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

                                      FORM 10-Q


(Mark One)

[XX]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
       EXCHANGE ACT OF 1934 [FEE REQUIRED]

For quarterly period ended      September 30, 1994                              

                                        OR

[   ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
       EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from                          to                     


                                                       

For Quarter Ended September 30, 1994           Commission File No. 0-16511


                  American Income Partners III-A Limited Partnership            
               (Exact name of registrant as specified in its charter)

Massachusetts                                         04-2962676               
(State or other jurisdiction of                    (IRS Employer
 incorporation or organization)                    Identification No.)

Exchange Place, 14th Floor, Boston, MA                02109                    
(Address of principal executive offices)           (Zip Code)

Registrant's telephone number, including area code     (617) 542-1200          


____________________________________________________________________________
 (Former name, former address and former fiscal year, if changed since last 
  report.)

     Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days. Yes  X  No______ 

                  APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                     PROCEEDINGS DURING THE PRECEDING FIVE YEARS

     Indicate by check mark whether the registrant has filed all documents and 
reports required to be filed by Sections 12, 13, or 15(d) of the Securities 
Exchange Act of 1934 subsequent to the distribution of securities under a 
plan confirmed by a court 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_____ No____



[CAPTION]

               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

                                    FORM 10-Q

                                      INDEX




                                                                       
PART I.  FINANCIAL INFORMATION:                                           Page 


  Item 1.  Financial Statements 

    Statement of Financial Position
    at September 30, 1994 and December 31, 1993                               3

    Statement of Operations
    for the three and nine months ended September 30, 1994 and 1993           4

    Statement of Cash Flows
    for the nine months ended September 30, 1994 and 1993                     5

    Notes to the Financial Statements                                      6-10
                                                                               

  Item 2.  Management's Discussion and Analysis of  
           Financial Condition and Results of Operations                  11-15



PART II. OTHER INFORMATION:

  Items 1 - 6                                                                16


















[CAPTION]
               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

                         STATEMENT OF FINANCIAL POSITION
                    September 30, 1994 and December 31, 1993

                                   (Unaudited)



                                                 September 30,     December 31, 
                                                     1994              1993     

ASSETS
                                                            
Cash and cash equivalents                        $   1,021,327    $   1,486,204 

Rents receivable, net of allowance for
 doubtful accounts of $140,000 and
 $185,000 at September 30, 1994 and 
 December 31, 1993, respectively                       170,732          238,646 

Accounts receivable - affiliate                        113,096          105,083 

Equipment at cost, net of accumulated
 depreciation of $9,747,311 and
 $11,062,913 at September 30, 1994 and
 December 31, 1993, respectively                     4,769,372        5,638,454 


    Total assets                                 $   6,074,527    $   7,468,387 


LIABILITIES AND PARTNERS' CAPITAL

Notes payable                                    $     257,641    $     560,198 
Accrued interest                                         4,962           23,541 
Accrued liabilities                                     18,125           64,000 
Accrued liabilities - affiliate                         10,469           12,662 
Deferred rental income                                  68,277           55,564 
Cash distributions payable to partners                 509,603          509,603 

    Total liabilities                                  869,077        1,225,568 
                                                        
Partners' capital (deficit):
 General Partners                                     (169,690)        (159,316)
 Limited Partnership Interests
 (1,009,014 Units; initial 
 purchase price of $25 each)                         5,375,140        6,402,135 

    Total partners' capital                          5,205,450        6,242,819 

    Total liabilities and partners' capital      $   6,074,527    $   7,468,387 



[CAPTION]
                   AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

                                 STATEMENT OF OPERATIONS
            for the three and nine months ended September 30, 1994 and 1993

                                       (Unaudited)



                                  Three Months                    Nine Months
                              Ended September 30,             Ended September 30,   
                              1994            1993            1994           1993    

Income:
                                                             
  Lease revenue           $   331,454     $   449,146     $ 1,321,124    $ 1,592,880 

  Interest income              12,269           6,130          34,027         20,197 

  Gain on sale
   of equipment                10,344         252,785         133,898        640,274 

     Total income             354,067         708,061       1,489,049      2,253,351 


Expenses:

  Depreciation                209,735         549,895         803,816      1,787,882 

  Interest expense              1,743          11,762           9,387         44,388 

  Equipment management 
   fees - affiliate            16,572          22,457          66,056         79,644 

