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, 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)



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

 2320 Marinship Way, Suite 300, Sausalito, CA                    94965
   (Address of principal executive offices)                    (Zip Code)



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

               180 Harbor Drive, Suite 200, Sausalito, CA  94965
                               (Former Address)
                               _________________

     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 July 31, 1998
- --------------------------------------     ----------------------------------
     Common Stock, $0.01 Par Value                       7,277,098



                       WILLIS LEASE FINANCE CORPORATION

                                     INDEX



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

          Consolidated Balance Sheets
          As of June 30, 1998 and December 31, 1997                   3

          Consolidated Statements of Income                           4
          Three and six months ended June 30, 1998 and 1997

          Consolidated Statements of Shareholders' Equity             5
          Year ended December 31, 1997 and
          six months ended June 30, 1998

          Consolidated Statements of Cash Flows                       6
          Six months ended June 30, 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 2.   Changes in Securities                                      16

Item 4.   Submission of Matters to a Vote of Security Holders        17

Item 6.   Exhibits and Reports on Form 8-K                           18



                                      2


                        WILLIS LEASE FINANCE CORPORATION
                                AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS




                                                                           JUNE 30,          DECEMBER 31,
                                                                             1998               1997
                                                                          -----------        ------------
                                                                          (Unaudited)
                                                                                       
 ASSETS
 Cash and cash equivalents                                                 $3,180,225        $13,095,303
 Deposits                                                                  21,192,955         18,461,456
 Equipment held for operating lease, less accumulated depreciation of
   $12,866,029 at June 30, 1998 and $15,267,683 at December 31, 1997      225,922,086        138,535,643
 Net investment in direct finance lease                                     9,536,640          9,821,854
 Property, equipment and furnishings, less accumulated depreciation
 of $345,116 at June 30, 1998 and $275,109 at December 31, 1997             1,315,268            540,856
 Spare parts inventory                                                     26,061,029         10,334,113
 Maintenance billings receivable                                              894,777          1,547,765
 Operating lease rentals receivable                                           718,269            520,466
 Receivables from spare parts sales                                         3,500,643          2,908,175
 Other receivables                                                            100,008            375,878
 Other assets                                                               6,312,870          2,288,547
                                                                         ------------       ------------
 Total assets                                                            $298,734,770       $198,430,056
                                                                         ------------       ------------
                                                                         ------------       ------------

 LIABILITIES AND SHAREHOLDERS' EQUITY
 Liabilities:
 Accounts payable and accrued expenses                                     $3,490,133         $4,010,976
 Salaries and commissions payable                                             712,649          1,070,051
 Deferred income taxes                                                     10,263,469          8,476,040
 Deferred gain                                                                170,030            183,278
 Notes payable and accrued interest                                       192,758,266        101,433,200
 Capital lease obligation                                                   2,728,709          2,802,119
 Residual share payable                                                     2,215,282          2,092,140
 Maintenance deposits                                                      21,196,109         20,018,195
 Security deposits                                                          3,790,473          2,435,987
 Unearned lease revenue                                                     2,018,578          1,306,613
                                                                         ------------       ------------
 Total liabilities                                                        239,343,698        143,828,599
                                                                         ------------       ------------

 Shareholders' equity:
 Common stock, ($0.01 par value.  20,000,000 shares authorized;
   7,269,598 and 7,177,320 shares issued and outstanding
   as of June 30, 1998 and December 31,1997, respectively)                     72,696         40,117,223
 Paid-in capital in excess of par                                          40,936,247                  -
 Retained earnings                                                         18,382,129         14,484,234
                                                                         ------------       ------------
 Total shareholders' equity                                                59,391,072         54,601,457
                                                                         ------------       ------------
 Total liabilities and shareholders' equity                              $298,734,770       $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               SIX MONTHS ENDED
                                                               JUNE 30,                        JUNE 30,
                                                     -------------------------     ------------------------- 
                                                         1998           1997           1998          1997
                                                     -----------    -----------    -----------   -----------
                                                                                     
