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 March 31, 1998

                                         OR

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

                          COMMISSION FILE NUMBER:  0-28774

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

                          WILLIS LEASE FINANCE CORPORATION
               (Exact name of registrant as specified in its charter)

                 California                              68-0070656
(State or other jurisdiction of incorporation  (IRS Employer Identification No.)
              or organization)



180 Harbor Drive, Suite 200, Sausalito, CA                  94965
(Address of principal executive offices)                  (Zip Code)

                                        
       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE      (415) 331-5281

                                 NOT APPLICABLE
            (Former name, former address and former fiscal year,
                           if changed since last report)

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

     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 / /

     Indicate the number of shares outstanding of each of the issuer's 
classes of common stock, as of the latest practicable date:

           Title of Each Class                 Outstanding at April 30, 1998
           -------------------                 -----------------------------
        Common Stock, No Par Value                      7,258,098

                                        1


                                        
                        WILLIS LEASE FINANCE CORPORATION 

                                      INDEX




PART I    FINANCIAL INFORMATION                                        PAGE NO.
                                                                 
Item 1.   Consolidated Financial Statements

          Consolidated Balance Sheets                                       3
          As of March 31, 1998 and December 31, 1997

          Consolidated Statements of Income                                 4
          Three months ended March 31, 1998 and 1997

          Consolidated Statements of Shareholders' Equity                   5
          Year ended December 31, 1997 and
          three months ended March 31, 1998

          Consolidated Statements of Cash Flows                             6
          Three months ended March 31, 1998 and 1997

          Notes to Consolidated Financial Statements                        7

Item 2.   Management's Discussion and Analysis of Financial Condition       9
          And Results of Operations

PART II   OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K                                 19


                                        2

                                        
                       WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS



                                                                                    MARCH 31,       DECEMBER 31,
                                                                                      1998              1997
                                                                                 -------------     --------------
                                                                                   (UNAUDITED)
                                                                                             
ASSETS
Cash and cash equivalents                                                            $3,398,420         $13,095,303
Deposits                                                                             19,251,659          18,461,456
Equipment held for operating lease, less accumulated depreciation
  of $16,568,638 at March 31, 1998 and $15,267,683 at December 31, 1997             184,147,534         138,535,643
Net investment in direct finance lease                                                9,679,970           9,821,854
Property, equipment and furnishings, less accumulated depreciation
  of $306,376 at March 31, 1998 and $275,109 at December 31, 1997                       517,220             540,856
Spare parts inventory                                                                11,743,827          10,334,113
Maintenance billings receivable                                                       1,329,024           1,547,765
Operating lease rentals receivable                                                      522,687             520,466
Receivables from spare parts sales                                                    1,791,244           2,908,175
Other receivables                                                                       388,770             375,878
Other assets                                                                          8,667,340           2,288,547
                                                                                  -------------       -------------
Total assets                                                                       $241,437,695        $198,430,056
                                                                                  -------------       -------------
                                                                                  -------------       -------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Accounts payable and accrued expenses                                                $2,226,216          $4,010,976
Salaries and commissions payable                                                        498,894           1,070,051
Deferred income taxes                                                                 8,917,784           8,476,040
Deferred gain                                                                           176,654             183,278
Notes payable and accrued interest                                                  142,951,917         101,433,200
Capital lease obligation                                                              2,765,793           2,802,119
Residual share payable                                                                2,047,535           2,092,140
Maintenance deposits                                                                 21,070,666          20,018,195
Security deposits                                                                     3,188,651           2,435,987
Unearned lease revenue                                                                1,169,696           1,306,613
                                                                                  -------------       -------------
Total liabilities                                                                  $185,013,806        $143,828,599

Shareholders' equity:
Common stock, no par value.  Authorized 20,000,000 shares;
7,210,598 and 7,177,320 issued and outstanding at March 31, 1998
  and December 31,1997, respectively                                                 40,190,299          40,117,223
Retained earnings                                                                    16,233,590          14,484,234
                                                                                  -------------       -------------
Total shareholders' equity                                                           56,423,889          54,601,457
                                                                                  -------------       -------------
Total liabilities and shareholders' equity                                         $241,437,695        $198,430,056
                                                                                  -------------       -------------
                                                                                  -------------       -------------


See accompanying notes to the consolidated financial statements

                                        3

                                        
                        WILLIS LEASE FINANCE CORPORATION
                                 AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
                                   (UNAUDITED)



                                                                                         THREE MONTHS ENDED
                                                                                               MARCH 31,
                                                                                    -------------------------------
                                                                                        1998                1997
                                                                                    -------------       -----------
                                                                                                  
REVENUE
Lease revenue                                                                        $6,436,248          $4,115,077
Gain on sale of leased equipment                                                      3,107,852             397,379
Spare part sales                                                                      3,015,927           2,221,680
Sale of equipment acquired for resale                                                       -             2,547,840
Interest and other income                                                               185,387             251,525
                                                                                    -----------          ----------
Total revenue                                                                       $12,745,414          $9,533,501

EXPENSES
Interest expense                                                                      2,602,350           1,471,943
Depreciation expense                                                                  1,417,509             875,460
Residual share                                                                          232,512             190,552
Cost of spare part sales                                                              2,054,544           1,304,152
Cost of equipment acquired for resale                                                       -             2,252,517
General and administrative                                                            3,183,837           1,778,452
                                                                                    -----------          ----------
Total expenses                                                                       $9,490,752          $7,873,076

Income before income taxes
                                                                                    -----------          ----------
  and extraordinary item                                                              3,254,662           1,660,425
Income taxes                                                                         (1,304,826)           (645,284)
                                                                                    -----------          ----------
Income before extraordinary item                                                      1,949,836           1,015,141
Extraordinary item less applicable income taxes                                        (200,480)          2,007,929
                                                                                    -----------          ----------
Net income                                                                           $1,749,356          $3,023,070
                                                                                    -----------          ----------
                                                                                    -----------          ----------
Basic earnings per common share:
Income before extraordinary item                                                          $0.27               $0.19
Extraordinary item                                                                        (0.03)               0.37
                                                                                    -----------          ----------
Net income                                                                                $0.24               $0.56
                                                                                    -----------          ----------
Diluted earnings per common share:
Income before extraordinary item                                                          $0.26               $0.18
Extraordinary item                                                                        (0.03)               0.36
                                                                                    -----------          ----------
Net income                                                                                $0.23               $0.54
                                                                                    -----------          ----------
Average common shares outstanding                                                     7,191,844           5,430,046
Diluted average common shares outstanding                                             7,440,049           5,577,377



See accompanying notes to the consolidated financial statements

                                        4

                                        
                       WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
     YEAR ENDED DECEMBER 31, 1997 AND THREE MONTHS ENDED MARCH 31, 1998



