Back to GetFilings.com



SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-K
---------

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

For the fiscal year ended December 31, 2002
------------------------------------------------------

OR

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

For the transition period from _______________________ to ______________________

Commission file number 0-18387
---------------------------------------------------------

Pegasus Aircraft Partners II, L.P.
----------------------------------
(Exact name of Registrant as specified in its charter)

Delaware 84-1111757
-------- ----------
(State of organization) (IRS employer
Identification No.)

Four Embarcadero Center, 35th Floor
San Francisco, California 94111
- --------------------------------------- ---------
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code (415) 434-3900
--------------

Securities registered pursuant to Section 12(b) of the Act: None

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

Units of Limited Partnership Interest
(Title of Class)

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

Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the Registrant's knowledge in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

State the aggregate market value of the voting stock held by
non-affiliates of the Registrant: Not applicable.

This document consists of 57 pages.


Pegasus Aircraft Partners II, L.P.
Annual Report on Form 10-K for the
Fiscal Year Ended December 31, 2002

Table of Contents
Page
----

Part I
- ------

Item 1 Business.............................................................3
Item 2 Properties...........................................................6
Item 3 Legal Proceedings....................................................7
Item 4 Submission of Matters to a Vote of Unit Holders......................7

Part II
- -------

Item 5 Market for Registrant's Common Partnership Capital and Related
Unitholder Matters.................................................8
Item 6 Selected Financial Data..............................................9
Item 7 Management's Discussion and Analysis of Financial Condition
and Results of Operations.........................................9
Item 8 Financial Statements and Supplementary Data.........................17
Item 9 Changes in and Disagreements with Accountants on Accounting
and Financial Disclosure.........................................33

Part III
- --------

Item 10 Directors and Executive Officers of the Registrant..................34
Item 11 Executive Compensation..............................................35
Item 12 Security Ownership of Certain Beneficial Owners and Management......36
Item 13 Certain Relationships and Related Transactions......................37
Item 14 Control and Procedures..............................................38

Part IV

Item 15 Exhibits, Financial Statement Schedules and Reports on Form 8-K.....39



2


PART I

ITEM 1. BUSINESS

General

Pegasus Aircraft Partners II, L.P. (the "Partnership" or the
"Registrant") is a limited partnership organized under the laws of the State of
Delaware on April 26, 1989. The general partners of the Partnership are Pegasus
Aircraft Management Corporation, the Managing General Partner, a California
corporation that is a wholly owned subsidiary of Pegasus Capital Corporation,
and Air Transport Leasing, Inc., the Administrative General Partner, a Delaware
corporation that is a wholly owned subsidiary of UBS Americas, Inc. UBS Americas
is the successor to Paine Webber Group, Inc. (Pegasus Aircraft Management
Corporation and Air Transport Leasing, Inc. are herein referred to as the
"General Partners").

On August 15, 1989, the Partnership commenced an offering of units of
limited partnership interest ("Units"). The offering of the Units was terminated
during the third quarter of 1990, when the total capitalization of the
Partnership reached $145.1 million. The Partnership incurred $16,295,000 of
commissions and other expenses in connection with the sale of these Units.

Although the Partnership was organized on April 26, 1989, the
Partnership conducted no activities and recognized no revenues, profits or
losses prior to September 20, 1989 at which time the Partnership commenced
operations. During the period between September 21, 1989 and August 22, 1990,
the Partnership acquired its portfolio of used commercial aircraft which were
principally subject to triple net operating leases with domestic and foreign
commercial air carriers.

Although it is likely to liquidate sooner, the Partnership is required
to dissolve and distribute all of its assets no later than December 31, 2007.
The Partnership sold its MD-82 and one of its Boeing 727 airframes in 2001. In
2002, the Partnership sold two of its Boeing 727-200s, its Airbus A-300, its
Lockheed L-1011, its engines from the Boeing 727 formerly leased to Falcon
Express and its 50% ownership for the Partnership (McDonnell Douglas MD-81).
These sales resulted in the Partnership owning three aircraft, a DC-9, a DC-10
freighter and a Boeing 727-200 freighter, all of which are parked and being
offered for sale in an "as-is, where is" condition. The net proceeds of the
aircraft sales were generally utilized to pay off the Partnership's debt.

Outlook for the Airline and Aircraft Leasing Industries

The US airline industry had an unprofitable year in 2002. Results were
adversely affected by continuing high fuel prices through most of 2002, higher
labor costs and fewer passengers. The industry also accepted delivery of a
record number of new aircraft, which also put pressure on profitability.
Further, as discussed below, the events of September 11, 2001 have negatively
impacted air travel and air freight.

The airline industry's results historically have been highly correlated
to general economic activity. Due to concern regarding an economic slowdown, the
US Federal Reserve Board has reduced its key lending rate on a number of
occasions in an attempt to stimulate economic activity. It is unclear as to the
ultimate impact on the level of economic activity of these rate decreases,
however, a significant economic slowdown has had an adverse affect on air travel
and airline performance. A large number of carriers have filed for bankruptcy
protection, including United Airlines and US Airways. Passenger and freighter
aircraft leasing and equipment sales continue to be a highly competitive
business.

Aircraft Portfolio

The Partnership's net asset value at December 31, 2002 was estimated to
be $0.76 per Unit. It should be noted that this is only an estimate of values as
of that date, and is not necessarily representative of the values that will
ultimately be realized when these aircraft are disposed of nor does this
represent the values that may be realized upon the disposition of a Unit.

3



The following table describes the Partnership's aircraft portfolio at
December 31, 2002:



Dec.2002 Cumu- Cumu-
Owner- Acqui- Estimated Original Noise lative lative
Current Aircraft ship sition Realizable Delivery Abatement Flight Flight
Lessee Type Interest Costs(1) Value(1) Date Compliance Hours(2) Cycles(2)
------ ---- -------- -------- -------- ---- ---------- -------- ---------
(dollar amounts in millions)


Off-Lease (3) McDonnell
Douglas DC-9-31 100% $ 8.9 $ 0.3 1971 Stage II 69,350 64,879


Off Lease (3) Boeing 727-200
.. Freighter 100 8.4 0.2 1973 Stage III (4) 75,396 54,033

McDonnell Douglas
Off Lease (3) DC10-10 Freighter 100 31.9 0.4 1973 Stage III 84,545 30,735
----- -----
49.2 0.9



Notes: (1) Acquisition costs do not include related acquisition fees
paid to the General Partners. The Partnership previously
owned a McDonnell Douglas DC-9, which was a total loss in an
accident in 2000, a McDonnell Douglas MD-82, which was sold
in 2001, and a Boeing 727-200, of which the airframe was sold
to the lessee in 2001 and the engines were sold in a separate
transaction in 2002, two Boeing 727-200 (sold in 2002), one
Airbus A-300 (sold in 2002), one Lockheed L-1011(sold in
2002), and 50% ownership in a McDonnell Douglas MD-81 (sold
in 2002).

(2) The number of cumulative flight cycles and cumulative flight
hours shown are as of December 31, 2002.

(3) Aircraft off lease at December 31, 2002. The value shown
represents the book value of the aircraft and engines, which
represents estimated realizable values.

(4) Federal Express hushkit installed.

A description of the principal financial terms of the leases is
described in Item 8, which is incorporated herein by reference.

Significant Lessees

The Partnership leased its aircraft to four different airlines during
2002. Revenue from each of the airlines which accounted for 10% or greater of
the total rental revenue of the Partnership during 2002 are as follows:

Percentage of
Total
Airline Rental Revenue
------- --------------

TNT Transport International B.V. 21%
Kitty Hawk Aircargo, Inc. 14%
Emery Worldwide Airlines, Inc. 65%

Safety Requirements and Aircraft Aging

In addition to registration, the FAA imposes strict requirements
governing aircraft inspection and certification, maintenance, equipment
requirements, general operating and flight rules (including limits on arrivals
and departures), noise levels, certification of personnel and record keeping in
connection with aircraft maintenance. FAA regulations establish standards for
repairs, periodic overhauls and alterations, and require that the owner or
operator of an aircraft establish an airworthiness inspection program to be
carried out by certified mechanics. Pursuant to the leases and FAA regulations,
no aircraft of the Partnership may be operated without a current airworthiness
certificate.


4


The FAA periodically reviews Service Bulletins, which are issued by the
aircraft manufacturers. These bulletins focus on safety problems that have
developed during the aircraft's operation. The FAA may incorporate these Service
Bulletins in Airworthiness Directives ("ADs"), which are mandates requiring the
airline to perform specific maintenance within a specified period of time.

Aircraft aging is a significant issue in aircraft safety regulation. In
the past, certain aviation incidents and accidents raised concerns over the
structural integrity of older aircraft. In 1989, in its "Report to Congress on
the Status of the U.S. Stage II Commercial Aircraft Fleet," the FAA stated that
"no correlation has been established between the chronological age of an
aircraft and its structural airworthiness. A more accurate assessment of the
physical "age" of an aircraft is the total number of flight cycles and flight
hours flown." A flight cycle is defined as one takeoff and one landing. A flight
cycle is important because of the added stress on the airframe, landing gear and
other components from repeated takeoffs, landings and pressurizations. As
different types of aircraft have different missions and carriers fly a variety
of routes, flight cycles can vary widely among aircraft of the same
chronological age. In general, narrow-body aircraft, which are used for
short-haul service, will have greater cycles per year than wide-body aircraft
used for longer routes. Other factors which contribute to the aging of an
aircraft are the number of hours actually flown, the predominant environment in
which an aircraft has flown, and its actual age in years.

The FAA has adopted certain ADs for Boeing and McDonnell Douglas
aircraft models, including Boeing 727s, 737s and 747s and McDonnell Douglas
DC-9s, MD-80s and DC-10s, as well as Lockheed L-1011s and Airbus A-300s. These
ADs make mandatory the periodic replacement or modification of structural
materials, fittings and skin at certain times in the life of an aircraft,
typically when the aircraft reaches a certain number of flight cycles or age
threshold. Previously, these aircraft were subject only to periodic inspection,
and the replacement and modification of materials and parts was done where
deemed necessary. In addition, it is widely expected that foreign civil aviation
authorities, especially in Europe and Japan, will adopt similar measures to
protect the structural integrity of older aircraft.

These aging aircraft ADs will initially impact only a limited number of
older aircraft, but additional aircraft will be covered as they accumulate
time-and-service and reach the thresholds for the required modifications.
Significantly, in the case of each aircraft type, a significant majority of
replacements or modifications are mandated when a plane reaches a certain number
of flight cycles and relatively few required replacements are triggered when a
plane reaches a certain chronological age or number of flight hours.

The following table summarizes the age, flight cycle, and flight hour
thresholds for each major aircraft type under the ADs. In general, these
thresholds are based on the "economic design goal" of an aircraft, which is
typically considered to be the period of service after which an increase in
maintenance costs is expected to take place in order to assure continued
operational safety. In addition, the table provides an estimate by the FAA of
the costs of complying with all of the mandated replacements and modifications
of the ADs. It is important to note that since most of the proposed work under
the ADs is based on flight cycle thresholds, those lower-cycle aircraft which
reach the aircraft age or flight hour thresholds should incur significantly
lower AD compliance cost than the total amounts estimated below.

Aircraft Flight Flight Estimated
Aircraft Age Cycle Hour AD
Type Threshold Threshold Threshold Costs
---- --------- --------- --------- -----
(Years)

Boeing 727 20 60,000 N/A $1,100,000
Boeing 737 20 75,000 N/A 934,000
Boeing 747 20* 20,000* N/A 3,400,000
McDonnell Douglas DC-9 20 100,000 75,000 79,000
McDonnell Douglas MD-80 20 75,000 75,000 4,000
McDonnell Douglas DC-10 None 42,000 60,000 187,000

* Substantially cycle limited

5



Flight cycle and flight hour information with respect to the
Partnership's aircraft is included in the aircraft portfolio table included
earlier in Item 1.

In 1999, the FAA organized a two year industry task force, the Aging
Transport Systems Rulemaking Advisory Committee, to investigate non-structural,
aging aircraft systems. It cannot be determined at this time what
recommendations, if any, will be made by the task force.

Aircraft Noise Regulations

On November 5, 1990, Congress enacted into law the Airport Noise and
Capacity Act of 1990 (the "Act"). On September 24, 1991, the FAA issued the
final rules of implementation for the Act. The Act provided that Stage II
aircraft would be phased out from operation within United States airspace by
December 31, 1999.

Implementing regulations proposed by the FAA required each United
States operator to increase its Stage III airplane fleet to 50 percent by
December 31, 1996; to 75 percent by December 31, 1998, and to 100 percent by
December 31, 1999.

However, the Act further provided, that if by July 1, 1999, at least
85% of an air carrier's fleet complied with Stage III noise levels, the carrier
may apply for a waiver of the operational ban for the remaining aircraft in the
operator's fleet until December 31, 2003. The application for such a waiver must
be submitted to the Secretary of the Department of Transportation no later than
January 1, 1999 and must include a plan with firm orders for making all aircraft
operated by the air carrier comply with Stage III noise levels by December 31,
2003.

Stage III hushkitting and re-engineering for the Boeing 727-200 and the
McDonnell Douglas DC-9-30 aircraft have been approved by the FAA. The
Partnership's Boeing 727-200 aircraft has had Federal Express hushkits
installed.

The European Commission has promulgated rules relating to aircraft
noise that would ban aircraft that are modified ("hushkitted") to achieve Stage
III noise compliance from European airspace after the year 2002. Such aircraft
cannot be added to European fleets after April of 1999. It is unclear in what
manner and if such rules will achieve full implementation.

Competition

The aircraft leasing industry is highly competitive. The Partnership
competes with aircraft manufacturers, distributors, airlines and other
operators, equipment managers, leasing companies, financial institutions and
other parties engaged in leasing, managing or remarketing aircraft, many of
which have significantly greater financial resources and greater experience than
the Partnership. Many used aircraft of a type similar to the Partnership's
aircraft are off-lease and are parked, available for sale, leases or part-out.
Also, the number of carriers using this type of equipment have declined
significantly. Many of the other aircraft are newer or in a better maintenance
status than the Partnership's aircraft.

Employees

The Partnership has no employees. The officers, directors and employees
of the General Partners and their affiliates perform services on behalf of the
Partnership. The General Partners are entitled to certain fees and
reimbursements of certain out-of-pocket expenses incurred in connection with the
performance of these management services. See Item 10 of this Report, "Directors
and Executive Officers of the Registrant", and Item 13 of this Report, "Certain
Relationships and Related Transactions", which are incorporated herein by
reference.

ITEM 2. PROPERTIES

The Partnership does not own or lease any physical properties other
than the aircraft which are discussed in Item 1 of this Report, "Business,"
which is incorporated herein by reference.


6



ITEM 3. LEGAL PROCEEDINGS

None.

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

No matters were submitted to a vote of the Limited Partners of the
Partnership, through the solicitation of proxies or otherwise, during the fourth
quarter of the fiscal year ended December 31, 2002.


7



PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON PARTNERSHIP CAPITAL AND RELATED UNIT
HOLDER MATTERS

There is no organized trading market for the purchase and sale of the
Units and certain measures have been adopted and implemented to assure that no
organized trading market will develop.

As of March 1, 2003, the number of Limited Partners of record was
approximately 7,057.

The Partnership declared the following distributions to its Limited
Partners out of cash flow received from operations during 2002 and 2001:

Amount of
Distribution
Period Per Unit Record Date Payment Date
------ -------- ----------- ------------
1st Quarter 2002 .00 None Paid
2nd Quarter 2002 .00 None Paid
3rd Quarter 2002 .00 None Paid
4th Quarter 2002 $1.50 September 30, 2002 (1) October 31, 2002
1st Quarter 2001 .00 None Paid
2nd Quarter 2001 $.20 June 30, 2001 July 10, 2001
3rd Quarter 2001 .00 None Paid
4th Quarter 2001 .00 None Paid

(1) Distribution declared in fourth quarter for Unit holders as of
September 30, 2002.

