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

                                    FORM 10-Q
(Mark One)

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

For the quarterly period ended June 30, 1997

                                       OR

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

For the transition period from               to

Commission file number  0-11663

                             CHANCELLOR CORPORATION
             (Exact name of registrant as specified in its charter)

         MASSACHUSETTS                                      04-2626079
 (State or other jurisdiction of                     (I.R.S. Employer I.D. No.)
   incorporation or organization)


745 Atlantic Avenue, Boston, Massachusetts                   02111
 (Address of principal executive offices)                  (Zip Code)

                                (617) 728 - 8500
              (Registrant's telephone number, including area code)



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



As of June 30,  1997,  20,186,391  shares  of Common  Stock,  $.01 par value per
share, and 8,000,000 shares of Series AA Convertible  Preferred Stock,  $.01 par
value per share (with a liquidation  preference of $.50 per share or $4,000,000)
were outstanding.







                     Chancellor Corporation and Subsidiaries

                                                                         Page
Part I.  Financial Information

         Item 1.  Financial Statements

                  Condensed Consolidated Balance Sheets as
                     of June 30, 1997 and December 31, 1996                 2

                  Condensed Consolidated Statements of Operations for the
                     Three and Six Months Ended June 30, 1997 and 1996      3

                  Condensed Consolidated Statements of Cash Flows for the
                     Six Months Ended June 30, 1997 and 1996                4

                  Notes to Condensed Consolidated Financial Statements      5


         Item 2.  Management's Discussion and Analysis of Financial
                     Condition and Results of Operations                    7



Part II. Other Information                                                 12

         Item 1.  Legal Proceedings

         Item 2.  Changes in Securities

         Item 3.  Defaults Upon Senior Securities

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

         Item 5.  Other Information

         Item 6.  Exhibits and Reports on Form 8-K



Signatures                                                                 13





                                        1







                     Chancellor Corporation and Subsidiaries
                      Condensed Consolidated Balance Sheets
                                 (In Thousands)


                                                                             June 30,        December 31,
                                                                               1997             1996
                                                                          --------------     -------------
                                                                           (unaudited)
                                                                                        


Assets

   Cash and cash equivalents                                                   $    226         $     21 
   Cash - restricted and escrowed                                                 2,488            3,553
   Receivables, net                                                                 302            2,563
   Leased equipment held for underwriting                                          --              1,231
   Net investment in direct finance leases                                          567              748
   Equipment on operating lease, net of accumulated depreciation                               
     of $6,351 and $7,191                                                           254              497
   Residual values, net                                                             108              748
   Furniture and equipment, net of accumulated depreciation                                    
     of $2,672 and $2,655                                                            58              121
   Other assets, net                                                              1,652              980
                                                                               --------         --------
                                                                                               
                                                                               $  5,655         $ 10,462
                                                                               ========         ========
                                                                                               
Liabilities and Stockholders' Deficit                                                          
                                                                                               
   Accounts payable and accrued expenses                                       $  5,032         $ 10,260
   Indebtedness:                                                                               
     Nonrecourse                                                                    714            1,188
     Recourse                                                                     4,829            3,432
                                                                               --------         --------
          Total liabilities                                                      10,575           14,880
                                                                               --------         --------
                                                                                               
                                                                                               
Stockholders' deficit:                                                                         
   Convertible preferred stock, Series AA, $.01 par value, 10,000,000 shares                   
     authorized, 8,000,000 and 5,000,000 shares issued and outstanding               80               50
   Common stock, $.01 par value; 30,000,000 shares authorized,                                 
     20,186,391 and 6,567,302 shares issued and outstanding                         202               65
   Additional paid-in capital                                                    26,612           24,609
   Accumulated deficit                                                          (31,814)         (28,606)
                                                                               --------         --------
                                                                                 (4,920)          (3,882)
   Less: Treasury stock, none and 1,430,911 shares at cost                          --              (536)
                                                                               --------         --------
          Total stockholders' deficit                                            (4,920)          (4,418)
                                                                               --------         --------
                                                                                               
                                                                               $  5,655         $ 10,462
                                                                               ========         ========
                                                                     



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

                                       2.