  Operating expenses
   - affiliate                 72,696          20,913         118,350         70,991 

     Total expenses           300,746         605,027         997,609      1,982,905 


Net income                $    53,321     $   103,034     $   491,440    $   270,446 


Net income per limited
 partnership unit         $      0.05     $      0.10     $      0.48    $      0.27 

Cash distributions
 declared per limited 
 partnership unit         $      0.50     $      0.50     $      1.50    $      1.50 

[CAPTION]
                   AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

                                 STATEMENT OF CASH FLOWS
                  for the nine months ended September 30, 1994 and 1993

                                       (Unaudited)


                                                              1994           1993    
                                                                   
Cash flows from (used in) operating activities:
Net income                                                $   491,440    $   270,446 

Adjustments to reconcile net income to net
  cash from operating activities:
    Depreciation                                              803,816      1,787,882 
    Gain on sale of equipment                                (133,898)      (640,274)
    Decrease in allowance for doubtful accounts               (45,000)            -- 

Changes in assets and liabilities
  Decrease (increase) in:
    rents receivable                                          112,914        145,773 
    accounts receivable - affiliate                            (8,013)       501,378 
  Increase (decrease) in:
    accrued interest                                          (18,579)       (12,989)
    accrued liabilities                                       (45,875)       (11,318)
    accrued liabilities - affiliate                            (2,193)         1,624 
    deferred rental income                                     12,713         19,603 

      Net cash from operating activities                    1,167,325      2,062,125 

Cash flows from (used in) investing activities:
  Purchase of equipment                                       (16,420)            -- 
  Proceeds from equipment sales                               215,584        687,906 

      Net cash from investing activities                      199,164        687,906 

Cash flows from (used in) financing activities:
  Proceeds from notes payable                                      --        182,044 
  Principal payments - notes payable                         (302,557)      (725,044)
  Distributions paid                                       (1,528,809)    (1,401,408)

      Net cash used in financing activities                (1,831,366)    (1,944,408)

Net increase (decrease) in cash and cash equivalents         (464,877)       805,623 

Cash and cash equivalents at beginning of period            1,486,204        560,432 

Cash and cash equivalents at end of period                $ 1,021,327    $ 1,366,055 


Supplemental disclosure of cash flow information:
    Cash paid during the period for interest              $    27,966    $    57,377 

[CAPTION]
               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP
                        Notes to the Financial Statements

                               September 30, 1994
                                   (Unaudited)



NOTE 1 - BASIS OF PRESENTATION

     The financial statements presented herein are prepared in conformity with 
generally accepted accounting principles and the instructions for preparing 
Form 10-Q under Rule 10-01 of Regulation S-X of the Securities and Exchange 
Commission and are unaudited.  As such, these financial statements do not 
include all information and footnote disclosures required under generally 
accepted accounting principals for complete financial statements and, 
accordingly, the accompanying financial statements should be read in 
conjunction with the footnotes presented in the 1993 Annual Report.  Except 
as disclosed herein, there has been no material change to the information 
presented in the footnotes to the 1993 Annual Report.
                                         
     In the opinion of management, all adjustments (consisting of normal and 
recurring adjustments) considered necessary to present fairly the financial 
position at September 30, 1994 and December 31, 1993 and results of operations 
for the three and nine month periods ended September 30, 1994 and 1993 have 
been made and are reflected.         


NOTE 2 - CASH

     The Partnership invests excess cash with large institutional banks in 
reverse repurchase agreements with overnight securities.  The reverse 
repurchase agreements are secured by U.S. Treasury Bills or interests in U.S.
Government securities.     
                      

NOTE 3 - REVENUE RECOGNITION

     Rents are payable to the Partnership monthly, quarterly or semi-annually 
and no significant amounts are calculated on factors other than the passage of 
time.  The leases are accounted for as operating leases and are noncancellable.
Rents received prior to their due dates are deferred.  Future minimum rents of 
$1,466,461 are due as follows:


     For the year ending September 30, 1995      $   708,064
                                       1996          484,903
                                       1997          267,694
                                       1998            2,900
                                       1999            2,900

                                      Total      $ 1,466,461


     The Managing General Partner lowered the aggregate amount reserved against
potentially uncollectable rents to $140,000 during the nine months ended 
September 30, 1994.  This caused an increase in lease revenue of $45,000 or 
$0.04 per limited partnership unit.  It cannot be determined whether the 
Partnership will recover any past due rents in the future; however, the 
Managing General Partner will pursue the collection of all such items.