REVENUE   
Lease revenue                                        $ 7,128,925    $ 4,428,749    $13,565,173   $ 8,543,826
Gain on sale of leased equipment                       2,431,226              -      5,539,078       397,379
Spare part sales                                       6,583,267      3,655,983      9,599,194     5,877,663
Sale of equipment acquired for resale                  4,093,641      7,600,000      4,093,641    10,147,840
Interest and other income                                433,845        201,315        619,232       452,839
                                                     -----------    -----------    -----------   -----------
Total revenue                                         20,670,904     15,886,047     33,416,318    25,419,547
                                                     -----------    -----------    -----------   -----------

EXPENSES
Interest expense                                       3,599,700      1,673,278      6,202,050     3,137,758
Depreciation expense                                   1,727,826        978,969      3,145,335     1,854,429
Residual share                                           167,747        180,914        400,259       371,466
Cost of spare part sales                               4,831,464      2,402,830      6,886,008     3,706,982
Cost of equipment acquired for resale                  3,573,499      6,385,464      3,573,499     8,637,981
General and administrative                             3,184,325      2,156,920      6,368,162     3,942,835
                                                     -----------    -----------    -----------   -----------
Total expenses                                        17,084,561     13,778,375     26,575,313    21,651,451
                                                     -----------    -----------    -----------   -----------
Income before income taxes and extraordinary item      3,586,343      2,107,672      6,841,005     3,768,096
Income taxes                                          (1,437,800)      (841,674)    (2,742,626)   (1,486,956)
                                                     -----------    -----------    -----------   -----------
Income before extraordinary item                       2,148,543      1,265,998      4,098,379     2,281,140
Extraordinary item less applicable income taxes                -              -       (200,480)    2,007,929
                                                     -----------    -----------    -----------   -----------
Net income                                            $2,148,543     $1,265,998     $3,897,899    $4,289,069
                                                     -----------    -----------    -----------   -----------
                                                     -----------    -----------    -----------   -----------
Basic earnings per common share:
Income before extraordinary item                           $0.30          $0.23          $0.57         $0.42
Extraordinary item                                             -              -          (0.03)         0.37
                                                     -----------    -----------    -----------   -----------
Net income                                                 $0.30          $0.23          $0.54         $0.79
                                                     -----------    -----------    -----------   -----------
                                                     -----------    -----------    -----------   -----------

Diluted earnings per common share:
Income before extraordinary item                           $0.29          $0.23          $0.55         $0.41
Extraordinary item                                             -              -          (0.03)         0.36
                                                     -----------    -----------    -----------   -----------
Net income                                                 $0.29          $0.23          $0.52         $0.77
                                                     -----------    -----------    -----------   -----------
                                                     -----------    -----------    -----------   -----------

Weighted average common shares outstanding             7,263,268      5,433,498      7,227,754     5,431,490
Diluted weighted average common shares outstanding     7,488,397      5,528,898      7,465,967     5,548,010


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 SIX MONTHS ENDED JUNE 30, 1998



                                                      Issued and
                                                      outstanding                     Paid-in                      Total
                                                      shares of        Common        Capital in      Retained   shareholders'
                                                     common stock       Stock       Excess of Par    earnings      equity
                                                     ------------       -----       -------------    --------      ------
                                                                                                  
Balances 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                                                      -              -                -    7,337,667     7,337,667
                                                        ---------   ------------      -----------  -----------   -----------
Balances at December 31, 1997                           7,177,320     40,117,223                -   14,484,230    54,601,453

Shares issued                                              92,278        586,328                -            -       586,328
Tax benefit from disqualified
   dispositions of qualified shares                             -              -          305,392            -       305,392
Conversion to par value stock                                   -   (40,630,855)       40,630,855            -             -
Net income                                                      -              -                -    3,897,899     3,897,899
                                                        ---------   ------------      -----------  -----------   -----------
Balances at June 30, 1998 (unaudited)                   7,269,598        $72,696      $40,936,247  $18,382,129   $59,391,072
                                                        ---------   ------------      -----------  -----------   -----------
                                                        ---------   ------------      -----------  -----------   -----------


See accompanying notes to the consolidated financial statements




                                         5




                                WILLIS LEASE FINANCE CORPORATION
                                      AND SUBSIDIARIES
                             CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                            SIX MONTHS ENDED JUNE 30,
                                                                         -------------------------------
                                                                               1998              1997
                                                                         ------------        -----------
                                                                                       