                             Chancellor Corporation and Subsidiaries
                         Condensed Consolidated Statements of Operations
                              (In Thousands, Except Per Share Data)


                                         Three Months Ended June 30,    Six Months Ended June 30,
                                              1997          1996           1997          1996
                                         ------------   -----------    ------------   -----------
                                          (unaudited)   (unaudited)    (unaudited)    (unaudited)
                                                                        
Revenues:
   Rental income                         $       218    $       631    $       496    $     1,211
   Lease underwriting income                      23            191             38            324
   Direct finance lease income                   101             41            141             79
   Interest income                                 3             17             16             31
   Gains from portfolio remarketing              211            400            384            649
   Fees from remarketing activities              169            217            518            424
   Other income                                   18             24             18            143
                                         -----------    -----------    -----------    -----------
                                                 743          1,521          1,611          2,861
                                         -----------    -----------    -----------    -----------

Costs and expenses:
   Selling, general and administrative         2,824          1,314          4,660          2,589
   Interest expense                              117            149            219            278
   Depreciation and amortization                  71            298            161            637
   Residual value estimate reduction            --             --              709           --
                                         -----------    -----------    -----------    -----------
                                               3,012          1,761          5,749          3,504
                                         -----------    -----------    -----------    -----------

Net loss before extraordinary
   item                                       (2,269)          (240)        (4,138)          (643)

Extraordinary item - gain on early
   extinguishment of debt                        930           --              930           --
                                         -----------    -----------    -----------    -----------

Net loss                                     ($1,339)         ($240)       ($3,208)         ($643)
                                         ===========    ===========    ===========    ===========

Net loss per share:
   Before extraordinary item                   ($.24)         ($.05)         ($.56)         ($.13)
   Extraordinary item                            .10           --              .13           --
                                         -----------    -----------    -----------    -----------
                                               ($.14)         ($.05)         ($.43)         ($.13)
                                         ===========    ===========    ===========    ===========


Weighted average common and common
   equivalent shares                       9,664,114      5,136,391      7,412,760      5,136,391
                                         ===========    ===========    ===========    ===========






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

                                       3.







                                                                  

                                 Chancellor Corporation and Subsidiaries
                             Condensed Consolidated Statements of Cash Flows
                                              (In Thousands)


                                                                                Six Months Ended June 30,
                                                                                  1997               1996
                                                                               ----------        -----------
                                                                               (unaudited)       (unaudited)
                                                                                            
Cash flows from operating activities:
   Net loss                                                                     ($ 3,208)              ($64)
                                                                                 -------            -------
   Adjustments to reconcile net loss to net cash used by operating activities:                    
      Depreciation and amortization                                                  161                637
      Residual value estimate realizations and                                                    
         reductions, net of additions                                                640                 74
      Changes in assets and liabilities:                                                          
            Decrease in receivables                                                2,261              1,714
            Increase in other assets                                                (672)               (21)
            Decrease in accounts payable and accrued expenses                     (5,228)            (1,797)
                                                                                 -------            -------
                                                                                  (2,838)               607
                                                                                 -------            -------
                Net cash used by operating activities                             (6,046)               (36)
                                                                                 -------            -------
                                                                                                  
Cash flows from investing activities:                                                             
                                                                                                  
   Leased equipment held for underwriting                                          1,231             (5,485)
   Net investments in direct finance leases                                          181                266
   Equipment on operating lease                                                      113                630
   Investment in Truckscan                                                          --                 (350)
   Net change in cash restricted and escrowed                                      1,065              1,494
   Additions to furniture and equipment, net                                          32                (29)
                                                                                 -------            -------
                Net cash provided (used) by investing activities                   2,622             (3,474)
                                                                                 -------            -------
                                                                                                  
Cash flows from financing activities:                                                             
                                                                                                  
   Increase in indebtedness - nonrecourse                                             20              3,873
   Increase in indebtedness - recourse                                             4,074               --
   Repayments of indebtedness - nonrecourse                                         (494)               (80)
   Repayments of indebtedness - recourse                                          (2,677)              (654)
   Issuance of preferred stock, net                                                  900              1,021
   Issuance of common stock, net                                                   1,806               --
                                                                                 -------            -------
                Net cash provided by financing activities                          3,629              3,560
                                                                                 -------            -------
                                                                                                  
Net increase in cash and cash equivalents                                            205                 50
Cash and cash equivalents at beginning of period                                      21                185
                                                                                 -------            -------
Cash and cash equivalents at end of period                                       $   226            $   235
                                                                                 =======            =======
                                                                                          





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

                                        4





CHANCELLOR CORPORATION  

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

1.   BASIS OF PRESENTATION

     The accompanying unaudited condensed consolidated financial statements have
     been prepared in accordance with generally accepted  accounting  principles
     and the rules and regulations of the Securities and Exchange Commission for
     interim financial  statements.  Accordingly,  the interim statements do not
     include all of the information and disclosure required for annual financial
     statements.  In the opinion of the Company's  management,  all  adjustments
     (consisting  solely of adjustments of a normal recurring  nature) necessary
     for a fair  presentation  of these  interim  results  have  been  included.
     Intercompany   accounts  and  transactions  have  been  eliminated.   These
     financial  statements and related notes should be read in conjunction  with
     the audited consolidated financial statements and notes thereto included in
     the Company's  Annual  Report on Form 10-K for the year ended  December 31,
     1996.  The balance  sheet at December  31, 1996 has been  derived  from the
     audited consolidated  financial statements included in the Annual Report on
     Form 10-K.  The results for the interim  period ended June 30, 1997 are not
     necessarily indicative of the results to be expected for the entire year.

