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

                                   FORM 10-Q/A


                                   (Mark One)

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

               For the quarterly period ended      March 31, 2001
                                              -------------------

                                       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 No. 0-18364


                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP
                ------------------------------------------------
             (Exact name of registrant as specified in its charter)


    Massachusetts                                                 04-3057303
    (State or other jurisdiction of                             (IRS Employer
   incorporation or organization)                         Identification No.)

    88 Broad Street, Boston, MA                                        02110
   (Address of principal executive offices)                        (Zip Code)

Registrant's  telephone  number,  including  area  code     (617)  854-5800
                                                        -------------------


(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
   -----



                                       24
                                EXPLANATORY NOTE


After American Income Partners V-A Limited Partnership ("the Partnership") filed
its  Annual Report on Form 10-K/A Amendment No. 1 to Form 10-K (the "2000 10-K")
for  the  year  ended  December 31, 2000 and its Form 10-Q for the quarter ended
March  31,  2001  (the  "March  31,  2001  Form  10-Q")  with  the United States
Securities  and Exchange Commission ("SEC"), the Partnership determined that the
accounting  treatment  for the loan receivable from Echelon Residential Holdings
LLC  ("Echelon  Residential  Holdings")  required  revision, as explained below.

As reported in the 2000 10-K and the March 31, 2001 Form 10-Q, on March 8, 2000,
the  Partnership  and 10 affiliated partnerships (the ''Exchange Partnerships'')
collectively  loaned $32 million to Echelon Residential Holdings, a newly formed
real  estate company.  The Partnership's loan to Echelon Residential Holdings is
$2,160,000.  Echelon  Residential  Holdings,  through  a wholly owned subsidiary
(Echelon Residential LLC), used the loan proceeds to acquire various real estate
assets  from  Echelon International Corporation, an unrelated Florida-based real
estate  company. The loan has a term of 30 months, maturing on September 8, 2002
and an annual interest rate of 14% for the first 24 months and 18% for the final
six  months.  Interest accrues and compounds monthly and is payable at maturity.
In  connection  with the transaction, Echelon Residential Holdings has pledged a
security  interest  in  all  of  its  right,  title  and  interest in and to its
membership  interests in Echelon Residential LLC to the Exchange Partnerships as
collateral.
The loan receivable was previously accounted for and reported in accordance with
the  guidance  for  Acquisition, Development and Construction Arrangements ("ADC
arrangements")  in  the Partnership's financial statements as of and for each of
the  quarters  ended  March  31,  2001  and  2000,  respectively.  The  loan was
presented as an investment in a real estate venture and was presented net of the
Partnership's  share  of losses in Echelon Residential Holdings. The Partnership
was  allocated  its  proportionate  share  of  the  unconsolidated  real  estate
venture's  net  loss,  excluding  the interest expense on the loan, based on the
balance  of  its  loan receivable in relation to the real estate venture's total
equity and notes payable, including the ADC arrangements.  For the periods ended
March  31, 2001 and March 31, 2000, the Partnership's share of losses in Echelon
Residential  Holdings was $44,329 and $2,114, respectively, and was reflected on
the  Statement  of  Operations  as  ''Partnership's share of unconsolidated real
estate  venture's  loss''.
Subsequent  to  the  issuance  of the 2000 Form 10-K and the March 31, 2001 Form
10-Q,  the  Partnership  determined that the loan receivable should be accounted
for  consistent  with  its  legal  form and the Partnership should recognize the
interest  income,  as calculated per the contractual terms of the loan agreement
to the extent such interest income was evaluated as likely to be collected.  The
loan  receivable  and  related interest should be evaluated for impairment under
Statement of Financial Accounting Standards No. 114 "Accounting by Creditors for
Impairment  of  a  Loan".
Accordingly,  the  Partnership  reversed  the  proportionate  share of losses in
Echelon  Residential  Holdings  of  $44,329 and $2,114, respectively, previously
recorded  during  the  quarters  ended  March  31,  2001 and March 31, 2000, and
recognized  interest  income  of  $85,858  and  $20,160,  respectively.  These
adjustments  resulted  in a decrease in the net loss for the quarter ended March
31,  2001  of  $130,187  and an increase in the net income for the quarter ended
March  31,  2000  of  $22,274  or  $.09  and  $.02,  respectively,  per  limited
partnership  unit.  As  a  result, the accompanying financial statements for the
quarters  ended  March  31,  2001  and  2000  and the Partnership's Statement of
Financial  Position  as of December 31, 2000 have been restated from the amounts
previously  reported.