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                $3,897,899         $4,289,069
Adjustments to reconcile net income to net cash
 provided by operating activities:
Depreciation of equipment held for  lease                                  3,062,632          1,794,646
Depreciation of property, equipment and furnishings                           82,703             59,783
(Gain) on sale of property, equipment and furnishings                         (1,964)           (37,309)
(Gain) on sale of leased equipment                                        (5,539,078)          (397,379)
Increase in residual share payable                                           123,142            371,466
Changes in assets and liabilities:
 Deposits                                                                 (2,731,499)         2,173,816
 Spare parts inventory                                                   (15,726,916)        (2,802,088)
 Receivables                                                                 138,587         (1,117,982)
 Other assets                                                               (614,323)          (347,308)
 Accounts payable and accrued expenses                                      (215,452)         1,143,188
 Salaries and commission payable                                            (357,402)           205,332
 Deferred income taxes                                                     1,787,430          2,816,367
 Deferred gain                                                               (13,248)           (13,248)
 Accrued interest                                                             19,715           (493,316)
 Maintenance deposits                                                      1,177,914          3,133,063
 Security deposits                                                         1,354,486             54,491
 Unearned lease revenue                                                      711,965             (2,484)
                                                                        ------------        -----------
Net cash (used in) provided by operating activities                      (12,843,409)        10,830,107
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sale of equipment held for operating lease (net
 of selling expenses)                                                     16,487,299          1,000,000
Proceeds from sale of property, equipment and furnishings                     16,300             80,500
Purchase of equipment held for operating lease                          (101,397,296)       (13,291,479)
Deposits made in connection with inventory purchases                      (3,410,000)               -
Purchase of property, equipment and furnishings                             (871,455)          (109,530)
Principal payments received on direct finance lease                          285,214                -
                                                                        ------------        -----------
Net cash used in investing activities                                    (88,889,938)       (12,320,509)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of notes payable                                  109,984,205         66,888,374
Proceeds from issuance of common stock                                       586,328            108,257
Principal payments on notes payable                                      (18,678,854)       (57,107,899)
Principal payments on capital lease obligation                               (73,410)           (87,897)
                                                                        ------------        -----------
Net cash provided by financing activities                                 91,818,269          9,800,835
(Decrease) increase in cash and cash equivalents                          (9,915,078)         8,310,433
Cash and cash equivalents at beginning of period                          13,095,303          6,573,241
                                                                        ------------        -----------
Cash and cash equivalents at end of period                                $3,180,225        $14,883,674
                                                                        ------------        -----------
                                                                        ------------        -----------
SUPPLEMENTAL INFORMATION:
Net cash paid for: Interest                                               $6,182,335         $3,631,075
                                                                         ------------        -----------
                   Income taxes                                           $2,656,825           $156,400
                                                                        ------------        -----------
Non-cash financing activities:  Disqualified disposition of 
                                qualified shares resulted in a 
                                $305,392 tax benefit.


 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 June 30, 1998, and December 31, 1997, and the results of its
operations for the three and six month periods ended June 30, 1998 and 1997 and
its cash flows for the six month periods ended June 30, 1998 and 1997.  The
results of operations and cash flows for the periods ended June 30, 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.   SHAREHOLDERS' EQUITY

  The Company changed its state of incorporation from California to Delaware
through a merger of Willis Lease Finance Corporation into its wholly-owned
Delaware subsidiary.  The reincorporation, approved by the Company's
shareholders at the May 12, 1998 Annual Meeting of Shareholders, results in a
change only of the Company's legal domicile.  It does not result in any change
in the Company's name, operations, locations, management, reporting
obligations, NASDAQ National Market trading symbol or assets and liabilities.
In connection with this reincorporation, the Company converted no par value
common stock to $0.01 par value common stock.

  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 became 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 six month

                                      7

                       WILLIS LEASE FINANCE CORPORATION
                               AND SUBSIDIARIES
                                       
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

period ended June 30, 1998, the Company issued 8,040 shares of Common Stock as
a result of employee stock purchases under the Purchase Plan.
  
  Under the 1996 Stock Option/Stock Issuance Plan, 525,000 shares of the
Company's shares have been set aside to provide eligible persons with the
opportunity to acquire a proprietary interest in the Company.  The plan
includes a Discretionary Option Grant Program, a Stock Issuance Program, and an
Automatic Option Grant Program for eligible nonemployee Board Members.  During
the six month period ended June 30, 1998, 59,000 options were exercised.  In
connection with the exercise of these options, the Company recognized a
$305,392 tax benefit.
  