2.   RECENT ACCOUNTING PRONOUNCEMENTS

     In February 1997, the Financial Accounting Standards Board issued Statement
     of Financial Accounting Standards No. 128, "Earnings per Share" (SFAS 128).
     SFAS 128  specifies  required  disclosures  relating to earnings  per share
     data. SFAS 128 is effective for fiscal years ending after December 15, 1997
     and earlier  application  is not  permitted.  The  implementation  of these
     standards is not expected to materially  affect the Company's  consolidated
     financial statements.

3.   DEBT

     In April 1997, the Company repaid in advance of their  respective  terms an
     intercreditor loan and secured inventory loan. The aggregate amount of this
     debt on the repayment date was $1,906,000,  of which approximately $976,000
     was paid in cash and the balance of $930,000 was forgiven. In addition, the
     Company paid approximately  $22,000 in legal and bank fees to complete this
     transaction.

     On May 19, 1997,  the Company  borrowed $1.5 million from the Vice Chairman
     of the Board of the Company.  The loan is  evidenced  by a promissory  note
     that bears interest at the prime rate plus 2-1/8% (10-3/8% at May 19, 1997)
     and is guaranteed by the Chairman of the Board of the Company.  The Company
     is also  negotiating an additional $2.5 million loan with a bank and a $2.5
     million  warehouse  line of credit  facility  with a financing  institution
     owned by the Vice Chairman of the Board of the Company.  Although there can
     be no assurance  that such  financing  will occur,  management is confident
     that these additional financing transactions can be closed during the third
     quarter of fiscal 1997.

4.   PREFERRED STOCK

     In February 1997, the Board of Directors approved the issuance of 3,000,000
     shares of the Company's Series AA Convertible  Preferred Stock  ("Preferred
     Stock") at $.30 per share to Vestex, the Company's majority stockholder, in
     consideration  of $900,000 of consulting fees due to Vestex.  Each share of
     Preferred  Stock is  entitled to the number of votes equal to the number of

                                       5



CHANCELLOR CORPORATION  

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


     whole shares of Common Stock into which the shares of Preferred  Stock held
     by Vestex are then  convertible.  The holders of shares of Preferred  Stock
     shall be entitled to receive cash  dividends only to the same extent and in
     the same amounts as dividends  are declared and paid with respect to Common
     Stock as if the  Preferred  Stock had been  converted  to  Common  Stock in
     accordance with the provision related to conversion.

5.   COMMON STOCK

     On June 6, 1997,  the Company  issued  8,333,333  shares of Common Stock to
     Vestex in consideration of the guarantee by Vestex of certain bank lines of
     credit in the  aggregate  of  $4,000,000.  The Company  ascribed a value of
     $1,000,000 to the guarantee and recorded the value as debt issuance  costs.

     On June 6, 1997, the Company also issued  6,716,667  shares of Common Stock
     to Vestex in  consideration  of  approximately  $806,000 of fees due Vestex
     which were  previously  accrued.  Of the total  15,050,000  shares  issued,
     1,430,911 shares were issued from treasury stock.

6.   STOCK OPTION PLAN

     In April 1997,  the Board of  Directors  approved,  subject to  stockholder
     approval,  the 1997 Stock Option Plan (the  "Plan").  The Plan provides for
     the grant of options to purchase up to 2,500,000  shares of Common Stock to
     new management,  employees and consultants.  Vestex will contribute 500,000
     shares of Common Stock that it currently owns into the Plan.

7.   DIVESTITURE

     On May 1, 1997,  the Company sold its 50%  investment  in Truckscan  LLC to
     Telescan  Technologies LLC ("Telescan"),  a party unrelated to the Company.
     In  consideration  for its 50%  ownership  interest,  the Company  received
     certain  assets from Telescan with an estimated  value of $35,000 and a one
     year  promissory note in the amount of $50,000 secured by certain assets of
     Telescan.  In addition,  Telescan released the Company from its obligations
     to make a capital investment in Truckscan LLC of approximately $300,000.