     During 1994, the Partnership and other affiliated partnerships, executed a
renewal lease agreement in connection with an MD-82 aircraft leased by 
Northwest Airlines, Inc. ("Northwest").  Pursuant to the agreement, Northwest
will continue to lease the aircraft until July 31, 1997.  The Partnership, 
which owns a 14% interest in this aircraft, will receive an aggregate of 
$861,460 in lease revenue during the thirty-eight month renewal period.  Such
rents are included in the future minimum rents above.


NOTE 4 - EQUIPMENT

     At September 30, 1994, the Partnership owned equipment with an original 
cost of $14,516,683 as summarized below.  In the opinion of American Finance 
Group ("AFG"), the carrying value of the equipment does not exceed its fair 
market value.  The equipment is summarized as follows:


                                        Lease Term              Equipment  
      Equipment Type                     (Months)                at Cost   
                                                         
Aircraft                                   12-60               $ 7,649,166 
Retail store fixtures                       1-72                 1,431,673 
Trailers/intermodal containers             60-84                 1,172,384 
Motor vehicles                             12-72                 1,091,401 
Communications                             36-84                   816,309 
Medical                                    10-60                   733,242 
Research and test                          17-84                   726,964 
Locomotives                                57-60                   378,818 
Tractors and heavy duty trucks              1-72                   274,972 
Materials handling                          1-84                   167,419 
Computers and peripherals                   1-60                    60,852 
Manufacturing                              60-72                    12,291 
Photocopying                                1-36                     1,192 

                            Total equipment cost                14,516,683 

                        Accumulated depreciation                (9,747,311)

      Equipment, net of accumulated depreciation               $ 4,769,372 



     The summary above includes equipment held for sale or re-lease which was 
fully depreciated and had an original cost of approximately $268,000 at 
September 30, 1994. 
                                             



NOTE 5 - RELATED PARTY TRANSACTIONS

    All operating expenses incurred by the Partnership are paid by AFG on 
behalf of the Partnership and AFG is reimbursed at its actual cost for such 
expenditures.  Fees and other costs incurred during each of the nine month 
periods ended September 30, 1994 and 1993, which were paid or accrued by the 
Partnership to AFG or its Affiliates, are as follows:

                                                        1994           1993   

    Equipment management fees                       $    66,056    $    79,644
    Administrative charges                                9,000         11,955
    Reimbursable operating expenses
      due to third parties                              109,350         59,036

                              Total                 $   184,406    $   150,635


    All rents and proceeds from the sale of equipment are paid directly to 
either AFG or to a lender.  AFG temporarily deposits collected funds in a 
separate interest-bearing escrow account prior to remittance to the 
Partnership.  At September 30, 1994, the Partnership was owed $113,096 by AFG
for such funds and the interest thereon.  These funds were remitted to the 
Partnership in October 1994.


NOTE 6 - NOTES PAYABLE

    Notes payable at September 30, 1994 consisted of installment notes of 
$257,641 payable to banks and institutional lenders.  All of the installment 
notes are non-recourse, with interest rates ranging between 6.25% and 9.62% 
and are collateralized by the equipment and assignment of the related lease 
payments.  The installment notes will be fully amortized by noncancellable 
rents. 

    The annual maturities of the installment notes payable are as follows:

    For the year ending September 30, 1995         $    242,032
                                      1996               15,609

                                     Total         $    257,641


NOTE 7 - LEGAL PROCEEDINGS

    In 1991, a lessee of the Partnership, Healthcare Financial Services, Inc. 
and Healthcare International, Inc., the guarantor of certain lease obligations 
of Healthcare Financial Services, Inc., (collectively, the "Debtors") filed for
bankruptcy protection under Chapter 11 of the Bankruptcy Code.  The Partnership
and other AFG-sponsored programs filed a proof of claim in this case.  The 
Debtors settled this claim with respect to the Partnership and purchased all of
the remaining equipment in 1994 which resulted in a net gain of approximately 
$6,000 for financial statement purposes.  The Chapter 11 proceeding of the 
Debtors was dismissed on July 21, 1994.  This bankruptcy did not have a 
material adverse effect on the financial position of the Partnership.