 
                                                  Issued and
                                                  outstanding                                     Total
                                                   shares of       Common        Retained    shareholders'
                                                 common stock      stock         earnings        equity
                                                 ------------      -----         --------        ------
                                                                                  
Balance at December 31, 1996                       5,426,793    $16,055,689     $7,146,563    $23,202,252
Shares issued                                         25,527        221,244                       221,244
Common stock issued and
   proceeds from secondary offering, net           1,725,000     23,840,290                    23,840,290
Net income                                                                       7,337,671      7,337,671
                                                   ---------    -----------    -----------    -----------
Balances at December 31, 1997                      7,177,320     40,117,223     14,484,234     54,601,457

Shares issued                                         33,278         73,076                        73,076
Net income                                                                       1,749,356      1,749,356
                                                   ---------    -----------    -----------    -----------
Balances at March 31, 1998 (unaudited)             7,210,598    $40,190,299    $16,233,590    $56,423,889
                                                   ---------    -----------    -----------    -----------
                                                   ---------    -----------    -----------    -----------


See accompanying notes to the consolidated financial statements

                                        5


                                        
                       WILLIS LEASE FINANCE CORPORATION
                               AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                   THREE MONTHS ENDED MARCH 31,
                                                                                ------------------------------------
                                                                                       1998                1997
                                                                                ----------------      --------------
                                                                                                
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                           $1,749,356          $3,023,070
Adjustments to reconcile net income to net cash
    provided by operating activities:
Depreciation of equipment held for  lease                                             1,382,180             849,494
Depreciation of property, equipment and furnishings                                      35,329              25,966
(Gain) loss on sale of property, equipment and furnishings                               (9,177)                885
(Gain) on sale of leased equipment                                                   (3,107,852)           (397,379)
Increase in residual share payable                                                      (44,605)            190,552
Changes in assets and liabilities:
     Deposits                                                                          (790,203)            382,373
     Spare parts inventory                                                           (1,409,714)           (513,640)
     Receivables                                                                      1,320,559            (904,116)
     Other assets                                                                       181,207            (415,395)
     Accounts payable and accrued expenses                                           (1,784,760)           (498,042)
     Salaries and commission payable                                                   (571,157)             48,554
     Deferred income taxes                                                              441,744           1,974,693
     Deferred gain                                                                       (6,624)             (6,624)
     Accrued interest                                                                   129,925            (378,470)
     Maintenance deposits                                                             1,052,471           1,929,559
     Security deposits                                                                  752,664             189,895
     Unearned lease revenue                                                            (136,917)           (184,610)
                                                                                   ------------        ------------
Net cash (used in) provided by operating activities                                    (815,574)          5,316,765
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sale of equipment held for operating lease (net
   of selling expenses)                                                               6,456,215           1,000,000
Proceeds from sale of property, equipment and furnishings                                15,000               3,500
Purchase of equipment held for operating lease                                      (50,342,434)         (7,269,663)
Deposits made in connection with inventory purchases                                 (6,560,000)                -
Purchase of property, equipment and furnishings                                         (17,516)            (52,643)
Principal payments received on direct finance lease                                     141,884                 -
                                                                                   ------------        ------------
Net cash used in investing activities                                               (50,306,851)         (6,318,806)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of notes payable                                              49,395,416          56,838,374
Proceeds from issuance of common stock                                                   73,076              48,257
Principal payments on notes payable                                                  (8,006,624)        (54,600,496)
Principal payments on capital lease obligation                                          (36,326)            (53,753)
                                                                                   ------------        ------------
Net cash provided by financing activities                                            41,425,542           2,232,382
(Decrease) increase in cash and cash equivalents                                     (9,696,883)          1,230,341
Cash and cash equivalents at beginning of period                                     13,095,303           6,573,241
                                                                                   ------------        ------------
Cash and cash equivalents at end of period                                           $3,398,420          $7,803,582
                                                                                   ------------        ------------
                                                                                   ------------        ------------


See accompanying notes to the consolidated financial statements

                                        6

                                        
                       WILLIS LEASE FINANCE CORPORATION
                               AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   BASIS OF PRESENTATION

     CONSOLIDATED FINANCIAL STATEMENTS

     The accompanying unaudited consolidated financial statements of Willis 
Lease Finance Corporation and its subsidiaries (the "Company") have been 
prepared pursuant to the rules and regulations of the Securities and Exchange 
Commission for reporting on Form 10-Q.  Pursuant to such rules and 
regulations, certain information and footnote disclosures normally included 
in financial statements prepared in accordance with generally accepted 
accounting principles have been condensed or omitted.  The accompanying 
unaudited interim financial statements should be read in conjunction with the 
audited consolidated financial statements and notes thereto, together with 
Management's Discussion and Analysis of Financial Condition and Results of 
Operations, contained in the Company's Annual Report to Shareholders 
incorporated by reference in the Company's Annual Report on Forms 10-K and 
10-KA for the fiscal year ended December 31, 1997.

     In the opinion of management, the accompanying unaudited consolidated 
financial statements contain all adjustments (consisting of only normal and 
recurring adjustments) necessary to present fairly the financial position of 
the Company as of March 31, 1998, and December 31, 1997, and the results of 
its operations for the three month periods ended March 31, 1998 and 1997 and 
its cash flows for the three month periods ended March 31, 1998 and 1997.  
The results of operations and cash flows for the three month period ended 
March 31, 1998, are not necessarily indicative of the results of operations 
or cash flows which may be reported for the remainder of 1998.

2.   MANAGEMENT ESTIMATES

     The preparation of financial statements, in conformity with generally 
accepted accounting principles, requires management to make estimates and 
assumptions that affect the reported amounts of assets and liabilities and 
disclosures of contingent assets and liabilities at the date of the financial 
statements and the reported amounts of revenue and expenses during the 
reporting period.  Actual results could differ from those estimates.

3.   SHARES ISSUED

     The Company has a 1996 Employee Stock Purchase Plan (the "Purchase 
Plan") under which 75,000 shares of common stock have been reserved for 
issuance.  This plan was effective in September 1996.  Eligible employees may 
designate not more than 10% of their cash compensation to be deducted each 
pay period for the purchase of common stock under the Purchase Plan, and 
participants may purchase not more than $25,000 of common stock in any one 
calendar year.  Each January 31 and July 31 shares of common stock are 
purchased with the employees' payroll deductions over the immediately 
preceding six months at a price per share of 85% of the lesser of the market 
price of the common stock on the purchase date or the market price on the 
date of entry into an offering period.  During the three month period ended 
March 31, 1998, the Company issued 8,040 shares of Common Stock as a result 
of employee stock purchases under the Purchase Plan.

