate, or cause the Owners
to violate, any provisions of the approved Mortgage.

      34. INSURANCE.

      34.1 HULL INSURANCE. The Charterers will at their own expense, at all
times during the Charter Period, insure the Vessel and keep her insured, in
lawful money of the United States, for no less than 100% of the Stipulated loss
Value (as defined in Clause 42 hereof). Such insurance shall cover marine risk
perils on hull and machinery and war risk perils on hull and machinery,
including protection and indemnity, and the policy or policies of insurance
shall be issued by responsible underwriters approved by the Owners, shall be
maintained in the broadest forms available in either the American, British,
Norwegian or Japanese markets, or with the approval of the Owners, other foreign
markets, shall otherwise contain conditions, terms stipulations, and insuring
covenants satisfactory to the Owners.

      34.2 PROTECTION AND INDEMNITY INSURANCE. The Charterers shall maintain
protection and indemnity insurance by entering the Vessel, for its full tonnage,
in a Protection and Indemnity Association which is a member of the International
Group of P&I Clubs on terms and conditions customary for a Vessel of its size,
age and type, covering all customary rights including pollution liability risks
but in no event shall the amount of such insurance be less than the maximum
amount of P&I cover available from time to time under the basic entry of the
Vessel in the P&I club.

      34.3 OTHER INSURANCE.

            (a) While the Vessel is laid up, the Charterers may, in lieu of some
or all of the above-mentioned insurance, provide and maintain port risk
insurance in the amount and upon the other terms and conditions specified in the
preceding subsections of this Clause 34.

            (b) The Charterers shall also maintain, at its expense, for the
benefit of the Mortgagee, the Owners and the Charterers, additional insurance
(other than mortgagee interest and additional perils insurance) in such amounts
and against such risks arising from or connected with the ownership or operation
of the Vessel as from time to time may commonly be insured against or may
reasonably be required by the Mortgagee or the Owners. The Charterers shall also
maintain at its expense such other insurance as may at the time be required by
applicable law.


                                      -5-
<PAGE>

      34.4 MARINE INSURANCE REPORT. If requested to do so by the Owners the
Charterers will furnish or cause to be furnished to the Owners and the Mortgagee
on the date of delivery of the Vessel under the Charter and thereafter at
intervals of not more than 12 months, a report signed by a firm of independent
marine insurance brokers appointed by the Charterers and reasonably satisfactory
to the Mortgagee and the Owners, who may be the marine insurance brokers
regularly employed by the Charterers, showing the insurance then carried and
maintained on the Vessel, responding to such inquiries concerning relevant
insurance matters as the Mortgagee and the Owners may request, and stating the
opinion of said insurance brokers that such insurance is adequate and reasonable
for the protection of the interests of the Mortgagee and the Owners and is in
compliance with the terms hereof. The Owners shall reimburse the Charterers for
the out-of-pocket expenses properly incurred by the Charterers in obtaining that
report. At the Charterers' expense, the Charterers will obtain a letter of
understanding from such firm of independent marine insurance brokers containing
an undertaking to advise the Mortgagee, and the Owners promptly of any default
in the payment of any premium on any insurance required to be carried and
maintained by this Clause 34, and of any other act or omission on the part of
the Charterers or the Owners of which it has knowledge and which might
invalidate or render unenforceable, in whole or in part, any insurance on the
Vessel.

      34.5 POLICY PROVISIONS. All policies, binders and other insurance
contracts in respect of insurance required under this Clause 34 shall: (i) name
the Mortgagee (if any), the Charterers and the Owners as assureds, and provide
that neither the Mortgagee, nor the Owners shall be liable under such policies
for payment at any premium, club call, assessment or advance; (ii) provide that
unless otherwise consented to in writing by the Mortgagee, and the Owners,
losses are payable to the Mortgagee, and the Owners for distribution to it and
any other named assured, as their interests may appear PROVIDED THAT so long as
the underwriters have not been advised that an Event of Default has occurred and
remains unremedied, in the case of any loss involving damage to the Vessel the
underwriters may pay directly to the Charterers up to and including a maximum
amount of USD500,000 creditable against repair costs and charges relating to
such loss all without the prior consent of the Mortgagee or the Owners; and
(iii) provide for at least 10 days' prior written notice to be given to the
Owners and Mortgagee by the underwriters, insurance company or fund, as the case
may be in the event of actual or prepaid cancellation or reduction of coverage.
The Charterers will deliver to the Mortgagee and the Owners true and correct
copies of all cover notes, policies, binders and certificates of entry in
protection and indemnity associations, and all endorsements and riders
amendatory thereof, evidencing insurance required to be carried and maintained
by this Clause 34.


                                      -6-
<PAGE>

      34.6 APPLICATION OF PROCEEDS TO STIPULATED LOSS VALUE. Upon the occurrence
of an event under Clauses 36 or 41 requiring the payment to the Owners of the
Stipulated Loss Value of the Vessel, the insurance proceeds payable under
policies required hereby as result of such occurrence shall be paid to the
Mortgagee and applied, first to pay all monies due, if any, under the Mortgage
but not exceeding the Stipulated Loss Value and, secondly, to an account to be
established in the joint names of the Owners and the Charterers. If no Mortgage
shall exist at the time of any such payment, all insurance proceeds shall be
payable into the joint account referred to in the preceding sentence. If the
Stipulated Loss Value payment has not already been made by the Charterers
hereunder then the Owners shall credit the sum of the Mortgage debt in reduction
of the Charterers' obligation to make such payment and, in addition, Owners
shall be entitled to withdraw from the joint account an amount up to the balance
of the Stipulated Loss Value together with all sums then due and owing by
Charterers under the Charter. The Charterers hereby irrevocably agree to such
withdrawal. The balance, if any, of monies in the joint account remaining
thereafter will, be held to the order of the Charterers. In the event that the
Charterers shall pay the Stipulated Loss Value to the Owners prior to the time
at which the insurance proceeds are paid to the Mortgagee then the Owners shall
contemporaneously with the making of that payment by the Charterers pay all
monies due, if any, to the Mortgagee and assign to the Charterers all rights
which the Owners may have in and to any proceeds of the insurance. Accordingly
in such event all monies in the joint account shall be held to the order of the
Charterers.