    In 1991 and 1992, respectively, Linda Vista Community Hospital and Florida 
Hospital Corporation (collectively, the "Debtors"), lessees of the Partnership,
filed for protection under Chapters 7 and 11, respectively, of the Bankruptcy 
Code.  The Partnership and other AFG-sponsored programs, filed proofs of claim 
in each case.  Pursuant to a Release Agreement, the Debtors settled all 
outstanding claims on February 28, 1994 by acquiring all affected equipment 
owned by the Partnership for $20,007.  This resulted in a net gain of $20,007, 
for financial statement purposes, which was recorded in March 1994.  These 
bankruptcies did not have a material adverse effect on the financial position
of the Partnership.

    In July 1993, Fred Meyer, Inc. (the "plaintiff"), in anticipation of a 
declaration of lease default by AFG, filed a complaint against AFG (the 
"defendant") in the Circuit Court of the State of Oregon as a result of a 
dispute which arose between the plaintiff and the defendant concerning holdover
rents due to the Partnership with respect to certain equipment and the fair 
market value of such equipment leased by the Partnership to the plaintiff.  AFG
filed an answer to the plaintiff's complaint and asserted a counterclaim 
seeking monetary damages.  A Settlement Agreement, including dismissal of 
this case, was executed on June 22, 1994 and resulted in the plaintiff's 
payment of $161,822 to the Partnership for rent and residual proceeds.  The 
equipment dispositions resulted in a net gain of $37,167, for financial 
statement purposes, which the Partnership recorded in June 1994.  This 
settlement did not have a material adverse effect on the financial position 
of the Partnership.

    In 1993, Healthcare Enterprises of North Texas Ltd. (d.b.a. "Wylie 
Hospital"), a lessee of the Partnership, filed for protection under Chapter 11 
of the Bankruptcy Code in the Eastern District of Texas.  The Chapter 11 
proceeding remains pending.  AFG, on behalf of the Partnership and other 
AFG-sponsored programs, filed a proof of claim in this matter.  At 
September 30, 1994, equipment leased to this lessee had a cost of $36,517, 
which was fully depreciated for financial reporting purposes.  Pursuant to 
an order of the U.S. District Bankruptcy Court, Wylie Hospital must pay 
$11,000 to the Partnership for settlement of this matter, which funds had not
been received at November 11, 1994.  American Healthcare Management, the 
Guarantor of this lessee's obligations, will pay $8,000 to the Partnership in
the event that Wylie Hospital defaults on its payment obligation.  This 
bankruptcy is not expected to have a material adverse effect on the financial
position of the Partnership.


NOTE 8 - SUBSEQUENT EVENT

    In connection with the indebtedness of AFG Holdings (Massachusetts) Limited
Partnership ("Holdings Massachusetts") to its senior lender (the "Senior 
Lender"), referred to in Note 1 of the Partnership's 1993 Annual Report on Form
10-K, which was incurred by Holdings Massachusetts in 1990 to acquire AFG and 
which is scheduled to mature on August 1, 1995, the management of AFG and the 
Senior Lender have agreed to the following actions: (i) the Senior Lender will 
foreclose on its security interests in AFG Holdings (Illinois) Limited  
Partnership and other affiliated parties thereby causing a change in control of
AFG, and (ii) the Senior Lender will sell all of the interests it acquires in 
foreclosure to GDE Acquisitions Limited Partnership, a Massachusetts limited 
partnership entirely owned and controlled by Gary D. Engle, President and 
Executive Committee Member of AFG.  In effect, GDE Acquisitions Limited 
Partnership will acquire all of the assets, rights and obligations of AFG from 
the Senior Lender and assume control of AFG.  Purchase and sale agreements to 
effect this transfer were executed on October 17, 1994.  The acquisition of AFG
by GDE Acquisitions Limited Partnership will occur only after the foreclosure 
event by the Senior Lender has been concluded.  In this regard, the Senior 
Lender provided notice on October 21, 1994 to Holdings Massachusetts and 
certain other affiliates of its intent to foreclose.  The foreclosure event is 
expected to occur on or after November 11, 1994.  The sale of AFG to GDE 
Acquisitions Limited Partnership is expected to occur on or before 
December 31, 1994.  Notwithstanding the foregoing, AFG's executive management
views the foreclosure and restructuring events favorably and looks forward to
their timely conclusion.  AFG will continue to be managed by its current 
executive group after the restructuring.