                                       6






CHANCELLOR CORPORATION    

ITEM 2.       Managements Discussion and Analysis of Financial Condition and 
              Results of Operations

RESULTS OF OPERATIONS

Three Month Period Ended June 30, 1997 vs. June 30, 1996

     Revenues. Total revenues for the three month period ended June 30, 1997 was
$743,000 as compared to $1,521,000 for the  corresponding  prior year period,  a
decrease of $778,000 or 51.2%.  For the three month  period ended June 30, 1997,
rental  income  decreased by $413,000 or 65.5% as compared to the  corresponding
prior year period.  The decrease in rental income is  attributable  primarily to
the expiration of several leases,  including the subsequent  disposition of $2.0
million of equipment  (based on its original cost).  Rental income will continue
to  decrease  until the  Company is able to begin  adding new  equipment  to its
portfolio.  For the three month period ended June 30, 1997,  lease  underwriting
income  decreased  by $168,000 or 88.0% as compared to the  corresponding  prior
year period.  Lease underwriting income decreased due to the origination of only
$844,000 of  equipment  leases,  at cost,  as compared  to  origination  of $6.7
million of equipment  leases, at cost, during the same period last year. For the
three month period ended June 30, 1997, direct finance lease income increased by
$60,000 or 146.3%,  as  compared to the  corresponding  prior year  period.  The
increase in direct  finance lease income is  attributable  to the transfer of 10
leases  acquired  as a result of the buyout of the  intercreditor  agreement  in
April 1997. For the three month period ended June 30, 1997, gains from portfolio
remarketing  decreased  by $189,000  or 47.3% as  compared to the  corresponding
prior  year  period.  The  decrease  in  gains  from  portfolio  remarketing  is
attributable to the decrease in sales of portfolio assets during the three month
period ended June 30, 1997 as compared to the  corresponding  prior year period.
For the three month period ended June 30, 1997, fees from remarketing activities
decreased  by  $48,000  or 22.7% as  compared  to the  corresponding  prior year
period.  This decrease is  attributable  in part to the lack of  remarketing  to
third parties  other than trusts in the current  period as compared to the prior
year period.  Although no fees were  attributable  to remarketing  performed for
third  parties  other  than trust  investors,  management  plans to utilize  the
Company's remarketing expertise to provide such services to third parties.

     Costs and Expenses.  Selling,  general and  administrative  expense for the
three month period ended June 30, 1997 was  $2,824,000 as compared to $1,314,000
for the corresponding prior year period, an increase of $1,510,000 or 114.9%. As
expected, the Company incurred additional legal,  accounting and consulting fees
of  approximately  $1,202,000 in connection  with the  continuing  restructuring
activities  and  litigation  against  certain  members of the  Company's  former
management team and directors. Management does not believe it will incur further
significant   costs  in  connection  with  the  restructuring  of  the  Company.
Additionally,  the  Company  recorded  $1,000,000  of  debt  issuance  costs  in
connection  with the guarantee by Vestex of the $4,000,000 bank lines of credit.
Although selling,  general and administrative expenses increased as a whole, the
Company reduced  operating costs by approximately  $577,000 or 48.0% as compared
to the  corresponding  prior year period.  These cost reductions result from the
continued restructuring and stabilization efforts by the new management team.

     Interest  expense  for the  three  month  period  ended  June 30,  1997 was
$117,000 as compared to $149,000  for the  corresponding  prior year  period,  a
decrease of $32,000 or 21.5%.  The decrease in interest  expense is attributable
to lower interest rates on recourse debt.

     Depreciation  expense  for the three month  period  ended June 30, 1997 was
$71,000 as compared to  $298,000  for the  corresponding  prior year  period,  a
decrease of $227,000 or 76.2%.  The decrease is primarily due to the decrease in
the  operating  lease  base,   resulting  from  decreases  in  operating  leases
originated  by the Company over the past year and sale of  equipment  coming off
lease.

                                       7



     Extraordinary  Item - Gain on Early  Extinguishment  of Debt.  The  Company
recorded a gain on early extinguishment of debt for the three month period ended
June 30, 1997 of $930,000. In April 1997, the Company repaid in advance of their
respective terms an intercreditor loan and secured inventory loan. The aggregate
amount of this debt on the repayment date was $1,906,000, of which approximately
$976,000 was paid in cash and the balance of $930,000 was forgiven. In addition,
the Company paid  approximately  $22,000 in legal and bank fees to complete this
transaction.