      34.7 PROOF OF LOSS. The Charterers will, at their own expense, make or
cause to be made all proofs of loss and take, or cause to be taken, all other
action necessary or appropriate to make collections from the underwriters of
insurance required to be carried and maintained by this Clause 34. To that end,
the Owners at the Charterers' expense, will execute such claim papers and other
documents, take such action and furnish such information as the Charterers may
reasonably request, including tendering abandonment of the Vessel to the
underwriters.

      34.8 NO ACT IMPAIRING INSURANCE. The Charterers will not do any act, nor
suffer any act to be done, whereby any insurance required hereunder shall or may
be suspended, impaired or defeated, and will not suffer the Vessel to carry any
cargo not permitted, or to be operated in any geographical area where it would
not be covered, under the insurance policies in effect without first covering
the Vessel with insurance complying with provisions of this Clause 34. The
Charterers will advise the Mortgagee and the Owners in writing promptly of any
default in the payment of any premium and of any other act or omission on the
part of the Charterers of which they have knowledge and which might invalidate
or render unenforceable, in whole or on part,


                                      -7-
<PAGE>

any insurance on the Vessel. In the event that the Charterers shall fail to
maintain insurance as herein provided, the Owners may at their option provide
such insurance and, in such event, the Charterers shall, upon demand, reimburse
the Owners for the cost thereof.

      34.9 ASSIGNMENT OF INSURANCE. By way of security for all obligations of
the Charterers to the Owners (whether present or future, actual or contingent)
under this Charter the Charterers as beneficial owners hereby assign absolutely
and agree to assign absolutely to and in favour of the Owners all their rights,
title and interest, present and future to and in all insurances in respect of
the Vessel (including claims of whatsoever nature and return of premiums). Such
assignment shall be on terms that payments shall be made in accordance with
Clause 34.5. The Charterers shall execute a Notice of Assignment and Loss
Payable Clause reflecting the foregoing and shall procure that the same shall be
notified to brokers and underwriters in accordance with market practice. The
Charterers acknowledge that the rights so assigned to the Owners shall be
capable of further assignment by the Owners to the Mortgagee. The Charterers
shall procure that the insurers shall issue in favour of the Mortgagee such
letters of undertaking in respect of the insurances as shall be consistent with
market practice.

      35. EXTENSIONS OF TERM; CHARTER CANCELLATIONS; PURCHASE; SALE; REDELIVERY.

      35.1 EXPIRATION OF PRIMARY CHARTER PERIOD. If no Event of Default
hereunder has occurred and is continuing, Charterers shall have the following
options at the expiration of the Primary Charter Period: (i) upon not less than
365 days prior written notice to Owners, return the Vessel to Owners pursuant to
Clause 27 hereof subject, however, to Owners' rights set forth in this Clause
35.1 below; or (ii) upon not less than 365 days prior written notice to Owners,
extend the Charter Period for a first extended Charter Period of 21 calendar
months duration ("First ECP") at a monthly Charter-hire payable on the first day
of each month during the First ECP equal to the Charter-hire payable during the
Primary Charter Period as set forth in Clause 32. In the event Charterers fail
to give either of the two notices referred to in the preceding sentence on or
prior to 365 days before the expiration of the Primary Charter Period,
Charterers shall be deemed to have given the notice referred to in Clause
35.1(ii). The First ECP shall commence immediately upon the expiration of the
Primary Charter Period and shall expire on the latest to occur of (x) 21
calendar months after the expiration of the Primary Charter Period (y) 270 days
after receipt by Owners of Charterers' written notice to return the Vessel in
accordance with the terms of Clause 27 hereof or (z) 270 days after receipt by
Owners of Charterers' written notice to extend the Charter Period for a Second
ECP as hereinafter defined. Notwithstanding


                                      -8-
<PAGE>

the foregoing, in the event Charterers give the notice referred to in Clause
35.1(i) above, Owners, by written notice to Charterers given on or before the
later of 90 days following their receipt of such notice or 270 days prior to the
expiration of the Primary Term, may require that the Charter Period shall be
extended for the First ECP.

      35.2 EXPIRATION OF FIRST ECP. If no Event of Default hereunder has
occurred and is continuing, Charterers shall have the following options at the
expiration of the First ECP: (i) upon not less than 270 days prior written
notice to Owners return the Vessel to Owners pursuant to Clause 27 hereof; or
(ii) upon not less than 270 days prior written notice to Owners, extend the
Charter for a second extended Charter Period of nine calendar months duration
("Second ECP") at a monthly Charter-hire payable on the first day of each month
during the Second ECP equal to the Charter-hire payable during the Primary
Charter Period as set forth in Clause 32. The Second ECP shall commence
immediately upon the expiration of the First ECP and shall expire at 12:00 P.M.
London Time on the latest to occur of (x) nine calendar months after the
expiration of the First ECP (y) 270 days after receipt by Owners of Charterers'
written notice to return the Vessel in accordance with the terms of Clause 27
hereof or (z) 270 days after receipt by Owners of Charterers' written notice to
extend the Charter Period for a Third ECP as hereinafter defined.

      35.3 EXPIRATION OF SECOND ECP. If no Event of Default hereunder has
occurred and is continuing, Charterers shall have the following options at the
expiration of the Second ECP: (i) upon not less than 270 days prior written
notice to Owners, return the Vessel to Owners pursuant to Clause 27 hereof; or
(ii) upon not less than 270 days prior written notice to Owners extend the
Charter Period for a third extended Charter Period of 18 calendar months
duration ("Third ECP") commencing immediately upon the expiration of the Second
ECP and ending at 12:00 p.m. London Time on the latest to occur of (x) 18
calendar months after the end of the Second ECP, (y) 270 days after receipt by
Owners of Charterers' written notice to return the Vessel in accordance with the
terms of Clause 27 hereof or (z) 270 days following the receipt by Owners of
Charterers' written notice of its election to extend the Charter Period for a
Fourth ECP as hereinafter defined. Charter-hire during any such Third ECP shall
be payable on the first day of each month during such Third ECP in the amount of
USD135,238. If Charterers elect to extend the Charter for a Third ECP pursuant
to this clause 35.3, Owners shall have the option upon written notice given
within ninety days after Owners' receipt of Charterers' notice referred to in
Clause 35.3(ii) to require Charterers to purchase the Vessel on the final day of
the Second ECP at a purchase price equal to the greater of USD2,000,000 or its
then FMV (as hereinafter defined), as agreed to by Owners and Charterers or in
the absence of such


                                      -9-
<PAGE>

agreement as determined pursuant to the provisions of Clause 35.6. Charterers
shall pay Owners the purchase price of the Vessel in immediately available funds
on the final day of the Second ECP. Upon Owners receipt of the purchase price
and all other sums due pursuant to this Charter, if any, Owners shall convey
title of the Vessel to Charterers pursuant to the provisions of Clause 42.4.