  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 common
stock offering in December 1997 constituted such a 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 June 1998, the Company increased the committed amount of its revolving
credit facility to $100 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 September 30, 1998.  The Company
anticipates extending the maturity of the facility.
  
  In March 1998, the Company repaid a loan that had residual sharing
provisions.  The repayment resulted in an extraordinary expense of $0.2
million, net of tax.
  
5.   COMMITMENTS

  In June 1998, the Company commenced lease of office space for 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.  In April 1998, the
Company commenced lease of a warehouse and office facility for Willis
Aeronautical Services, Inc. ("WASI") in San Diego, California.  WASI moved its
South San Francisco operations into this facility in June 1998. The initial
term of this lease is 6 years and the annual rental commitments under the lease
are approximately $0.4 million.
  
  The Company has committed to purchase, during 1998 and 1999, additional used
aircraft and engines for its operations.  Certain deposits were made in
connection with these commitments.  The Company's current commitment to such
purchases is not more than $35.1 million.  A portion of these purchases will
take place in 1998 and the remainder in 1999.

                                      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.

  The Company changed its state of incorporation from California to Delaware 
through a merger of Willis Lease Finance Corporation into its wholly-owned 
Delaware subsidiary.  The reincorporation, approved by the Company's 
shareholders at the May 12, 1998 Annual Meeting of Shareholders, results in a 
change only of the Company's legal domicile.  It does not result in any 
change in the Company's name, operations, locations, management, reporting 
obligations, NASDAQ National Market trading symbol or assets and liabilities.

  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 JUNE 30, 1998 COMPARED TO THE THREE MONTHS ENDED JUNE 30, 
1997:

  Revenue is summarized as follows:




                                                                     Three Months Ended June 30,
                                                       ------------------------------------------------------
                                                                  1998                          1997
                                                                  ----                          ----
                                                          Amount            %         Amount             %
                                                       ------------------------------------------------------
                                                                        (dollars in thousands)
                                                                                             
  Lease revenue.............................             $ 7,129            34%        $ 4,429             28%
  Gain on sale of leased equipment..........               2,431             12              -              -
  Spare parts sales.........................               6,583             32          3,656             23
  Sale of equipment acquired for resale.....               4,094             20          7,600             48
  Interest and other income.................                 434              2            201              1
                                                       ------------------------------------------------------
  Total.....................................             $20,671           100%        $15,886            100%
                                                       ------------------------------------------------------


  LEASE PORTFOLIO. During the quarter ended June 30, 1998, eleven engines, 
one aircraft and one spare parts package were added to the Company's lease 
portfolio at a total cost of $54.5 million.  Four engines and one spare parts 
package were sold or transferred from the lease portfolio.
  
  LEASING ACTIVITIES. Lease revenue for the quarter ended June 30, 1998 
increased 61% to $7.1 million from $4.4 million for the comparable period in 
1997.  This increase reflects lease revenues from additional engines, 
aircraft and spare parts packages.
  
  GAIN ON SALE OF LEASED EQUIPMENT. During the quarter ended June 30, 1998, 
the Company sold three engines from the lease portfolio which resulted in a 
gain of $2.4 million. There were no such gains in the quarter ended June 30, 
1997.


                                      9



  SPARE PARTS SALES. Revenues from spare parts sales in the quarter ended 
June 30, 1998 increased 80% to $6.6 million from $3.7 million in the 
comparable 1997 period.  The gross margin decreased to 27% in the second 
quarter of 1998, from 34% in the corresponding period in 1997.  The decrease 
in margin was primarily the result of the Company's decision to sell, shortly 
after their acquisition, certain of the engines acquired under its agreement 
with United Airlines to acquire used aircraft.  In doing so, the Company 
avoided disassembly, inventory and financing costs that would have been 
incurred had the Company disassembled, inventoried and sold, over a period of 
time, the engines in a piece part manner.
  
  SALE OF EQUIPMENT ACQUIRED FOR RESALE. During the quarter ended June 30, 
1998, the Company sold one engine for $4.1 million which resulted in a gain 
of $0.5 million.  During the comparable 1997 period, the Company sold four 
engines for $7.6 million resulting in a gain of $1.2 million.
  