     Net Loss.  Net loss for the three  month  period  ended  June 30,  1997 was
$1,339,000 as compared to $240,000 for the  corresponding  prior year period, an
increase of $1,099,000 or 457.9%.  The increase in the net loss is  attributable
to the  decrease in revenue  components  and the net  increases  in total costs,
specifically  described above. The increase in the net loss is offset in part by
the impact of the gain on early  extinguishment  of debt. Net loss per share for
the three  month  period  ended June 30,  1997 was $.14 per share as compared to
$.05 per share for the corresponding  prior year period, an increase of $.09 per
share or 180.0%.


Six Month Period Ended June 30, 1997 vs. June 30, 1996

     Revenues.  Total  revenues for the six month period ended June 30, 1997 was
$1,611,000 as compared to $2,861,000 for the corresponding  prior year period, a
decrease of $1,250,000  or 43.7%.  For the six month period ended June 30, 1997,
rental  income  decreased by $715,000 or 59.0% as compared to the  corresponding
prior year period.  The decrease in rental income is  attributable  primarily to
the expiration of several leases,  including the subsequent  disposition of $2.9
million of equipment  (based on its original cost).  Rental income will continue
to  decrease  until the  Company is able to begin  adding new  equipment  to its
portfolio.  For the six month  period ended June 30,  1997,  lease  underwriting
income  decreased  by $286,000 or 88.3% as compared to the  corresponding  prior
year period.  Lease underwriting income decreased due to the origination of only
$1.4 million of equipment  leases,  at cost, as compared to  origination of $9.5
million of equipment  leases, at cost, during the same period last year. For the
six month period ended June 30, 1997,  direct finance lease income  increased by
$62,000 or 78.5%,  as  compared  to the  corresponding  prior year  period.  The
increase in direct  finance lease income is  attributable  to the transfer of 10
leases  acquired  as a result of the buyout of the  intercreditor  agreement  in
April 1997.  For the six month period ended June 30, 1997,  gains from portfolio
remarketing  decreased  by $265,000  or 40.8% as  compared to the  corresponding
prior  year  period.  The  decrease  in  gains  from  portfolio  remarketing  is
attributable  to the decrease in sales of portfolio  assets during the six month
period ended June 30, 1997 as compared to the  corresponding  prior year period.
For the six month period ended June 30, 1997, fees from  remarketing  activities
increased  by  $94,000  or 22.2% as  compared  to the  corresponding  prior year
period.  This increase is attributable to a continued focus by management on the
remarketing of trust assets as they become available for sale.  Although no fees
were  attributable  to remarketing  performed for third parties other than trust
investors,  management plans to utilize the Company's  remarketing  expertise to
provide such services to third parties.  For the six month period ended June 30,
1997,   other  income  decreased  by  $125,000  or  87.4%  as  compared  to  the
corresponding  prior year period.  The  decrease is due  primarily to a $101,000
bankruptcy  claim  settlement  recognized in the six month period ended June 30,
1996.

     Costs and Expenses. Selling, general and administrative expense for the six
month period ended June 30, 1997 was  $4,660,000 as compared to  $2,589,000  for
the  corresponding  prior year period,  an increase of $2,071,000  or 80.0%.  As
expected, the Company incurred additional legal,  accounting and consulting fees
of  approximately  $2,166,000 in connection  with the  continuing  restructuring
activities  and  litigation  against  certain  members of the  Company's  former
management team and directors. Management does not believe it will incur further
significant   costs  in  connection  with  the  restructuring  of  the  Company.
Additionally,  the  Company  recorded  $1,000,000  of  debt  issuance  costs  in
connection  with the guarantee by Vestex of the $4,000,000 bank lines of credit.
Although selling,  general and administrative expenses increased as a whole, the
Company reduced  operating costs by approximately  $918,000 or 37.1% as compared
to the  corresponding  prior year period.  These cost reductions result from the
continued  restructuring and  stabilization  efforts by the new management team,
including the reduction of headcount and general operating costs.

                                       8



     Interest  expense for the six month period ended June 30, 1997 was $219,000
as compared to $278,000 for the  corresponding  prior year period, a decrease of
$59,000 or 21.2%.  The  decrease in interest  expense is  attributable  to lower
interest rates on recourse debt.

     Depreciation  expense  for the six month  period  ended  June 30,  1997 was
$161,000 as compared to $637,000  for the  corresponding  prior year  period,  a
decrease of $476,000 or 74.7%.  The decrease is primarily due to the decrease in
the  operating  lease  base,   resulting  from  decreases  in  operating  leases
originated  by the Company over the past year and sale of  equipment  coming off
lease.