      35.4 EXPIRATION OF THE THIRD ECP. If no Event of Default hereunder has
occurred and is continuing, and provided Owners have not exercised their rights
set forth above in Section 35.3, Charterers shall have the following options at
the expiration of the Third ECP: (i) upon not less than 270 days prior written
notice to Owners, return the Vessel to Owners pursuant to the provisions of
Clause 27 hereof or (ii) upon not less than 270 days prior written notice to
Owners extend the Charter Period for a fourth extended Charter Period of 18
calendar months duration ("Fourth ECP") commencing immediately upon the
expiration of the Third ECP and ending 12:00 p.m. London Time on the latest to
occur of (x) 18 calendar months after the end of the Third ECP, (y) 270 days
following the receipt by Owners of Charterers' written notice to return the
Vessel at the end of the Fourth ECP in accordance with the terms of Clause 27
hereof or (z) the effective date of exercise of one of Charterers' options set
forth in Clause 35.5. Charter-hire shall be payable on the first day of each
month during such Fourth ECP in the amount of USD135,238. If Charterers elect to
extend the Charter for a Fourth ECP pursuant to this Clause 35.4, Owners shall
have the option upon written notice given within 90 days after Owners' receipt
of Charterers' notice referred to in Clause 35.4(ii) to require Charterers to
purchase the Vessel at the expiration of the Third ECP for a purchase price
equal to the greater of USD1,000,000 or its then FMV as determined pursuant to
the procedures set forth in Section 35.3. Charterers shall pay to Owners in
immediately available funds the purchase price of the Vessel on the final day of
the Third ECP. Upon Owners receipt of the purchase price of the Vessel and all
other sums due pursuant to this Charter, if any, Owners shall convey title of
the Vessel to Charterers pursuant to the provisions of Clause 42.4.

      35.5 EXPIRATION OF FOURTH ECP. If no Event of Default hereunder has
occurred and is continuing, and provided Owners' have not exercised their rights
set forth above in Section 35.4, Charterers shall have the following options at
the expiration of the Fourth ECP: (i) upon not less than 120 days prior written
notice to Owners, extend the Charter Period for a term designated by Charterers
in such notice at a monthly Charter-hire equal to the Vessel's then fair rental
value determined in accordance with the procedures for determining FMV set forth
in Clause 35.6 or (ii) upon not less than 120 days prior written notice to
Owners, purchase the Vessel on the last day of the Fourth ECP for a cash
purchase price equal to the then FMV of the Vessel in which case


                                      -10-
<PAGE>

the Vessel shall be conveyed to Charterers pursuant to the provisions of Clause
42.4. In the event neither of the options set forth above in this Clause 35.5
are exercised by Charterers, Charterers shall return the Vessel to Owners
pursuant to Clause 27 hereof.

      35.6 FAIR MARKET VALUE. Fair Market Value ("FMV") shall be the amount
which would be paid by a willing buyer (who is not a ship dealer or broker) to a
willing seller for the Vessel neither under any compulsion to buy or sell Vessel
assumed to be in the condition it is required to be in under this Charter as
determined using the procedures set forth below in this Clause 35.6. If
Charterers and Owners are not able to mutually agree as to the FMV of the
Vessel, then the FMV shall be determined as follows: Each party shall appoint
two independent shipbrokers. Each of the four shipbrokers who have been
appointed shall provide to both parties, within 10 days of appointment, a
written estimate of the FMV of the Vessel. The highest and lowest estimate shall
be disregarded and the FMV of the Vessel shall be determined as the average of
the two remaining estimates. Each party shall bear the fees and expenses of the
brokers that each party appointed. For the purpose of determining the FMV,
Shipbrokers shall assume that the Vessel is in the condition required by Clause
27 hereof.

      36. REQUISITION OF TITLE. In the event that during the Charter Period
title to the Vessel shall be requisitioned by, or the Vessel shall be seized by
or forfeited to, any governmental authority or any person or persons, whether or
not acting under color of governmental authority (except a requisition for hire
referred to in Clause 23), the Charterers shall forthwith give written notice
thereof to the Owners and, unless such requisition, seizure or forfeiture shall
be withdrawn, reversed or released within 150 days, the Charterers, shall give
30 days written notice to the Owners of the termination of this Charter. On the
termination date specified in such written notice, the Charterers will pay to
the Owners the Stipulated Loss Value for the Vessel determined as set forth in
Clause 42.2. Upon payment in full of such Stipulated Loss Value, the Owners
will, if requested in writing by the Charterers, transfer to the Charterers the
Owners' interest in the Vessel as well as in all other rights of Owners relating
thereto (except Owners' rights to be indemnified pursuant to Clause 43 for acts
or omissions occurring during the Charter period) to the Charterers, or, if
required, to the Charterers' designee.

      37. LAWS, CONSENT TO JURISDICTION.

      37.1 ENGLISH LAW. This Charter shall be governed by and construed in
accordance with English law.


                                      -11-
<PAGE>

      37.2 OTHER LAWS. The Charterers at their expense will cause the Vessel at
all times to comply with all applicable laws, treaties and conventions, and all
rules and regulations issued thereunder, and will cause the Vessel to have on
board, when required thereby, valid certificates showing such compliance.