Total distributions to all partners for 2002 and 2001 were declared as
follows (in thousands):

2002 2001
---- ----

Limited Partners $10,882 $ 1,451
General Partners 110 15
------- -------
$10,992 $ 1,466
------- -------

Distributions may be characterized for tax, accounting and economic
purposes as a return of capital, a return on capital, or both. The portion of
each cash distribution by a partnership, which exceeds its net income, may be
deemed a return of capital. Based on the net loss reported by the Partnership
for the years ended December 31, 2002 and December 31, 2001, all of the cash
distributions paid to the partners for the years ended December 31, 2002 and
2001 constituted a return of capital. Based on the net income reported by the
Partnership for the year ended December 31, 2000 for accounting purposes,
approximately 73% of cash distributions paid to the partners for the year ended
December 31, 2000, constituted a return of capital. Also, based on the amount of
cumulative net income reported by the Partnership for accounting purposes,
approximately 87% of the cash distributions paid to the partners from the
inception of the Partnership through December 31, 2002 constituted a return of
capital. However, the total actual return on capital over the Partnership's life
can be determined only at the termination of the Partnership after all cash
flows, including proceeds from the sale of the aircraft, have been realized. The
Partnership declared and paid distributions to record holders of September 30,
2002 in the fourth quarter 2002.

The Partnership's lending facility had been limited to $25 million
instead of the $30 million originally negotiated. This limitation was a result
of the fact that Aeromexico decided not to extend the leases on the
Partnership's two DC-9's for two years. Due to this limitation, the Partnership
suspended distributions in October 2000 in order to fully fund the DC10-10
conversion. As has historically been the case, the amount of future cash
distributions, if any, will be determined on a quarterly basis after an
evaluation of the Partnership's operating results and its current and expected
financial position. However, the Partnership utilized proceeds from asset sales
to retire debt. Such principal repayments further reduced cash available for

8


distributions. Additionally, the Partnership sold 4.5 aircraft and the Falcon
engines in 2002, resulting in having only three off lease aircraft left.
Accordingly, the Partnership has no more indebtedness, but cash flow from
operations has been substantially reduced.

ITEM 6. SELECTED FINANCIAL DATA

The following selected financial data of the Partnership was derived
from the audited financial statements for the indicated periods. The information
set forth below should be read in conjunction with the Partnership's Financial
Statements and Notes thereto and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" included in Items 8 and 7,
respectively, of this Report on Form 10-K.

As of December 31,
or Year Ended December 31,
--------------------------
2002 2001 2000 1999 1998
(in thousands, except per unit amounts)

Rental Revenue (2) $ 3,370 $ 7,357 $ 9,344 $ 10,603 $ 11,210
Net Income (Loss) (25) (3,354) 1,788 978 1,855
Net Income (Loss) per
Limited Partnership Unit (0.00) (0.46) 0.10 0.11 0.22
Distributions per Limited
Partnership Unit (1) 1.50 0.20 0.60 1.50 1.60
Total Assets 6,853 32,894 48,870 48,163 51,423
Notes Payable -- 9,483 21,210 16,530 10,000
Partners' Capital 5,739 16,756 21,576 24,185 34,200

(1) The fourth quarter distribution for 1999 was paid in January of the
subsequent year.

(2) Prior years restated to include ownership in MD 81 Trust on the equity
method, which results in a revenue reduction of $1,214 per year in
years 1999 and 1998. There was no effect on Net Income.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The following discussion should be read in conjunction with the
"Selected Financial Data" and the Financial Statements of the Partnership and
the Notes thereto. This report may contain, in addition to historical
information, forward-looking statements that include risks and other
uncertainties. The Partnership's actual results may differ materially from those
anticipated in these forward-looking statements. Factors that might cause such a
difference include those discussed below, as well as general economic and
business conditions, competition and other factors discussed elsewhere in this
report. The Partnership undertakes no obligation to release publicly any
revisions to the forward-looking statements, if any, to reflect events or
circumstances after the date hereof or to reflect the occurrence of anticipated
or unanticipated events.

Liquidity and Capital Resources

The Partnership owns and manages one commercial aircraft and two
freighter aircraft and makes distributions to the partners of net cash flow
generated by operations. In certain situations, the Partnership may retain cash
flow from operations to finance authorized capital expenditures, for general
working capital purposes or to reduce debt. As has historically been the case,
the amount of future cash distributions will be determined on a quarterly basis
after an evaluation of the Partnership's operating results and its current and
expected financial position.

The Partnership invests working capital and cash flow from operations
prior to its distributions to the partners in short-term, highly liquid
investments or a fund that invests in such instruments. At December 31, 2002,
the Partnership's unrestricted cash and cash equivalents of $4,569,000 were
primarily invested in such a fund. This amount was $3,875,000 less than the

9


Partnership's unrestricted cash and cash equivalents at December 31, 2001 of
$8,444,000. This decrease in unrestricted cash was primarily attributable to
cash from operating activities of $14,652,000 and investing activities of
$1,948,000, offset by cash used in financing activities of $20,475,000.

Net cash provided by operating activities was $14.7 million in 2002,
$10.5 million in 2001, and $5.9 million in 2000. In the aggregate, for this
three-year period, net cash provided by operating activities totaled $31.1
million. The $14.7 million of cash provided by operating activities in 2002 is
comprised of net income, adjusted for non cash items such as depreciation and
changes in assets and liabilities discussed below.

Rent and other receivables increased by $1,130,000, or 471%, from
$240,000 at December 31, 2001 to $1,370,000 at December 31, 2002. This increase
primarily resulted from the remaining $1,104,000 note receivable from the
Capital Cargo sale in March 2002, the remaining $261,000 note receivable from
the Kitty Hawk sale in October 2002, partially offset by the $240,000 payment of
December 31, 2001 receivables from Falcon in 2002.

Other assets decreased by $222,000, or 90%, from $246,000 as of
December 31, 2001 to $24,000 as of December 31, 2002, primarily due to the
$222,000 prepaid debt placement fees on the note payable being expensed in the
2002 Period when the note was paid off.

Accounts payable and accrued expenses decreased by $85,000, or 38%,
from $225,000 at December 31, 2001 to $140,000 at December 31, 2002, primarily
due to payments of obligations accrued at December 31, 2001.

Payables to affiliates decreased by $2,302,000, or 70%, from $3,276,000
at December 31, 2001 to $974,000 at December 31, 2002, principally due to the
reversal of accrued management fees for the fiscal years ending December 31,
2000, December 31, 2001 and for the quarter ending March 31, 2002. Based upon
Preferred Return as determined pursuant to the Partnership Agreement and the
estimated value of the Partnership's remaining assets, a determination was made
to reverse the fees accrued but unpaid to the General Partners for fiscal years
2000 through the first quarter of 2002. Besides the reversal, no new management
fees were accrued in 2002.

Maintenance reserves payable decreased by $2,315,000, or 100%, from
$2,315,000 at December 31, 2001 to zero at December 31, 2002. This decrease
comprised of $1,277,000 of Capital Cargo's reserves and $130,000 of Vanguard's
reserves that were applied towards the sale price, the $568,000 of Kitty Hawk's
reserves, $340,000 of TNT's reserves that were taken into income, offset by
$649,000 of cash collections from TNT and Vanguard. Cash receipts originally for
maintenance of $558,000 for TNT was applied to income and $91,000 for Vanguard
was applied to the sale of the MD-81.

Note payable decreased by $9,483,000, or 100%, from $9,483,000 at
December 31, 2001 to zero at December 31, 2002, due to the pay off of the loan
in May 2002.

Accrued interest payable decreased by $28,000, or 100%, from $28,000 at
December 31, 2001 to zero at December 31, 2002, due to the pay off of the loan
in May 2002.

Deferred rental income and deposits decreased by $811,000, or 100%,
from $811,000 at December 31, 2001 to zero at December 31, 2002. This decrease
comprised of $225,000 of Kitty Hawk's deposit, $150,000 of TNT's deposit and
$436,000 of Emery's deposit that were taken into income in 2002.

Net cash provided by investing activities for 2002 was $1,948,000, due
to the receipt of the proceeds from sale of the Falcon airframe ($140,000) in
December 2001, the sale of the A-300 aircraft ($321,000), the sale of the
Capital Cargo aircraft ($891,000), the sale of the Kitty Hawk aircraft
($196,000), the sale of the L-1011 aircraft ($75,000), the sale of the Falcon
engines ($75,000), and cash distribution from the MD-81 Trust arising from the
sale of the MD-81 aircraft ($250,000), all of which occurred in 2002.

Net investment in the MD-81 Trust decreased by 100%, or $1,296,000,
from $1,296,000 at December 31, 2001 to zero at December 31, 2002, due to the
sale of the McDonnell Douglas MD-81 in October 2002.

10



The McDonnell Douglas MD-81 aircraft under lease to Vanguard Airlines
in 2002 was owned by a trust ("MD-81 Trust") in which the Partnership had a 50%
interest. An affiliated Partnership owned the other 50% interest. As the lease
with USAir ended in June 2001, USAir returned the aircraft in July 2001 and paid
rent through the return date. In August 2001, the Trust entered into a
three-year lease of the aircraft with Vanguard Airlines, a Kansas City, Missouri
airline. The lease agreement was on a "power by the hour" basis, at the rate of
$600 per flight hour, to a maximum of $130,000 per month. Vanguard was also
responsible for funding the maintenance reserves for the aircraft. Due to the
events of September 11, 2001 and the abrupt slowdown in passenger traffic,
Vanguard only paid $442,000, of which 50% was distributed to the Partnership and
50% to the other affiliated Partnership, from the beginning of the lease in
August 2001 through September 2002. These payments were applied to maintenance
reserves within the Trust. After being denied a loan guarantee for a second time
by the Airline Transportation Stabilization Board, Vanguard Airlines suspended
all flights operations on July 30, 2002, dismissed all but 80 employees and
filed for protection under Chapter 11 of the U.S. Bankruptcy Code. Vanguard
rejected the lease and returned the MD-81 aircraft to the Partnership on
September 30, 2002 and the aircraft was sold on October 25, 2002.

The Partnership has adopted the guidance in EITF Issue No. 00-1
Investor Balance Sheet and Income Statement Display under the Equity Method of
Investments in Certain Partnerships and Other Ventures (EITF 00-1) in its Annual
Report on Form 10-K starting the fiscal year ended December 31, 2000 and
accounts for its investment in the Trust which owns the MD-81 aircraft leased to
USAirways under the equity method. In prior years, the Partnership reported its
ownership in the MD-81 Trust on a proportionately consolidated basis. The
aircraft had been subject to a tax benefit transfer lease, which expired in
April 2000.

Net cash used in financing activities was $20,475,000 for 2002. This
amount represents $9,483,000 repayments of the note payable in May 2002 and the
$10,992,000 cash distributions to partners in October 2002.

Partnership capital was $5,739,000 at December 31, 2002, a decrease of
approximately $11,017,000 or 66% from $16,756,000 at December 31, 2001, due to
net loss of $25,000 and $10,992,000 of distributions to partners during the year
ended December 31, 2002, as compared to the 2001 net loss of $3,354,000 and
$1,466,000 of cash distributions to partners during the year ended December 31,
2001.

Cash distributions declared by the Partnership were approximately $11
million for 2002 ($1.50 per Unit), $1.5 million for 2001 ($.20 per Unit), and
$4.4 million for 2000 ($.60 per Unit). In the aggregate, for this three-year
period, cash distributions declared by the Partnership totaled $16.9 million.

The Partnership closed on a new $30 million lending facility on April
14, 2000 and an initial draw down was made of $19.5 million. The facility was
limited to $25 million because the Aeromexico leases were not extended for two
years. The proceeds were used to retire existing debt of $16.53 million, and to
replenish working capital. The term of the loan was six years, with interest
only payments the first twelve months. Thereafter, principal was required to be
repaid in equal quarterly installments over 60 months with the first payment due
in April 2001. The Partnership paid a 1.0% commitment fee and the interest rate
was 225 basis points over a major money center bank's prime rate. The lender had
a mortgaged interest in all aircraft, except the 50% interest in the MD-81
aircraft, leased to Vanguard. The loan agreement required that the Partnership's
cash be equal to or in excess of maintenance reserves. The balance of the bank
note must be amortized through 18 equal quarterly payments. If proceeds were
received from aircraft sales, under the bank note, they must be applied to a
reduction in the outstanding balance and the subsequent quarterly payments were
redetermined such that the note balance would be retired through equal quarterly
payments through the remaining terms. The note balance was $9,483,000 at
December 31, 2001 and it was entirely paid off in May 2002.

Critical Accounting Policies

High-quality financial statements require rigorous application of
high-quality accounting policies. The policies discussed below are considered by
management to be critical to an understanding of the Partnership's financial
statements because their application requires significant judgment, with
financial reporting results relying on estimation about the effect of matters
that are inherently uncertain. Specific risks for these critical accounting
policies are described in the following paragraphs. For all of these policies,
management cautions that future events rarely develop exactly as forecast, and
the best estimates routinely require adjustment.

11



Lease Revenue Recognition:

Revenue under operating leases is recognized as rental income on a straight line
basis over the lease term.

Depreciation:

Aircraft are recorded at cost and depreciated on a straight-line basis over the
estimated life to its estimated residual value. Certain major additions and
modifications to aircraft may be capitalized. The estimates are reviewed
periodically to ensure continued appropriateness.

Aircraft Valuation:

Aircraft are periodically reviewed for impairment in accordance with Statement
of Financial Accounting Standards No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets". An impairment loss is recognized when the fair
value of the undiscounted future cash flows of the aircraft is less than its net
book value. The fair value of the aircraft is generally based on independent
appraisals of the aircraft and estimates of undiscounted future cash flows. The
appraisals assume, among other things, that the aircraft are utilized normally
in an open, unrestricted and stable market. Short-term fluctuations in the
market place are disregarded and it is assumed that there is no necessity either
to dispose of a significant number of aircraft simultaneously or to dispose of
aircraft quickly.

The Partnership determined the critical accounting principles by considering
accounting policies that involve the most complex or subjective decisions or
assessments. The Partnership identified the most critical accounting policies to
be those related to lease revenue recognition, depreciation methods and
valuation of aircraft. The Partnership also states these accounting policies in
the notes to the consolidated financial statements and at relevant sections in
this discussion and analysis.

Results of Operations

Most of the Partnership's 2002 revenue was generated from the leasing
of the Partnership's aircraft to commercial air carriers under triple net
operating leases, and from the termination fee payment from Emery for early
termination of its lease, the reversal of Management fees in 2002, and the
recognition to income of security deposits and maintenance reserves.

Under the terms of the triple net leases, expenses related to the
operation and maintenance of the aircraft during 2002 were paid for by the
lessees directly or funded out of collected maintenance reserves. The direct
lease expenses incurred by the Partnership represent the costs of storing the
off-lease aircraft and other work on the aircraft.

The Partnership also records depreciation expense pertaining to the
aircraft on lease and write down expense on aircraft and incurs interest expense
and certain general and administrative expenses in connection with the
operations of the Partnership. General and administrative expenses consist
primarily of investor reporting expenses, transfer agent and audit fees, and the
cost of accounting services. The Partnership also recorded a substantial write
down of the value of several aircraft in 2002.

2002 as compared to 2001

The Partnership's net loss was $25,000 for the year ended December 31,
2002 ("2002 Period") as compared to $3,354,000 net loss for the year ended
December 31, 2001 ("2001 Period").

The Partnership's net loss for the 2002 Period compared to a greater
net loss of the 2001 Period was principally due to higher revenues from early
lease termination fees from Emery in the 2002 Period, revenue from the reversal
of accrued management fees in the 2002 Period, and more recognition of security
deposits and maintenance reserves to income in the 2002 Period as compared to
the 2001 Period, partially offset by the reduction in rental income in 2002,
lower gains on sale of aircraft in the 2002 Period as compared to the 2001
Period, and also offset by income from a VASP Judgment and settlement in the
2001 Period, and higher write downs in the 2002 Period.

12



Rentals from operating leases decreased by $3,987,000, or 54%, from
$7,357,000 in the 2001 Period to $3,370,000 in the 2002 Period. This decrease
was principally due to the sale of the Boeing 727, formerly leased to Falcon,
the Boeing 727, formerly leased to Capital Cargo, and the McDonnell Douglas
MD-82, formerly leased to TWA in the 2001 Period, no rent payments from the two
DC-9, formerly leased to Aeromexico, the end of the lease of the Boeing 727 to
TNT in June 2002, the end of the lease of the DC-10-10 to Emery in October 2002,
and the decrease in rent payments from Kitty Hawk in the 2002 Period.

Gain on sale and disposition of aircraft, engines or equipment
decreased by $5,621,000, or 93%, from $6,056,000 for the 2001 Period to $435,000
for the 2002 Period. This decrease was attributable to lower gains recognized
from the sale of the Boeing 727, formerly leased to Capital Cargo, the sale of
the A-300 airframe and engines, the sale of the Boeing 727, formerly leased to
Kitty Hawk, and the sale of the off-lease L-1011 aircraft in the 2002 Period, as
compared to the sale of the McDonnell Douglas MD-82 to American Airlines in the
2001 Period.