     Extraordinary  Item - Gain on Early  Extinguishment  of Debt.  The  Company
recorded a gain on early  extinguishment  of debt for the six month period ended
June 30, 1997 of $930,000. In April 1997, the Company repaid in advance of their
respective terms an intercreditor loan and secured inventory loan. The aggregate
amount of this debt on the repayment date was $1,906,000, of which approximately
$976,000 was paid in cash and the balance of $930,000 was forgiven. In addition,
the Company paid  approximately  $22,000 in legal and bank fees to complete this
transaction.

     Net  Loss.  Net loss  for the six  month  period  ended  June 30,  1997 was
$3,208,000 as compared to $643,000 for the  corresponding  prior year period, an
increase of $2,565,000 or 398.9%.  The increase in the net loss is  attributable
to the  decrease in revenue  components  and the net  increases  in total costs,
specifically  described above. The increase in the net loss is offset in part by
the impact of the gain on early  extinguishment  of debt. Net loss per share for
the six month  period ended June 30, 1997 was $.43 per share as compared to $.13
per share for the corresponding prior year period, an increase of $.30 per share
or 230.8%.


LIQUIDITY AND CAPITAL RESOURCES

     The Company used cash flow from  operations  of  $6,046,000  during the six
month period ended June 30, 1997,  in part,  due to the net loss of  $3,208,000,
for the same period,  and conversion of  approximately  $4.0 million of fees due
Vestex  into  recourse  debt,  preferred  stock  and  common  stock.   Investing
activities,  which are primarily  related to investments in equipment for lease,
provided  $2,662,000  during the six month period,  in part,  due to the sale of
equipment  coming  off lease and the  effect  of the  early  termination  of the
intercreditor  loans.  Financing  activities  in the six month  period  provided
$3,629,000,  in, part due to the issuance of 3,000,000  shares of the  Company's
Series  AA  Convertible   Preferred  Stock  at  $.30  per  share  to  Vestex  in
consideration  of $900,000 of  consulting  fees due Vestex,  the  conversion  of
approximately $2.3 million of accrued fees due Vestex into recourse debt and the
issuance of 6,716,667  shares of common stock in  consideration of approximately
$806,000 of accrued fees due Vestex..  The net result of the above  activity for
the six month period was an increase in cash and cash  equivalents  of $205,000.
Cash and cash  equivalents  amounted to $226,000 at June 30, 1997 as compared to
$235,000 at June 30, 1996. Cash restricted and escrowed amounted to $2.5 million
at June 30, 1997 as compared to $3.0  million at June 30, 1996.  Withdrawals  of
restricted  cash  balances  are  limited to debt  service  and  working  capital
allotments,  whereas  the use of escrowed  balances  is limited to debt  service
payments.

     In February 1997, the Board of Directors approved the issuance of 3,000,000
shares of the Company's Series AA Convertible  Preferred Stock at $.30 per share
to Vestex in  consideration  of  $900,000  of  consulting  fees due  Vestex.  In
addition  during the first  quarter of 1997,  the  Company  received  loans from
Vestex of approximately $250,000 which are due on demand.


                                       9


     In April 1997,  the Company  executed and delivered (1) the Loan  Reduction
and Purchase and Assignment  Agreement dated as of April 1997 among the Company,
its corporate  affiliates  and/or  subsidiaries,  Fleet National Bank- Corporate
Trust  Division,  as agent (the  "Agent") for the Company's  principal  recourse
lenders, and Vestex, the Company's majority stockholder; (2) release in favor of
the principal  recourse lenders to be given by Vestex and Brian Adley,  Chairman
of the Board of Directors of the Company and president of Vestex,  individually;
(3)  release  in  favor of the  principal  recourse  lenders  to be given by the
Company,  its  corporate  affiliates  and/or  subsidiaries;  and (4)  $1,500,000
Secured  Promissory Note given by the Company,  its corporate  affiliates and/or
subsidiaries in favor of Vestex.

     In April 1997, both an intercreditor  loan and secured  inventory loan were
repaid in advance of their  respective  terms. The aggregate amount of this debt
on the  repayment  date was  approximately  $1,906,000  of  which  approximately
$976,000 was paid in cash and the balance of $930,000 was forgiven. In addition,
the Company paid  approximately  $22,000 in legal and bank fees to complete this
transaction.

