Len Cereghino & Co.                             CLIENT:  WILLIS LEASE FINANCE
CORPORATE INVESTOR RELATIONS                    CONTACT: Elliot M. Fischer
2605 Western Ave., Seattle, WA  98121                    Chief Financial Officer
(206) 448-1996                                           (415) 331-5281


NEWS RELEASE
- --------------------------------------------------------------------------------

      WILLIS LEASE FINANCIAL NINE MONTH REVENUES GAIN 34% TO $24 MILLION;
      -------------------------------------------------------------------
                 NET INCOME EQUALS $2 MILLION OR $.62 PER SHARE
                 ----------------------------------------------


     SAUSALITO,  CA -- November  11, 1996 -- Willis  Lease  Finance  Corporation
(NASDAQ:  WLFC),  today released its third quarter results,  the company's first
earnings  report since  completing  its Initial  Public  Offering of 2.3 million
shares.  Willis reported total revenues of $7.3 million for the third quarter of
1996, compared to $10.1  million in the third quarter of last year. In the third
quarter of 1995, Willis' revenues were increased by sales of $5.4 million of jet
engines  acquired for resale  compared to $2.8 million in the third quarter this
year. Improved margins in its operating lease portfolio and spare parts business
helped offset lower  equipment  sales in the third  quarter.  For the first nine
months of 1996, Willis' total revenues increased 34% to $23.5 million,  compared
to $17.5 million in the nine months ended September 30, 1995.

     Net income for the third  quarter of 1996 was  $434,000, or $.13 per share,
compared to $1.98 million,  or $.58 per share (pro forma), in the like quarter a
year ago. Net income for the first nine months of 1996 was $2.0 million, or $.62
per share,  compared to $3.28  million,  or $1.02 per share (pro forma),  in the
like period of 1995.  Earnings were higher in 1995 primarily because the company
had  a  $2.2  million  gain  on  the  modification  of a  credit  facility,  the
contribution  from the third quarter  equipment sales mentioned above, and lower
general and administrative expenses.

     "We are beginning to use the  proceeds  from our IPO,  which we received at
the end of the third quarter,  to purchase  additional engines for our operating
lease portfolio and additional inventory for WASI (Willis Aeronautical Services,
Inc.), our spare parts subsidiary.  The offering was completed at the end of the
third quarter and had virtually no impact on our third  quarter  results,"  said
Charles F.  Willis,  President.  For the  trailing  twelve  month  period  ended
September  30,  1996,  the return on  weighted  average  assets was 2.2% and the
return on weighted average equity was 34.7%.

     At September 30, 1996,  Willis had 28 engines on lease with a book value of
$75.4  million  compared to 27 engines with a book value of $69.4 million at the
end of 1995's third  quarter.  The  operating  lease  portfolio  generated  $3.5
million in lease  revenues in the third quarter of 1996 compared to $3.9 million
in the  third  quarter  of 1995.  For the  first  nine  months  of 1996,  Willis
generated  operating lease revenue of $10.4 million up 4.5% from $9.9 million in
the like period of 1995. Year-to-date,  margins on the operating leases improved
to 39.0% compared to 22.5% in the like period of 1995.

     "The number of engines  dropped by a total of 2 engines during the quarter.
We will  continue  to  purchase  additional  engines  that meet our  acquisition
criteria. We completed the acquisition of one engine in September.  With the $17
million  proceeds from our IPO used together with debt  financing,  we intend to
increase the size of our lease portfolio," Willis noted.

                                     (more)


WLFC - Third Quarter Earnings
November 11, 1996
Page Two


     "WASI increased its contribution to sales and operating margins this year,"
Willis said. In the third quarter,  spare parts sales increased 9.5% to $869,000
compared  to sales of $794,000  in the third  quarter a year ago.  For the first
nine months of 1996,  parts sales increased 55% to $3.3 million compared to $2.2
million in the like quarter a year ago. Nine month margins in 1996 also improved
to 50% compared to 36.1% in the like period of 1995.  The company  increased the
spare parts inventories by 23% since the beginning of the year."

     "The small number and large  transaction  size of engine resales means that
our revenues and earnings can fluctuate  widely from quarter to quarter," stated
Elliot  Fischer,  Chief  Financial  Officer.  Third  quarter  sales of equipment
acquired for resale  generated  revenue of $2.8 million compared to $5.4 million
in the third quarter of 1995. In the first nine months of 1996 Willis  generated
$9.6 million from  engines  acquired for resale  compared to $5.4 million in the
first nine months of 1995.

     In  the  third  quarter  of  1995,  Willis  completed  three   transactions
generating a gross margin of 49%. "We believe the margins on these  transactions
were unusually high," Fischer explained.  "So far this year, the gross margin on
resale transactions was 12%. The 1996 margin was adversely affected by a loss of
$237,000 on third quarter transactions due to higher than expected refurbishment
costs on two engines.

     "General and administrative expenses were higher in 1996 by $333,000 in the
third  quarter  and $1.1  million  for the nine  months in order to support  our
growth in assets and volume of transactions," Fischer explained.