      37.3 CONSENT TO JURISDICTION. The Owners and the Charterers agree that the
courts of England shall have jurisdiction to settle any disputes which may arise
out of or in connection with this Charter and each of them hereby waives any
objection on the grounds of inconvenient forum to any proceedings which relate
to this Charter being brought in the courts of England. The Owners and the
Charterers agree that any process or other document connected with proceedings
in the English courts which relates to this Charter shall be treated for all
purposes as having been duly served if it is received as follows:

      (a)   on behalf of the Owners by:

            Wikborg, Rein & Co.
            1 Knightrider Court
            London EC4V 5JP

      (b)   on behalf of the Charterers by:

            Gearbulk (UK) Ltd.
            Copsem Lane,
            Esher,
            Surrey KT10 9KD
            (or its other address from time to time)

      The Owners and the Charterers each hereby agree to maintain a person in
England authorized to accept process throughout the period of this Charter.

      38. DOCUMENTATION. The Owners will, if requested to do so by the Charters
and at the expense of the Charterers, execute such documents and furnish such
information as the Charterers may reasonably require to enable the Charterers to
obtain and maintain the documentation of the Vessel. If either the Owners or the
Charterers should desire to document or operate the Vessel under another flag
and if the prior written consent of the other party and the Mortgagee; if any,
which shall not be unreasonably withheld, is obtained, both parties will
cooperate as necessary to re-document and/or re-flag the Vessel. The Owners will
not change the port of documentation without the Charterers' prior written
consent.

      39. CHANGES, CHARTERERS' EQUIPMENT.

      39.1 STRUCTURAL AND SIMILAR CHANGES. The Charterers may, at their cost and
expense, modernize or improve the Vessel by making any structural change or
alteration thereof or any change


                                      -12-
<PAGE>

or alteration in or substitution or replacement for the machinery, boilers or
other equipment of the Vessel; PROVIDED, HOWEVER, that before undertaking any
such changes, the Charterers shall, in each case, obtain (a) the prior written
consent of the Owners, which shall not be unreasonably withheld, or (b) an
opinion of an independent naval architect (appointed by the Charterers and
approved by the Owners) to the effect that such change will not diminish the
market value, utility and seaworthiness of the Vessel below the market value,
utility and seaworthiness thereof immediately prior to such changes,
alterations, substitutions or replacements if the Vessel were then in the
condition and seaworthiness required to be maintained under the Charter, and
that such change will not require the Vessel to be documented anew. If it should
be determined that the FMV of the Vessel will be diminished as result of the
changes which the Charterers have proposed, the Charterers shall pay to the
Owners, and Owners shall hold in a segregated interest bearing account
("Account") an amount equal to the amount by which the FMV of the Vessel will be
diminished. The Account may be pledged by Owners to secure its obligations to
the Mortgagee. If the Owners and the Charterers are not able to agree on the
amount to be paid into the Account prior to the time at which the work is begun
the parties will use the procedures set forth in Clause 35.6 (except that the
cost of all brokers shall be for the account of Charterers) to determine such
amount. All machinery, boilers, or other equipment (other than the Charterers'
Equipment as defined in Clause 39.2 hereof) resulting from, or affected by, such
change, alteration, substitution or replacement shall without necessity of
further act become part of the Vessel and the property of the Owners. All
approved changes shall be expeditiously completed in a good and workmanlike
manner. At the end of the Charter Period, Owners and Charterers shall determine,
pursuant to the procedure described above in this Clause 39.1 the amount, if
any, by which the changes to the Vessel previously performed by Charterers have
reduced its FMV as of the end of the Charter Period below its FMV had such
changes not been made ("End Reduction"). In the event it is determined that the
amount of the End Reduction is less than the contents of the Account originally
paid into the Account by Charterers, any amount in the Account exceeding the End
Reduction (together with the allocable portion of the Accounts accrued interest)
shall be paid to Charterers and the remainder of the Account paid to Owners; in
the event it is determined that the End Reduction is greater than the amount
originally paid into the Account by Charterers, the contents of Account shall be
retained by Owners and Charterers shall pay to Owners an amount by which the FMV
as so determined exceeds the then contents of the Account. The Charterers shall
procure and pay for all permits and licenses required in connection with any
such change, alteration, substitution or replacement, and shall, upon request of
the Owners, deposit with the Owners an acceptable surety bond or other security
satisfactory to the Owners to assure the completion of and


                                      -13-
<PAGE>

payment for any such change, alteration, substitution or replacement.

      39.2 CHARTERERS' EQUIPMENT. Subject to compliance with the provisions of
Clause 39.1 hereof, the Charterers may add to or install upon the Vessel such
additional machinery, tackle, tools, apparel, furnishings and other equipment
which are removable without damage to, and require no structural change of the
Vessel ("Charterers' Equipment"). All the Charterers' Equipment shall remain
the property of Charterers during the Charter Period, provided that any
Charterers' Equipment not removed by the Charterers at their expense prior to
redelivery of the Vessel pursuant to Clause 27 hereof shall be considered
abandoned by the Charterers and may be appropriated or disposed of by the Owners
without notice or accountability to the Charterers.

      40. NOTICE OF LIEN, LOSS, REQUISITION, LIBEL, SALE, CASUALTIES. In the
event of (i) actual total loss of the Vessel, (ii) requisition of the use of or
title to, or forfeiture of, the Vessel by any governmental authority or persons
acting under the authority thereof, (iii) the attachment, levying upon,
detention, sequestration or taking into custody of the Vessel in connection with
any proceeding, (iv) marshal's or other sale of the Vessel (v) any casualty,
accident or damage to the Vessel, involving an amount in excess of USD500,000,
the Charterers will forthwith give notice thereof by telex or fax, confirmed by
letter (containing full particulars) to the Owners.

      41. LOSS. In case the Vessel shall become an actual total loss, or, in
accordance with the terms of the relevant insurance policies, be declared a
constructive, agreed or compromised total loss, then in such event the
Charterers shall within 30 days after such declaration, or, in case the Vessel
has been lost without trace, within 150 days after the date of which the Vessel
was last sighted or heard from, either (i) give at least 30 days' written notice
to the Mortgagee and the Owners of the termination of this Charter or (ii)
notify the Owners of their election to continue paying Charter-hire for an
additional period of 90 days, at which time the Charter shall terminate. On the
termination date, the Charterers will pay to the Owners the Stipulated Loss
Value for the Vessel determined as set forth in Clause 42 hereof. Upon payment
in full of such Stipulated Loss Value, the Owners, if requested in writing by
the Charterers, will transfer their interest in the Vessel and all of Owners'
rights relating thereto (except Owners' rights to be indemnified pursuant to
Clause 43 for acts or omissions occurring during the Charter Period) to the
Charterers, or, if required, to the Charterers' designee.