     The Company's ability to underwrite equipment lease transactions is largely
dependent  upon the continuing  availability  of short-term  warehouse  lines of
credit.  Management is engaged in a continuing  dialogue  with several  possible
alternative  inventory  lenders  which appear to be  interested in providing the
Company  with  warehouse  financing.  If the Company  were to lose either of its
existing credit lines, or if their availability were reduced,  the Company would
take  immediate  steps  to  replace  either  or both of  them  with  one or more
alternative warehouse facilities.  If the Company experienced  unexpected delays
in putting a new warehouse  facility in place, it would temporarily  disrupt the
Company's  ability to underwrite  new  equipment  leases until the new warehouse
financing was secured.

     On May 19, 1997,  the Company  borrowed $1.5 million from the Vice Chairman
of the Board of the Company.  The loan is  evidenced  by a promissory  note that
bears  interest at the prime rate plus 2-1/8%  (10-3/8% at May 19,  1997) and is
guaranteed  by the  Chairman  of the Board of the  Company.  The Company is also
negotiating  an  additional  $2.5  million  loan with a bank and a $2.5  million
warehouse line of credit facility with a financing institution owned by the Vice
Chairman of the Board of the Company.  Although  there can be no assurance  that
such  financing  will  occur,  management  is  confident  that these  additional
financing transactions can be closed during the third quarter of fiscal 1997.

     On June 6, 1997,  the Company  issued  8,333,333  shares of Common Stock to
Vestex in  consideration  of the  guarantee  by Vestex of certain  bank lines of
credit  in the  aggregate  of  $4,000,000.  The  Company  ascribed  a  value  of
$1,000,000 to the guarantee  and recorded the value as debt issuance  costs.  On
June 6, 1997, the Company also issued 6,716,667 shares of Common Stock to Vestex
in  consideration  of  approximately  $806,000  of fees due  Vestex  which  were
previously accrued. Of the total 15,050,000 shares issued, 1,430,911 shares were
issued from treasury stock.

     The  remarketing  of equipment has played and will continue to play a vital
role in the Company's operating activities. In connection with the sale of lease
transactions  to  investors,  the  Company  typically  is entitled to share in a
portion of the residual value realized upon remarketing.  Successful remarketing
of the equipment is essential to the  realization  of the Company's  interest in
the  residual  value  of its  managed  portfolio.  It is also  essential  to the
Company's ability to recover its original investment in the equipment in its own
portfolios and to recognize a return on that  investment.  The Company has found
that its ability to remarket  equipment is affected by a number of factors.  The
original  equipment  specifications,  current market  conditions,  technological
changes,  and condition of the equipment upon its return all influence the price
for which the equipment can be sold or re-leased.  Delays in remarketing  caused
by various market conditions reduce the profitability of the remarketing.

                                       10


     The Company anticipates it will continue to dedicate substantial  resources
toward the further  development and improvement of its remarketing  capabilities
and  believes  that  remarketing  will  continue  to be a profit  center for the
Company. The Company's strategy is to further exploit its remarketing  expertise
by  continuing  to develop  its  ability to sell  remarketing  services to other
lessors,  fleet owners, and lessees and also to create a dealer capability under
which the  Company  would buy and resell  fleet  equipment.  The Company is also
implementing a plan to expand its brokerage  activities through the Internet and
the use of other information technologies.

     The Company's current lines of credit, if renewed or replaced,  the renewal
of  recently  expired  lines,  its  expected  access to the public  and  private
securities markets, both debt and equity,  anticipated new lines of credit (both
short-term and long-term and recourse and  nonrecourse),  anticipated  long-term
financing of individual  significant lease transactions,  and its estimated cash
flows from  operations are anticipated to provide  adequate  capital to fund the
Company's  operations for the next twelve months.  Although no assurances can be
given,  the Company  expects to be able to renew or timely  replace its existing
and recently  expired lines of credit,  to continue to have access to the public
and private  securities  markets,  both debt and equity, and to be able to enter
into new lines of credit and individual financing transactions.


POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS

     The Company's  future quarterly  operating  results and the market price of
its stock may fluctuate. In the event the Company's revenues or earnings for any
quarter are less than the level expected by securities analysts or the market in
general,  such shortfall could have an immediate and significant  adverse impact
on the market price of the  Company's  stock.  Any such adverse  impact could be
greater if any such shortfall occurs near the same time of any material decrease
in any widely followed stock index or in the market price of the stock of one or
more public  equipment  leasing  companies or major  customers or vendors of the
Company.

     The  Company's   quarterly   results  of  operations  are   susceptible  to
fluctuations for a number of reasons, including, without limitation, as a result
of sales by the Company of equipment it leases to its  customers.  Such sales of
equipment,  which are an  ordinary  but not  predictable  part of the  Company's
business,  will have the effect of increasing revenues, and, to the extent sales
proceeds  exceeds  net book value,  net income,  during the quarter in which the
sale occurs. Furthermore,  any such sale may result in the reduction of revenue,
and net income,  otherwise expected in subsequent quarters,  as the Company will
not receive lease revenue from the sold equipment in those quarters.