  INTEREST AND OTHER INCOME. Interest and other income for the quarter ended 
June 30, 1998 was $0.4 million compared to $0.2 million for the quarter ended 
June 30, 1997.  The increase was primarily due to ancillary fees generated in 
connection with an existing lease arrangement.
  
  INTEREST EXPENSE AND RESIDUAL SHARING.  Interest expense related to all 
activities increased 115% to $3.6 million for the quarter ended June 30, 
1998, from the comparable period in 1997, due to an increase in average debt 
outstanding during the period.  Residual sharing expense decreased 7% to 
$167,747 for the quarter ended June 30, 1998 from  $180,914 for the 
comparable period in 1997.  The decline was due to the repayment, in March 
1998, of one of the Company's loans which had residual sharing provisions.  
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.
  
  DEPRECIATION EXPENSE.  Depreciation expense increased 76% to $1.7 million 
for the quarter ended June 30, 1998, from the comparable period in 1997, due 
to the larger average asset base in the second quarter of 1998.
  
  GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses 
increased 48% to $3.2 million for the quarter ended June 30, 1998 from $2.2 
million in the comparable period in 1997.  This increase reflects expenses 
associated with staff additions, increased rent due to the expansion of the 
Company's office and warehouse facilities, 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 June 30, 1998, increased to $1.4 million from $0.8 million 
for the comparable period in 1997.  This increase reflects an increase in the 
Company's pre-tax earnings.
  
SIX MONTHS ENDED JUNE 30, 1998 COMPARED TO THE SIX MONTHS ENDED JUNE 30, 1997:

  Revenue is summarized as follows:



                                                                    Six Months Ended June 30,
                                                         ----------------------------------------------------
                                                                    1998                        1997
                                                                    ----                        ----
                                                         Amount              %          Amount            %
                                                         ----------------------------------------------------
                                                                          (dollars in thousands)
                                                                                             
  Lease revenue..............................            $13,565             41%       $ 8,544             34%
  Gain on sale of leased equipment...........              5,539             16            397              1
  Spare parts sales..........................              9,599             29          5,878             23
  Sale of equipment acquired for resale......              4,094             12         10,148             40
  Interest and other income..................                619              2            453              2
                                                         ----------------------------------------------------
  Total......................................            $33,416            100%       $25,420            100%
                                                         ----------------------------------------------------



                                      10



  LEASE PORTFOLIO. During the period ended June 30, 1998, twenty-one engines, 
one spare parts package and two aircraft were added to the Company's lease 
portfolio at a total cost of $101.4 million.  Five engines and one spare 
parts package were sold or transferred from the lease portfolio.
  
  LEASING ACTIVITIES. Lease revenue for the period ended June 30, 1998 
increased 59% to $13.6 million from $8.5 million for the comparable period in 
1997.  This increase reflects lease revenues from additional engines, 
aircraft and spare parts packages.
  
  GAIN ON SALE OF LEASED EQUIPMENT. During the period ended June 30, 1998, 
the Company sold four engines from the lease portfolio which resulted in a 
gain of $5.5 million.  This compares with gains in the period ended June 30, 
1997 of $0.4 million.
  
  SPARE PARTS SALES. Revenues from spare parts sales in the period ended June 
30, 1998 increased 63% to $9.6  million from $5.9 million in the comparable 
1997 period.  The gross margin decreased to 28% in the first six months of 
1998, from 37% in the corresponding period in 1997.  The decrease in margin 
was primarily the result of the Company's decision to sell, shortly after 
their acquisition, certain of the engines acquired under its agreement with 
United Airlines to acquire used aircraft.  In doing so, the Company avoided 
disassembly, inventory and financing costs that would have been incurred had 
the Company disassembled, inventoried and sold, over a period of time, the 
engines in a piece part matter.
  
  SALE OF EQUIPMENT ACQUIRED FOR RESALE. During the period ended June 30, 
1998, the Company sold one engine for $4.1 million resulting in a gain of 
$0.5 million. During the period ended June 30, 1997, the Company sold five 
engines for $10.1 million which resulted in gains of $1.5 million.
  
  INTEREST AND OTHER INCOME. Interest and other income for the period ended 
June 30, 1998 was $0.6 million compared to $0.5 million for the period ended 
June 30, 1997.
  