Equity in deficit of the MD-81 Trust increased by 338%, or $423,000,
from a deficit of $125,000 for the 2001 Period to a deficit of $548,000 for the
2002 Period, due to no receipts of rent from Vanguard in the 2002 period and a
write down, partially offset by the ultimate sale of the aircraft in the 2002
Period.

The Partnership received $11,440,000 from Emery for early lease
termination fees in the 2002 Period. There was no such income for the 2001
Period.

The Partnership received $3,791,000 from the VASP Judgement and
settlement in the 2001 Period. There was no such income for the 2002 Period.

Interest income decreased by $611,000, or 84%, from $730,000 for the
2001 Period to $119,000 for the 2002 Period, due to the interest earned on the
VASP Judgment and Settlement in the 2001 Period.

Other income increased by $1,078,000, or 88%, from $1,222,000 for the
2001 period to $2,300,000 for the 2002 Period. This increase was due primarily
to the $1,048,000 maintenance reserves and security deposits from TNT, $792,000
maintenance reserves and security deposits from Kitty Hawk, and $436,000
security deposit from Emery, all taken into income in the 2002 Period, as
compared to $688,000 return condition settlement from Aeromexico, and $527,000
of maintenance reserves taken into income from Falcon in 2001.

Depreciation decreased by $2,204,000 or 63%, from $3,471,000 for the
2001 Period to $1,267,000 for the 2002 Period. This decrease was due primarily
to the sale of the Boeing 727, formerly leased to Falcon, the Boeing 727,
formerly leased to Capital Cargo, and the McDonnell Douglas MD-82 formerly
leased to TWA, and the off-lease status of the DC-9, formerly leased to
Aeromexico and the Boeing 727, formerly leased to TNT until June 2002.

Write downs increased by $1,542,000, or 10%, from $15,476,000 for the
2001 Period to $17,018,000 for the 2002 Period. This increase was due to write
downs for the A-300, formerly leased to VASP, and the Boeing 727, formerly
leased to Falcon in the 2001 Period, as compared to more of a write down in the
2002 Period. In the 2002 Period, there were write downs of $1,316,000 for the
Boeing 727, formerly leased to TNT, a write down of $277,000 of the investment
in the MD-81 Trust, a write down of $453,000 for the Boeing 727 formerly leased
to Kitty Hawk, a write down of $204,000 for the three Pratt & Whitney JT8D
engines from the Boeing airframe that was sold to Falcon Express in 2001, a
write down of $500,000 for the Boeing 727, formerly leased to TNT, and a write
down of $14,268,000 for the DC-10, formerly leased to Emery.

Management fees and Re-lease fees to the General Partners decreased by
100%, from $1,287,000 for the 2001 Period to zero for the 2002 Period. Based
upon Preferred Return as determined pursuant to the Partnership Agreement and
the estimated value of the Partnership's remaining assets, a determination was
made to reverse the fees accrued but unpaid to the General Partners for fiscal
year 2000 through the first quarter of 2002.

Interest expense decreased by $968,000, or 71%, from $1,361,000 for the
2001 Period to $393,000 for the 2002 Period due to the payoff of the loan in May
2002, partially offset by the write off of debt placement fees in June 2002.

13



Direct lease expense decreased by $171,000 or 38%, from $453,000 for
the 2001 Period to $282,000 for the 2002 Period, due primarily to costs incurred
in the 2001 Period, relating to the VASP aircraft engines and less insurance
expense for the 2002 Period. Direct lease expense was lower in the 2002 Period
and primarily related to storage costs for aircraft off lease.

2001 as compared to 2000

The Partnership's net loss was $3,354,000 for the year ended December
31, 2001 ("2001 Period") as compared to $1,788,000 net income for the year ended
December 31, 2000 ("2000 Period").

The Partnership's net loss for the 2001 Period compared to net income
of the 2000 Period was principally due to substantial write downs of the
aircraft and a decrease in rentals from operating leases, partially offset by
the VASP settlements and Judgement, the gain on sale of the MD-82, a decrease in
depreciation expense, and a decrease in interest expense.

Rentals from operating leases decreased by $1,987,000, or 21%, from
$9,344,000 in the 2000 Period to $7,357,000 in the 2001 Period. This decrease
was principally due to the sale of the MD-82 aircraft in April 2001, the return
of one Aeromexico aircraft in August 2001, the nonpayment of rent on the Capital
Cargo aircraft, partially offset by rent from the Emery aircraft which started
in December 2000.

Gain on sale and disposition of aircraft, engines or equipment
increased by $1,240,000, or 26%, from $4,816,000 for the year ending December
31, 2000 to $6,056,000 for the year ending December 31, 2001. This increase was
primarily attributable to the gain recognized from the sale of the MD-82 to
American Airlines in April 2001.

Interest Income increased by $594,000, or 437%, from $136,000 at
December 31, 2000 to $730,000 at December 31, 2001. This increase was primarily
due to the interest earned on the VASP Judgement and settlement in 2001.

Other Income recognized in the 2001 Period was $1,222,000, compared to
zero in the 2000 Period. This amount represents primarily $688,000 return
condition settlement from Aeromexico, and $527,000 of maintenance reserves taken
into income from Falcon.

The Partnership also received $3,791,000 from the VASP Judgement and
settlement in 2001.

Depreciation decreased by $2,425,000 or 41%, from $5,896,000 at
December 31, 2000 to $3,471,000 at December 31, 2001. This decrease was due
primarily to the end of the lease on a DC-9 aircraft leased to Aeromexico, the
sale of the MD-82 leased to TWA, resulting in no depreciation expense for the
aircraft, the off lease status of the Boeing 727, formerly leased to Capital
Cargo, offset by depreciation taken in 2001 on the DC10-10 aircraft, leased to
Emery.

The Partnership took significant write downs of its aircraft in 2001,
in part due to the adverse economic conditions and their impact on aircraft and
aircraft freighter values. Write down expense increased by $13,175,000, or 573%,
from $2,301,000 at December 31, 2000 to $15,476,000 at December 31, 2001. The
write downs in 2001 reduced the carrying value of the TNT aircraft, the three
Boeing 727s, one formerly leased to Capital Cargo, one formerly leased to Falcon
and one to Kitty Hawk, the DC-9, formerly leased to Aeromexico, and the A-300.
The write downs were $3,167,000 on the TNT aircraft, $1,396,000 on the Capital
Cargo aircraft, $1,464,000 on the Falcon aircraft, $4,250,000 on the Kitty Hawk
aircraft, $823,000 on the DC-9, and $2,665,000 on the A-300. There was also a
$1,711,000 write down on the Lockeed L-1011, which had been unsuccessfully
offered for lease or sale.

Management fees and Re-lease fees for the 2001 Period increased by
$244,000, or 23%, from $1,043,000 at December 31, 2000 to $1,287,000 at December
31, 2001. This increase was primarily attributable to sales proceeds from the
sale of the MD-82 aircraft to American Airlines during 2001.

Interest expense for the 2001 Period decreased by $948,000, or 41%, in
comparison to the 2000 Period, from $2,309,000 to $1,361,000. This decrease was
primarily due to the lower balance of the Partnership's debt and a decrease in
the interest rate.

14



Direct lease expenses decreased by $463,000 or 51% in the 2001 Period
as compared to the 2000 Period, due primarily to increases in maintenance
expense related to several aircraft which were off lease for most of the year
2001, and the $90,000 payments in 2001 for the costs incurred for work on the
engines of the Airbus A-300, formerly leased to VASP.

Return condition settlement expense of $51,000 was recognized during
the 2000 Period, resulting from a return condition settlement with Continental
Airlines, Inc., relating to the aircraft on lease to Kitty Hawk. There was no
corresponding expense in the 2001 Period.


Inflation and Changing Prices

Inflation has had no material impact on the operations or financial
condition of the Partnership from inception through December 31, 2001. However,
market and worldwide economic conditions and changes in federal and foreign
aircraft regulations have in the past, and may in the future, affect the airline
industry and thus lease rates and aircraft values. Additionally, inflation and
changing prices, may affect subsequent lease rates and the eventual selling
prices of the aircraft. High jet fuel prices for most of 2001 affected the
airline industry's profitability and that of the Partnership's lessees.

Due to concern regarding the economic slowdown, the US Federal Reserve
Board has decreased its key lending rate on a number of occasions in an attempt
to stimulate economic activity. It is unclear as to the ultimate impact on the
level of economic activity of this rate decrease, however, a significant
economic slowdown has had an adverse affect on air travel and airline
performance.

Risks and Uncertainties

The events of September 11, 2001 have had a negative impact on the US
economy and the passenger airlines, including increases in airline costs such as
insurance and security, and a significant decline in passenger demand for air
travel. Due to the conversion of its aircraft to freighter configurations, the
Partnership is more reliant on the air freight industry than the passenger
airlines. While certain prohibitions on passenger planes carrying cargo have
increased cargo for the fully dedicated air freight business, the air freight
business in general has been negatively impacted by the economic slowdown. These
conditions have caused certain lessees to reduce payments and should they
continue, may further affect these and the other lessees' ability to make rent
and other lease payments and may impair the ability of the Partnership to
re-lease aircraft on a timely basis and at favorable rates and may reduce the
value of the aircraft. Also, because of reduced passenger traffic, major
airlines such as United Airlines and American Airlines announced plans to
accelerate the retirement of their Boeing 727-200 aircraft, which also
negatively impacted the value of the Partnership's aircraft.

Accounting Pronouncements

The Partnership has adopted the guidance in EITF Issue No. 00-1
"Investor Balance Sheet and Income Statement Display under the Equity Method of
Investments in Certain Partnerships and Other Ventures" (EITF 00-1) in its
Annual Report on Form 10-K for the fiscal year ended December 31, 2000 and
accounts for its investment in the Trust which owns the MD-81 aircraft leased to
US Airways under the equity method. In prior years, the Partnership had reported
its ownership in the MD-81 Trust on a proportionately consolidated basis. The
financial results in prior years contained herein have been restated utilizing
the equity method. The aircraft had been subject to a tax benefit transfer
lease, which expired in April 2000.

In October 2001, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No.144 ("SFAS 144") Accounting for
the Impairment or Disposal of Long Lived Assets". SFAS 144, which is effective
for fiscal years beginning after December 15, 2001 with earlier application
encouraged, addresses financial accounting and reporting for the impairment or
disposal of long-lived assets. This statement supercedes SFAS 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
of ", and the accounting and reporting provisions of APB 30, "Reporting the
Results of Operations-Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions", for the disposal of a segment of a business (as previously

15


defined in that Opinion). The implementation of this Statement is not expected
to have a material effect on the Company's financial position, results of
operations or cash flows.

On July 30, 2002, the Sarbanes-Oxley Act of 2002 (the "Act") was
enacted. Section 302 of the Act required the Securities Exchange Commission to
adopt final rules that became effective on August 29, 2002, under which the
principal executive officer and the principal financial officer, or persons
providing similar functions, of an issuer each must certify the information
contained in the issuer's quarterly and annual reports. Section 302 also
requires these officers to certify that: they are responsible for establishing,
maintaining and regularly evaluating the effectiveness of the issuer's internal
controls, they have made certain disclosures to the issuer's auditors and the
audit committee of the board of directors about the issuer's internal controls;
and they have included information in the issuer's quarterly and annual reports
about their evaluation and whether there have been significant changes in the
issuer's internal controls or in other factors that could significantly affect
internal controls subsequent to the evaluation.

In 2002, $526,000 of direct lease expense, incurred in 2001, that was
related to the MD-81 aircraft, was reclassified to the MD-81 Trust's equity.


16



ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

PEGASUS AIRCRAFT PARTNERS II, L.P.

List of Financial Statements Page
----

Report of Independent Accountants .......................................... 18

Balance Sheets -- December 31, 2002 and 2001................................ 19

Statements of Income/ (Loss) for the years ended
December 31, 2002, 2001, and 2000...................................... 20

Statements of Partners' Capital for the years ended
December 31, 2002, 2001, and 2000...................................... 21

Statements of Cash Flows for the years ended
December 31, 2002, 2001, and 2000...................................... 22

Notes to Financial Statements............................................... 24


All schedules for which provision is made in the applicable accounting
regulations of the Securities and Exchange Commission have been omitted since
(1) the information required is disclosed in the financial statements and notes
thereto; (2) schedules are not required under the related instructions; or (3)
the schedules are inapplicable.



17



REPORT OF INDEPENDENT ACCOUNTANTS



To the Partners of
Pegasus Aircraft Partners II, L.P.


In our opinion, the accompanying balance sheets and the related
statements of income/(loss), of partners' capital and of cash flows present
fairly, in all material respects, the financial position of Pegasus Aircraft
Partners II, L.P. (the "Partnership") as of December 31, 2002 and 2001, and the
results of its operations and its cash flows for each of the three years in the
period ended December 31, 2002, in conformity with accounting principles
generally accepted in the United States of America. These financial statements
are the responsibility of the Partnership's management; our responsibility is to
express an opinion on these financial statements based on our audits. We
conducted our audits of these financial statements in accordance with auditing
standards generally accepted in the United States of America, which require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles used and
significant estimates made by management, and evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.



PricewaterhouseCoopers LLP

San Francisco, California
February 13, 2003


18



PEGASUS AIRCRAFT PARTNERS II, L.P.

BALANCE SHEETS

DECEMBER 31, 2002 AND 2001



ASSETS

2002 2001
---- ----
(in thousands, except unit data)

Cash and cash equivalents $ 4,569 $ 8,444
Rent and other receivables 1,370 240
Aircraft, net 890 23,964
Other assets 24 246
------- -------
Total Assets $ 6,853 $32,894
======= =======

LIABILITIES AND PARTNERS' CAPITAL

LIABILITIES:
Accounts payable and accrued expenses $ 140 $ 225
Payable to affiliates 974 3,276
Maintenance reserves payable -- 2,315
Notes payable -- 9,483
Accrued interest payable -- 28
Deferred rental income and deposits -- 811
------- -------
Total Liabilities 1,114 16,138
------- -------

COMMITMENTS AND CONTINGENCIES (Notes 5 and 8)

PARTNERS' CAPITAL:
General Partners 59 169
Limited Partners (7,255,000 units issued and
outstanding in 2002 and 2001) 5,680 16,587
------- -------
Total Partners' Capital 5,739 16,756
------- -------
Total Liabilities and Partners' Capital $ 6,853 $32,894
======= =======



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


19


PEGASUS AIRCRAFT PARTNERS II, L.P.

STATEMENTS OF INCOME (LOSS)

FOR THE YEARS ENDED DECEMBER 31, 2002, 2001, AND 2000




2002 2001 2000
---- ---- ----
(in thousands, except unit data and per unit amounts)

REVENUES:

Rentals from operating leases $ 3,370 $ 7,357 $ 9,344
Interest 119 730 136
Equity in earnings (deficit) of MD-81 Trust (548) (125) 443
VASP Judgement and Settlement -- 3,791 --
Emery Lease Termination fees 11,440 -- --
Management & Re-lease fees reversal 2,330 -- --
Other income 2,300 1,222 --
Gain on disposition of aircraft, engines
or equipment 435 6,056 4,816
----------- ----------- -----------
19,446 19,031 14,739
----------- ----------- -----------

EXPENSES:
Depreciation and amortization 1,267 3,471 5,896
Write-downs 17,018 15,476 2,301
Management and re-lease fees -- 1,287 1,043
Interest 393 1,361 2,309
General and administrative 511 337 435
Direct lease 282 453 916
Return condition settlement -- -- 51
----------- ----------- -----------
19,471 22,385 12,951
----------- ----------- -----------

NET INCOME (LOSS) (25) (3,354) 1,788
=========== =========== ===========

NET INCOME (LOSS) ALLOCATED:
To the General Partners -- (34) 1,058
To the Limited Partners (25) (3,320) 730
----------- ----------- -----------
(25) (3,354) 1,788
----------- ----------- -----------

NET INCOME (LOSS) PER LIMITED PARTNERSHIP
UNIT $ (0.00) $ (0.46) $ 0.10
=========== =========== ===========

WEIGHTED AVERAGE NUMBER OF LIMITED
PARTNERSHIP UNITS ISSUED AND
OUTSTANDING 7,255,000 7,255,000 7,255,000
=========== =========== ===========





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

20


PEGASUS AIRCRAFT PARTNERS II, L.P.