During  the  second  quarter  of  2001,  the  General  Partner  determined  that
recoverability  of  the  loan  receivable had been impaired and at June 30, 2001
recorded  an  impairment  of  $189,000, reflecting the General Partner's current
assessment  of  the  amount  of  loss  that  is  likely  to  be  incurred by the
Partnership.  In  addition  to  the  write-down  recorded  at June 30, 2001, the
Partnership  reserved  all  accrued  interest  of  $350,569 recorded on the loan
receivable  through  March 31, 2001 and has ceased accruing interest on its loan
receivable  from  Echelon  Residential  Holdings,  effective  April  1,  2001.




A  summary  of  the  significant  effects  of  the  restatement  is  as follows:

                           As of and for the Quarter Ended
                                      March 31, 2001




                                                       As
                                                   Previously        As
                                                    Reported      Restated
                                                  ------------  ------------
Statement of Operations
                                                          
Income

Lease revenue                                     $    16,821   $    16,821
Interest income                                         6,358         6,358
Interest income - loan                                      -        85,858
Interest income - affiliate                            19,233        19,233
Gain on sale of equipment                              16,080        16,080
                                                  ------------  ------------
     Total income                                      58,492       144,350
                                                  ------------  ------------

Expenses

Equipment management fees - affiliate                     841           841
Operating expenses - affiliate                         95,783        95,783
Write-down of investment securities - affiliate        27,742        27,742
Partnership's share of unconsolidated
  real estate venture's loss                           44,329             -
                                                  ------------  ------------
     Total expenses                                   168,695       124,366
                                                  ------------  ------------

Net income (loss)                                 $  (110,203)  $    19,984
                                                  ============  ============
Net income (loss) per limited partnership unit    $     (0.08)  $      0.01
                                                  ============  ============



Balance Sheet Data:

Total assets                                      $ 3,374,117   $ 3,932,967
                                                  ============  ============

Total liabilities                                 $   222,059   $   222,059
Partners' capital (deficit)
   General Partner                                 (1,373,370)   (1,345,428)
   Limited Partnership Interests                    4,525,428     5,056,336
                                                  ------------  ------------
Total partners' capital                           $ 3,152,058   $ 3,710,908
                                                  ============  ============









                           As of and for the Quarter Ended
                                      March 31, 2000




                                               As
                                           Previously        As
                                            Reported      Restated
                                          ------------  ------------
Statement of Operations
                                                  
Income

Lease revenue                             $    20,692   $    20,692
Interest income                                38,105        38,105
Interest income - loan                              -        20,160
Interest income - affiliate                    19,233        19,233
Gain on sale of equipment                       5,000         5,000
                                          ------------  ------------
     Total income                              83,030       103,190
                                          ------------  ------------

Expenses

Equipment management fees - affiliate           1,035         1,035
Operating expenses - affiliate                 50,367        50,367
Partnership's share of unconsolidated
  real estate venture's loss                    2,114             -
                                          ------------  ------------
     Total expenses                            53,516        51,402
                                          ------------  ------------

Net income                                $    29,514   $    51,788
                                          ============  ============
Net income per limited partnership unit   $      0.02   $      0.04
                                          ============  ============



Balance Sheet Data:

Total assets                              $ 4,217,047   $ 4,239,321
                                          ============  ============

Total liabilities                         $   216,560   $   216,560
Partners' capital (deficit)
   General Partner                         (1,330,948)   (1,329,834)
   Limited Partnership Interests            5,331,435     5,352,595
                                          ------------  ------------
Total partners' capital                   $ 4,000,487   $ 4,022,761
                                          ============  ============







                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP

                                   FORM 10-Q/A

                                      INDEX






PART I. FINANCIAL INFORMATION:                                            Page
                                                                          ----
                                                                       
     Item 1. Financial Statements (Restated)

                Statement of Financial Position
                at March 31, 2001 and December 31, 2000                      3

                Statement of Operations
                for the three months ended March 31, 2001 and 2000           4

                Statement of Changes in Partners' Capital
                for the three months ended March 31, 2001                    5

                Statement of Cash Flows
                for the three months ended March 31, 2001 and 2000           6

                Notes to the Financial Statements                            7


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

     Item 3. Quantitative and Qualitative Disclosures about Market Risk     23


PART II. OTHER INFORMATION:

     Item 1 - 6                                                             24






















                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP

                         STATEMENT OF FINANCIAL POSITION

                      MARCH 31, 2001 AND DECEMBER 31, 2000

                                  ((UNAUDITED)




                                                                      
                                                              March 31,      December 31,
  .                                                            2001            2000
  ASSETS                                                        Restated       Restated
  .                                                           (See Note 1)    (See Note 1)
                                                             -------------  --------------

  Cash and cash equivalents                                  $    478,270   $   1,003,350
  Rents receivable                                                  2,586           2,797
  Accounts receivable - affiliate                                  17,350           7,990
  Interest receivable - affiliate                                  19,233               -
  Prepaid expenses                                                 20,407               -
  Interest receivable - loan                                      350,569         264,711
  Loan receivable                                               2,160,000       2,160,000
  Note receivable - affiliate                                     771,450         771,450
  Investment securities - affiliate - at fair market value        113,102         130,174
  Equipment at cost, net of accumulated depreciation
    of $422,550 and $522,900 at March 31, 2001
    and December 31, 2000, respectively                                 -               -
                                                             -------------  --------------

        Total assets                                         $  3,932,967   $   4,340,472
                                                             =============  ==============


  LIABILITIES AND PARTNERS' CAPITAL

  Accrued liabilities                                        $    196,856   $     644,677
  Accrued liabilities - affiliate                                  25,203          15,541
                                                             -------------  --------------
       Total liabilities                                          222,059         660,218
                                                             -------------  --------------

  Partners' capital (deficit):
     General Partner                                           (1,345,428)     (1,346,960)
     Limited Partnership Interests
     (1,380,661 Units; initial purchase price of $25 each)      5,056,336       5,027,214
                                                             -------------  --------------
       Total partners' capital                                  3,710,908       3,680,254
                                                             -------------  --------------

       Total liabilities and partners' capital               $  3,932,967   $   4,340,472
                                                             =============  ==============













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



                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP

                             STATEMENT OF OPERATIONS

               FOR THE THREE MONTHS ENDED MARCH 31, 2001 AND 2000

                                  ((UNAUDITED)




                                                             
  .                                                      2001        2000

  INCOME                                            Restated       Restated
                                                   (See Note 1)  (See Note 1)

  Lease revenue                                     $     16,821   $  20,692
  Interest income                                          6,358      38,105
  Interest income - loan                                  85,858      20,160
  Interest income - affiliate                             19,233      19,233
  Gain on sale of equipment                               16,080       5,000
                                                    -------------  ---------
    Total income                                         144,350     103,190
                                                    -------------  ---------

  EXPENSES

  Equipment management fees - affiliate                      841       1,035
  Operating expenses - affiliate                          95,783      50,367
  Write-down of investment securities - affiliate         27,742          --
                                                    -------------  ---------
    Total expenses                                       124,366      51,402
                                                    -------------  ---------

  Net income                                        $     19,984   $  51,788
                                                    =============  =========



  Net income per limited partnership unit           $       0.01   $    0.04
                                                    =============  =========
  Cash distributions declared
     per limited partnership unit                   $         --   $      --
                                                    =============  =========
















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



                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP

                    STATEMENT OF CHANGES IN PARTNERS' CAPITAL

                    FOR THE THREE MONTHS ENDED MARCH 31, 2001

                                   (UNAUDITED)



                                                                           

                                           General       Limited Partners
                                           Partner
                                           Amount        Units             Amount      Total

   Balance at December 31,2000 (Restated)  $(1,346,960)         1,380,661  $5,027,214  $3,680,254

     Net income (Restated)                         999                  -      18,985      19,984

     Less: Reclassification adjustment
     for write-down of investment
     securities - affiliate                        533                  -      10,137      10,670
                                           ------------  ----------------  ----------  ----------

   Comprehensive income                          1,532                  -      29,122      30,654
                                           ------------  ----------------  ----------  ----------

   Balance at March 31, 2001(Restated)     $(1,345,428)         1,380,661  $5,056,336  $3,710,908
                                           ============  ================  ==========  ==========































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


                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP

                             STATEMENT OF CASH FLOWS

               FOR THE THREE MONTHS ENDED MARCH 31, 2001 AND 2000

                                   (UNAUDITED)




                                                                      
    .                                                             2001           2000
    .                                                           Restated       Restated
                                                             -------------  -------------
    .                                                         (See Note 1)   (See Note 1)
    CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES

    Net income                                               $     19,984   $     51,788
    Adjustments to reconcile net income to net
     cash used in operating activities:
      Gain on sale of equipment                                   (16,080)        (5,000)
      Write-down of investment securities - affiliate              27,742              -
    Changes in assets and liabilities:
      Rents receivable                                                211           (515)
      Accounts receivable - affiliate                              (9,360)          (158)
      Interest receivable - affiliate                             (19,233)             -
      Prepaid expenses                                            (20,407)             -
      Interest receivable - loan                                  (85,858)       (20,160)
      Accrued liabilities                                        (447,821)       (37,987)
      Accrued liabilities - affiliate                               9,662           (133)
                                                             -------------  -------------
        Net cash used in operating activities                    (541,160)       (12,165)
                                                             -------------  -------------

    CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES

    Proceeds from equipment sales                                  16,080          5,000
    Issuance of loan receivable                                         -     (2,160,000)
                                                             -------------  -------------
        Net cash provided by (used in) investing activities        16,080     (2,155,000)
                                                             -------------  -------------

    CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES

    Distributions paid                                                  -       (136,250)
                                                             -------------  -------------
        Net cash used in financing activities                           -       (136,250)
                                                             -------------  -------------

    Net decrease in cash and cash equivalents                    (525,080)    (2,303,415)
    Cash and cash equivalents at beginning of period            1,003,350      3,397,803
                                                             -------------  -------------
    Cash and cash equivalents at end of period               $    478,270   $  1,094,388
                                                             =============  =============




          SUPPLEMENTAL  INFORMATION

          See  Note 7 to the financial statements regarding the reduction of the
Partnership's carrying value of its investment securities - affiliate during the
three  months  ended  March  31,  2001  and  2000.







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

                                     ------


                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP

                        NOTES TO THE FINANCIAL STATEMENTS

                                 MARCH 31, 2001

                                   (UNAUDITED)


NOTE  1  -  RESTATEMENT  OF  FINANCIAL  STATEMENTS
- --------------------------------------------------

After American Income Partners V-A Limited Partnership ("the Partnership") filed
its  Annual Report on Form 10-K/A Amendment No. 1 to Form 10-K (the "2000 10-K")
for  the  year  ended  December 31, 2000 and its Form 10-Q for the quarter ended
March  31,  2001  (the  "March  31,  2001  Form  10-Q")  with  the United States
Securities  and Exchange Commission ("SEC"), the Partnership determined that the
accounting  treatment  for the loan receivable from Echelon Residential Holdings
LLC  ("Echelon  Residential  Holdings")  required  revision, as explained below.

As reported in the 2000 10-K and the March 31, 2001 Form 10-Q, on March 8, 2000,
the  Partnership  and 10 affiliated partnerships (the ''Exchange Partnerships'')
collectively  loaned $32 million to Echelon Residential Holdings, a newly formed
real  estate company.  The Partnership's loan to Echelon Residential Holdings is
$2,160,000.  Echelon  Residential  Holdings,  through  a wholly owned subsidiary
(Echelon Residential LLC), used the loan proceeds to acquire various real estate
assets  from  Echelon International Corporation, an unrelated Florida-based real
estate  company. The loan has a term of 30 months, maturing on September 8, 2002
and an annual interest rate of 14% for the first 24 months and 18% for the final
six  months.  Interest accrues and compounds monthly and is payable at maturity.
In  connection  with the transaction, Echelon Residential Holdings has pledged a
security  interest  in  all  of  its  right,  title  and  interest in and to its
membership  interests in Echelon Residential LLC to the Exchange Partnerships as
collateral.
The loan receivable was previously accounted for and reported in accordance with
the  guidance  for  Acquisition, Development and Construction Arrangements ("ADC
arrangements")  in  the Partnership's financial statements as of and for each of
the  quarters  ended  March  31,  2001  and  2000,  respectively.  The  loan was
presented as an investment in a real estate venture and was presented net of the
Partnership's  share  of losses in Echelon Residential Holdings. The Partnership
was  allocated  its  proportionate  share  of  the  unconsolidated  real  estate
venture's  net  loss,  excluding  the interest expense on the loan, based on the
balance  of  its  loan receivable in relation to the real estate venture's total
equity and notes payable, including the ADC arrangements.  For the periods ended
March  31, 2001 and March 31, 2000, the Partnership's share of losses in Echelon
Residential  Holdings was $44,329 and $2,114, respectively, and was reflected on
the  Statement  of  Operations  as  ''Partnership's share of unconsolidated real
estate  venture's  loss''.
Subsequent  to  the  issuance  of the 2000 Form 10-K and the March 31, 2001 Form
10-Q,  the  Partnership  determined that the loan receivable should be accounted
for  consistent  with  its  legal  form and the Partnership should recognize the
interest  income,  as calculated per the contractual terms of the loan agreement
to the extent such interest income was evaluated as likely to be collected.  The
loan  receivable  and  related interest should be evaluated for impairment under
Statement of Financial Accounting Standards No. 114 "Accounting by Creditors for
Impairment  of  a  Loan".
Accordingly,  the  Partnership  reversed  the  proportionate  share of losses in
Echelon  Residential  Holdings  of  $44,329 and $2,114, respectively, previously
recorded  during  the  quarters  ended  March  31,  2001 and March 31, 2000, and
recognized  interest  income  of  $85,858  and  $20,160,  respectively.  These
adjustments  resulted  in a decrease in the net loss for the quarter ended March
31,  2001  of  $130,187  and an increase in the net income for the quarter ended
March  31,  2000  of  $22,274  or  $.09  and  $.02,  respectively,  per  limited
partnership  unit.  As  a  result, the accompanying financial statements for the
quarters  ended  March  31,  2001  and  2000  and the Partnership's Statement of
Financial  Position  as of December 31, 2000 have been restated from the amounts
previously  reported.