               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

                                    FORM 10-Q

                          PART I. FINANCIAL INFORMATION


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

Three and nine months ended September 30, 1994 compared to the three and nine 
months ended September 30, 1993:

Overview

     As an equipment leasing partnership, the Partnership was designed to 
progress through four major phases:  development, acquisition, operations, and 
liquidation.  During the operations phase, a period of approximately six years,
all equipment in the Partnership's portfolio will progress through various 
stages.  At first, all equipment will generate rental revenues under lease 
agreements identified as primary term.  As the Partnership ages, these primary 
term lease agreements will expire on an intermittent basis.  Equipment held 
under expired leases may be renewed, re-leased or sold, depending on prevailing
market conditions and AFG's assessment of such conditions, to obtain the most 
advantageous economic benefit.  Over time, the frequency of primary lease term 
expirations will increase and a greater portion of the Partnership's original 
equipment portfolio will become available for remarketing.  Cash generated from
operations and from sales or refinancings will begin to fluctuate as a result, 
until all equipment is sold and the Partnership is liquidated.  The 
Partnership's operations commenced in 1987.  Currently, the Partnership is in 
the latter stages of its operations phase.


Results of Operations

     For the three and nine months ended September 30, 1994, the Partnership 
recognized lease revenue of $331,454 and $1,321,124, respectively, compared to 
$449,146 and $1,592,880 for the same periods in 1993.  The decrease in lease 
revenue from 1993 to 1994 was expected and resulted principally from primary 
lease term expirations and the sale of equipment.  In addition, during May 
1994, the Partnership re-leased an L1011-100 aircraft, in which it owns a 
23.46% interest, to a third party.  This re-lease will generate approximately
$141,000 in additional lease revenue through November 1994.

     The Managing General Partner lowered the aggregate amount reserved against
potentially uncollectable rents to $140,000 during the nine months ended 
September 30, 1994.  This caused an increase in lease revenue of $45,000 or 
$0.04 per limited partnership unit.  It cannot be determined whether the 
Partnership will recover any past due rents in the future; however, the 
Managing General Partner will pursue the collection of all such items.

     Interest income for the three and nine months ended September 30, 1994 was
$12,269 and $34,027, respectively, compared to $6,130 and $20,197 for the same 
periods in  1993.  Interest income  is  generated  from  temporary investment 
of rental receipts and equipment sale proceeds in short-term instruments.  The 
increase in interest income from 1993 to 1994 is attributable to a greater 
availability of cash used for investment prior to distribution to the 
Partners.  The amount of future interest income is expected to fluctuate in 
relation to prevailing interest rates, collection of lease revenue, and the 
proceeds from equipment sales.

     For the three months ended September 30, 1994, the Partnership sold 
equipment which had been fully depreciated to existing lessees or to third 
parties.  These sales resulted in a net gain, for financial statement purposes,
of $10,344 compared to a net gain of $252,785 on equipment having a net book 
value of $22,693 for the same period in 1993.

     For the nine months ended September 30, 1994, the Partnership sold 
equipment having a net book value of $81,686 to existing lessees or to third 
parties.  These sales resulted in a net gain, for financial statement purposes,
of $133,898 compared to a net gain of $640,274 on equipment having a net book 
value of $47,632 for the same period in 1993. 

     It cannot be determined whether future sales of equipment will result in a
net gain or a net loss to the Partnership, as such transactions will be 
dependent upon the condition and type of equipment being sold and its 
marketability at the time of sale.  In addition, the amount of gain or loss 
reported for financial statement purposes is partly a function of the amount of
accumulated depreciation associated with the equipment being sold.

     The ultimate realization of residual value for any type of equipment is 
dependent upon many factors, including AFG's ability to sell and re-lease 
equipment.  Changing market conditions, industry trends, technological 
advances, and many other events can converge to enhance or detract from asset
values at any given time.  AFG attempts to monitor these changes in order to 
identify opportunities which may be advantageous to the Partnership and which
will maximize total cash returns for each asset.

     The total economic value realized upon final disposition of each asset is 
comprised of all primary lease term revenues generated from that asset, 
together with its residual value.  The latter consists of cash proceeds 
realized upon the asset's sale in addition to all other cash receipts 
obtained from renting the asset on a re-lease, renewal or month-to-month 
basis.  The Partnership classifies such residual rental payments as lease 
revenue.  Consequently, the amount of gain or loss reported in the financial 
statements is not necessarily indicative of the total residual value the 
Partnership achieved from leasing the equipment. 