STATEMENTS OF PARTNERS' CAPITAL

FOR THE YEARS ENDED DECEMBER 31, 2002, 2001, AND 2000




General Limited
Partners Partners Total
-------- -------- -----
(dollar amounts in thousands)


Balance, December 31, 1999 (796) 24,981 24,185

Net income 1,058 730 1,788

Distributions declared to partners (44) (4,353) (4,397)
-------- -------- --------

Balance, December 31, 2000 218 21,358 21,576

Net income/(loss) (34) (3,320) (3,354)

Distributions declared to partners (15) (1,451) (1,466)
-------- -------- --------

Balance, December 31, 2001 $ 169 $ 16,587 $ 16,756
======== ======== ========

Net income/(loss) -- (25) (25)
Distributions declared to partners (110) (10,882) (10,992)
-------- -------- --------

Balance, December 31, 2002 $ 59 $ 5,680 $ 5,739
======== ======== ========






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

21


PEGASUS AIRCRAFT PARTNERS II, L.P.

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2002, 2001, AND 2000

2002 2001 2000
---- ---- ----
(dollar amounts in thousands)

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income/(loss) $ (25) $ (3,354) $ 1,788
Adjustments to reconcile net income to net
cash provided by operating activities:
Gain on disposition or sale of engines
and equipment (435) (6,056) (4,816)
Depreciation 1,267 3,471 5,896
Equity in (earnings) deficit of MD-81
Trust 548 125 (443)
Write-downs 17,018 15,476 2,301
Change in assets and liabilities:
Rent and other receivables 100 211 (115)
Other assets 222 63 (294)
Accounts payable and accrued expenses (85) (381) 112
Accrued interest payable (28) (104) 132
Deferred rental income and deposits (811) (534) (130)
Payable to affiliates (2,302) 1,264 1,043
Maintenance reserves payable (817) 326 459
-------- -------- --------
Net cash provided by operating
activities 14,652 10,507 5,933
-------- -------- --------

CASH FLOWS FROM INVESTING ACTIVITIES:
Cash distributions from investment in
MD-81 Trust 250 162 1,214
Capitalized aircraft improvements -- (829) (11,755)
Proceeds from the disposition or sale of
engines and equipment 1,698 9,500 6,150
Decrease (increase) in restricted cash -- -- 371
-------- -------- --------
Net cash provided by (used in)
investing activities 1,948 8,833 (4,020)
-------- -------- --------

CASH FLOWS FROM FINANCING ACTIVITIES:
(Repayment of) / Proceeds from notes
payable (9,483) (11,727) 4,680
Cash distributions paid to partners (10,992) (1,466) (6,596)
-------- -------- --------
Net cash used in financing activities (20,475) (13,193) (1,916)
-------- -------- --------

NET INCREASE/( DECREASE) IN CASH AND CASH
EQUIVALENTS (3,875) 6,147 (3)

CASH AND CASH EQUIVALENTS AT BEGINNING OF
YEAR 8,444 2,297 2,300
-------- -------- --------
CASH AND CASH EQUIVALENTS AT END OF YEAR $ 4,569 $ 8,444 $ 2,297
======== ======== ========


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

22


PEGASUS AIRCRAFT PARTNERS II, L.P.

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2002, 2001, AND 2000 (continued)



2002 2001 2000
---- ---- ----
(dollar amounts in thousands)

SUPPLEMENTAL CASH FLOW INFORMATION:

Interest paid $ 199 $1,413 $2,143

NONCASH TRANSACTIONS:

Maintenance reserves recognized upon
sales of aircraft $1,498 $ -- $ 781

Deposit applied to capitalized aircraft
improvements $ -- $ -- $ 790

Proceeds from sale of Boeing 727-200 not
received $ -- $ 140 $ --

Receivable arising from sales of aircraft $1,370 $ -- $ --





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

23


PEGASUS AIRCRAFT PARTNERS II, L.P.
NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2002

1. Significant Accounting Policies

Basis of Presentation. Pegasus Aircraft Partners II, L.P. (the
"Partnership"), a Delaware limited partnership, maintains its accounting records
and prepares financial statements on the accrual basis of accounting. 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 disclosure of
contingent assets and liabilities at the dates of the financial statements and
the reported amounts of revenues and expenses during the reporting periods. The
most significant assumptions and estimates relate to useful life and
recoverability of the aircraft. Actual results could differ from such estimates.
Certain reclassifications of prior year numbers have been made to be consistent
with current year presentation.

Cash and Cash Equivalents. The Partnership invests funds not
immediately required for operations or distributions in short term, highly
liquid investments until such time as the funds are required to meet its
obligations. The short term, highly liquid investments are recorded at cost,
which approximates fair market value. For purposes of the balance sheets and the
statements of cash flows, the Partnership considers all highly liquid debt
instruments purchased with an original maturity of three months or less to be
cash equivalents.

Aircraft and Depreciation. The aircraft are recorded at cost, which
includes acquisition costs and the acquisition fee and the financial management
advisory fee paid upon acquisition to the General Partners. Depreciation to an
estimated salvage value (in general, 10%) is computed using the straight-line
method over an estimated economic life of twelve years. Major improvements to
aircraft are capitalized when incurred and depreciated over the useful life of
the improvement.

In accordance with Statement of Financial Accounting Standards No.144,
"Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144"),
the recognition of an impairment for a long-lived asset is required when the
estimate of undiscounted future cash flows expected to be generated by the asset
is less than its carrying amount. Measurement of an impairment loss is to be
recognized based on the fair value of the asset. The Partnership generally bases
its estimate of fair market value of the aircraft upon valuation by an
independent third party. SFAS 144 also requires that long-lived assets to be
disposed of be reported at the lower of the carrying amount or fair value less
estimated disposal costs.

MD-81 Trust. The McDonnell Douglas MD-81 aircraft, formerly leased to
Vanguard Airlines ("Vanguard"), was owned by a trust in which the Partnership
had a 50% interest. An affiliated Partnership owned the other 50% interest. The
Partnership had adopted the guidance in EITF Issue No. 00-1 "Investor Balance
Sheet and Income Statement Display under the Equity Method of Investment in
Certain Partnerships and Other Ventures" (EITF 00-1) in its Annual Report on
Form 10-K starting from the fiscal year ended December 31, 2000 and accounted
for its investment in the Trust which owned the MD-81 aircraft leased to
Vanguard under the equity method. In prior years the Partnership had reported
its ownership in the MD-81 Trust on a proportionately consolidated basis. The
financial results in prior years contained herein have been restated utilizing
the equity method. The aircraft had been subject to a tax benefit transfer
lease, which expired in April 2000. In October 2002, the McDonnell Douglas MD-81
aircraft was sold.

Maintenance Reserve Funds. For the year ended December 31, 2002, the
Partnership had four leases where the lessee was required to make monthly
payments to maintenance reserve funds administered by the Partnership. The
Partnership retained the collected maintenance reserves when the aircraft were
sold, or when the lessees defaulted on their lease payments.

Operating Leases. The aircraft leases, which were structured
principally as triple net leases, were accounted for as operating leases. Lease
revenues were recognized in equal installments over the terms of the related
leases.

Deferred Income. Some of the Partnership's operating leases required
rental payments to be paid monthly, in advance. Deferred rental income
represented payments received in advance, which had not been earned.

24



Income Taxes. No provision for income taxes has been made in the
financial statements since such taxes are the responsibility of the individual
partners rather than the Partnership.

Net Income or Loss Per Limited Partnership Unit. The net income or loss
per limited partnership unit is computed by dividing the net income or loss
allocated to the Limited Partners by the weighted average number of Units
outstanding during the year.

Accounting Pronouncements

In October 2001, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 144 ("SFAS 144") "Accounting for
the Impairment or Disposal of Long-Lived Assets". SFAS 144, which is effective
for fiscal years beginning after December 15, 2001 with earlier application
encouraged, addresses financial accounting and reporting for the impairment or
disposal of long-lived assets. This Statement supersedes SFAS 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
of", and the accounting and reporting provisions of APB 30, "Reporting the
Results of Operations -- Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions", for the disposal of a segment of a business (as previously
defined in that Opinion). The implementation of this Statement is not expected
to have a material effect on the Company's financial position, results of
operations or cash flows.

On July 30, 2002, the Sarbanes-Oxley Act of 2002 (the "Act") was
enacted. Section 302 of the Act required the Commission to adopt final rules
that became effective on August 29, 2002, under which the principal executive
officer and the principal financial officer, or persons providing similar
functions, of an issuer each must certify the information contained in the
issuer's quarterly and annual reports. Section 302 also requires these officers
to certify that: they are responsible for establishing, maintaining and
regularly evaluating the effectiveness of the issuer's internal controls, they
have made certain disclosures to the issuer's auditors and the audit committee
of the board of directors about the issuer's internal controls; and they have
included information in the issuer's quarterly and annual reports about their
evaluation and whether there have been significant changes in the issuer's
internal controls or in other factors that could significantly affect internal
controls subsequent to the evaluation.

In 2002, $526,000 of direct lease expense, incurred in 2001, that was
related to the MD-81 aircraft, was reclassified to the MD-81 Trust's equity.

2. Organization of the Partnership

The Partnership was formed on April 26, 1989 for the purpose of
acquiring, leasing and ultimately selling used commercial aircraft. The Managing
General Partner of the Partnership is Pegasus Aircraft Management Corporation, a
wholly owned subsidiary of Pegasus Capital Corporation, and the Administrative
General Partner is Air Transport Leasing, Inc., a wholly owned subsidiary of UBS
Americas, Inc. UBS Americas is the successor to Paine Webber Group, Inc.
(collectively, the "General Partners").

The Partnership is required to dissolve and distribute all of its
assets no later than December 31, 2007. The net proceeds of any future sales of
aircraft will be used to reduce Partnership indebtedness.

Upon formation of the Partnership, the General Partners each
contributed $500 to the capital of the Partnership. An additional 7,255,000
units of limited partnership interest ("Units") were then sold at a price of $20
per Unit with the Partnership receiving gross offering proceeds of $145,100,000.

Title to the aircraft owned by the Partnership is held by
non-affiliated trustees of trusts of which the Partnership is the beneficiary.
The purpose of this method of holding title is to satisfy certain registration
requirements of the Federal Aviation Administration.


25



3. Partnership Allocations

The Partnership Agreement provides that cash flow from operations be
distributed on a quarterly basis at the General Partners' discretion, 99% to the
Limited Partners and 1% to the General Partners. Cash flow is defined in the
Partnership Agreement as including cash receipts from operations and interest
income earned, less expenses incurred and paid in connection with the ownership
and operation of the aircraft. Depreciation and amortization expenses are not
deducted from cash receipts in determining cash flow. Distributable proceeds
from sales of aircraft upon liquidation of the Partnership will be distributed
in accordance with the partners' capital accounts after all allocations of
income and losses.

Income and losses generally will be allocated 99% to the Limited
Partners and 1% to the General Partners. Upon the sale of aircraft, gain
generally will be allocated, first, to the General Partners in an amount equal
to the difference between their capital contributions and 1.01% of the aggregate
capital contributions of the Limited Partners, and then, 99% to the Limited
Partners, and 1% to the General Partners.

4. Aircraft

Net Investment in Aircraft

The Partnership's net investment in aircraft as of December 31, 2002
and 2001 consisted of the following (in thousands):

2002 2001
---- ----

Aircraft on operating leases, at cost $ -- $ 49,941
Less: Accumulated depreciation -- (22,556)
Write-downs -- (8,567)
-------- --------
$ -- $ 18,818
-------- --------

Net Investment in MD-81 Trust $ -- $ 1,296
-------- --------

Aircraft held for sale, at cost $ 49,860 $ 73,616
Less: Accumulated depreciation (26,237) (36,474)
Write-downs (22,733) (33,292)
-------- --------
890 3,850
-------- --------
Aircraft, net $ 890 $ 23,964
======== ========

Financial Terms of Leases


Trans World Airlines, Inc. Lease. During December 1989, the Partnership
acquired a McDonnell Douglas MD-82 aircraft for a total purchase price of
$20,763,000, subject to an operating lease with Trans World Airlines, Inc.
("TWA"), which was originally scheduled to expire on April 13, 1993, but was
amended and extended until November 1, 1998 with monthly rental payments, in
advance, of $185,000. This lease was further extended to November 2004 during
TWA's prepackaged bankruptcy in 1995.

TWA filed for Chapter 11 bankruptcy protection under the Federal
Bankruptcy code in January 2001 and just before it filed, it entered into an
Asset Sale and Purchase Agreement with American Airlines, Inc. TWA paid the
Partnership, during the first quarter of 2001, all arrearages in lease payments.
On April 9, 2001, American Airlines purchased the Partnership's McDonnell
Douglas MD-82 aircraft for $9.5 million. The proceeds were utilized to reduce
the Partnership's debt and the Partnership recognized a gain on the sale of the
aircraft of $6,156,000.

DC-9 Aircraft. One of the Partnership's McDonnell Douglas DC-9's was
formerly leased to Aeromexico. The lease expired in February 2000, but
Aeromexico continued to pay rent for the aircraft on a month-to-month basis and
returned the aircraft in July 2001. In August 2001, Aeromexico paid $688,000 in
return condition settlements and $56,500 of remaining rent. The aircraft, while
parked in Texas, was damaged during a hailstorm earlier in the year 2002. The

26


Partnership has filed an insurance claim and the General Partners believe there
is adequate insurance in place to compensate for the damage. The aircraft and
engines are being offered for sale on an "as is, where-is" basis.

Lockheed L-1011 Aircraft. Based on the amount of time the L-1011 had
been unsuccessfully offered for lease or sale and the large number of similar
aircraft available for lease or sale, the aircraft was written down from $1.7
million to a zero value in 2001. The aircraft was sold for $75,000 in November
2002.

Kitty Hawk Aircargo, Inc. ("Kitty Hawk") Lease. A Boeing 727-200,
received from Continental as partial satisfaction of the A-300 return conditions
was converted to a freighter, hushkitted and delivered to Kitty Hawk in
November, 1999. The lease with Kitty Hawk was for 84 months, the lease rate was
$112,700 per month and maintenance reserves were to be paid at the rate of $375
per flight hour, with engine reserves to be increased if the flight hour/cycle
ratio falls below 1.5 to 1. Kitty Hawk also provided a security deposit of
$225,400.

Kitty Hawk filed for Bankruptcy protection under Chapter 11 of the U.S.
Bankruptcy Code on May 1, 2000, but stayed current with regard to its lease
payments through September 2001. For the months of October, November, and
December 2001, Kitty Hawk could not make a full payment of the monthly rent, and
the Partnership agreed to a payment of only half of the amount due. The
Partnership also agreed to a 50% reduction of the maintenance reserves due for
the months of September, October, and November 2001. The Partnership also agreed
to a payment of 71% of the rents for December 2001, and January and February
2002 and no maintenance reserves payments for these months. However, Kitty Hawk
could not make any payment in March and April 2002.

The Partnership agreed in May 2002 to a sale of the aircraft to Kitty
Hawk for a $750,000 note, subject to documentation and approval of the
bankruptcy court. The lease was reinstated with a per month lease rate of
$65,000 beginning in May 2002. The sale of the aircraft to Kitty Hawk was
completed in October 2002 with lease payments made from May 2002 through
September 2002 being applied to the note. The remainder of the note is scheduled
to be paid with payments of $65,000 per month through April 2003.

In 2001, the Partnership wrote down the value of the aircraft by $4.3
million to a value of $1.1 million, based on collected reserves and the
estimated value of lease unencumbered aircraft. In 2002, the Partnership wrote
down the value of the aircraft by an additional $453,000 based on the estimated
realizable value of the aircraft.

US Airways Group Inc. ("USAir") Lease. During September 1989, the
Partnership acquired one-half of the beneficial interest in a trust ("Trust")
that was the owner/lessor of a McDonnell Douglas MD-81 aircraft for a purchase
price of $10,041,000. The remaining one-half interest in the Trust was owned by
Pegasus Aircraft Partners, L.P., an affiliated partnership. The aircraft was
purchased subject to a tax benefit transfer lease ("TBT lease") which expired in
2000. The aircraft was subject to an operating lease with USAir, which expired
on June 1, 2001 pursuant to the renewal option exercised by USAir in 1997.
Rental payments were payable quarterly, in arrears, at the rate of $304,000 (for
the Partnership's one-half interest in the aircraft). USAir also had three
additional one-year renewal options at fair market rental rates, but chose to
return the aircraft at the end of the lease. In July 2001, USAir returned the
aircraft and paid rent through the return date.

Vanguard Airlines ("Vanguard") Lease. USAir returned the MD-81 in July
2001, and in August 2001, the Trust entered into a three-year lease of the
aircraft with Vanguard Airlines, a Kansas City, Missouri airline providing
passenger services to a number of U.S. cities.