  INTEREST EXPENSE AND RESIDUAL SHARING.  Interest expense related to all 
activities increased 98% to $6.2 million for the period ended June 30, 1998, 
from the comparable period in 1997, due to an increase in average debt 
outstanding during the period.   Residual sharing expense increased 8% to 
$400,259 for the period ended June 30, 1998 from the $371,466 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).
  
  DEPRECIATION EXPENSE.  Depreciation expense increased 70% to $3.1 million 
for the period ended June 30, 1998, from the comparable period in 1997, due 
to the larger average asset base in the first six months of 1998.
  
  GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses 
increased 62% to $6.4 million for the period ended June 30, 1998 from $3.9 
million in the comparable period in 1997.   This increase reflects expenses 
associated with staff additions, increased rent due to the expansion of the 
Company's office and warehouse facilities, 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 period ended June 30, 1998, increased to $2.7 million from $1.5 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.  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.


                                      11




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.  This 
statement is effective for the Company's fiscal year ended December 31, 1998, 
with earlier application permitted.  The effect of adoption of the statement 
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.
  
     In June 1998, the Financial Accounting Standards Board issued SFAS No. 
133, "Accounting for Derivative Instruments and Hedging Activities", which 
standardizes the accounting for derivative instruments, including certain 
derivative instruments embedded in other contracts, by requiring that an 
entity recognize those items as assets or liabilities in the statement of 
financial position and measure them at fair value.  This statement is 
effective for all quarters of fiscal years beginning after June 15, 1999.  As 
of June 30, 1998, the Company is reviewing the effect this standard will have 
on the Company's consolidated financial statements.
  
LIQUIDITY AND CAPITAL RESOURCES

     Historically, the Company has financed its growth through borrowings 
secured by its equipment lease portfolio.  Cash of approximately $110.0 
million and $66.9 million, in the six month periods ended June 30, 1998 and 
1997, respectively, was derived from this activity.  In these same time 
periods $18.8 million and $57.2 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.  In 
September 1996, net proceeds from the initial public offering were 
approximately $15.9 million. Cash flow from operating activities used 
approximately $12.8 million in the six month period ended June 30, 1998 and 
cash flows from operating activities generated $10.8 million in the six month 
period ended June 30, 1997.  The deficit cash flow from operations was 
primarily attributable to the acquisition of used aircraft for WASI's 
inventory.

     The Company's primary use of funds is for the purchase of equipment for 
lease.  Approximately $101.4 million and $13.3 million of funds were used for 
this purpose in the six month periods ended June 30, 1998 and 1997, 
respectively.

     At June 30, 1998, the Company had a $100.0 million revolving credit 
facility to finance the acquisition of aircraft engines, aircraft and spare 
parts for sale or lease.  Assuming compliance with the facility's terms, 
including sufficiency of collateral, at June 30, 1998 and July 31, 1998, 
$12.4 million and $11.3 million was available under this facility, 
respectively. The facility expires on September 30, 1998.  The Company 
intends to extend and increase this facility.

     The Company has an $80.0 million debt warehouse facility (the "WLFC 
Funding Corp. Facility"), to a special purpose finance subsidiary of the 
Company, for the financing of jet aircraft engines transferred by the Company 
to such finance subsidiary.  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 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 September 30, 1998.  In 
May 1998, a three year $15 million interest rate swap was executed to hedge a 
portion of the interest expense under this facility.  Assuming compliance 
with the facility's terms, including sufficiency of collateral, as of June 
30, 1998 and July 31, 1998, $27.6 million was available under this facility.

     Approximately $100.6 million of the Company's debt is repayable during 
the remainder of 1998.  The majority of such repayments consist of the 
maturity of the revolving credit facility and the 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 
extend the revolving credit facility and 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 extend and expand its existing revolving credit facility as noted 
above and make other borrowing arrangements to fund future growth.

                                12



     As of June 30, 1998, the Company had eight engines and four 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 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 - Interest Rate Exposure" below.

     Between June 30, 1998 and July 31, 1998, the Company and WASI purchased 
engines for the lease portfolio and aircraft for the parts operation.   The 
total cost of these purchases was approximately $2.6 million.  These 
purchases were funded with cash from operations, and borrowings under the 
Company's revolving line of credit.
    