     In conjunction with its initial public offering, the Company sold 
five-year purchase warrants for $.01 per warrant covering an aggregate of 
100,000 shares of common stock exercisable at a price equal to 130% of the 
initial public offering price.  The warrants are exercisable commencing 24 
months after the effective date of the initial public offering or earlier, 
but not earlier than 12 months after the initial public offering, if and when 
the Company files a registration statement for the sale by the Company of 
shares of common stock or securities exercisable for, convertible into or 
exchangeable for shares of common stock (other than pursuant to a stock 
option or other employee benefit or similar plan, or in connection with a 
merger or an acquisition).  The follow-on offering in December 1997 
constituted such a

                                        7


                          WILLIS LEASE FINANCE CORPORATION
                                  AND SUBSIDIARIES

               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


registration.  The warrants' exercise price and the number of shares of 
Common Stock are subject to adjustment to protect the warrant holders against 
dilution in certain events.  In February, 1998, a holder of 50,000 of the 
warrants exercised the warrants under the net issuance rights of the 
warrants.  Based on the closing price on such date, the exercise resulted in 
the issuance of 25,238 shares to the holder of the warrants.

4.   FINANCING

     In February 1998, the Company increased the committed amount of its 
revolving credit facility to $45 million and, subsequently, in April 1998, to 
$65 million.  This credit facility is available to finance the acquisition of 
aircraft engines, aircraft and high-value spare parts for sale or lease.  
This facility expires on June 30, 1998, bears interest at prime less 0.25% 
and may be renewed annually.

     In March 1998, the Company repaid a loan that had residual sharing 
provisions and an interest rate of 10%.  The repayment resulted in an 
extraordinary expense of $0.2 million, net of tax.

5.   COMMITMENTS

     In February 1998, the Company signed a lease for office space into which 
it plans to move its Sausalito operations.  The initial term of this lease is 
5 years and the annual rental commitments under the lease are approximately 
$0.3 million. The Company has also signed a lease for a warehouse and office 
facility to be used by Willis Aeronautical Services, Inc. ("WASI") in San 
Diego, California into which it will move substantially all of WASI's South 
San Francisco operations.  This lease commenced in April 1998.  The initial 
term of this lease is 6 years and the annual rental commitments under the 
lease are approximately $0.4 million.  To the extent that the Company has 
obligations remaining under its current leases after the relocations 
described above, the Company expects that it can sublease to cover such 
obligations.

     In March 1998, the Company committed to purchase, during 1998 and 1999, 
certain used aircraft and engines for its WASI parts operation.  Certain 
deposits were made in connection with this commitment. In April 1998, the 
Company took delivery of certain of the aircraft and the total, remaining 
commitment to purchase over the course of 1998 and 1999 is not more than 
$33.0 million.

                                        8


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

     OVERVIEW

     The Company's core business is acquiring and leasing, primarily pursuant 
to operating leases, commercial aircraft spare engines, aircraft and other 
aircraft equipment.  The Company, through WASI, also specializes in the 
purchase and resale of aftermarket airframe and engine parts, engines, 
modules and rotable components.  In addition, the Company engages in the 
selective purchase and resale of commercial aircraft engines.

      Revenue consists primarily of operating lease revenue, income from the 
sale of spare parts and components and income from the sale of engines and 
equipment.

     RESULTS OF OPERATIONS

THREE MONTHS ENDED MARCH 31, 1998 COMPARED TO THE THREE MONTHS ENDED MARCH 31,
1997:

     Revenue is summarized as follows:




                                                      Three Months Ended March 31,
                                          -------------------------------------------------------
                                                    1998                         1997
                                                    ----                         ----
                                            Amount            %           Amount            %
                                          -------------------------------------------------------
                                                         (dollars in thousands)
                                                                              
Lease revenue . . . . . . . . . . . . . .   $6,436           50.5%        $4,115           43.2%
Gain on sale of leased equipment. . . . .    3,108           24.4            397            4.2
Spare parts sales . . . . . . . . . . . .    3,016           23.7          2,222           23.3
Sale of equipment acquired for resale . .    ---            ---            2,548           26.7
Interest and other income . . . . . . . .      185            1.4            252            2.6
                                           -----------------------------------------------------
Total                                      $12,745          100.0%        $9,534          100.0%
                                           -----------------------------------------------------
                                           -----------------------------------------------------


     LEASE PORTFOLIO. During the quarter ended March 31, 1998, 10 engines and 
1 aircraft were added to the Company's lease portfolio at a total cost of 
$47.3 million.  One engine was sold from the lease portfolio.

     LEASING ACTIVITIES. Lease revenue for the quarter ended March 31, 1998 
increased 56% to $6.4 million from $4.1 million for the comparable period in 
1997.  This increase reflects operating and finance lease revenues from 
additional engines, aircraft and spare parts packages.

     Expenses directly related to operating lease activity increased 65% to 
$4.1 million.  Interest expense related to all leasing activities increased 
72% to $2.5 million for the quarter ended March 31, 1998, from the comparable 
period in 1997, due to an increase in average debt outstanding during the 
period. Depreciation expense increased 63% to $1.4 million for the quarter 
ended March 31, 1998, from the comparable period in 1997, due to the larger 
average asset base in the first quarter of 1998.  Residual sharing expense 
increased 22% to $232,512 for the quarter ended March 31, 1998 from the 
$190,552 for the comparable period in 1997.  This expense is calculated by 
comparing the net book value of the engines subject to such agreements to 
their related debt balances and adjusting the residual share payable to the 
appropriate amount representing the sharing percentage of any excess of the 
net book value over the corresponding debt balance for such engines.  In 
March 1998, the Company repaid one of its loans which had residual sharing 
provisions.  (see "Extraordinary Items" below)

                                        9


     GAIN ON SALE OF LEASED EQUIPMENT. During the quarter ended March 31, 
1998, the Company sold one engine from the lease portfolio which resulted in 
a gain of $3.1 million.  This compares with gains in the quarter ended March 
31, 1997 of $0.4 million.

     SPARE PARTS SALES. Revenues from spare parts sales in the quarter ended 
March 31, 1998 increased 36% to $3.0 million from $2.2 million in the 
comparable 1997 period.  The gross margin decreased to 32% in the first 
quarter of 1998, from 41% in the corresponding period in 1997.  The Company 
does not believe that the relatively high margin experienced in the first 
quarter of 1997 is indicative of future results.

     SALE OF EQUIPMENT ACQUIRED FOR RESALE. During the quarter ended March 
31, 1997, the Company sold one engine for $2.5 million which resulted in a 
gain of $0.3 million.  The Company had no such sales during the comparable 
1998 period.