                                      -14-
<PAGE>

      42. PAYMENT OF STIPULATED LOSS VALUE AND CONVEYANCE.

      42.1 PAYMENT OF STIPULATED LOSS VALUE. If the Charterers shall give a
notice of termination pursuant to Clause 36 or Clause 41 hereof, then the
Charterers shall make the payment, if any, required to be made by the Charterers
pursuant to such Clauses. On the termination date specified in such notice this
Charter shall terminate (except with respect to obligations or liabilities of
the Charterers which arose on or prior to such date) and the Owners, at the
expense of the Charterers, will, upon receipt of the payments required by such
clause on such date, transfer all of their right, title and interest in the
Vessel to the Charterers.

      42.2 STIPULATED LOSS VALUE. The Stipulated Loss Value shall be equal to
the sum of an amount computed in accordance with the Stipulated Loss Value
Calculation Sheet attached hereto as Schedule 2 hereof. Such Stipulated Loss
Value shall be determined as of the Payment Date immediately preceding the
termination date of the Charter or if no Payment Date precedes such termination
date, as of the Delivery Date.

      42.3 CONDITIONS OF TERMINATION. Notwithstanding any other term hereof,
this Charter shall not terminate pursuant to Clauses 36, 41 or 44.1.7 until, in
addition to payment of the Stipulated Loss Value, Charterers shall have
discharged, or made provision satisfactory to the Owners for the discharge of,
all Charter-hire, liabilities and obligations of the Charterers due and payable
on or accruing up to and including the date of such termination, and, in case of
a purchase of the Vessel by the Charterers, this Charter shall not terminate
until the completion of such purchase.

      42.4 CONDITIONS OF CONVEYANCE. Any conveyance of the Owners' interest in
the Vessel to the Charterers under any provision of this Charter shall be made
without recourse or warranty as set forth in Clause 30 hereof except that Vessel
shall be conveyed free of all liens and encumbrances placed thereon by Owners.
In the event that such conveyance is effected as the result of an Event of
Default all expenses (excluding income taxes) incidental to such purchase and
conveyance shall be borne by the Charterers, but in all other circumstances each
party shall bear their own costs and expenses. Upon any conveyance of the
Owners' interest in the Vessel pursuant to any such section and termination of
this Charter, (i) all of the Owners' right and claims with respect to the Vessel
against third parties for damages to or loss of the Vessel, for requisition,
seizure or forfeiture of the Vessel, or otherwise, and to any insurance proceeds
or amounts payable by any governmental authority in connection with a
requisition, seizure or forfeiture or excess proceeds not theretofore received
by the Owners shall thereupon forthwith belong to, and be transferred to, the


                                      -15-
<PAGE>

Charterers, subject to the rights, if any, of underwriters, and the Owners will,
at the expense of the Charterers, take all such action as the Charterers or
their designee may reasonably request to confirm such ownership; (ii) any
insurance proceeds or amounts paid by any governmental authority in connection
with any requisition, seizure or forfeiture, and excess proceeds received by the
Owners prior to or on such termination date shall be credited against the
Charterers' obligation to pay the Stipulated Loss Value for the Vessel to the
extent not previously paid by the Charterers, and if the aggregate amount of any
insurance proceeds, amounts paid by any governmental authority in connection
with any requisition, seizure or forfeiture, and excess proceeds received by the
Owners shall exceed the Stipulated Loss Value for the Vessel computed pursuant
to this Clause 42 less all or part of any such Stipulated Loss Value previously
paid by the Charterers, the Owners will promptly pay such excess amount to the
Charterers; and (iii) the Charterers will agree to indemnify, to the extent
specified in Clause 43, the Owners against any claim for repayment of any
insurance proceeds or other amounts credited against the purchase price, and to
assume liability and responsibility for any such claim.

      43. INDEMNIFICATION AND EXPENSES.

      The Charterers hereby assume liability for and at their expense agree to
indemnify, protect, save and keep harmless the Owners, their respective
successors, assigns, agents and servants from and against any and all
liabilities, obligations, losses, damages, penalties, claims, actions, suits,
costs, expenses and disbursements (including reasonable legal fees and
disbursements) of whatsoever kind and nature, except liability for taxes levied
or based on the income of Owners, which:

      (i) Arise out of facts occurring prior to the commencement of the Charter
      Period; or

      (ii) Arise out of the sale of the Vessel to the Owners by the Charterers
      (but excluding costs and expenses of negotiating and completing the sale,
      in respect of which each party shall bear its own and sales taxes, if any,
      which shall be for the account of Owners); or

      (iii) Relate in any way to or arise out of the Charterers' possession,
      use, operation, chartering, conditioning, maintenance or repair of the
      Vessel during the Charter Period, or the termination of this Charter;

provided, however, the Charterers shall not be required so to indemnify any
person for such loss or liability where such loss or liability: (a) results from
the willful misconduct, intentional nonfullfillment of contractual obligations
or negligence of such persons being indemnified; (b) is an amount


                                      -16-
<PAGE>

paid in settlement of any litigation with respect to which this indemnity would
otherwise apply where such settlement is effected without the written consent of
the Charterers; or (c) arises out of any act, default or omission of the Owners,
their successors, assigns, agents or servants. In case any litigation shall be
brought against the Owners with respect to which this indemnity provision
applies, the Owners shall promptly notify the Charterers of the commencement
thereof, and the Charterers shall be entitled to participate in (and, to the
extent that it shall wish, to direct) the defense thereof at their own expense;
provided, however, that such defense shall be conducted by counsel of good
standing and satisfactory to the Owners. In the event that the Vessel shall be
attached, levied upon, or taken into custody, or detained or sequestered by
virtue of any proceeding in any court or tribunal or by governmental authority,
the Charterers will promptly give notice to the Owners of such event, the
Charterers, at the Charterers' expense, within 15 days thereafter, will cause
the Vessel to be released and will cause all liens on the Vessel in connection
with such event or other action to be discharged (whether by furnishing a surety
bond or otherwise) and will forthwith notify the Owners of such release and
discharge. If, within said 15-day period, the Vessel is not so released and any
such lien discharged, the Owners may, at their option, but without obligations
so to do, obtain such release and discharge, and all expenses of the Owners in
connection therewith shall be reimbursed by the Charterers on demand.