The lease agreement had been on a "power by the hour" basis for 36
months, starting August 27, 2001,at the rate of $600 per flight hour, to a
maximum of $130,000 per month. Vanguard was also responsible for funding the
maintenance reserves for the aircraft. From the beginning of the lease in August
2001 through September 30, 2002, Vanguard paid a total of $442,000, of which the
Trust paid 50% to the Partnership and 50% to an affiliated Partnership.

Vanguard, as many other airlines, has been adversely affected by events
of September 11, 2001. After being denied a loan guarantee for a second time by
the Airline Transportation Stabilization Board, Vanguard Airlines suspended
flight operations on July 30, 2002, dismissed all but 80 employees and filed for
protection under Chapter 11 of the U.S. Bankruptcy Code. Vanguard rejected the
lease and returned the MD-81 aircraft to the Partnership on September 30, 2002.

27


At the time of its filing, Vanguard was in arrears to the Trust in the amount of
$1,389,000 ($694,500 to the Partnership, for its 50% interest) in rent and
reserves. At December 31, 2002, recovery of this amount is unlikely. The
Partnership wrote down the value of the aircraft by $1,030,000 for the Trust
($515,000 for the Partnership for its 50% interest) in the third quarter of
2002. The Trust sold the MD-81 aircraft for $500,000 ($250,000 for the
Partnership for its 50% interest) on October 25, 2002 and retained $442,000
($221,000 for the Partnership for its 50% interest) of maintenance reserves as
part of the sale proceeds.

Falcon Air Express, Inc. Lease. In December 1996, the Partnership
entered into a lease agreement with Falcon Air Express, Inc. ("Falcon"), a
charter airline, with respect to the 727-200 non-advanced aircraft formerly
leased to Kiwi. The lease is for a term of 60 months and provides for a monthly
rental of $95,000. Falcon provided a security deposit of $95,000. The lease also
requires Falcon to fund, on a monthly basis, maintenance reserves of $317 per
flight hour. In connection with the delivery of the aircraft, the Partnership
completed a heavy maintenance check on the aircraft, including certain
modifications at a cost of approximately $2,700,000. The Partnership also
purchased an engine at a cost of $760,000 prior to delivery of the aircraft and
spent approximately $700,000 with respect to maintenance work on one engine
returned by Kiwi. The aircraft was delivered to Falcon in March 1997.
Maintenance reserves previously collected from a prior lessee of approximately
$1,104,000 were applied to such costs.

Due to its failure to pay rents in the fourth quarter of 1998, Falcon
was placed on non-accrual status beginning October 1, 1998. Lease revenues from
Falcon were recognized by the Partnership on a cash collection basis, and
additional receivables were not accrued. For the period from January 1, 2001
through December 31, 2001, Falcon owed $855,000 in rent and approximately
$287,000 in maintenance reserves. Falcon paid, during the same period,
approximately $808,000 in rent and $527,000 in maintenance reserves. The
Partnership had recorded a receivable for $95,000 of past due rent and also held
a $95,000 security deposit from Falcon, which were offset in September 2001. The
Partnership agreed to an early termination of the lease at the occasion of a
required "C" check and the aircraft was returned in September, 2001.

In October 2001, the Partnership decided to accept an offer from Falcon
to buy the airframe for $140,000 and to pay $100,000 for a release of all
obligations under the lease. As a result, the Partnership recorded, at December
31, 2001, a receivable of $140,000 for the sale of the aircraft, a receivable of
$100,000 for the rent, and recognized a loss of $100,000 on the sale of the
aircraft. The $240,000 receivable was paid in 2002.

In 2001, the aircraft was written down by an additional $1,464,000 to
$279,000, for the value of its engines. A total of $527,000 of maintenance
reserves collected in 2001 was taken into income. In October 2002, the engines
were sold for $75,000.

Capital Cargo International Airlines, Inc. Lease. In January 1997, the
Partnership entered into a lease agreement with Capital Cargo International
Airlines, Inc. ("Capital Cargo"), a start-up freight carrier, with respect to
the Boeing 727-200 advanced aircraft formerly leased to Kiwi. The Partnership
agreed to finance the conversion of the aircraft to a freighter and complete a
C-check. The Capital Cargo Lease ("Capital Cargo Lease") was for a term of
approximately eight years and provided for an initial monthly lease rate of
$105,000 per month. The Capital Cargo Lease required the Partnership to hushkit
the aircraft on or before its 1999 C-check visit at its own expense at which
time the lease rate increased to $139,000 per month. Pursuant to the lease
agreement, the aircraft underwent a "C" check and received a hushkit in December
1998 and the Partnership incurred costs of approximately $2,412,000.

The lease required Capital Cargo to fund maintenance reserves monthly
at a rate of $377 per flight hour. Capital Cargo provided an initial security
deposit of $50,000 and added $17,000 per month to the security deposit during
the lease term until the deposit totaled $220,000. The lease was executed and
the aircraft was delivered to Capital Cargo in July 1997.

Capital Cargo failed to make its lease and reserve payments relating to
a Boeing 727-200 freighter starting on January 25, 2001. A notice of default was
sent on February 8, 2001 and Capital Cargo returned the Boeing 727-200 on May
23, 2001. On June 14, 2001, the Partnership sued Capital Cargo for breach of its
monetary obligations and damages relating to the failure of the aircraft to meet
return conditions. On March 15, 2002, the Partnership and Capital Cargo reached
a court mediated settlement. According to the settlement, the Partnership agreed
to sell the aircraft leased to Capital Cargo for $2,000,000 and the Partnership
retained maintenance reserves of $1,277,000 and a $220,000 security deposit. The
$2.0 million purchase price for the aircraft will be paid through an initial

28


payment of $625,000, which was received in April 2002, and a twelve-month,
interest-bearing note with 11 payments of $35,000 and a balloon payment of
$1,050,000 at the end.

TNT Transport International B.V. Lease. In June 1998, the Partnership
delivered a Boeing 727-200 advanced aircraft formerly leased to Continental to a
European freight carrier, TNT Transport International B.V. ("TNT") for a lease
term of four years. The lease provided for monthly rentals of $123,500 (subject
to a reduction of approximately 10% after two years if TNT exercised, during the
lease term, an option to extend the lease for an additional two years beyond the
original expiration date) and airframe and landing gear reserves aggregating $85
per flight hour. TNT contracted with a third party service provider for
maintenance of the engines and provided a $150,000 security deposit.

While, pursuant to the lease, TNT had renewal options, it returned the
aircraft at the end of the lease in June 2002 and paid a net payment of $507,000
in lieu of the aircraft meeting return conditions, and rent through July 10,
2002. Due to the large number of Boeing 727 freighters available for lease or
sale, the Partnership wrote down the aircraft by $500,000 in the second quarter
of 2002.

In the third quarter of 2002, the Partnership took the $150,000
security deposit and the $391,000 maintenance reserves collected from TNT and
the $507,000 payment in lieu of the aircraft meeting return conditions,
originally booked to maintenance reserves, into income. The Partnership also
wrote down the aircraft's value by $1,315,000. The aircraft and engines are
being offered for sale on an "as-is, where-is" basis.

Emery Worldwide Airlines Inc. ("Emery") Lease. The lease on the
McDonnell Douglas DC10-10 with Continental expired on September 15, 1999. Work
necessary for the aircraft to meet the lease return conditions was done at
Continental's expense at a maintenance facility. Continental continued to pay
rent until the aircraft achieved the lease requirements for its return, which
took place on December 16, 1999. The aircraft was stored at a modification
facility until June 2000 at which time work commenced to convert it to a
freighter for Emery Worldwide Airlines Inc. ("Emery"). The Emery lease was for a
term of 84 months with rent of $218,000 per month. The lease also provided a
two-year renewal at $200,000 per month, followed by three additional two-year
renewal options at the then fair market rental. Emery also provided a security
deposit of $436,000. The aircraft was converted to a freighter in 2000 and
delivered to Emery in December, 2000. At December 31, 2001 the conversion work
totaled approximately $13.6 million.

Emery had grounded the DC-10 but had continued to pay rent. The
Partnership and Emery reached a Return and Early Termination Agreement on
October 24, 2002, where the Partnership accepted the early termination of the
lease for a fee of $11,925,000 which included $436,000 security deposit
previously received from Emery. The DC-10 aircraft was returned to the
Partnership and is being offered for sale on an "as-is, where-is" basis. In
December 2002, the Partnership wrote down the aircraft by $14,268,000 based on
the early termination fees received and a purchase offer of the aircraft.

Lockheed L-1011. Based on the amount of time the L-1011 had been
unsuccessfully offered for lease or sale and the large number of similar
aircraft available for lease or sale, the aircraft was written down from $1.7
million to a zero value in 2001. The aircraft was sold for $75,000 in November
2002.

Airbus A-300 Aircraft Lease. In 1998 and 1999, the Partnership leased,
on a short-term (six month minimum) basis, its two CF6-50C2 engines from the
Airbus A-300 aircraft to Viacao Aerea Sao Paulo S.A. ("VASP"), a Brazilian
carrier. VASP fell in arrears with respect to rent and maintenance reserves and
the Partnership won a judgment in court of $3.0 million for past rents and
reserves. VASP-owned property in Florida was sold by a court appointed
liquidating trustee and the Partnership received a $3.0 million judgment and
$500,000 interest in late 2001. In addition, the Partnership received, earlier
in 2001, an $800,000 negotiated settlement payment for legal costs and
compensation for damage to one of the engines. In March 2002, the Partnership
sold the A-300 airframe for $121,000 and in a separate transaction, the
Partnership sold the A-300 engines for $200,000.

General. The Partnership will seek to dispose of the remaining aircraft
and engines as soon as possible in an "as-is, where is" condition, although
there can be no assurance as to when the sales will be completed (See "Note
10").

29


Significant Lessees

The Partnership leased its aircraft to four different airlines or
airfreight companies during 2002. One of the four lessees paid no rent in the
2002 Period. Revenues from each of the airlines which accounted for 10% or
greater of the Partnership's total rental revenue during 2002, 2001, and 2000
are as follows:

Airlines Percentage of Rental Revenue(a)
2002 2001 2000
---- ---- ----

Trans World Airlines, Inc. 0 (c) 21%
Aerovias de Mexico S.A. de C.V. 0 (c) 16
Capital Cargo International Airlines, Inc. 0 (c) 16
TNT Transport International B.V. 21% 18% 14
Kitty Hawk Aircargo, Inc. 14 15 13
US Airways Group Inc. 0 (c) 12
Emery 65 31 (c)
Falcon 0 12 (c)

(a) Such percentages include the periodic recognition of amounts that were
prepaid in connection with certain lease settlements.

(b) Includes rental revenue from Continental Micronesia, Inc., a subsidiary
of Continental Airlines, Inc.

(c) Revenues include rentals from aircraft leased to foreign airlines or
carriers of $704,000, $1,767,000, and $3,132,000, in 2002, 2001, and
2000, respectively.

5. Notes Payable

The Partnership obtained a $30 million lending facility on April 14,
2000, and an initial draw down was made of $19.5 million. The loan proceeds were
used to retire the existing debt of $16.5 million, to replenish working capital
and to fund the DC10-10 conversion. The facility was later limited to $25
million because the Aeromexico leases were not extended for two years. The term
of the loan was 6 years, with interest only payments for the first twelve
months. Thereafter, principal was required to be repaid in equal quarterly
installments over 60 months with the first payment having been paid in July
2001. Proceeds from the sale of aircraft must be applied to principal reduction
and the subsequent required principal payments were reset over the remaining
term. The interest rate was 225 basis points over a major money center bank's
prime rate. The lender had a mortgage interest in all aircraft except the 50%
interest in the US Airways MD-81 aircraft. The loan agreement required that the
Partnership maintain working capital equal to or in excess of maintenance
reserves payable and have these amounts available for payment to the lessees.

On April 9, 2001, the Partnership sold the MD-82, formerly leased to
TWA, for $9.5 million and used the proceeds to pay down principal on the note.
As of December 31, 2001, the balance due on the note is $9,483,000.

In 2002, partial principal payments on the note were made through
proceeds of asset sales, and on May 1, 2002, the remaining debt was retired.

6. Transactions with Affiliates

The Management fee, Incentive fee and Re-lease fee payable to the
General Partners are subordinated to the Limited Partners receiving an 8%
annual, non-cumulative return based upon Unreturned Capital Contribution, as
Unreturned Capital Contribution is defined in the Partnership Agreement. As the
Partnership had not achieved this level of distribution since 2000, fees were
being accrued but not paid. Based upon Preferred Return as determined pursuant

30


to the Partnership Agreement and the estimated value of the Partnership's
remaining assets, a determination was made to reverse the fees accrued but
unpaid to the General Partners for fiscal years 2000 through the first quarter
of 2002. In June 2002, fees previously accrued of $2,330,000 were taken into
revenue with a corresponding reduction in Payable to Affiliates. In addition,
based on anticipated future revenues, the Partnership does not expect to accrue
Management and Re-lease fees in future quarters

Management Fees. The General Partners are entitled to a quarterly
subordinated Base Management fee in an amount generally equal to 1.5% of gross
aircraft rentals, net of Re-lease fees paid. Of this amount, 1.0% is payable to
the Managing General Partner and 0.5% is payable to the Administrative General
Partner. Management fees of $17,000 were accrued for the three months ended
March 31, 2002 and this accrual was reversed at June 30, 2002.

Incentive Management Fees. The General Partners also are entitled to a
quarterly subordinated Incentive Management fee, in an amount equal to 4.5% of
quarterly cash flow and sales proceeds (net of resale fees), of which 2.5% is
payable to the Managing General Partner and 2.0% is payable to the
Administrative General Partner. Incentive Management fees of $113,000 were
accrued for the three months ended March 31, 2002 and this accrual was reversed
at June 30, 2002.

Re-lease Fee. The General Partners are entitled to a quarterly
subordinated fee for re-leasing aircraft or renewing a lease in an amount equal
to 3.5% of the gross rentals from such re-lease or renewal for each quarter for
which such payment is received. Of this amount, 2.5% is payable to the Managing
General Partner and 1.0% is payable to the Administrative General Partner.
Re-lease Fees of $42,000 were accrued for the three months ended March 31, 2002
and this accrual was reversed at June 30, 2002.

Accountable Expenses. The General Partners are entitled to
reimbursement of certain expenses paid on behalf of the Partnership which are
incurred in connection with the administration and management of the
Partnership. There was no such reimbursable expenses in each of the years ended
December 31, 2002, 2001, and 2000. The continued absence of accountable expenses
is due to the subcontracting of certain accounting services, and their cost is
included in general and administrative expenses.

Other. During 2002, 2001, and 2000, the Partnership paid $70,000,
$118,000, and $693,000, respectively, to a licensed maintenance facility
affiliated with the Managing General Partner for the storage of and work
performed on the off-lease aircraft. Until March 2002, the maintenance facility
was affiliated with the Managing General Partners. Additionally, during 2002,
2001, and 2000, the Partnership paid $49,000, $929,000, and $1,034,000,
respectively, for aircraft parts to a company owned by the President and
Director of the Managing General Partner.

31


7. Reconciliation to Income Tax Method of Accounting

The following is a reconciliation of the net income (loss) as shown in
the accompanying financial statements to the taxable (loss) income reported for
federal income tax purposes (in thousands):

2002 2001 2000
---- ---- ----

Net income/(loss) per financial statements $ (25) $ (3,354) $ 1,788
Increase (decrease) resulting from:
Depreciation 13,733 13,627 3,503
TBT interest income, less
TBT rental expense -- 128 (570)
Gain on sale of engines (772) 1,499 69
Reserves for maintenance costs,
net of maintenance expense and
write-downs of aircraft -- -- (187)
Maintenance reserve payable (816) 195 1,457
Deferred rental income -- (311) --
Rental income -- (3,190) (256)
Management fees (24) 46 --
Other 23 (24) (22)
-------- -------- --------
Taxable income per federal
income tax return $ 12,119 $ 8,616 $ 5,782
======== ======== ========

The following is a reconciliation of the amount of the Partnership's
total Partnership capital as shown in the accompanying financial statements to
the tax bases of the Partnership's net assets (in thousands):

2002 2001 2000
---- ---- ----

Total Partnership capital per
financial statements $ 5,739 $ 16,756 $ 21,575
Increase (decrease) resulting from:
Commission and expenses paid
in connection with the sale of limited
partnership units 16,295 16,295 16,295
Accounts receivable -- -- --
Distributions payable to partners -- -- --
Management fees payable -- 24 --
Reserves for maintenance costs and
write-downs 22,733 34,882 25,316
Deferred income -- -- 311
Accumulated depreciation (10,228) (34,521) (40,243)
TBT interest income less TBT rental expense -
Investment in Partnership -- -- (7,086)
Lease settlement payment, including lease
aircraft received accounted for under the
cost recovery method -- -- 10,115
Allowance for bad debts -- -- --
Securities received in leasing transaction -- -- --
Fixed Assets -- -- --
Other -- (24) (22)
-------- -------- --------
Tax bases of net assets $ 34,539 $ 33,412 $ 26,261
======== ======== ========

32


8. Fair Value of Financial Instruments

SFAS No. 107, "Disclosures about Fair Value of Financial Instruments,"
requires disclosure of fair value of certain financial instruments, whether or
not reported in the balance sheet. Where quoted market prices are unavailable
the values are based on estimates using present value or other valuation
techniques. The results are significantly affected by the assumptions used
including the discount rate and estimates of future cash flows. In addition,
because SFAS No. 107 excludes certain assets such as leased aircraft owned by
the Partnership, the aggregate fair value amounts discussed below do not purport
to represent and should not be considered representative of the underlying
market value of the Partnership.