     Depreciation expense for the three and nine months ended 
September 30, 1994 was $209,735 and $803,816, respectively, compared to 
$549,895 and $1,787,882 for the same periods in 1993.  The Partnership 
depreciates its equipment, on a straight-line basis, to an amount equal to 
its estimated residual value at the end of its useful life.  Typically, 
useful life corresponds to the primary lease term period associated with each
asset.  To the extent that equipment is held longer than its expected useful 
life (beyond the primary lease term period), the Partnership continues to 
depreciate the equipment on a straight-line basis over its remaining economic
life.
 
    Interest expense was $1,743 and $9,387, or less than 1% of lease revenue 
for the three and nine months ended September 30, 1994, respectively, compared 
to $11,762 and $44,388 or 2.6% and 2.8% of lease revenue for the same periods 
in 1993.  Interest expense in future periods will continue to decline in amount
and as a percentage of lease revenue as the principal balance of notes 
payable is reduced through the application of rent receipts to outstanding 
debt.

     Management fees  were  5%  of lease revenue in each of the  periods  ended
September 30, 1994 and 1993 and will not change as a percentage of lease 
revenue in future periods.

     Operating expenses consist principally of administrative charges, 
professional service costs, such as audit and legal fees, as well as printing, 
distribution and remarketing expenses.  In certain cases, equipment storage or 
repairs and maintenance costs may be incurred in connection with equipment 
being remarketed.  Collectively, operating expenses represented 21.9% and 9% 
of lease revenue for the three and nine months ended September 30, 1994, 
respectively, compared to 4.7% and 4.5% of lease revenue for the same periods
in 1993.  The increase in operating expenses in 1994 is due primarily to 
repair and maintenance costs incurred in connection with the re-lease of an 
L1011-100 aircraft to a third party.  The amount of future operating expenses
cannot be predicted with certainty; however, such expenses are usually higher
during the acquisition and liquidation phases of a partnership.  Other 
fluctuations typically occur in relation to the volume and timing of 
remarketing activities.

     The relatively low inflation rates in 1994 and 1993 and the economic 
recession may have caused some re-lease and sale proceeds to be lower than that
which may have been achieved in a stronger economic environment.  In other 
cases, the economic recession may have had an adverse effect on the ability of 
certain lessees to fulfill all of their financial obligations under the leases.
These factors will result in the investors achieving a rate-of-return lower 
than that anticipated at the Partnership's commencement date.


Discussion of Cash Flows

     The statement of cash flows summarizes the cash inflows and outflows from 
the Partnership's operating, investing and financing activities.  The 
Partnership's largest source of cash is that provided by operating activities. 
The Partnership's operating activities generated net cash of $1,167,325 and 
$2,062,125 for the nine months ended September 30, 1994 and 1993, respectively.

     The Partnership reflects cash expended for equipment acquisitions and cash
provided from equipment sale proceeds under investing activities.  In 1994, the
Partnership capitalized $16,420 in connection with the upgrade of an L1011-100 
aircraft.  During the nine months ended September 30, 1994, the Partnership 
realized $215,584 in equipment sale proceeds compared to $687,906 for the same 
period in 1993.


     Financing activities reflect a net cash outflow of $1,831,366 and 
$1,944,408 for the nine months ended September 30, 1994 and 1993, 
respectively.  For the period ended September 30, 1993, the Partnership 
reflected cash inflows from leveraging a portion of the Partnership's 
equipment portfolio with third-party lending institutions in the amount of 
$182,044.  During both periods, a significant cash outflow for the 
Partnership resulted from the repayment of notes payable.  All long-term 
financing was provided by third-party lending institutions.

     All of the Partnership's notes payable are secured by designated equipment
and the rental payments received in connection with that equipment.  As rental 
payments are collected, a portion or all of the rental payment is used to repay
the associated debt.  All debt is structured such that it is fully amortized 
over the lease term underlying the secured equipment.  Principal payments on 
long-term notes payable for the nine months ended September 30, 1994 and 1993 
were $302,557 and $725,044 respectively.