      44. DEFAULTS.

            44.1 EVENTS OF DEFAULT. The following described events shall
      constitute "Events of Default":

            44.1.1. The Charterers shall fail to pay the whole or any part of
      the Charter-hire or Stipulated Loss Value payable pursuant to the terms of
      Clause 42.1 hereof, within three (3) banking days of receiving a second
      written notice from the Owners that the Charter-hire or Stipulated Loss
      Value, as the case may be, was not paid within three (3) banking days of
      receiving a first written notice from the Owners that the Charter-hire or
      Stipulated Loss Value, as the case may be, was not paid on the date when
      the same is due and payable; or

            44.1.2 Any representation or warranty set forth herein or delivered
      by Charterers in connection with this Charter shall prove to be false or
      misleading in any material respect when made; or

            44.1.3 An Event of Default as defined therein shall have occurred
      and remain unremedied under that certain Guaranty of the Obligations of
      Chantal Shipping Corporation of even date herewith; or


                                      -17-
<PAGE>

            44.1.4 Any of the insurance required to be provided by Charterers
      pursuant to Clause 34 hereof shall cease to be in force; or

            44.1.5. The Charterers shall fail to perform or comply with any
      material provisions of this Charter or to begin and to diligently take
      such steps or actions as may be necessary in order to cure that failure to
      perform or to comply with the terms of this Charter as soon as
      practicable, but in no event more than forty-five (45) days of receiving
      written notice from the Owners of such failure; or

            44.1.6. The Charterers shall be involved in financial difficulties
      as evidenced:

            (a) by their admitting their inability to pay their debts generally
            as they become due or otherwise acknowledging its insolvency;

            (b) by their filing a petition in bankruptcy or for reorganization
            or for the adoption of an arrangement under any law of the United
            States or any other jurisdiction which relates to the liquidation or
            reorganization of companies or the modification or alteration of the
            rights of creditors, (each such law, as from time to time in effect,
            being sometimes referred to as a "bankruptcy act", each as now or in
            the future amended) or an answer or other pleading admitting or
            failing to deny the material allegations of such a petition or
            seeking, consenting to or acquiescing in the relief therein
            provided;

            (c) by their making an assignment, or so-called trust mortgage or
            the like, for the benefit of their creditors or by its making a
            proposal to their creditors under any bankruptcy act; or by an
            encumbrancer taking possession of the Vessel;

            (d) by their consenting to the appointment of a receiver or a
            trustee (or other person performing a similar function) for the
            Vessel or all or a substantial part of its property;

            (e) by their being adjudicated a bankrupt;

            (f) by the entry of a court order which shall not be vacated, set
            aside or stayed within 30 days from the date of entry, (i)
            appointing a receiver or a trustee for all or a substantial part of
            their property, or (ii) approving a petition filed or application
            made against them for, or effecting an arrangement in, bankruptcy or
            for a reorganization or other relief


                                      -18-
<PAGE>

            pursuant to any bankruptcy act or for any other judicial
            modification or alteration of the rights of creditors; or

            (g) by the assumption of custody or sequestration by a court of
            competent jurisdiction of all or a substantial part of their
            property, which custody or sequestration shall not be suspended or
            terminated within 30 days from its inception.

            44.2.1. OWNERS' REMEDIES. Immediately upon occurrence of an Event
of Default, the Owners may, in their sole discretion, by notice to the
Charterers, declare that an Event of Default has occurred; and at any time
thereafter, so long as the Charterers shall not have remedied all outstanding
Events of Default, the Owners, by means of a second notice to the Charterers
delivered to the Charterers may declare this Charter to be terminated and
following the expiration of the 48 hour period referred to in 44.2.2. below, the
Owners may resort to, and the Charterers shall comply with, one or more of the
following remedies as designated by Owners, to the extent permitted by, and
subject to compliance with, any mandatory requirements of applicable law then in
effect:

            (a) the Owners may require the Charterers at the Charterers' expense
            to, and the Charterers hereby agree that they will, promptly
            redeliver the Vessel, or cause the Vessel to be redelivered, to the
            Owners with all reasonable dispatch allowing for the requirements of
            any laden voyage on which the Vessel may then be engaged and in the
            condition required by the terms of Clause 9 hereof, and all
            obligations of the Charterers under said Clause 27 shall apply to
            such redelivery; or

            (b) the Owners or their agent at the Owners' option without further
            notice, may, but shall be under no obligation to, retake the Vessel
            wherever found, whether upon the high seas or at any port, harbor or
            other place and irrespective of whether the Charterers, any
            subcharterer or any other person may be in possession of the Vessel,
            all without prior demand and without legal process, and for that
            purpose the Owners or their agent may enter upon any dock, pier or
            other premises where the Vessel may be and may take possession
            thereof, without the Owners or their agent incurring any liability
            by reason of such retaking, whether for the restoration or damage to
            property caused by such retaking or otherwise.

            (c) at Owners' option, and in its sole discretion, Owners may
            declare immediately due and payable, and receive from Charterers and
            sue to enforce the payment


                                      -19-
<PAGE>

            thereof, in addition to all sums then due hereunder, an amount equal
            to the Stipulated Loss Value set forth in Schedule 2 hereof
            calculated after the last payment of Charter-hire actually received
            by Owners, plus interest thereon at the rate of interest specified
            in Clause 32 hereof from the date of default until the date of
            payment, and, after receipt in good funds of the sums described
            above, Owners shall, if they have not already done so, terminate the
            Charter and, pay over to Charterers as, when and if received, any
            net proceeds (after all costs and expenses) if it has previously
            disposed of the Vessel, or if it has not previously disposed of the
            Vessel convey to Charterers all of its right, title and interest in
            and to the Vessel, as is, where is and with all faults, without
            recourse and without warranty provided, that the Vessel shall be
            free and clear of all encumbrances created by Owners.