The methods and assumptions used to estimate the fair value of each
class of the financial instruments are described below.

Cash and cash equivalents, rents and other receivables. For these
balances, carrying value approximates fair value due to their short-term nature.

Notes payable. For notes payable, carrying value approximates fair
value based upon current rates offered for notes of the same remaining
maturities.

Accounts payable and accrued expenses, payable to affiliates, and
accrued interest payable. For these balances carrying value approximates fair
value due to their short-term nature.

9. Other

Upon the sale of the remaining aircraft and the collection of the
outstanding notes, the Partnership will liquidate pursuant to the Partnership
Agreement. At that time, the Partnership will suspend all transfers, withdraw
from regulatory filings, make a distribution and enter into a Liquidating Trust
agreement. The remaining funds will be placed in an interest-bearing escrow
account and will be disbursed, net of any liabilities that may arise. It is the
current intention of the General Partners, subject to no other contingencies
arising, to distribute the balance of any remaining escrow balance within 12
months of the establishment of the Liquidating Trust. The General Partners will
serve as the trustees of the Liquidating Trust without compensation.

10. Subsequent Event

On February 28, 2003, the Partnership received the pay off of the
$1,050,000 remaining balance of its note receivable from Capital Cargo.

11. Selected Quarterly Financial Data (unaudited)

The following is a summary of the quarterly results of operations for
the years ended December 31, 2002 and 2001 (in thousands, except per unit
amounts):

2001 Mar. 31 Jun. 30 Sep. 30 Dec. 31
---- ------- ------- ------- -------

Total Revenues $ 3,662 $ 8,323 $ 6,290 $ 756(*)
Net Income/(Loss) $ 133 $ 5,344 $(1,007) $(7,824)
Net Income/(Loss) per
General Partnership $ 1 $ 54 $ (11) $ (78)
Net Income/(Loss) per
Limited Partnership $ 132 $ 5,290 $ (996) $(7,746)
Net Income/(Loss) per
Limited Partnership Unit $ 0.02 $ 0.73 $ (0.14) $ (1.07)

Note (*): In 2002, the Partnership reclassified $526 of expense, incurred in
2001, that was related to the MD-81 aircraft to the MD-81 Trust's equity. There
was no effect on Net Income.

33




2002 Mar. 31 Jun.30 Sep.30 Dec.31
---- ------- ------ ------ ------

Total Revenues $ 1,537 $ 3,618 $ 2,199 $ 12,092
Net Income/(Loss) $ 556 $ 2,224 $ (699) $ (2,106)
Net Income/(Loss) per
General Partnership $ 5 $ 23 $ (7) $ (21)
Net Income/(Loss) per
Limited Partnership $ 551 $ 2,201 $ (692) $ (2,085)
Net Income/(Loss) per
Limited Partnership Unit $ 0.08 $ 0.30 $ (0.10) $ (0.28)


ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

There were no changes in accountants or disagreements with accountants
with respect to accounting or financial disclosure issues during 2002, 2001, and
2000.

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The Partnership has no officers and directors. The General Partners
jointly manage and control the affairs of the Partnership and have general
responsibility and authority in all matters affecting its business. Richard L.
Funk resigned as Senior Vice President, Technical of Pegasus Aircraft Management
Corporation as of January 15, 2001, and Ervin Bach assumed the position on the
same day. Information concerning the directors and executive officers of the
General Partners is as follows:

Pegasus Aircraft Management Corporation

Name Positions Held
- ---- --------------

Richard S. Wiley President and Chairman of the Board
Carol L. Chase Executive Vice President, General Counsel and Secretary
Richard M. Oster Senior Vice President, Chief Financial Officer
Ervin Bach Senior Vice President, Technical

Richard S. Wiley, age 49, is President and Chairman of the Board of the
Managing General Partner and Pegasus Capital Corporation ("PCC"), which was
formed in 1988. Prior to forming Pegasus Capital Corporation, Mr. Wiley was a
Vice President of CIS Corporation ("CIS"), a wholly owned subsidiary of
Continental Information Systems Corporation ("Continental") for the period 1986
to 1988. Mr. Wiley originated aircraft transactions throughout the world and
sold aircraft to third-party investors. From 1985 to 1986, Mr. Wiley worked as
Treasurer of Caterpillar Capital Company in San Diego, California. From 1983 to
1985, he served as Managing General Partner and President of RAM Financial
Corporation in Houston, Texas, an equipment leasing venture capital company.
Prior to joining RAM, he worked for GATX Leasing Corporation as a District
Manager from 1980 to 1983. Mr. Wiley received a BS degree from the Indiana
University School of Business and an MBA from the University of California, Los
Angeles.

Carol L. Chase, Esq., age 50, is a Executive Vice President, General
Counsel and Secretary of the Managing General Partner and Pegasus Capital
Corporation. She is responsible for providing legal counsel for all aspects of
capital equipment leasing, financing and placement. Prior to joining Pegasus,
from 1987 to 1988, Ms. Chase was Senior Corporate Counsel at CIS where she
provided legal counsel for transactions involving aircraft and related
equipment. From 1981 to 1987, Ms. Chase was legal counsel at Transamerica
Airlines where she was responsible for the legal negotiation and documentation
for the purchase, sale, lease and finance of aircraft and aircraft-related
equipment. Ms. Chase received a BA degree from California State University,
Hayward and a J.D. degree from the University of California, Davis. She is a
member of the State Bar of California, the American Bar Association, and the
American Corporate Counsel Association.

34



Richard M. Oster, age 51, is Chief Financial Officer, Senior Vice
President Administration of Pegasus Aircraft Management Corporation (PAMC). Mr.
Oster is primarily responsible within the Pegasus companies for all
corporate-wide Finance and Administration functions that include all financial
reporting, planning and analysis, accounting, information systems, human
resources and other administrative functions. Prior to joining Pegasus, Mr.Oster
served as Senior Vice President and Chief Financial Officer of Crowley Maritime
Corporation; and prior to that, as Senior Vice President and Chief Financial
Officer of Inchcape Shipping Services. Mr.Oster is a CPA and holds a B.S. in
Business Administration from the University of North Carolina and a M.B.A. from
the Rutgers Graduate School of Business.

Ervin Bach, 41, is Senior Vice President, Technical of the Managing
General Partner and Pegasus Capital Corporation. Mr. Bach has been employed in
various technical capacities with affiliates of the Managing General Partner
since 1996. From 1994 to 1996 he was Manager of Structures for Hamilton
Aviation, Tucson and he has held the same position with Lockheed Aeromod, Tucson
from 1993 to 1994. From 1989 to 1993, Mr. Bach held various positions with the
Evergreen Air Center, Marana, Arizona, the last being Manager of Engineering.
During 1991, Mr. Bach was employed for seven months as a structural mechanic
with Trans World Airlines in Kansas City. Mr. Bach was with the United States
Air Force from 1982 to 1989, rising to the rank of Staff Sergeant with the
responsibility of maintaining the mission worthiness of 13 electronic combat
C-130's. Mr. Bach holds an Airframe and Power Plant license and attended USAF
technical and leadership schools. Mr. Bach attended Pima Community College
during 1990-91.


Air Transport Leasing, Inc.

Name Positions Held
- ---- --------------

Clifford B. Wattley President and Director
Stephen R. Dyer Vice President, and Director
Timothy F. Kelly Vice President, Secretary, Treasurer and Chief Financial
and Accounting Officer

Clifford B. Wattley, age 53, is President and a Director of the
Administrative General Partner. Mr. Wattley is a Corporate Vice President with
UBS PaineWebber Inc. having joined the firm in 1986. He also was employed
previously by Paine, Webber, Jackson & Curtis from 1979 to 1980. From 1986 to
1992, Mr. Wattley participated in PaineWebber's Principal Transactions Group.
Since 1992, Mr. Wattley has been a member of the Private Investment Department.
He holds a Bachelor of Science degree in engineering from Columbia University
and a Masters in Business Administration from Harvard University.

Stephen R. Dyer, age 43, is Vice President and a Director of the
Administrative General Partner. He joined UBS PaineWebber Inc. in June 1988 as a
Divisional Vice President and is currently a Senior Vice President and Director
of Private Investments. Prior to joining PaineWebber Incorporated, Mr. Dyer had
been employed, since June 1987, as an Assistant Vice President in the Retail
National Products Group of L.F. Rothschild & Co. Incorporated. Prior to joining
L.F. Rothschild he was employed, beginning in January 1985, as an Associate in
the Real Estate Department of Thomson McKinnon Securities Inc. From July 1981 to
August 1983, Mr. Dyer was on the audit staff of the accounting firm of Arthur
Young & Company. He received his Bachelor of Science degree in Accounting in
1981 from Boston College and a Masters of Business Administration from Indiana
University in December 1984. Mr. Dyer is a Certified Public Accountant.

Timothy F. Kelly, age 30, is Vice President, Secretary, Treasurer and
Chief Financial and Accounting Officer of the Administrative General Partner.
Mr. Kelly has also served as a Divisional Vice President within the Private
Investments Department of UBS PaineWebber Inc. since June 2002. Mr. Kelly
previously served in the UBS PaineWebber Retirement Consulting Services
Department where he was employed since December 1997 as a Product Specialist. He
was previously employed as an Analyst for the WTR Consulting Group, from
December 1994 to December 1997. He received his Bachelor of Arts degree in
Spanish in May 1994 from Hamilton College and is a candidate for a Master of
Business Administration in Finance and Accounting from New York University in
December 2002.

35






Section 16 (a) Beneficial Ownership Reporting Compliance

Timothy Kelly, Chief Financial and Accounting Officer of Air Transport
Leasing, Inc., was required to file a Statement of Beneficial Ownership on Form
3 upon being appointed to that position in June 2002. Mr. Kelly failed to file
the Form 3 at that time, and filed a delinquent report on Form 5 in March 2003
to satisfy the Form 3 filing requirement. Mr. Kelly reported no beneficial
ownership of the registrant's assignee units of limited partnership interest.


ITEM 11. EXECUTIVE COMPENSATION

No compensation was paid by the Partnership to the officers and
directors of the General Partners. See Item 13 of this Report, "Certain
Relationships and Related Transactions", which is incorporated herein by
reference, for a description of the compensation and fees paid to the General
Partners and their affiliates by the Partnership during 2002.


36


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

(a) As of the date hereof, no person is known by the Partnership to be
the beneficial owner of more than 5% of the Units of the
Partnership. The Partnership has no directors or officers, and
neither of the General Partners of the Partnership owns any Units.
The Assignor Limited Partner for the Partnership, Pegasus Assignor
L.P.A., Inc. (an affiliate of the Managing General Partner), owns
5 Units. Additionally, ATL Inc., an affiliate of the
Administrative General Partner owns approximately 112,916 units.

The names and addresses of the General Partners are as
follows:

Managing General Partner:

Pegasus Aircraft Management Corporation
Four Embarcadero Center, 35th Floor
San Francisco, CA 94111

Administrative General Partner:

Air Transport Leasing, Inc.
800 Harbor Boulevard, 3rd Floor
Weehawken, NJ 07086

The General Partners, collectively, have a 1% interest in each item of
the Partnership's income, gains, losses, deductions, credits and
distributions.

(b) The following table sets forth the number of Units beneficially
owned by directors of the General Partners and by all directors
and officers of such corporations as a group as of March 1, 2003



Amount and Nature
of Beneficial Percent
Name Ownership of Class
---- --------- --------

Managing General Partner:
Richard S. Wiley 19,135 *
Carol L. Chase 1,300 *

All directors and officers as a group
(4 persons) 20,435 *

Administrative Managing Partner:
None

* Less than 1% of class.

(c) The Partnership knows of no arrangements, the operation of the
terms of which may at a subsequent date result in a change in
control of the Partnership.



37



ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The General Partners and their affiliates have received or will receive
certain types of compensation, fees, or other distributions in connection with
the operations of the Partnership. The fees and compensation were determined in
accordance with the applicable provisions of the Partnership Agreement.

The Management Fee, Incentive Fee and Re-lease Fee payable to the
General partners are subordinated to the Limited partners receiving an 8%
annual, non-cumulative return based upon Unreturned Capital Contribution, as
Unreturned Capital Contribution is defined in the Partnership Agreement. As the
Partnership had not achieved this level of distribution since 2000, fees were
being accrued but not paid. Based upon Preferred Return as determined pursuant
to the Partnership Agreement and the estimated value of the Partnership's
remaining assets, a determination was made to reverse the fees accrued but
unpaid to the General partners for fiscal years 2000 through the first quarter
of 2002. In June 2002, fees previously accrued of $2,330,000 were taken into
revenue with a corresponding reduction in Payable to Affiliates. In addition,
based on anticipated future revenues, the Partnership does not expect to accrue
Management and re-lease fees in future quarters.

Following is a summary of the amounts paid or payable to the General
Partners and their affiliates during 2002.

Base Management Fee. The General Partners are entitled to receive a
quarterly subordinated base management fee in an amount generally equal to 1.5%
of gross aircraft rentals, net of re-lease fees paid. Of this amount, 1.0% is
payable to the Managing General Partner and 0.5% is payable to the
Administrative General Partner. Management Fees of $17,000 were accrued for the
three months ended March 31, 2002 and this accrual was reversed at June 30, 2002

Incentive Management Fee. The General Partners are entitled to receive
a quarterly subordinated incentive management fee, in an amount equal to 4.5% of
quarterly cash flow and sales proceeds (net of resale fees), of which 2.5% is
payable to the Managing General Partner and 2.0% is payable to the
Administrative General Partner. Incentive Management Fees of $113,000 were
accrued for the three months ended March 31, 2002 and this accrual was reversed
at June 30, 2002

Re-lease Fee. The General Partners are entitled to receive a quarterly
subordinated fee for re-leasing aircraft or renewing a lease in an amount equal
to 3.5% of the gross rentals from such re-lease or renewal for each quarter for
which such payment is received. Of this amount, 2.5% is payable to the Managing
General Partner and 1.0% is payable to the Administrative General
Partner.Re-lease Fees of $42,000 were accrued for the three months ended March
31, 2002 and this accrual was reversed at June 30, 2002.

Accountable Expenses. The General Partners are entitled to
reimbursement of certain expenses paid on behalf of the Partnership which are
incurred in connection with the administration and management of the
Partnership. There was no such reimbursable expenses during 2002 . As discussed
in Note 6 to the Financial Statements, accountable expenses remained $-0- due to
the subcontracting of certain accounting services, and their cost is included in
general and administrative expenses.

Other. In 2002, the Partnership purchased certain equipment and parts
for two Partnership aircraft from a company owned by the Director and President
and two former officers and directors of the Managing General Partner in the
amount of $49,000. Also, in 2002, the Partnership paid $70,000 to a licensed
maintenance facility affiliated with the Managing General Partner for the
storage of and work performed on certain aircraft. Until March 2002, the
maintenance facility was affiliated with the managing General Partners.

Partnership Interest. The General Partners received or were entitled to
receive distributions of $110,000 as their allocable share of distributable cash
flow for 2002. Pursuant to the Partnership Agreement, there was no allocation of
the Partnership's net taxable loss of $25,000 for 2002 allocated to the General
Partners.