     INTEREST AND OTHER INCOME. Interest and other income for the quarter 
ended March 31, 1998 was $0.2 million compared to $0.3 million for the 
quarter ended March 31, 1997 due to lower cash balances held in the first 
quarter of 1998.

     GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses 
increased 79% to $3.2 million for the quarter ended March 31, 1998 from $1.8 
million in the comparable period in 1997.   This increase reflects expenses 
associated with staff additions, recruiting costs related thereto, increased 
rent due to the expansion of the WASI facility, as well as increases in 
professional fees, insurance expense and expenses related to promotional and 
marketing activities.

     INCOME TAXES. Income taxes, exclusive of tax on extraordinary items, for 
the quarter ended March 31, 1998, increased to $1.3 million from $0.6 million 
for the comparable period in 1997.  This increase reflects an increase in the 
Company's pre-tax earnings.

     EXTRAORDINARY ITEMS. In March 1998, the Company repaid a loan that had 
residual sharing provisions and an interest rate of 10%.  The repayment 
resulted in an extraordinary expense of $0.2 million, net of tax.  In 
February 1997, the Company obtained a new loan agreement for $41.5 million to 
replace an existing loan of $44.2 million.  The transaction resulted in an 
extraordinary gain of $2.0 million, net of tax.

     ACCOUNTING PRONOUNCEMENTS. In June 1997, the Financial Accounting 
Standards Board issued a new statement: SFAS No. 131, "Disclosures about 
Segments of an Enterprise and Related Information," which establishes annual 
and interim reporting standards for a public company's operating segments and 
related disclosures about its products, services, geographic areas, and major 
customers. Both statements are effective for the Company's fiscal year ended 
December 31, 1998, with earlier application permitted.  The effect of 
adoption of these statements will be limited to the form and content of the 
Company's disclosures and will not impact the company's results of 
operations, cash flow, or financial position.

LIQUIDITY AND CAPITAL RESOURCES

     Historically, the Company has financed its growth through borrowings 
secured by its equipment lease portfolio.  (See "Management's Discussion and 
Analysis of Financial Condition and Results of Operations" above and 
"Business--Aircraft Equipment Financing/Source of Funds.")  Cash of 
approximately $49.4 million and $56.8 million, in the quarters ended March 
31, 1998 and 1997, respectively, was derived from this activity.  In these 
same time periods $8.0 million and $54.7 million, respectively, was used to 
pay down related debt or the capital lease.  In December 1997, net proceeds 
from a follow-on common stock offering were approximately $23.8 million, as 
discussed below.  In September 1996, net proceeds from the initial public 
offering were approximately $15.9 million, as discussed below.  Cash flows 
from operating activities generated approximately $(0.8) million and $5.3 
million in the quarters ended March 31, 1998 and 1997 respectively.

     The Company's primary use of funds is for the purchase of equipment for 
lease.  Approximately $50.3 million and $7.3 million of funds were used for 
this purpose in the quarters ended March 31, 1998 and 1997 respectively.  
Additional funds were used in these periods to finance the growth of 
inventories to support spare parts sales.

                                        10


     The follow-on offering which occurred in December 1997 was for 1,725,000 
shares of Common Stock at $15.00 per share.  The proceeds to the Company, net 
of all expenses, were $23.8 million.  The primary use of these proceeds was 
repayment of amounts outstanding under the Company's revolving credit 
facility.

     The initial public offering which occurred in September 1996 was for 
2,300,000 shares of Common Stock at $8.00 per share.  The proceeds to the 
Company, net of all expenses, were $15.9 million.  These proceeds were used 
to prepay $1.3 million of indebtedness under an existing term facility, and 
to purchase an amortizing interest rate cap to hedge a portion of the 
Company's exposure to increases in interest rates on its variable rate 
borrowings.  The balance of the proceeds, together with debt financing, were 
primarily used to acquire additional assets for lease and sale and for 
working capital and other general corporate purposes.

     At March 31, 1998, the Company had a $45.0 million revolving credit 
facility to finance the acquisition of aircraft engines, aircraft and spare 
parts for sale or lease.  In April 1998, this facility was increased to $65 
million.  Assuming compliance with the facility's terms, including 
sufficiency of collateral, at March 31, 1998 and April 30, 1998, $7.1 million 
and $9.6 million was available under this facility, respectively. The 
facility expires on June 30, 1998. The facility bears interest at prime less 
0.25% and may be renewed annually.

     The Company has an $80.0 million warehouse facility (the "WLFC Funding 
Corp. Facility"), available to a special purpose finance subsidiary of the 
Company, for the financing of jet aircraft engines transferred by the Company 
to such finance subsidiary (the "WLFC Funding Corp. Facility").  This 
transaction's structure facilitates future public or private securitized note 
issuances by the special purpose finance subsidiary. The facility has an 
eight year term, bears interest at LIBOR plus 2.25% and is partially 
guaranteed by the Company.  This facility requires the issuer to hedge 50% of 
the facility against interest rate changes no later than May 31, 1998.  
Assuming compliance with the facility's terms, including sufficiency of 
collateral, as of March 31, 1998 and April 30, 1998, $34.1 million and $31.0 
million was available under this facility, respectively.

     WASI has a $3.0 million secured working capital facility for the 
acquisition of aircraft engines to be dismantled and sold for parts through 
WASI. This facility provides for advances against the purchase price of parts 
for resale and bears interest at prime plus 1%. This facility requires 
interest-only payments for the first five months with the principal balance 
due six months after drawdown and is in the process of being extended to June 
30, 1998. The Company directly guarantees WASI's obligations under this 
facility. Assuming compliance with the facility's terms, including 
sufficiency of collateral, as of March 31, 1998 and April 30, 1998, 
approximately $1.3 million was available under this facility.

     Approximately $57.4 million of the Company's debt is repayable during 
the remainder of 1998.  The majority of such repayments consist of scheduled 
balloon payment maturities on term loans.  The balance of the repayments 
consist of scheduled installments due under term loans. The Company 
anticipates that it will refinance the balloon payment maturities during the 
remainder of 1998.

     The Company believes that its current equity base and internally 
generated funds are sufficient to fund the Company's anticipated equity 
requirements and operations for the remainder of 1998, at which time 
additional equity may be required to fund projected growth. The Company is 
seeking to expand its existing revolving credit facility and make other 
borrowing arrangements to fund future growth.

     The Company's ability to successfully execute its business strategy is 
highly dependent on its ability to raise equity capital and to obtain debt 
capital. There can be no assurance that the necessary amount of such equity 
or debt capital will continue to be available to the Company on favorable 
terms, or at all.  If the Company were unable to continue to obtain required 
financing on favorable terms, the Company's ability to add new aircraft 
engines, aircraft and spare parts packages to its portfolio, add inventory to 
support its spare parts sales or to conduct profitable operations with its 
existing asset base would be impaired, which would have a material adverse 
effect on the Company's business, financial condition and results of 
operations.