An Event of Default shall constitute (as the case may be) either a repudiatory
breach of, or breach of condition by the Charterers under, this Charter or an
agreed terminating event the occurrence of which will (in any such case) entitle
the Owners by notice to the Charterers to terminate the letting and hiring of
the Vessel under this Charter and recover the amounts provided for in Clause
44.2.1(c) either as liquidated damages or as an agreed sum payable on the
occurrence of such event. The use of the defined term "Event of Default" shall
not prejudice the effect of this paragraph.

      44.2.2 If the Owners have given the Charterers the second notice of
Owners' exercise of its rights under this Charter referred to in 44.2.1 above
the Charterers may, but shall not be obliged to, give notice to the Owners,
which must be received by the Owners within 48 hours of the delivery of the
Owners' notice to the Charterers, stating that the Charterers elect to pay to
the Owners, on a payment dated not less than 10 days after the date on which the
Charterers' notice is received, an amount equal to (x) the then current
Stipulated Loss Value of the Vessel, as computed in accordance with Clause 42.2
hereof and, as soon as it can practicably be determined, and (y) the amount (if
any) by which then current FMV of the Vessel, as determined in accordance with
Clause 35.6 hereof exceeds the Stipulated Loss Value plus all amounts then due
but not paid. Upon payment of the relevant amount the Owners shall transfer all
of their right, title and interest in the Vessel, as well as in all such other
rights, as required by Clause 42.4, to the Charterers, or to the Charterers'
designee. If the 48 hour notice referred to above is given, the Owners will
exercise their rights in paragraphs (a) and (b) above in a manner which will not
preclude the Charterers' purchase of the Vessel pursuant to this sub-clause.
Nevertheless, the Owners shall not be required to permit the normal trading of
the Vessel by the Charterers during the time while that purchase is pending.


                                      -20-
<PAGE>

If the Charterers fail to pay the amount due in order to take title to the
Vessel on the required date, the Owners shall then have the full right to
exercise its remedies set out in paragraphs (a) and (b) above and the Charterers
shall have no further right to acquire title to the Vessel. The exercise by the
Owners of their remedies in this Clause shall be without prejudice, and in
addition, to any of the Owners' other remedies referred to in this Charter.

      44.3 OWNERS' BREACH OF CLAUSE 9(A). If the Charterers should be deprived
of the full possession, use and/or control of the Vessel due to any default on
the part of the Owners hereunder for any period or any cumulative periods
totalling 60 days or more during the first six years of the Charter Period or
totalling 10 days or more during each of the extensions of the Charter Period
contemplated by Clause 35.1, 35.2, 35.3 and 35.4 hereof, the Charterers without
prejudice to Charterers' other rights hereunder shall have the right,
exercisable in their sole discretion, to:

            (a)   pay off the Mortgage (up to but not exceeding the Stipulated
                  Loss Value);

            (b)   terminate this Charter; and

            (c)   pay to Owners in cash the Stipulated Loss Value set forth on
                  Schedule 2 hereof based on the last payment of Charter-hire
                  actually received by Owners less all amounts, if any, paid to
                  Mortgagee pursuant to Clause 44.3(a) and thereupon have the
                  Owners' title in the Vessel conveyed to the Charterers
                  pursuant to Clause 42.4 hereof.

      45 BANKING DAYS. As used in this Clause the term "banking day" means a day
on which banks are open for the conduct of ordinary business in both London,
U.K. and New York, New York, U.S.A.

      46. NOTICE. All notices and other communications pursuant to or relating
to this Charter shall be in writing and shall be delivered in hand by courier or
other means, or sent by registered air mail with postage pre-paid, or by telex
or telefax with receipt confirmed by answerback or other means, addressed as
follows: 


                                      -21-
<PAGE>

            (a) AFG Alouette Arrow Limited Partnership
                C/O AFG ASIT Corporation, General Partner
                c/o American Finance Group
                14th Floor
                Exchange Place
                Boston, MA   02109
                U.S.A.
                Attention:   General  Counsel
                Telephone:   (617) 542 - 1200
                Telefax:     (617) 523 - 1410

            (b) Chantal Shipping Corporation
                c/o Gearbulk Holding Limited
                Par La Ville Place, 14 Par La Ville Road
                Hamilton HMJX, Bermuda
                Attention:  Arthur E.M. Jones
                Telephone:  (809) 295-2184
                Telefax:    (809) 295-2234

with a copy to:

                Gearbulk (UK) Ltd.
                Milbourne House
                Copsem Lane
                Esher,
                Surrey KT10 9EP
                United Kingdom
                Attention:  Finance Department
                Telephone:  44-372-470707
                Telefax:    44-372-471148

or such other address as either party shall designate in a written notice to the
other party hereto.

      Any notice provided for herein shall be deemed to have been effected when
delivered in hand to an officer of the addressee, or if sent by registered air
mail or by courier or other similar means and if properly addressed, either when
received or on the seventh day following the day of dispatch, whichever shall
occur earlier. Notices sent by telex or telefax shall be deemed to have been
received when sent.

      47. Charterers agree that the courts of England shall have jurisdiction to
settle any disputes which may arise out of or in connection with this Charter.

            4.7.1 Charterers hereby waive any objection on the grounds of
inconvenient forum to any proceedings which relate to this Charter being brought
in the courts of England.


                                      -22-
<PAGE>

            (a) Charterers agree that any process or other document connected
with proceedings in the English courts which relate to this Charter shall be
treated for all purposes as having been duly served on the Charterers if it is
received by Gearbulk (UK) Ltd. presently of Copsem Lane, Esher, Surrey KT10 9EP,
U.K.

            (b) If at any time while any of the Liabilities remain outstanding
the Charterers fail to maintain a process agent in the United Kingdom authorized
to receive such process and documents referred to in subsection (a) above, the
Owners may, on Charterer's behalf, appoint any person whom the Owners think
appropriate to be the Charterer's process agent in the United Kingdom and that
appointment shall be, in every respect, as effective as if made by the
Charterers themselves.

      48. TIME OF THE ESSENCE. Time shall be of the essence in the performance
by Charterers of their obligations hereunder.


                                      -23-
<PAGE>

                                   SCHEDULE 1

FURTHER PARTICULARS OF THE VESSEL.