     The Company has committed to purchase, during 1998 and 1999, additional 
used aircraft and engines for its operations.  Certain deposits were made in 
connection with these commitments.  The Company's current commitment to such 
purchases is not more than $35.1 million.  Some of these purchases will take 
place in 1998 and some in 1999.
 
MANAGEMENT OF INTEREST RATE EXPOSURE

     At June 30, 1998, $149.0 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.

     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 June 30, 1998, the 
notional principal amount of the cap was $34.3 million which 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. In May 1998, WLFC-Funding Corp. 
purchased a three year $15 million interest rate swap. The Company will be 
exposed to credit risk in the event of non-performance of the interest rate 
hedge counter parties.  The Company anticipates that it will hedge additional 
amounts of its floating rate debt in the second half of 1998.

FACTORS THAT MAY AFFECT FUTURE RESULTS
  
     Except for historical information contained herein, the discussion in 
this report contains forward-looking statements that involve risks and 
uncertainties, such as statements of the Company's plans, objectives, 
expectations and intentions.  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 and in the Company's report on Forms 10-K and 10-KA for the 
year ended December 31, 1997.  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 or in other written or oral statements by 
the Company.
  
     The Company leases its portfolio of aircraft engines, aircraft and spare 
parts packages primarily under operating leases as opposed to finance leases. 
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. 
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.  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 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 

                                 13



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. 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.
  
     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 
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 
Chapter 11 of Title 11 of the United States Code (the "Bankruptcy Code"), 
creditors are automatically stayed from enforcing their rights.  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, aircraft engines or parts 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.
  
     A substantial portion of the Company's lease revenue was generated by 
leases to foreign customers worldwide, including but not limited 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 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 risk of 
expropriation of the Company's leased engines.
     
     The operating lease business is a capital intensive business.  
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 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.  Furthermore, certain of the Company's debt facilities 
mature, either in whole or part, during the current calendar year.  Should 
the Company be unable to meet the terms of repayment of these facilities, 
and/or refinance or extend these facilities, it would have a material adverse 
effect on the Company's financial condition and its ability to conduct 
business.  Factors that could cause equity or 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.
  
     The Company's equipment leases are generally structured at fixed rental 
rates for specified terms while many of the Company's borrowing arrangements 
are at a floating rate.  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.
  
     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.  
Parts must also be traceable to sources deemed acceptable by the FAA.  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 

                                 14




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.
  
     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/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 the competitive 
pressures will not have a material adverse effect on the Company's business, 
financial condition or results of operations.
  
     The Company has recently experienced significant growth in assets and 
revenues.  Such growth has placed, and is expected to continue to place, a 
significant strain on the Company's managerial, operational and financial 
resources.  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.
  
     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 the ability 
of lessees and other customers to meet the obligations to the Company.
  
     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
  
     The Company may experience fluctuations in its quarterly operating 
results. 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.  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. 
As a result, the Company believes that comparisons to 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.

                                 15




PART II              OTHER INFORMATION

ITEM 2. CHANGES IN SECURITIES

      Effective June 8, 1998, the Company changed its state of incorporation 
from California to Delaware.  The merger was accomplished through a merger 
(the "Merger") of Willis Lease Finance Corporation, a California corporation 
("Willis-California"), into its wholly-owned Delaware subsidiary of the same 
name ("Willis-Delaware"). In connection with the reincorporation, the Company 
adopted various features in its certificate of incorporation and bylaws which 
are intended, among other things, to promote the stability of the Company's 
shareholder base and to render more difficult certain unsolicited or hostile 
attempts to take over the Company (the "Shareholder Protection Features") 
including:  (a) the division of the Board of Directors of the Company into 
three classes to serve staggered terms of office as more fully set forth in 
the Certificate of Incorporation; (b) the requirement that certain "Business 
Combinations" (as defined in Article XIII of the Certificate of 
Incorporation) be approved by the affirmative vote of the holders of not less 
than 80% of the total voting power of all outstanding shares of voting stock 
of the Company; and (c) the provision that Bylaws may be amended or repealed 
only with the approval of the holders of 80% of the total voting power of the 
outstanding shares of voting stock of the Company; and (d) the provision that 
special meetings of shareholders of the Company may be called only by the 
Board of Directors, the Chairman of the Board or the President.