During  the  second  quarter  of  2001,  the  General  Partner  determined  that
recoverability  of  the  loan  receivable had been impaired and at June 30, 2001
recorded  an  impairment  of  $189,000, reflecting the General Partner's current
assessment  of  the  amount  of  loss  that  is  likely  to  be  incurred by the
Partnership.  In  addition  to  the  write-down  recorded  at June 30, 2001, the
Partnership  reserved  all  accrued  interest  of  $350,569 recorded on the loan
receivable  through  March 31, 2001 and has ceased accruing interest on its loan
receivable  from  Echelon  Residential  Holdings,  effective  April  1,  2001.


NOTE  2  -  BASIS  OF  PRESENTATION
- -----------------------------------

The  financial  statements,  as  restated,  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  principles  for  complete  financial  statements  and,
accordingly, the accompanying financial statements should be read in conjunction
with the footnotes presented in the Partnership's 2000 Annual Report included in
Form  10-KA  Amendment  No.  2.  Except  as  disclosed herein, there has been no
material change to the information presented in the footnotes to the 2000 Annual
Report  included  in  Form  10-KA  Amendment  No.  2.

In  the  opinion  of  management,  all  adjustments  (consisting  of  normal and
recurring  adjustments)  considered  necessary  to  present fairly the financial
position  at  March 31, 2001 and December 31, 2000 and results of operations for
the  three  month  periods  ended March 31, 2001 and 2000 have been made and are
reflected.


NOTE  3  -  CASH
- ----------------

At  March  31,  2001,  the  Partnership  had $202,503 invested in federal agency
discount  notes,  repurchase  agreements  secured  by  U.S.  Treasury  Bills  or
interests  in  U.S.  Government  securities,  or  other  highly liquid overnight
investments.


NOTE  4  -  REVENUE  RECOGNITION
- --------------------------------

Rents  are  payable  to  the Partnership monthly or quarterly 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.  In certain instances, the Partnership
may  enter  renewal or re-lease agreements which expire beyond the Partnership's
anticipated  dissolution date.  This circumstance is not expected to prevent the
orderly  wind-up of the Partnership's business activities as the General Partner
and  EFG  would  seek  to sell the then-remaining equipment assets either to the
lessee  or  to  a  third  party,  taking into consideration the amount of future
noncancellable  rental  payments associated with the attendant lease agreements.
See also see Note 9 regarding the Class Action Lawsuit.  Future minimum rents of
$4,035  are  due  during  the  year  ending  December  31,  2001.


NOTE  5  -  EQUIPMENT
- ---------------------

The  following  is  a summary of equipment owned by the Partnership at March 31,
2001.  Remaining  Lease  Term  (Months), as used below, represents the number of
months  remaining  from  March  31,  2001  under  contracted  lease terms and is
presented  as  a  range  when  more than one lease agreement is contained in the
stated  equipment  category.  A  Remaining  Lease  Term  equal  to zero reflects
equipment  either  held for sale or re-lease or being leased on a month-to-month
basis.  In  the  opinion  of  EFG, the acquisition cost of the equipment did not
exceed  its  fair  market  value.