     A major outflow of cash is attributable to quarterly cash distributions 
paid to the General Partners and Recognized Owners.  Aggregate cash 
distributions paid during the nine month periods ended September 30, 1994 and 
1993 were $1,528,809 and $1,401,408, respectively.

     Cash distributions to the Partners consist of both a return of and a 
return on capital.  To the extent that cash distributions consist of Cash 
From Sales or Refinancings, substantially all of such cash distributions 
should be viewed as a return of capital.

     Overall, cash and cash equivalents decreased by $464,877 and increased by 
$805,623 during the nine month periods ended September 30, 1994 and 1993, 
respectively.



Liquidity and Capital Resources

     The Partnership's operations are expected to generate a positive cash flow
each year through the final disposition of equipment.  However, the future 
liquidity of the Partnership is greatly dependent upon the collection of 
noncancellable rents and the residual values realized from remarketing the 
Partnership's equipment.  It is anticipated that cash proceeds resulting from 
these sources will satisfy the Partnership's future expense obligations.

     Lease revenues may drop significantly in the final stages of the 
Partnership's operations phase due to equipment sales and lower rental revenues
generated from renewal and re-lease activities.  Therefore, as the Partnership 
begins its liquidation phase and the final stages of its remarketing 
activities, it is expected that the level of quarterly cash distributions 
will fluctuate.

     During 1994, the Partnership and other affiliated partnerships, executed a
renewal lease agreement in connection with an MD-82 aircraft leased by 
Northwest.  Pursuant to the agreement, Northwest will continue to lease the 
aircraft until July 31, 1997.  The Partnership, which owns a 14% interest in 
this aircraft, will receive an aggregate of $861,460 in lease revenue during 
the thirty-eight month renewal period.

     The legal proceedings referred to in Note 7 to the financial statements in
the 1993 Annual Report and Note 7 to the financial statements, herein, are not 
expected to have a material adverse effect on the financial position of the 
Partnership.  However, the Partnership's future cash distributions will be 
adversely affected by the 1990 bankruptcy of Affiliated Land Corporation 
("Affiliated").  The bankruptcy of Affiliated will result in the Partnership's 
loss of any future interest in the residual value of the equipment Affiliated 
leased from the Partnership.  Aggregate program performance will be dependent 
upon many factors, including the outcome of all legal proceedings, the 
collection of all future noncancellable rents, and the results of remarketing 
the Partnership's remaining equipment.

     For the nine months ended September 30, 1994, the Partnership declared 
total cash distributions of Distributable Cash From Operations and 
Distributable Cash From Sales and Refinancings of $1,528,809.  In accordance 
with the Amended and Restated Agreement and Certificate of Limited 
Partnership, the Recognized Owners were allocated 99% of these distributions, 
or $1,513,521 and the General Partners were allocated 1%, or $15,288.  The 
third quarter 1994 cash distribution occurred on October 14, 1994. 




               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

                                    FORM 10-Q

                          PART II.   OTHER INFORMATION



     Item 1.               Legal Proceedings
                           Response:

                           Refer to Note 7 to the financial statements, herein.

     Item 2.               Changes in Securities
                           Response:  None

     Item 3.               Defaults upon Senior Securities
                           Response:  None

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

     Item 5.               Other Information
                           Response:  None

     Item 6(a).            Exhibits
                           Response:  None

     Item 6(b).            Reports on Form 8-K
                           Response:  None
























                                 SIGNATURE PAGE








     Pursuant to the requirements of the Securities Exchange Act of 1934, this 
report has been signed below on behalf of the registrant and in the capacity 
and on the date indicated.



               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP


               By:  AFG Leasing Incorporated,
                    a Massachusetts corporation and
                    the Managing General Partner of
                    the Registrant.


               By:                                       
                    Gary M. Romano
                    Vice President and Controller
                    (Duly Authorized Officer and 
                     Principal Accounting Officer)



               Date:                                     

























                                 SIGNATURE PAGE








     Pursuant to the requirements of the Securities Exchange Act of 1934, this 
report has been signed below on behalf of the registrant and in the capacity 
and on the date indicated.



               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP


               By:  AFG Leasing Incorporated,
                    a Massachusetts corporation and
                    the Managing General Partner of 
                    the Registrant.


               By:/s/ Gary M. Romano                     
                  Gary M. Romano
                  Vice President and Controller
                  (Duly Authorized Officer and 
                   Principal Accounting Officer)



               Date:   November 10, 1994