     The reincorporation proposal and each of the Shareholder Protection 
Features were approved by the Company's shareholders at the Company's annual 
meeting of shareholders on May 12, 1998.   As a result of the Merger, each 
outstanding share of Willis-California's common stock, no par value per 
share, was converted into one share of Willis-Delaware common stock, par 
value $0.01 per share.  Each stock certificate representing issued and 
outstanding shares of Willis-California common stock will continue to 
represent the same number of shares of Willis-Delaware common stock.  
Shareholders are not required to undertake a mandatory exchange of shares.  
The common stock will continue to trade on the Nasdaq National Market under 
the symbol WLFC.

                                 16



ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     At the May 12, 1998 Annual Meeting of Shareholders of Willis Lease 
Finance Corporation, the following matters were voted upon:
  





   DESCRIPTION                                                              VOTES
   -----------                                                              ------
                                                                                    
1. Election of Directors

   Charles F. Willis, IV (Class III)                                        6,775,584     For
                                                                                7,917     Withheld
   William L. McElfresh (Class I)                                           6,775,584     For
                                                                                7,917     Withheld
   Ross K. Anderson (Class II)                                              6,775,584     For
                                                                                7,917     Withheld
   William M. LeRoy (Class I)                                               6,775,584     For
                                                                                7,917     Withheld
   Willard H. Smith, Jr. (Class II)                                         6,775,584     For
                                                                                7,917     Withheld

2. Approval of ratification of selection of KPMG Peat Marwick LLP as        6,781,851     For    
independent public accountants for the Company for the fiscal year                950     Against
ended December 31, 1998                                                           700     Abstain

3. Approval of change in the Company's state of incorporation from          4,896,744     For    
California to Delaware                                                      1,258,460     Against
                                                                                1,680     Abstain

4. Approval of adoption of Classified Board Provisions in the               4,059,263     For    
Certificate of Incorporation and Bylaws of the Company pursuant             2,090,841     Against
to which the Board will be classified into three classes and                    6,780     Abstain
directors may only be removed for cause and only by the specified           
vote of shareholders                                                       

5. Approval of adoption of a Shareholder Supermajority Vote Requirement     3,980,913     For    
in the Certificate of Incorporation of the Company pursuant to which        2,167,171     Against
the affirmative vote of the holders of not less than 80% of the Company's       8,800     Abstain
outstanding Voting Stock is required to approve certain business           
combinations                                                                

6. Approval of adoption of provisions in the Certificate of Incorporation   3,982,313     For    
of the Company requiring an increased Shareholder Vote of 80% to amend      2,160,671     Against
any of the Bylaws and to amend certain antitakeover provisions in the          13,900     Abstain
Certificate of Incorporation of the Company                                 

7. Approval to eliminate the right of holders of 10% or more of the         4,027,784     For    
Company's Common Stock to all special shareholders' meetings                2,051,533     Against
                                                                               77,567     Abstain
                                                                            
8. Approval of a series of amendments to the Company's 1996 Stock           4,975,342     For    
Option/Stock Issuance Plan, including a 500,000 share increase in           1,168,675     Against
the number of shares of Common Stock authorized for issuance under             12,867     Abstain
the 1996 Plan                                                              


                                    17



ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits




EXHIBIT
NUMBER                                 DESCRIPTION
        
3.1        Certificate of Incorporation, filed on March 12, 1998 together with
           Certificate of Amendment of Certificate of Incorporation filed on May 6, 1998.
           Incorporated by reference to Exhibits 4.01 and 4.02 of the Company's report on
           Form 8-K filed on June 23, 1998.

3.2        Bylaws. Incorporated by reference to Exhibit 4.03 of the Company's report
           on Form 8-K filed on June 23, 1998.

4.1        Specimen of Common Stock Certificate.

10.1       Amendment No. 5 dated April 30, 1998 to Credit Agreement.

10.2*      Amendment No. 6 dated May 4, 1998 to Credit Agreement.

10.3*      Amended and Restated Credit Agreement dated June 2, 1998.

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

     During the three months ended June 30, 1998, the Company filed the 
following two reports on Form 8-K: (i) a Form 8-K filed on April 30, 1998 
which reported on Item 5; and (ii) a Form 8-K filed on June 23, 1998 which 
reported on Item 5.

                                 18



                         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:   August 10, 1998

                              Willis Lease Finance Corporation


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


                                  19