38


ITEM 14. CONTROLS AND PROCEDURES:

In the 90-day period before filing of this report, the President and
Chairman of the Board of Pegasus Aircraft Management Corporation and the
president of Air Transport Leasing, Inc. (collectively the "Certifying
Officers") have evaluated the effectiveness of the Partnership's disclosure
controls and procedures. These disclosures controls and procedures are those
controls and procedures which are designed to insure that all the information
required to be disclosed by the Partnership in all its periodic reports filed
with the Securities and Exchange Commission is recorded, processed, summarized
and reported, within the time periods specified by the Commission and that the
information is communicated to the President and Chairman of the Board of
Pegasus Aircraft Management Corporation and the President of Air Transport
Leasing, Inc. on a timely basis.

The Certifying Officers, concluded, based on the evaluation, that the
Partnership's disclosure controls and procedures are suitable and effective for
the Partnership, taking into consideration the size and nature of the
Partnership's business and operations. No significant deficiencies or material
weaknesses in the controls or procedures were detected, so no corrective actions
needed to be taken. Subsequent to the date when the disclosure controls and
procedures were evaluated, there have not been any significant changes in the
Partnership's disclosure controls or procedures or in other factors that could
significantly affect such controls or procedures.


39


PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a) The following documents are filed as part of this Report:

1. Financial Statements: (Incorporated by reference to Item 8 of this
Report, "Financial Statements Supplementary Data")

(d) During the fourth quarter of 2002, the Partnership filed a Form 8-K on
October 31, 2002 reporting a distribution of $1.50 per Unit on October
31, 2002 to Unitholders of record as of September 30, 2002. Funds for
the distribution were from working capital as well as the Emery
termination payment. This 8-K report also disclosed the per Unit
estimated value as reported in the December 31, 2001 10-K had been
revised to $1.06 per original $20 Unit after the October 31, 2002
distribution.

(e) Exhibits required to be filed

Exhibit No. Description
----------- -----------

3.1 (a) Amended and Restated Limited Partnership Agreement dated
April 27, 1989, as amended and restated July 11, 1989.
Filed as Exhibit 3.1 to the Registrant's Quarterly
Report on Form 10-Q for the quarter ended September 30,
1989.*

(b) Amendment, dated as of December 26, 1990, to the Amended
and Restated Limited Partnership Agreement dated July
11, 1989. Filed as Exhibit 1 to the Registrant's Current
Report on Form 8-K dated December 26, 1990.*

(c) Amendment, dated as of March 31, 1992, to the Amended
and Restated Limited Partnership Agreement dated July
11, 1989. Filed as Exhibit 4 to the Registrant's Current
Report on Form 8-K dated April 16, 1992.*

10.1 (a) Agreement pursuant to Selection 168(f)(8) of the
Internal Revenue Code of 1954, as amended, between
Pacific Southwest Airlines and General Mills, Inc. Filed
as Exhibit 19.3(c) to the Quarterly Report on Form 10-Q
for the quarter ended March 31, 1989 for Pegasus
Aircraft Partners, L.P. (Commission File No. 33-22986).*

(b) Participation Agreement, dated September 21, 1989, among
Pegasus Aircraft Partners, L.P., a Delaware limited
partnership ("Pegasus Aircraft Partners"), First
Security Bank of Utah, National Association (the "Owner
Trustee"), Concord Asset Management, Inc., a Delaware
corporation ("CAMI"), and the Registrant. Filed as
Exhibit 19.2(e) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended September 30, 1989.*

(c) Amended and Restated Reimbursement Agreement, dated
September 21, 1989 between Pegasus Aircraft Partners and
CAMI. Filed as Exhibit 19.2(f) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended
September 30, 1989.*

(d) Reimbursement Agreement, dated September 21, 1989,
between the Registrant and CAMI. Filed as Exhibit
19.2(g) to the Registrant's Quarterly Report on Form
10-Q for the quarter ended September 30, 1989.*

(e) Amended and Restated Security Agreement, dated September
21, 1989 between Pegasus Aircraft Partners and CAMI.
Filed as Exhibit 19.2(h) to the Registrant's Quarterly
Report on Form 10-Q for the quarter ended September 30,
1989.*

40



(f) Security Agreement, dated September 21, 1989, between
the Registrant and CAMI. Filed as Exhibit 19.2(i) to the
Registrant's Quarterly Report on Form 10-Q for the
quarter ended September 30, 1989.*

(g) Security Agreement, dated September 21, 1989, between
the Registrant and Pegasus Aircraft Partners. Filed as
Exhibit 19.2(j) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended September 30, 1989.*

(h) Security Agreement, dated September 21, 1989, between
Pegasus Aircraft Partners and the Registrant. Filed as
Exhibit 19.2(k) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended September 30, 1989.*

(i) Trust Agreement 814, dated as of March 10, 1989, among
Pegasus Capital Corporation, a California corporation
("PCC") as Beneficiary, Pegasus Aircraft Partners as
Beneficiary, and the Owner Trustee. Filed as Exhibit
19.3(i) to the Quarterly Report on Form 10-Q for the
quarter ended March 31, 1989 for Pegasus Aircraft
Partners, L.P. (Commission File No. 33-22986).*

(j) First Amendment to Trust Agreement 814, dated September
21, 1989, among Pegasus Aircraft Partners as
Beneficiary, the Registrant as Beneficiary, and the
Owner Trustee. Filed as Exhibit 19.2(m) to the
Registrant's Quarterly Report on Form 10-Q for the
quarter ended September 30, 1989.*

(k) Amended and Restated Lease No. 1, dated October 14,
1988, between PS Group, Inc. and USAir, Inc. Filed as
Exhibit 10.2.9 to Form S-1 Registration Statement dated
July 3, 1989 (Commission File No. 33-28359).*

(l) Assumption Agreement, dated March 22, 1989, among PCC,
the Buyer, CAMI and Pegasus Aircraft Partners. Filed as
Exhibit No. 19.3(e) to the Quarterly Report on Form 10-Q
for the quarter ended March 31, 1989 for Pegasus
Aircraft Partners, L.P. (Commission File No. 33-22986).*

(m) Letter of Credit Agreement, dated as of April 30, 1992,
between First Security Bank of Utah as Owner Trustee and
Philadelphia National Bank, Incorporated, as CoreStates
Bank, N.A. Filed as Exhibit 10.4(a) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended June
30, 1992.*

(n) Assumption Agreement, dated April 30, 1992, among
Pegasus Aircraft Partners, L.P. and Pegasus Aircraft
Partners II, L.P. as Obligors and Philadelphia National
Bank, Incorporated, as CoreStates Bank, N.A. Filed as
Exhibit 10.4(b) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended June 30, 1992.*

(o) Security Agreement and Assignment of Lease, dated as of
April 30, 1992, between First Security Bank of Utah,
National Association as Owner Trustee and Philadelphia
National Bank, Incorporated, as CoreStates Bank, N.A.
Filed as Exhibit 10.4(c) to the Registrant's Quarterly
Report on Form 10-Q for the quarter ended June 30,
1992.*

(p) Assignment of Collateral, dated as of April 30, 1992,
between Pegasus Aircraft Partners II, L.P. and
Philadelphia National Bank, Incorporated, as CoreStates
Bank, N.A. Filed as Exhibit 10.4(d) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended June
30, 1992.*

10.2 (a) Trust Agreement 047, dated as of April 12, 1989, between
PCC as Beneficiary, and First Security Bank of Utah,
National Association as Owner Trustee. Filed as Exhibit
19.3(b) to the Registrant's Quarterly Report on Form
10-Q for the quarter ended September 30, 1989.*

41



(b) Lease Agreement 047, dated as of April 12, 1989, between
Owner Trustee and Continental Airlines, Inc. Filed as
Exhibit 19.3(c) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended September 30, 1989.*

(c) Amendment No. 1 to Lease Agreement 047, dated September
21, 1989. Filed as Exhibit 10.3(f) to the Registrant's
Annual Report on Form 10-K for the year ended December
31, 1989.*

(d) Stipulation and Order, dated June 19, 1991, among
Continental Airlines, Inc., New York Airlines, Inc., Bay
Air Lease I, Cirrus Capital Corporation of Florida, Bay
Air Lease III, Meridian Trust Company, as Owner Trustee,
IAL Aircraft Acquisitions, Inc., Pegasus Aircraft
Partners II, L.P., Pegasus Capital Corporation, IAL
Aviation Resources, Inc., Aircraft Leasing, Inc.,
Pegasus Aircraft Partners, L.P., Gilman Financial
Services, Inc. and First Security Bank of Utah, as Owner
Trustee concerning various aircraft and aircraft
engines. Filed as Exhibit 19.1(a) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended June
30, 1991.*

(e) Agreed Order, dated July 3, 1991, in connection with
approval of Stipulation and Order, dated June 19, 1991,
among Continental Airlines, Inc., New York Airlines,
Inc., Bay Air Lease I, Cirrus Capital Corporation of
Florida, Bay Air Lease III, Meridian Trust Company, as
Owner Trustee, IAL Aircraft Acquisitions, Inc., Pegasus
Aircraft Partners II, L.P., Pegasus Capital Corporation,
IAL Aviation Resources, Inc., Aircraft Leasing, Inc.,
Pegasus Aircraft Partners, L.P., Gilman Financial
Services, Inc. and First Security Bank of Utah, as Owner
Trustee concerning various aircraft and aircraft
engines. Filed as Exhibit 19.1(b) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended June
30, 1991.*

(f) Supplemental Stipulation and Order, dated December 30,
1992, among Continental Airlines, Inc., Bay Air Lease I,
Cirrus Capital Corporation of Florida, Bay Air Lease
III, Aviation Assets I, Aviation Assets II, Aviation
Assets III, Aviation Assets IV, IAL Aircraft
Acquisitions, Inc., Pegasus Aircraft Partners II, L.P.,
Pegasus Capital Corporation, IAL Aviation Resources,
Inc., Pegasus Aircraft Partners, L.P., Gilman Financial
Services, and First Security Bank of Utah, as Owner
Trustee concerning various aircraft and aircraft
engines. Filed as Exhibit 10.2(f) to the Registrant's
Annual Report on Form 10-K for the year ended December
31, 1992.*

(g) Amendment No. 2 to Lease Agreement 047 between First
Security Bank of Utah, N.A. as Lesser and Continental
Micronesia as Lessee dated March 15, 1995.

10.3 (a) Trust Agreement 32719 between the Registrant and First
Security Bank of Utah, National Association as Owner
Trustee. Filed as Exhibit 19.4(c) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended
September 30, 1989.*

(b) Aircraft Lease Agreement, dated as of February 15, 1993,
between First Security Bank of Utah, National
Association as Owner Trustee and KIWI International Air
Lines, Inc. Filed as Exhibit 10.1(a) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended
March 31, 1993.*

(c) Lease Supplement No. 1, dated March 5, 1993, between
First Security Bank of Utah, National Association as
Owner Trustee and KIWI International Air Lines, Inc.
Filed as Exhibit 10.1(b) to the Registrant's Quarterly
Report on Form 10-Q for the quarter ended March 31,
1993.*

(d) Amendment No. 1 dated March 15, 1995 to the lease
between First Security Bank of Utah National Association
as Trustee (Lessor) and Kiwi International Air Lines
Inc. with respect to a certain 727 Aircraft, US
Registration N32719.*

42



10.4 (a) Trust Agreement 909, dated as of May 25, 1989, between
PCC as Beneficiary and First Security Bank of Utah,
National Association as Owner Trustee. Filed as Exhibit
10.5(b) to the Registrant's Annual Report on Form 10-K
for the year ended December 31, 1989.*

(b) Lease Agreement, dated as of October 1, 1983, between
DC-9T-II as Lessor and Trans World Airlines, Inc.
("TWA") as Lessee. Filed as Exhibit 10.2.8 to Form S-1
Registration Statement dated July 3, 1989 (Commission
File No. 33-28359).*

(c) Lease Supplement No. 1 dated, October 13, 1983, between
TWA and DC-9T-II. Filed with Lease Agreement as Exhibit
10.2.8 to Form S-1 Registration Statement dated July 3,
1989 (Commission File No. 33-28359).*

(d) Amendment No. 1, dated as of May 1, 1991, to Lease dated
as of October 1, 1983, each between First Security Bank
of Utah, National Association as Owner Trustee and
Lessor and Trans World Airlines, Inc. as Lessee. Filed
as Exhibit 19.1(a) to the Registrant's Quarterly Report
on Form 10-Q for the quarter ended March 31, 1991.*

(e) Provisional Amendment, dated as of March 31, 1993,
between First Security Bank of Utah, National
Association as Owner Trustee and Trans World Airlines,
Inc. Filed as Exhibit 10.3(a) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended
March 31, 1993.*

(f) Amendment No. 2, dated as of April 15, 1993, between
First Security Bank of Utah, National Association as
Owner Trustee and Trans World Airlines, Inc. Filed as
Exhibit 10.3(b) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended March 31, 1993.*

(g) Agreed Order, dated April 14, 1993, approving lease
amendments among Trans World Airlines, Inc., Pegasus
Aircraft Partners, L.P., Registrant and Pegasus Capital
Corporation relating to leases of certain aircraft.
Filed as Exhibit 10.3(c) to the Registrant's Quarterly
Report on Form 10-Q for the quarter ended March 31,
1993.*

(h) Amendment No. 3 dated January 16, 1995 between First
Security Trust of Utah as Lessor Owner Trustee and TWA
as lessee with respect to the lease of one Lockheed
L-1011 aircraft, U.S. Registration No. N41016.*

(i) Amendment No. 3 dated as of January 16, 1995 between
Meridian Trust Company as Lessor Owner Trustee and TWA
as lessee with respect to the lease of one McDonnell
Douglas MD-82 aircraft, U.S. Registration No. 909TW.*

10.5 (a) Lease Agreement, dated as of December 30, 1981, between
First Security Bank of Utah, National Association as
Lessor and TWA as Lessee. Filed as Exhibit 10.2.3 to
Form S-1 Registration Statement dated July 3, 1989
(Commission File No. 33-28359).*

(b) Trust Agreement, dated as of December 30, 1981, between
BWL as Owner Participant and First Security Bank of
Utah, National Association as Owner Trustee. Filed as
Exhibit 10.6(h) to the Registrant's Annual Report on
Form 10-K for the year ended December 31, 1989.*

(c) Amendment No. 1, dated as of May 1, 1991, to Lease dated
as of December 30, 1981, each between First Security
Bank of Utah, National Association as Owner Trustee and
Lessor and Trans World Airlines, Inc. as Lessee. Filed
as Exhibit 19.1(a) to the Registrant's Quarterly Report
on Form 10-Q for the quarter ended March 31, 1991.*

43



(d) Provisional Amendment, dated as of March 31, 1993,
between First Security Bank of Utah, National
Association as Owner Trustee and Trans World Airlines,
Inc. Filed as Exhibit 10.4(a) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended
March 31, 1993.*

(e) Amendment No. 2, dated as of April 15, 1993, between
First Security Bank of Utah, National Association as
Owner Trustee and Trans World Airlines, Inc. Filed as
Exhibit 10.4(b) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended March 31, 1993.*

(f) Agreed Order, dated April 14, 1993, approving lease
amendments among Trans World Airlines, Inc., Pegasus
Aircraft Partners, L.P., Registrant and Pegasus Capital
Corporation relating to leases of certain aircraft.
Filed as Exhibit 10.4(c) to the Registrant's Quarterly
Report on Form 10-Q for the quarter ended March 31,
1993.*

10.6 (a) Trust Agreement 935, dated as of April 2, 1990, between
Registrant as Beneficiary and First Security Bank of
Utah, National Association, as Owner Trustee. Filed as
Exhibit 19.1(b) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended March 31, 1990.*

(b) Aircraft Lease Agreement, dated as of June 1, 1992,
between First Security Bank of Utah, National
Association as Owner Trustee and Lessor and Aerovias de
Mexico, S.A. de C.V. as Lessee, pertaining to one
McDonnell Douglas DC-9-31 aircraft, U.S. Registration
No. N935ML. Filed as Exhibit 10.1(a) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended June
30, 1992.*

(c) Estoppel and Acceptance Certificate, dated July 1, 1992,
executed by Aerovias de Mexico, S.A. de C.V. as Lessee
under Aircraft Lease Agreement, dated as of June 1,
1992, between Aerovias de Mexico, S.A. de C.V. and First
Security Bank of Utah, National Association as Owner
Trustee and Lessor, pertaining to one McDonnell Douglas
DC-9-31 aircraft, U.S. Registration No. N935ML. Filed as
Exhibit 10.1(b) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended June 30, 1992.*

10.7 (a) Trust Agreement 936, dated as of May 9, 1990, between
Registrant as Beneficiary and First Security Bank of
Utah, National Association, as Owner Trustee. Filed as
Exhibit 19.1(b) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended June 30, 1990.*

(b) Aircraft Lease Agreement, dated as of June 1, 1992,
between First Security Bank of Utah, National
Association as Owner Trustee and Lessor and Aerovias de
Mexico, S.A. de C.V. as Lessee, pertaining to one
McDonnell Douglas DC-9-31 aircraft, U.S. Registration
No. N936ML. Filed as Exhibit 10.2(a) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended June
30, 1992.*

(c) Estoppel and Acceptance Certificate, dated July 20,
1992, executed by Aerovias de Mexico, S.A. de C.V. as
Lessee under Aircraft Lease Agreement, dated as of June
1, 1992, between Aerovias de Mexico, S.A. de C.V. and
First Security Bank of Utah, National Association as
Owner Trustee and Lessor, pertaining to one McDonnell
Douglas DC-9-31 aircraft, U.S. Registration No. N936ML.
Filed as Exhibit 10.2(b) to the Registrant's Quarterly
Report on Form 10-Q for the quarter ended June 30,
1992.*

10.7 (d) Standstill Agreement dated December 13, 1994, between
Aerovias de Mexico SA de CV and First Security Bank of
Utah National Association as Owner Trustee of two
DC-9-31 Aircraft, US Registration N936ML and N937ML.