     As of March 31, 1998, the Company had 8 engines and 5 spare parts packages
which had not been financed. The Company will likely seek financing for this
equipment, although no assurance can be given that such financing will be

                                        11


available on favorable terms, if at all.  In addition, certain of the 
Company's engines have been financed under floating rate facilities.  Until 
fixed rate financing for these assets is in place, the Company is subject to 
interest rate risk, since the underlying lease revenue is fixed.  See 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations - Interest Rate Risks" below.

     Between March 31, 1998 and April 30, 1998, the Company and WASI 
purchased and exchanged engines for the lease portfolio and aircraft for the 
parts operation.   The total cost of these purchases and the exchange was 
approximately $21.7 million.  These purchases were funded with cash from 
operations, and borrowings under the Company's revolving line of credit and 
the WLFC Funding Corp. Facility.

     The Company has committed to purchase, during 1998 and 1999, additional 
used aircraft and engines for its WASI parts operation.  Certain deposits 
were made in connection with this commitment.  In April 1998, the Company 
took delivery of certain of the aircraft and the total, remaining commitment 
to purchase over the course of 1998 and 1999 is not more than $33.0 million.

MANAGEMENT OF INTEREST RATE EXPOSURE

     At March 31, 1998, $96.5 million of the Company's borrowings were on a 
variable rate basis at various interest rates tied to either LIBOR or the 
prime rate.  The Company's equipment leases are generally structured at fixed 
rental rates for specified terms.  To date, this variable rate borrowing has 
resulted in lower interest expense for the Company.  Increases in interest 
rates could narrow or eliminate the spread, or result in a negative spread, 
between the rental revenue the Company realizes under its leases and the 
interest rate that the Company pays under its borrowings.  See "Risk Factors 
- - Interest Rate Risks."

     In September 1996, the Company purchased an amortizing interest rate cap 
in order to limit its exposure to increases in interest rates on a portion of 
its variable rate borrowings.  Pursuant to this cap, the counter party will 
make payments to the Company, based on the notional amount of the cap, if the 
three month LIBOR rate is in excess of 7.66%.  As of March 31, 1998, the 
notional principal amount of the cap was $35.3 million and said amount will 
decline to $26.0 million at the end of its term.  The cost of the cap is 
being amortized as an expense over its remaining term.  The Company will be 
exposed to credit risk in the event of non-performance of the interest rate 
cap counter party.  The Company anticipates that it will hedge additional 
amounts of its floating rate debt in the second quarter of 1998.

RISK FACTORS

     In addition to other information in this report, the following risk 
factors should be considered carefully by potential purchasers in evaluating 
an investment in the common stock of the Company.  Except for historical 
information contained herein, the discussions in this report contain 
forward-looking statements that involve risks and uncertainties, such as 
statements of the Company's plans, objectives, expectations and intentions.  
The cautionary statements made in this report should be read as being 
applicable to all related forward-looking statements wherever they appear in 
this report. The Company's actual results could differ materially from those 
discussed here. Factors that could cause or contribute to such differences 
include those discussed below as well as those discussed elsewhere herein.

OWNERSHIP RISKS

     The Company leases its portfolio of aircraft engines, aircraft and spare 
parts packages primarily under operating leases as opposed to finance leases. 
Under an operating lease, the Company retains title to the aircraft equipment 
and assumes the risk of not recovering its entire investment in the aircraft 
equipment through the re-leasing and remarketing process. Operating leases 
require the Company to re-lease or sell aircraft equipment in its portfolio 
in a timely manner upon termination of the lease in order to minimize 
off-lease time and recover its investment in the aircraft equipment. Numerous 
factors, many of which are beyond the control of the Company, may have an 
impact on the Company's ability to re-lease or sell aircraft equipment on a 
timely basis. Among the factors are general market conditions, regulatory 
changes (particularly those imposing environmental, maintenance and other 
requirements on the operation of aircraft engines), changes in the supply or 
cost of the aircraft equipment and technological developments.  Further, the 
value of a 

                                        12


particular used aircraft engine or aircraft varies greatly depending upon its 
condition, the number of hours remaining until the next major maintenance of 
the aircraft equipment is required and general conditions in the airline 
industry.  In addition, the success of an operating lease depends in part 
upon having the aircraft equipment returned by the lessee in marketable 
condition as required by the lease. Consequently, there can be no assurance 
that the Company's estimated residual value for the aircraft equipment will 
be realized. As of March 31, 1998, the Company had 51 engines, 4 aircraft and 
7 parts packages under lease to 36 customers in 22 countries (2 additional 
engines and one spare parts package were off lease).  On April 30, 1998, the 
Company purchased additional engines for its lease portfolio, some of which 
have yet to be placed on lease.  These engines, together with the engines 
undergoing maintenance that were returned by Western Pacific Airlines, Inc. 
("West Pac") (see "Customer Credit risks" below) and other engines undergoing 
maintenance, give the company eight engines either currently or shortly 
available for lease.  If the Company is unable to lease, re-lease or sell the 
aircraft equipment on favorable terms, its business, financial condition, 
cash flow, ability to service debt and results of operations could be 
adversely affected.

     The Company, through WASI, acquires aviation equipment such as whole 
aircraft engines and aircraft which can be dismantled and sold as parts.  
Before parts may be installed in an aircraft, they must meet certain 
standards of condition established by the Federal Aviation Administration.  
See "Government Regulations" below. Parts must also be traceable to sources 
deemed acceptable by the FAA.  See "Business - Spare Parts Sales." Parts 
owned by the Company may not meet applicable standards or standards may 
change, causing parts which are already in the Company's inventory to be 
scrapped or modified. Engine manufacturers may also develop new parts to be 
used in lieu of parts already contained in the Company's inventory. In all 
such cases, to the extent the Company has such parts in its inventory, their 
value may be reduced. In addition, if the Company does not sell airframe and 
engine component parts that it purchases in the time frame contemplated at 
acquisition, the Company may be subject to unanticipated inventory financing 
costs as well as all the risks of ownership described above.

     The Company also engages in the selective purchase and resale of 
commercial aircraft engines and engine components in the aftermarket. On 
occasion, the Company purchases engines or components without having a 
commitment for their sale.  If the Company were to purchase an engine or 
component without having a firm commitment for its sale or if a firm 
commitment for sale were to exist but not be consummated for whatever reason, 
the Company would be subject to all the risks of ownership described above.

INDUSTRY RISKS

     Downturns in the air transportation industry affect the Company's 
business. In particular, substantial increases in fuel costs or interest 
rates, increased fare competition, slower growth in air traffic, or any 
significant downturn in the general economy could adversely affect the air 
transportation industry and may therefore negatively impact the Company's 
business, financial condition and results of operations.