     "At  September  30,  Willis  had 28  engines  under  lease  to 20  airlines
operating in 11 countries,"  Willis noted. The company focuses on commercial jet
aircraft  engines,  particularly  engines  for the most  commonly  used  Boeing,
McDonnell-Douglas, and Airbus aircraft.

     According  to The Boeing  Report,  12,000 net new aircraft are forecast for
delivery  worldwide  over the next 20 years,  requiring  about 39,000  installed
engines.  Assuming  a ratio of  approximately  17% spare  engines  to  installed
engines,  the Report estimates  potential market demand for approximately  6,600
additional spare engines through the year 2015.

     Willis' debt to equity ratio  dropped to 3.1:1 due to the equity  raised in
September. Willis' assets totaled $108.6 million at September 30, 1996, compared
to $85.8 million a year ago. Shareholder' equity was $20.3 million following the
IPO and tangible book value was $3.96 per share at quarter end.

     Willis Lease Finance  Corporation's  primary  businesses are the leasing of
spare replacement  aircraft engines and the strategic  acquisition and resale of
aircraft engines and parts to the worldwide commercial airline aftermarket.  The
company  commenced  leasing  operations  in 1988 and  established  WASI  (Willis
Aeronautical  Services,  Inc.) to conduct its spare parts  resale  operation  in
October 1994. On Friday, November 7, the stock closed the trading day at $11.125
per share.

     Except for historical  information  contained herein, the matters discussed
in this release  contain  forward  looking  statements  that  involve  risks and
uncertainties.  The  company's  actual  results may differ  materially  from the
results discussed in the  forward-looking  statements.  Factors that might cause
such a  difference  include,  but are not  limited  to, the  effect of  changing
economic conditions,  trends in the airline industry, changes in interest rates,
liability risks  associated with providing engines and services to aircraft, the
ability of  the  Company to profitably  remarket or release engines  in a timely
manner,  changes in maintenance  requirements and safety  regulation,  and other
risk detailed in the Company's  Registration  Statement and  continuing  reports
filed with the Securities and Exchange Commission.

                                     (more)



WLFC - Third Quarter Earnings
November 11, 1996
Page Three


FINANCIAL HIGHLIGHTS                                       Third Quarter Ended                 Nine Months Ended
- --------------------                                          September 30,                       September 30,
(in thousands except per share)(unaudited)                1996             1995               1996            1995
                                                          ---------------------               --------------------
                                                                                                  
Revenues:
     Operating lease revenue                              $3,544       $ 3,866                $10,379       $ 9,931
     Gain (loss) on sale of leased engines                $    0             0                      0          (110)
     Spare parts sales                                    $  869           794                  3,303         2,205
     Sale of equipment acquired for resale                $2,781         5,372                  9,605         5,372
     Interest and other income                            $  150            26                    197            82
                                                          ------       -------                -------       -------
          TOTAL REVENUE                                   $7,344       $10,058                $23,484       $17,480

Expenses:
     Interest                                             $1,101       $1,174                 $ 3,371       $ 4,355
     Depreciation                                            735        1,228                   2,513         3,078
     Residual share                                          162          118                     536           283
     Cost of spare parts sales                               218          494                   1,604         1,388
     Cost of equipment acquired for resale                 3,018        2,740                   8,551         2,740
     General & administrative expense                      1,331          999                   3,434         2,322
                                                          ------       -------                -------       -------
          TOTAL EXPENSES                                  $6,565       $6,753                 $20,009       $14,166

Gain on modification of credit facility                        0            0                       0         2,203
                                                          ------       -------                -------       -------
Income (loss) before income taxes and minority interest   $  779         3,305                  3,475         5,517
Income taxes                                                (300)       (1,316)                (1,395)       (2,207)
                                                          ------       -------                -------       -------
Income (loss) before minority interest                       479         1,989                  2,080         3,310
Less: minority interest in net income of subsidiary          (45)           (8)                   (79)          (29)
                                                          ------       -------                -------       -------
Net income (loss)                                         $  434       $ 1,981                 $2,001        $3,281

Earnings per share (pro forma)                            $ 0.13       $  0.58                 $ 0.62        $ 1.02

Weighted average shares outstanding                        3,425         3,425                  3,215         3,215




                                                           Period Ended             Year Ended           Period Ended
                                                          Sept. 30, 1996           Dec. 31, 1995        Sept. 30, 1995
                                                          --------------           -------------        --------------
Cash and short term investments                           $     14,681             $       816           $      2,310
Aircraft engines net                                      $     75,368             $    74,704           $     69,427
Spare parts inventory                                     $      3,598             $     2,916           $      3,115
Total receivables                                         $      2,036             $     1,259           $      1,394
Total assets                                              $    108,604             $    91,437           $     85,819
Total liabilities                                         $     88,316             $    86,540           $     80,774
Shareholders' equity                                      $     20,288             $     4,812           $      4,988

                                      -0-
<FN>

NOTE:  Transmitted on PR NewsWire at 1:59 p.m. PST, November 11, 1996.
</FN>