      Port of registry:               Bergen                         
      Signal letters:                 LALK4                          
      Classification:                 Germanischer Lloyd (NO. 33788) 
      Builder:                        Juliana Constructoria Gijonesa,
                                      Gijon (Spain)                  

      Principal Dimensions:           
      ---------------------           

      Length (O.A.):                  159.22M    
      Length (B.P.):                  151.61M   
      Breadth (mld.):                  21.00M   
      Depth (mld.):                    12.60M   
      Full Load Draft (ext.):           9.15M   
      Full Load Displacement:         21,742MT  
      Light Weight:                    7,500MT  
      Dead Weight:                    14,242MT  
                                     
      Tonnage:                        gross                net
      --------                        -----                ---

      - Registered:                   12,688               4,284
      - Panama Canal:                 Not measured
      - Suez Canal:                   Not measured
      Main engine: AESA Sulzer
                   Type 6RND68
      Aux. engines:     2 Diesel Gen Wartsilla 62YTS
                        1 Caterpillar 3508DITA      
                        1 Shaft Generator           
                        Siemens 1FB33268            
      Cargo Gear:       3x16MT El. Hydr. 
                        Crane KH-1622    

      Cargo Holds:      4 x Tanks of Abt 1832.4 CBM for Liquid
                        Pitch
                        2 x Dry Cargo Holds Box Shaped, each
                        32 x 16.2 x 14.285M
      Originally Delivered: 11/80


                                      -24-
<PAGE>

                                   SCHEDULE 2

                     STIPULATED LOSS VALUE CALCULATION SHEET

                             Stated as Percentage of
                    The Owner's Cost of Purchasing the Vessel

<TABLE>
<CAPTION>
   AFTER                                       AFTER    
  PRIMARY                                     PRIMARY   
   TERM              STIPULATED LOSS           TERM              STIPULATED LOSS
PAYMENT NO.               VALUE             PAYMENT NO.               VALUE 
- -----------          ---------------        -----------          ---------------
<S>                      <C>                   <C>                   <C>    

Prior to   1              116.00                39                    85.80  
           1              115.29                40                    84.96  
           2              114.57                41                    84.12  
           3              113.85                42                    83.27  
           4              113.13                43                    82.42  
           5              112.40                44                    81.56  
           6              111.67                45                    80.71  
           7              110.94                46                    79.84  
           8              110.20                47                    78.98  
           9              109.47                48                    78.11  
          10              108.72                49                    77.23  
          11              107.98                50                    76.36  
          12              107.23                51                    75.48  
          13              106.48                52                    74.59  
          14              105.73                53                    73.70  
          15              104.97                54                    72.81  
          16              104.21                55                    71.92  
          17              103.44                56                    71.02  
          18              102.68                57                    70.12  
          19              101.91                58                    69.21  
          20              101.13                59                    68.30  
          21              100.36                60                    67.38  
          22               99.58                61                    66.47  
          23               98.79                62                    65.54  
          24               98.01                63                    64.62  
          25               97.22                64                    63.69  
          26               96.42                65                    62.75  
          27               95.63                66                    61.82  
          28               94.83                67                    60.87  
          29               94.02                68                    59.93  
          30               93.22                69                    58.98  
          31               92.41                70                    58.03  
          32               91.59                71                    57.07  
          33               90.78                72                    56.11  
          34               89.96                73                    55.14  
          35               89.13                74                    54.17  
          36               88.31                75                    53.20  
          37               87.48                76                    52.22  
          38               86.64                77                    51.24  
</TABLE>


                                      -25-
<PAGE>

                                   SCHEDULE 2

                     STIPULATED LOSS VALUE CALCULATION SHEET

                             Stated as Percentage of
                    The Owner's Cost of Purchasing the Vessel

<TABLE>
<CAPTION>
   AFTER                                       AFTER    
  PRIMARY                                     PRIMARY   
   TERM              STIPULATED LOSS           TERM              STIPULATED LOSS
PAYMENT NO.               VALUE             PAYMENT NO.               VALUE 
- -----------          ---------------        -----------          ---------------
<S>                      <C>                   <C>                   <C>   

     78                   50.25                 109                   22.53 
     79                   49.26                 110                   22.26 
     80                   48.27                 111                   21.99 
     81                   47.27                 112                   21.71 
     82                   46.27                 113                   21.43 
     83                   45.26                 114                   21.14 
     84                   44.25                 115                   20.84 
     85                   43.24                 116                   20.53 
     86                   42.22                 117                   20.22 
     87                   41.19                 118                   19.90 
     88                   40.17                 119                   19.58 
     89                   39.13                 120                   19.25 
     90                   38.10                 121                   18.91 
     91                   37.06                 122                   18.56 
     92                   36.01                 123                   18.20 
     93                   34.96                 124                   17.84 
     94                   33.91                 125                   17.47 
     95                   32.85                 126                   17.10 
     96                   31.79                 127                   16.71 
     97                   30.72                 128                   16.32 
     98                   29.65                 129                   15.92 
     99                   28.57                 130                   15.52 
    100                   27.49                 131                   15.10 
    101                   26.40                 132                   14.68 
    102                   25.00                 133                   14.25 
    103                   23.98                 134                   13.81 
    104                   23.75                 135                   13.37 
    105                   23.52                 136                   12.91 
    106                   23.28                 137                   12.45 
    107                   23.04                 138                   12.00 
    108                   22.79                                       
</TABLE>


                                      -26-

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<CIK> 0000879497
<NAME> AFG INVESTMENT TRUST D
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                      14,210,331
<SECURITIES>                                         0
<RECEIVABLES>                                2,770,647
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                            16,980,978
<PP&E>                                     106,144,669
<DEPRECIATION>                              45,307,297
<TOTAL-ASSETS>                              78,517,976
<CURRENT-LIABILITIES>                        8,793,443
<BONDS>                                     27,786,882
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                  41,937,651
<TOTAL-LIABILITY-AND-EQUITY>                78,517,976
<SALES>                                              0
<TOTAL-REVENUES>                            19,069,010
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                            11,744,669
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           3,449,304
<INCOME-PRETAX>                              3,875,037
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          3,875,037
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 3,875,037
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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