     While the Company believes that its lease terms protect its aircraft 
equipment and the Company's investment in such aircraft equipment, there can 
be no assurance that the financial difficulties experienced by a number of 
airlines will not have an adverse effect on the Company's business, financial 
condition or results of operations.  In recent years and as discussed in 
"Customer Credit Risks" below, a number of commercial airlines have 
experienced financial difficulties, in some cases resulting in bankruptcy 
proceedings.

CUSTOMER CREDIT RISKS

     A lessee may default in performance of its lease obligations and the 
Company may be unable to enforce its remedies under a lease.  The Company's 
existing and prospective customers include smaller domestic and foreign 
passenger airlines, freight and package carriers and charter airlines, which, 
together with major passenger airlines, may suffer from the factors which 
have historically affected the airline industry.  As a result, certain of 
these customers may pose credit risks to the Company.  The Company's 
inability to collect receivables due under a lease or to repossess aircraft 
equipment in the event of a default by a lessee could have a material adverse 
effect on the Company's business, financial condition or results of 
operations. A number of airlines have experienced financial difficulties, 
certain airlines have filed for bankruptcy and a number of such airlines have 
ceased operations. In most cases where a debtor seeks protection under 

                                        13


Chapter 11 of Title 11 of the United States Code (the "Bankruptcy Code"), 
creditors are automatically stayed from enforcing their rights.  In the case 
of United States certified airlines, Section 1110 of the Bankruptcy Code 
provides certain relief to lessors of the aircraft equipment. Specifically, 
the debtor airline has 60 days from the date the airline seeks protection 
under Chapter 11 of the Bankruptcy Code to agree to perform its obligations 
and to cure any defaults. If it does not do so, the lessor may repossess the 
aircraft equipment. The scope of Section 1110 has been the subject of 
significant litigation and there can be no assurance that the provisions of 
Section 1110 will protect the Company's investment in an aircraft engine in 
the event of a lessee's bankruptcy.  In addition, Section 1110 does not apply 
to lessees located outside of the United States and applicable foreign laws 
may not provide comparable protection.

     On October 5, 1997, West Pac, a domestic lessee of three of the 
Company's engines, filed a petition under Chapter 11 of the Bankruptcy Code 
in the District of Colorado.  In that case, West Pac cured all defaults under 
its leases with the Company. In March 1998, West Pac and the Company entered 
into a stipulation wherein the three engines were returned to the Company. 
These engines are currently undergoing maintenance.  Upon completion of such 
maintenance, the Company expects to re-lease or sell the engines. In February 
1998, Pan American Airways Corporation, a domestic lessee with one spare 
parts package with a book value of $0.3 million (the "Pan Am Lease"), filed a 
petition under Chapter 11 the Bankruptcy Code in Florida.  The Company 
believes it lawfully terminated the Pan Am Lease prior to the bankruptcy.  
The Company has possession of the majority of the spare parts in the Pan Am 
Lease in value terms and has reserved for possible costs associated with 
termination of the Pan Am Lease.  The Company intends to re-lease or sell 
these spare parts.

FLUCTUATIONS IN OPERATING RESULTS

     The Company has experienced fluctuations in its quarterly operating 
results and anticipates that these fluctuations may continue.  Such 
fluctuations may be due to a number of factors, including the timing of sales 
of engines and spare parts, fluctuation in aircraft equipment marketing 
activities, fluctuation of margins on such activities, unanticipated early 
lease terminations, the timing of aircraft equipment acquisitions or a 
default by a lessee. Given the possibility of such fluctuations, the Company 
believes that comparisons of the results of its operations for preceding 
quarters are not necessarily meaningful and that results for any prior 
quarter should not be relied upon as an indication of future performance.  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 common stock.

INTERNATIONAL RISKS

     In the quarter ended March 31, 1998, approximately 66% of the Company's 
lease revenue was generated by leases to foreign customers.  Eight percent of 
lease revenue was generated by leases to Asian customers.  Such international 
leases may present greater risks to the Company because certain foreign laws, 
regulations and judicial procedures may not be as protective of lessor rights 
as those which apply in the United States.  In addition, many foreign 
countries have currency and exchange laws regulating the international 
transfer of currencies. The Company attempts to minimize its currency and 
exchange risks by negotiating all of its lease transactions in U.S. Dollars 
and all guarantees obtained to support various lease agreements are 
denominated for payment in U.S. Dollars. To date, the Company has experienced 
some collection problems under certain leases with foreign airlines, and 
there can be no assurance that the Company will not experience such 
collection problems in the future. The Company may also experience collection 
problems related to the enforcement of its lease agreements under foreign 
local laws and the attendant remedies in such locales. Consequently, the 
Company is subject to the timing and access to courts and the remedies local 
laws impose in order to collect its lease payments and recover its assets.  
In addition, political instability abroad and changes in international policy 
also present risks associated with expropriation of the Company's leased 
engines. To date, the Company has experienced limited problems in reacquiring 
assets; however, there can be no assurance that the Company will not 
experience more serious problems in the future.

     Certain countries have no registration or other recording system with 
which to locally establish the Company's or its lender's interest in the 
engines and related leases, potentially making it more difficult for the 
Company to prove its interest in an engine in the event that it needs to 
recover an engine located in such a country.

                                        14


     The Company's engines and the aircraft on which they are installed can 
be subject to certain foreign taxes and airport fees. Consequently, 
unexpected liens on an engine or the aircraft on which it is installed could 
be imposed in favor of a foreign entity, such as Eurocontrol or the airports 
of the United Kingdom.

DEPENDENCE UPON AVAILABILITY OF FINANCING

     The operating lease business is a capital intensive business.  The 
Company's typical operating lease transaction requires a cash investment by 
the Company of approximately 15% to 25% of the aircraft equipment purchase 
price, commonly known as an "equity investment." The Company's equity 
investments have historically been financed from internally generated cash 
and the net proceeds of equity offerings.  See "Management's Discussion and 
Analysis of Financial Condition and Results of Operations - Liquidity and 
Capital Resources." The balance of the purchase price is typically financed 
with the proceeds of secured borrowings.  Accordingly, the Company's ability 
to successfully execute its business strategy and to sustain its operations 
is dependent, in a large part, on the availability of debt and equity 
capital.  There can be no assurance that the necessary amount of such capital 
will continue to be available to the Company on favorable terms, or at all.  
If the Company were unable to continue to obtain required financing on 
favorable terms, the Company's ability to add new leases to its portfolio and 
parts inventory would be limited, which would have a material adverse effect 
on the Company's business, financial condition and results of operations.