     Given the  possibility  of such  fluctuations,  the Company  believes  that
comparisons of the results of its operations to immediately  succeeding quarters
are not necessarily  meaningful and that such results for one quarter should not
be relied upon as an indication of future performance.


"SAFE HARBOR" STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 
1995

     This  Quarterly  Report on Form  10-Q  contains  certain  "Forward-Looking"
statements as such term is defined in the Private  Securities  Litigation Reform
Act of 1995 and information  relating to the Company and its  subsidiaries  that
are based on the beliefs of the Company's management as well as assumptions used
in this report, the words  "anticipate,"  "believe,"  "estimate,"  "expect," and
"intend" and words or phrases of similar  import,  as they relate to the Company
or  its  subsidiaries  or the  Company  management,  are  intended  to  identify
forward-looking   statements.   Such  statements   reflect  the  current  risks,
uncertainties  and  assumptions  related to certain factors  including,  without
limitation,   competitive  factors,   general  economic   conditions,   customer
relations,   relationships   with  vendors,   the  interest  rate   environment,
governmental  regulation and supervision,  seasonality,  distribution  networks,
product introduction and acceptance,  technology changes and changes in industry
conditions.  Should any one or more of these risks or uncertainties materialize,
or should any underlying  assumptions  prove incorrect,  actual results may vary
materially from those  described  herein as  anticipated,  believed,  estimated,
expected   or   intended.   The  Company   does  not  intend  to  update   these
forward-looking statements.


                                       11


                                                                         


                           Part II. Other Information

Item 1.    Legal Proceedings

           The Company is involved in the following legal proceedings:

           On January 15, 1997,  Chancellor filed a complaint in Superior Court,
Suffolk County, Massachusetts,  alleging that certain of its former officers and
directors are liable to the corporation for losses incurred as a result of their
negligence,  breach of fiduciary  duties,  unjust  enrichment,  conversion,  and
unfair and deceptive trade practices. In addition,  Chancellor's complaint seeks
the imposition of a constructive trust for the corporation's  benefit on various
assets that Chancellor  claims were wrongfully taken from the corporation by its
former officers and directors, as well as recovery of damages arising from legal
malpractice allegedly committed by the corporation's former general counsel, and
defamatory  statements made by one former officer and director to certain of the
corporation's customers.

           Four of the defendants, Stephen G. Morison, David W. Parr, Gregory S.
Harper  and  Thomas W.  Killilea,  have  answered  the  complaint  (denying  its
allegations),  and  have  filed a  counterclaim  against  Chancellor,  and  have
commenced a third-party  action against Brian M. Adley,  Vestex  Corporation and
Vestex Capital  Corporation.  The counterclaim alleges that Chancellor is liable
for breach of certain employment and severance agreements allegedly entered into
with  the  defendants  Morison  and  Harper,  and for the  abuse of  process  in
connection with the  corporation's  initiation of this lawsuit.  The third-party
complaint seeks  indemnification and contribution from Adley, Vestex Corporation
and  Vestex  Capital  Corporation  in  connection  with  the  claims  raised  by
Chancellor in the primary action.  In addition,  the third party complaint seeks
recovery  of  damages  from  Adley,   Vestex   Corporation  and  Vestex  Capital
Corporation  for alleged  abuse of process,  interference  with the  contractual
relations  and  deceit.  In their  answer to the  counterclaim  the  third-party
complaint,  Chancellor and the third-party defendant have denied the defendants'
allegations.

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

Item 2.   Changes in Securities
          None

Item 3.   Defaults Under Senior Securities
          None

Item 4.   Submission of Matters to a Vote of Security Holders
          None

Item 5.   Other Information
          None

Item 6.   Exhibits and Reports on Form 8-K

          (a) Exhibits - The following exhibits are filed herewith:

          10.1 Loan Reduction and Purchase and Assignment  Agreement dated as of
               April 4, 1997 by and among Fleet National Bank, the lenders named
               in the  agreement,  Vestex  Capital  Corporation,  and Chancellor
               Corporation and its affiliates.

          (b) Reports on Form 8-K - None


                                       12






                             Chancellor Corporation


                                   SIGNATURES


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

                                   CHANCELLOR CORPORATION


                                   /s/ John J. Powell
                                      John J. Powell
                                      President and Chief Executive Officer

DATE:  August 13, 1997





                                       13