10.7 (e) Standstill Extension and Amendment dated as of February
28, 1995 between Aerovias de Mexico SA de CV and First
Security Bank of Utah National Association as Owner
Trustee of two DC-9-31 Aircraft, US Registration N936ML
and N937ML.

44



10.8 (a) Trust Agreement 16982, dated as of August 22, 1990,
between Registrant as Beneficiary and First Security
Bank of Utah, National Association as Owner Trustee.
Filed as Exhibit 19.1(b) to the Registrant's Quarterly
Report on Form 10-Q for the quarter ended September 30,
1990.*

(b) Lease Agreement 212, dated as of December 15, 1988,
between Wilmington Trust Company as Owner Trustee and
Lessor and Continental Airlines, Inc. as Lessee. Filed
as Exhibit 10.2.5 to Form S-1 Registration Statement
dated July 3, 1989, (Commission File No. 33-28359).*

(c) Amendment No. 1, dated as of May 26, 1989, to Lease
Agreement 212, between Wilmington Trust Company as Owner
Trustee and Lessor and Continental Airlines, Inc. as
Lessee. Filed as Exhibit 10.2.5 to Form S-1 Registration
Statement dated July 3, 1989, (Commission File No.
33-28359).*

(d) Stipulation and Order, dated June 19, 1991, among
Continental Airlines, Inc., New York Airlines, Inc., Bay
Air Lease I, Cirrus Capital Corporation of Florida, Bay
Air Lease III, Meridian Trust Company, as Owner Trustee,
IAL Aircraft Acquisitions, Inc., Pegasus Aircraft
Partners II, L.P., Pegasus Capital Corporation, IAL
Aviation Resources, Inc., Aircraft Leasing, Inc.,
Pegasus Aircraft Partners, L.P., Gilman Financial
Services, Inc. and First Security Bank of Utah, as Owner
Trustee concerning various aircraft and aircraft
engines. Filed as Exhibit 19.1(a) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended June
30, 1991.*

(e) Agreed Order, dated July 3, 1991, in connection with
approval of Stipulation and Order, dated June 19, 1991,
among Continental Airlines, Inc., New York Airlines,
Inc., Bay Air Lease I, Cirrus Capital Corporation of
Florida, Bay Air Lease III, Meridian Trust Company, as
Owner Trustee, IAL Aircraft Acquisitions, Inc., Pegasus
Aircraft Partners II, L.P., Pegasus Capital Corporation,
IAL Aviation Resources, Inc., Aircraft Leasing, Inc.,
Pegasus Aircraft Partners, L.P., Gilman Financial
Services, Inc. and First Security Bank of Utah, as Owner
Trustee concerning various aircraft and aircraft
engines. Filed as Exhibit 19.1(b) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended June
30, 1991.*

(f) Supplemental Stipulation and Order, dated December 30,
1992, among Continental Airlines, Inc., Bay Air Lease I,
Cirrus Capital Corporation of Florida, Bay Air Lease
III, Aviation Assets I, Aviation Assets II, Aviation
Assets III, Aviation Assets IV, IAL Aircraft
Acquisitions, Inc., Pegasus Aircraft Partners II, L.P.,
Pegasus Capital Corporation, IAL Aviation Resources,
Inc., Pegasus Aircraft Partners, L.P., Gilman Financial
Services, and First Security Bank of Utah, as Owner
Trustee concerning various aircraft and aircraft
engines. Filed as Exhibit 10.8(f) to the Registrant's
Annual Report on Form 10-K for the year ended December
31, 1992.*

(g) Lease Termination Agreement dated November 15, 1995
between and among Continental Airlines, Inc., First
Security Bank of Utah, N.A., Pegasus Aircraft
Management, Inc. and Air Transport Leasing, Inc.

(h) Supplement to Lease Termination Agreement between and
among Continental Airlines, Inc., First Security Bank of
Utah, N.A., Pegasus Aircraft Management, Inc. and Air
Transport Leasing, Inc.

10.9 Prospectus of Registrant, dated as of July 11, 1989.
Filed as Exhibit 2 of the Registrant's Form 8-K filed
for the Event occurring on September 20, 1989.*

10.10 (a) Loan Agreement, dated June 10, 1992, between Pegasus
Aircraft Partners II, L.P. and Philadelphia National
Bank, Incorporated, as CoreStates Bank, N.A. Filed as
Exhibit 10.3(a) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended June 30, 1992.*

45



(b) Promissory Note, dated June 10, 1992, made by Pegasus
Aircraft Partners II, L.P. in favor of Philadelphia
National Bank, Incorporated, as CoreStates Bank, N.A.
Filed as Exhibit 10.3(b) to the Registrant's Quarterly
Report on Form 10-Q for the quarter ended June 30,
1992.*

(c) Assignment of Collateral, dated as of June 10, 1992,
between Pegasus Aircraft Partners II, L.P. and
Philadelphia National Bank, Incorporated, as CoreStates
Bank, N.A. Filed as Exhibit 10.3(c) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended June
30, 1992.*

(d) Security Agreement and Assignment of Lease, dated as of
June 10, 1992, between First Security Bank of Utah,
National Association as Owner Trustee and Philadelphia
National Bank, Incorporated, as CoreStates Bank, N.A.
Filed as Exhibit 10.3(d) to the Registrant's Quarterly
Report on Form 10-Q for the quarter ended June 30,
1992.*

10.11(a) Secured Loan Agreement, dated September 10, 1992, among
Greyhound Financial Corporation, as Lender and First
Security Bank of Utah, National Association as Owner
Trustee under (i) Trust Agreement 935, dated as of April
2, 1990, between First Security Bank of Utah, National
Association and Pegasus Aircraft Partners II, L.P., (ii)
Trust Agreement 936, dated as of May 9, 1990, between
First Security Bank of Utah, National Association and
Pegasus Aircraft Partners II, L.P., and (iii) Trust
Agreement 909, dated as of May 25, 1989, between First
Security Bank of Utah, National Association and Pegasus
Aircraft Partners II, L.P. as Co-Borrowers. Filed as
Exhibit 10.1(a) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended September 30, 1992.*

(b) Promissory Note, dated September 10, 1992, made by First
Security Bank of Utah, National Association as Owner
Trustee under (i) Trust Agreement 935, dated as of April
2, 1990, between First Security Bank of Utah, National
Association and Pegasus Aircraft Partners II, L.P., (ii)
Trust Agreement 936, dated as of May 9, 1990, between
First Security Bank of Utah, National Association and
Pegasus Aircraft Partners II, L.P., and (iii) Trust
Agreement 909, dated as of May 25, 1989, between First
Security Bank of Utah, National Association and Pegasus
Aircraft Partners II, L.P. in favor of Greyhound
Financial Corporation. Filed as Exhibit 10.1(b) to the
Registrant's Quarterly Report on Form 10-Q for the
quarter ended September 30, 1992.*

(c) Beneficial Interest Security Agreement, dated as of
September 10, 1992, between Pegasus Aircraft Partners
II, L.P. and Greyhound Financial Corporation. Filed as
Exhibit 10.1(c) to the Registrant's Quarterly Report on
Form 10-Q for the quarter ended September 30, 1992.*

(d) Continuing Guaranty and Subordination Agreement, dated
September 10, 1992, between Greyhound Financial
Corporation and First Security Bank of Utah, National
Association as Owner Trustee under (i) Trust Agreement
935, dated as of April 2, 1990, between First Security
Bank of Utah, National Association and Pegasus Aircraft
Partners II, L.P., (ii) Trust Agreement 936, dated as of
May 9, 1990, between First Security Bank of Utah,
National Association and Pegasus Aircraft Partners II,
L.P., and (iii) Trust Agreement 909, dated as of May 25,
1989, between First Security Bank of Utah, National
Association and Pegasus Aircraft Partners II, L.P. Filed
as Exhibit 10.1(d) to the Registrant's Quarterly Report
on Form 10-Q for the quarter ended September 30, 1992.*

(e) Negative Pledge Agreement, dated as of September 10,
1992, by and among Greyhound Financial Corporation and
First Security Bank of Utah, National Association as
Owner Trustee under (i) Trust Agreement 935, dated as of
April 2, 1990, between First Security Bank of Utah,
National Association and Pegasus Aircraft Partners II,
L.P., (ii) Trust Agreement 936, dated as of May 9, 1990,
between First Security Bank of Utah, National
Association and Pegasus Aircraft Partners II, L.P.,
(iii) Trust Agreement 909, dated as of May 25, 1989,
between First Security Bank of Utah, National
Association and Pegasus Aircraft Partners II, L.P., and
(iv) Trust Agreement 16982 between First Security Bank
of Utah, National Association and Pegasus Aircraft
Partners II, L.P. Filed as Exhibit 10.1(e) to the
Registrant's Quarterly Report on Form 10-Q for the
quarter ended September 30, 1992.*

46



(f) First Priority Aircraft Chattel Mortgage and Security
Agreement, dated September 10, 1992, between First
Security Bank of Utah, National Association as Owner
Trustee under Trust Agreement 935, dated as of April 2,
1990, between First Security Bank of Utah, National
Association and Pegasus Aircraft Partners II, L.P., as
Mortgagor, and Greyhound Financial Corporation, as
Mortgagee. Filed as Exhibit 10.1(f) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended
September 30, 1992.*

(g) First Priority Aircraft Chattel Mortgage and Security
Agreement, dated September 10, 1992, between First
Security Bank of Utah, National Association as Owner
Trustee under Trust Agreement 936, dated as of May 9,
1990, between First Security Bank of Utah, National
Association and Pegasus Aircraft Partners II, L.P., as
Mortgagor, and Greyhound Financial Corporation, as
Mortgagee. Filed as Exhibit 10.1(g) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended
September 30, 1992.*

(h) First Priority Aircraft Chattel Mortgage and Security
Agreement, dated September 10, 1992, between First
Security Bank of Utah, National Association as Owner
Trustee under Trust Agreement 909, dated as of May 25,
1989, between First Security Bank of Utah, National
Association and Pegasus Aircraft Partners II, L.P., as
Mortgagor, and Greyhound Financial Corporation, as
Mortgagee. Filed as Exhibit 10.1(h) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended
September 30, 1992.*

10.12(a) Trust Agreement 357, dated as of February 15, 1993,
between Registrant and First Security Bank of Utah,
National Association as Owner Trustee. Filed as Exhibit
10.2(a) to the Registrant's Quarterly Report on Form
10-Q for the quarter ended March 31, 1993.*

(b) Aircraft Lease Agreement, dated as of March 15, 1993,
between First Security Bank of Utah, National
Association as Owner Trustee and KIWI International Air
Lines, Inc. Filed as Exhibit 10.2(b) to the Registrant's
Quarterly Report on Form 10-Q for the quarter ended
March 31, 1993.*

(c) Lease Supplement No. 1, dated May 24, 1993, between
First Security Bank of Utah, National Association as
Owner Trustee and KIWI International Air Lines, Inc.
Filed as Exhibit 10.1(a) to the Registrant's Quarterly
Report on Form 10-Q for the quarter ended June 30,
1993.*

(d) Amendment No. 1 dated March 15, 1995 to the lease
between First Security Bank of Utah National Association
as Trustee (Lessor) and Kiwi International Air Lines
Inc. with respect to a certain 727 Aircraft, US
Registration N357KP.*

10.13 (a) Aircraft lease of 727-200 Advanced Aircraft N16784
(formerly N516PE) as of September 25, 1984 by Seventh
HFC Leasing Corporation as Lessor and People Express
Airlines, Inc. as Lessee.

(b) Amendment No. 1 to lease of 727-200 Advanced Aircraft
N16784 dated November 15, 1995 between Continental
Airlines, Inc. as Lessee and First Security Bank of Utah
as Owner Trustee of a trust in which Pegasus Aircraft
Partners II, L.P. is the sole beneficiary.

10.14 (a) Aircraft lease of 727-200 advanced Aircraft N77780
(formerly N512PE) as of August 23, 1984 by Mellon
Financial Services Corporation #3 as Lessor and People
Express as Lessee.

(b) Amendment No. 1 to lease of 727-200 Advanced Aircraft
N77780 dated November 21, 1995 between Continental
Airlines, Inc. as Lessee and First Security Bank of Utah
as Owner Trustee of a trust in which Pegasus Aircraft
Partners II, L.P. is the sole beneficiary.

47



10.15(a) Promissory note issued in favor of Pegasus Aircraft
Partners II, L.P. with face amount of $307,166 dated
March 16, 1996 from Kiwi International Airlines Inc.

10.16(a) Loan and Security Agreement dated December 23, 1996
between Provident Bank, N.A. and First Security Bank as
Owner Trustee.

11 Partnership Policy for Requests for Partner Lists.

99.1 Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002.

99.2 Certification pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002.






48


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.

Dated: March 28, 2003

Pegasus Aircraft Partners II, L.P.
(Registrant)

By: Air Transport Leasing, Inc.
Administrative General Partner

By: /s/ CLIFFORD B. WATTLEY
Clifford B. Wattley
President and Director



By: Pegasus Aircraft Management Corporation
Managing General Partner

By: /s/ RICHARD S. WILEY
Richard S. Wiley
President and Chairman of the Board

Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
Registrant and in the capacities indicated on March 28, 2003.

Signature Title
- --------- -----

/s/ RICHARD S. WILEY President and Chairman of
Richard S. Wiley the Board of Pegasus Aircraft
Management Corporation

/s/ CLIFFORD B. WATTLEY President and Director
Clifford B. Wattley of Air Transport Leasing, Inc.


/s/ STEPHEN R. DYER Vice-President and Director of
Stephen R. Dyer Air Transport Leasing, Inc.



49


CERTIFICATIONS PURSUANT TO
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002



CERTIFICATION
- -------------

I, Richard S. Wiley, certify that:

1. I have reviewed this annual report on Form 10-K of Pegasus Aircraft Partners
II, L.P.

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this annual
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant is made known to us by
others, particularly during the period in which this quarterly report
is being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this annual report (the "Evaluation Date"); and

c) presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's
internal controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether or not there were significant changes in internal controls
or in other factors that could significantly affect internal controls subsequent
to the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.


Date: March 28, 2003


By: /s/ RICHARD S. WILEY
--------------------
Richard S. Wiley
President and Chairman of the Board of Pegasus Aircraft Management
Corporation, General Partner of Pegasus Aircraft Partners II, L.P.



50


CERTIFICATIONS PURSUANT TO
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


CERTIFICATION
- -------------

I, Clifford B. Wattley, certify that:

1. I have reviewed this annual report on Form 10-K of Pegasus Aircraft Partners
II, L.P.

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this annual
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant is made known to us by
others, particularly during the period in which this annual report is
being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this annual report (the "Evaluation Date"); and

c) presented in this annual report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

b) any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's
internal controls; and

6. The registrant's other certifying officers and I have indicated in this
annual report whether or not there were significant changes in internal controls
or in other factors that could significantly affect internal controls subsequent
to the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.


Date: March 28, 2003


By: /s/ CLIFFORD B. WATTLEY
-----------------------
Clifford B. Wattley
President and Director of Air Transport Leasing, Inc.
Administrative General Partner of Pegasus Aircraft Partners II, L.P.


51