     In some circumstances, the Company acquires assets before it has 
obtained debt financing.  There can be no assurance that debt financing will 
be available after the asset has been acquired or, if available, at 
attractive rates or terms.  Factors that could cause debt financing to be 
more expensive or unavailable include changes in interest rates, financial 
conditions of the lessee or the Company, prospects for the airline industry 
or the asset type as well as general economic conditions.  If debt financing 
is not available, a like amount of the Company's equity capital would be 
unavailable for use to acquire additional assets, which could have a material 
adverse effect on the Company's business, financial condition or results of 
operations.

INTEREST RATE RISKS

     The Company's equipment leases are generally structured at fixed rental 
rates for specified terms.  As of March 31, 1998, borrowings subject to 
interest rate risk totaled $96.5 million or 66% of the Company's total 
borrowings. Increases in interest rates could narrow or eliminate the spread, 
or result in a negative spread between the rental revenue the Company 
realizes under its leases and the interest rate that the Company pays under 
its lines of credit or loans. In 1996, the Company purchased an amortizing 
interest rate cap which had a notional principal amount of $35.3 million as 
of March 31, 1998, to reduce its interest rate exposure; however, there can 
be no assurance that the Company's business, operating results or financial 
condition will not be adversely affected during any period of increases in 
interest rates.  The Company anticipates that it will hedge additional 
amounts of its floating rate debt in the second quarter of 1998.

COMPETITION

     In the medium-term engine lease market segment, which is the Company's 
target market, the Company principally competes with Shannon Engine Services, 
headquartered in Shannon, Ireland, which is owned by CFM International.  The 
Company also competes with Rolls Royce.  Rolls Royce limits its leasing 
activities to products of its parent company and related parties.  The Bank 
of Tokyo-Mitsubishi, through its affiliate Engine Lease Finance in Shannon, 
Ireland and a joint venture with The AGES Group ("AGES"), also competes with 
the Company.  Each of these competitors is substantially larger and has 
greater financial resources than the Company which may permit, among other 
things, greater access to capital markets at more favorable terms. In 
addition, certain major aircraft lessors, including International Lease 
Finance Corporation and General Electric Capital Aviation Services ("GECAS"), 
compete with the Company to the extent that they include spare engine leases 
with their aircraft leases or may compete on transactions involving numerous 
engines.

     With respect to engine marketing and spare parts and component sales, 
the Company competes with airlines, engine manufacturers, aircraft, engine 
and parts brokers, and parts distributors.  The Company's major competitors 
include AAR Corp., AGES Group, The Memphis Group, Aviation Sales Company, 
Kellstrom Industries and AVTEAM, Inc.  Certain of 

                                        15


these competitors may have, or may have access to, financial resources 
substantially greater than the Company. Significant increases in competition 
encountered by the Company in the future may limit the Company's ability to 
expand its business, which would have a material adverse effect on the 
Company's business, financial condition and results of operations.

     In the spare parts package leasing market, the Company competes with AAR 
Corp., AGES, Aviation Sales Company, Kellstrom Industries and others.  In the 
commuter aircraft leasing market, the Company competes with AGES, GECAS, the 
leasing arms of certain commuter aircraft manufacturers and others.

     Certain of the Company's competitors have substantially greater 
resources than the Company, including greater name recognition, larger 
inventories, a broader range of material, complementary lines of business and 
greater financial, marketing and other resources. In addition, original 
equipment manufacturers ("OEMs"), aircraft maintenance providers, FAA 
certified repair facilities and other aviation aftermarket suppliers may 
vertically integrate into the aircraft engine leasing or aircraft 
engine/spare parts sales industry, thereby significantly increasing industry 
competition. A variety of potential actions by any of the Company's 
competitors, including a reduction of product prices or the establishment by 
competitors of long-term relationships with new or existing customers, could 
have a material adverse effect on the Company's business, financial condition 
and results of operations. There can be no assurance that the Company will 
continue to compete effectively against present and future competitors or 
that competitive pressures will not have a material adverse effect on the 
Company's business, financial condition or results of operations.

MANAGEMENT OF GROWTH

     The Company has recently experienced significant growth in revenues.  
Such growth has placed, and is expected to continue to place, a significant 
strain on the Company's managerial, operational and financial resources.  Due 
to the Company's rapid pace of growth during 1997, the Company hired three 
new officers (an Executive Vice President and Chief Administrative Officer, 
an Executive Vice President and Chief Financial Officer and a Senior Vice 
President and General Counsel).  In April 1998, the Company hired a new 
President to supplement WASI's existing management.  There can be no 
assurance that the Company will be able to effectively manage the expansion 
of its operations, or that the Company's systems, procedures or controls will 
be adequate to support the Company's operations. An inability to effectively 
manage growth could have a material adverse effect on the Company's business, 
financial condition or results of operations.

YEAR 2000

     The Company's operations are not highly dependent on systems technology 
and management believes the Company's exposure to loss as a result of year 
2000 issues is minimal.  The Company does not believe that the Year 2000 
issue will have a bearing on lessees' ability to adhere to the terms of their 
lease agreements with the Company.  However, it has been reported in the 
general press that airlines and the FAA may have material Year 2000 issues, 
which could effect their operations.  Such an effect could impact future 
dealings with lessees and other customers.

ACQUISITION AND EXPANSION RISKS

     One of the components of the Company's growth strategy is the possible 
select acquisition of businesses complementary to the Company's existing 
businesses and possible expansion into new aviation-related activities. The 
inability of the Company to identify suitable acquisition candidates or to 
complete acquisitions or expansions on reasonable terms could adversely 
affect the Company's ability to grow.  In addition, any acquisition or 
expansion made by the Company may result in potentially dilutive issuances of 
equity securities, the incurrence of additional debt and future charges to 
earnings related to the amortization of goodwill and other intangible assets. 
The Company also may experience difficulties in the assimilation of 
operations, services, products and personnel, an inability to sustain or 
improve historical revenue levels, the diversion of management's attention 
from ongoing business operations and the potential loss of key employees. Any 
of the foregoing could have a material adverse effect on the Company's 
business, financial condition or results of operations. The acquisition of 
other equipment leasing companies or portfolios creates certain additional 
risks. For example, because acquired leases have been originated by other 
companies, they are not subject to the Company's 

                                        16


underwriting policies and procedures and, therefore, may be subject to 
greater risks of payment delinquencies and charge-offs. In addition, acquired 
leases may consist of products not currently offered by the Company, or 
offered only on a limited basis. Acquired leases may also increase the 
concentration of the Company's portfolio of leases serviced in certain 
geographical regions or change the relative concentration of such portfolio 
among geographical regions. Acquired leases may not contain the same 
indemnification provisions, maintenance provisions, equipment residual value 
assumptions and other material terms as the Company's current leases. 
Finally, the provisions of acquired leases may not adequately protect the 
Company from claims arising out of the lessee's use of the acquired lease 
equipment.

PRODUCT LIABILITY RISKS

     The Company is exposed to product liability claims in the event that the 
use of its aircraft engines, aircraft or parts is alleged to have resulted in 
bodily injury or property damage. In addition to requiring indemnification 
under the terms of the lease, the Company requires its lessees to carry the 
types of insurance customary in the air transportation industry, including 
comprehensive liability insurance and casualty insurance. The Company and, if 
applicable its lenders, are named as an additional insured on liability 
insurance policies carried by lessees, with the Company or its lenders 
normally identified as the payee for loss and damage to the equipment.  The 
Company monitors compliance with the insurance provisions of the leases. To 
date, the Company has not experienced any significant uninsured or insured 
aviation-related claims and has not experienced any product liability claims 
related to its aircraft engines or parts. However, an uninsured or partially 
insured claim, or claim for which third-party indemnification is not 
available, could have a material adverse effect upon the Company's business, 
financial condition or results of operations.

RISK OF CHANGES IN TAX LAWS OR ACCOUNTING PRINCIPLES

     The Company's leasing activities generate significant depreciation 
allowances that provide the Company with substantial tax benefits on an 
ongoing basis. In addition, the Company's lessees currently enjoy favorable 
accounting and tax treatment by entering into operating leases. Any change to 
current tax laws or accounting principles that make operating lease financing 
less attractive could adversely affect the Company's business, financial 
condition or results of operations.

DEPENDENCE ON KEY MANAGEMENT

     The Company's business operations are dependent in part upon the 
expertise of certain key employees. Loss of the services of such employees, 
particularly Charles F. Willis, IV, President and Chief Executive Officer or 
Edwin F. Dibble, the founder and Executive Vice President of WASI, would have 
a material adverse effect on the Company's business. The Company has entered 
into an employment agreement with Mr. Dibble and the Company maintains key 
man life insurance of $2.5 million on Mr. Willis and $1.5 million on Mr. 
Dibble.

GOVERNMENT REGULATION

      The Company's customers are generally subject to a high degree of 
regulation in the various jurisdictions in which they operate. Such 
regulations also indirectly affect the Company's business operations. Under 
the provisions of the Transportation Act, as amended, the FAA exercises 
regulatory authority over the air transportation industry. The FAA regulates 
the manufacture, repair and operation of all aircraft engines operated in the 
United States. Its regulations are designed to insure that all aircraft and 
aviation equipment are continuously maintained in proper condition to ensure 
safe operation of the aircraft. Similar rules apply in other countries. All 
aircraft must be maintained under a continuous condition monitoring program 
and must periodically undergo thorough inspection and maintenance. The 
inspection, maintenance and repair procedures for the various types of 
commercial aircraft equipment are prescribed by regulatory authorities and 
can be performed only by certified repair facilities utilizing certified 
technicians. Certification and conformance is required prior to installation 
of a part on an aircraft. Presently, whenever necessary with respect to a 
particular engine or engine component, the Company utilizes FAA and/or Joint 
Aviation Authority certified repair stations to repair and certify engines 
and components to ensure worldwide marketability. The FAA can suspend or 
revoke the authority of air carriers or their licensed personnel for failure 
to comply with regulations and ground aircraft if their airworthiness is in 
question. In addition, by the year 2000, federal regulations will stipulate 
that most commercial aircraft 

                                        17


that fly in the United States and the engines appurtenant thereto hold, or be 
capable of holding, a noise certificate issued under Chapter 3 of Volume 1, 
Part II of Annex 16 of the Chicago Convention, or have been shown to comply 
with Stage III noise levels set out in Section 36.5 of Appendix C of Part 36 
of the Federal Aviation Regulations of the United States. As of March 31, 
1998, all of the engines in the Company's lease portfolio were Stage III 
engines. See "Business - Government Regulation."

CONTROL BY PRINCIPAL SHAREHOLDER

     The Company's principal shareholder, Mr. Willis, beneficially owns 
approximately 42% of the outstanding shares of Common Stock of the Company 
and therefore effectively controls the Company.  Accordingly, Mr. Willis will 
have the power to contest the outcome of substantially all matters, including 
the election of the Board of Directors of the Company, submitted to the 
shareholders for approval. In addition, future sales by the Company's 
principal shareholder of substantial amounts of Common Stock, or the 
potential for such sales, could adversely affect the prevailing market price 
of the Common Stock.

POSSIBLE VOLATILITY OF STOCK PRICE

     The market price of the Company's Common Stock could be subject to 
significant fluctuations in response to operating results of the Company, 
changes in general conditions in the economy, the financial markets, the 
airline industry, changes in accounting principles or tax laws applicable to 
the Company or its lessees, or other developments affecting the Company, its 
customers or its competitors, some of which may be unrelated to the Company's 
performance, and changes in earnings estimates or recommendations by 
securities analysts.

                                        18


PART II    OTHER INFORMATION

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits




  EXHIBIT
   NUMBER                        DESCRIPTION
            
     3.1       Amended and Restated Articles of Incorporation, filed September
               11, 1996 together with Certificate of Amendment of Amended and
               Restated Articles of Incorporation filed on September 24, 1996.
               Incorporated by reference to Exhibit 3.2 of the Company's report
               on Form 10-K for the year ended December 31, 1996.

     3.2       Bylaws.  Incorporated by reference to Exhibit 3.3 to Registration
               Statement No. 333-5126-LA filed on June 21, 1996.

     4.1       Specimen of Common Stock Certificate Incorporated by reference to
               Exhibit 4.1 to Registration Statement No. 333-5126 filed on June
               21, 1996.

    10.1*      Aircraft Purchase and Sale Agreement dated as of March 24, 1998
               between the Company and United Air Lines, Inc.

    10.2       Amendment No. 3 dated February 27, 1998 to Credit Agreement for
               purposes of increasing the time during which the amount of the
               revolving credit facility will be $45 million.

    10.3       Amendment No. 4 dated March 26, 1998 to Credit Agreement for
               purposes of adding certain aircraft and aircraft engines to be
               financed pursuant to revolving credit facility.

    11.1       Statement regarding computation of per share earnings.

    27.1       Financial Data Schedule


               --------------------
               *Portions of this exhibit have been omitted pursuant to a request
                for confidential treatment.


(b)  Reports on Form 8-K

     The Company filed no reports on Form 8-K during the first quarter of 1998.

                                        19

                                     SIGNATURES

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

Date:               , 1998
      -------------
                              Willis Lease Finance Corporation


                              By:  /s/   James D. McBride
                                  ---------------------------
                                   James D. McBride
                                   Chief Financial Officer


                                        20