 .                                              Remaining
 .                                             Lease Term    Equipment
                    Equipment Type             (Months)      at Cost
- --------------------------------------------  -----------  -----------
                                                     
Materials handling                                    0-9  $  381,558
Communications                                          0      40,992
                                                           -----------
  Total equipment cost                                  -     422,550
  Accumulated depreciation                              -    (422,550)
                                                           -----------
  Equipment, net of accumulated depreciation            -  $       --
                                                           ===========



At  March 31, 2001, all of the Partnership's equipment was subject to contracted
leases  or  being  leased  on  a  month-to-month  basis.

NOTE  6  -  LOAN  RECEIVABLE
- ----------------------------
On March 8, 2000, the Partnership and 10 affiliated partnerships (the ''Exchange
Partnerships'') collectively loaned $32 million to Echelon Residential Holdings,
a  newly  formed  real  estate company. Echelon Residential Holdings is owned by
several  investors,  including  James A. Coyne, Executive Vice President of EFG.
In  addition,  certain  affiliates  of the General Partner made loans to Echelon
Residential  Holdings  in  their  individual  capacities.
The  Partnership's  original loan was $2,160,000.  Echelon Residential Holdings,
through  a  wholly-owned  subsidiary  (Echelon  Residential  LLC), used the loan
proceeds  to  acquire  various  real  estate  assets  from Echelon International
Corporation, an unrelated Florida-based real estate company. The loan has a term
of  30 months, maturing on September 8, 2002, and an annual interest rate of 14%
for  the  first 24 months and 18% for the final six months. Interest accrues and
compounds  monthly  and  is  payable  at  maturity.  In  connection  with  the
transaction, Echelon Residential Holdings has pledged a security interest in all
of  its  right, title and interest in and to its membership interests in Echelon
Residential LLC to the Exchange Partnerships as collateral.  Echelon Residential
Holdings  has no material business interests other than those connected with the
real  estate  properties  owned  by  Echelon  Residential  LLC.
The  summarized  financial  information  for  Echelon Residential Holdings as of
March  31,  2001  and  for  the  quarter  ended  March  31,  2001 is as follows:



                                      
                                          (Unaudited)

 Total assets                            $72,861,183
 Total liabilities                       $76,780,082
 Minority interest                       $ 1,906,448
 Total deficit                           $(5,825,347)

 Total revenues                          $ 1,063,439
 Total expenses, minority interest
   and equity in loss of unconsolidated
   joint venture. . . . . . . . . . . .  $ 3,096,648
 Net loss                                $(2,033,209)



See  Note  10, Subsequent Event, for discussion of an impairment recorded by the
Partnership  of  the  loan receivable and related interest receivable during the
second  quarter  of  2001.


NOTE  7  -  INVESTMENT  SECURITIES  -  AFFILIATE AND NOTE RECEIVABLE - AFFILIATE
- --------------------------------------------------------------------------------

As  a  result  of  an  exchange  transaction  in  1997,  the  Partnership is the
beneficial  owner  of 34,144 shares of Semele Group Inc. ("Semele") common stock
and  holds  a  beneficial  interest in a note from Semele (the "Semele Note") of
$771,450.  The  Semele  Note  matures in April 2003 and bears an annual interest
rate of 10% with mandatory principal reductions prior to maturity, if and to the
extent  that net proceeds are received by Semele from the sale or refinancing of
its  principal real estate asset consisting of an undeveloped 274-acre parcel of
land  near  Malibu,  California.  The  Partnership recognized interest income of
$19,233  related  to  the  Semele Note for both the three months ended March 31,
2001  and  2000.

The  exchange  in  1997 involved the sale by five partnerships and certain other
affiliates  of  their  beneficial  interests in three cargo vessels to Semele in
exchange  for cash, Semele common stock and the Semele Note.  At the time of the
transaction,  Semele was a public company unaffiliated with the general partners
and the partnerships.  Subsequently, as part of the exchange transaction, Semele
solicited  the consent of its shareholders to, among other things, engage EFG to
provide  administrative  services and to elect certain affiliates of EFG and the
general  partners  as  members of the board of directors.  At that point, Semele
became  affiliated  with EFG and the general partners.  The maturity date of the
note has been extended.  Since the Semele Note was received as consideration for
the  sale of the cargo vessels to an unaffiliated party and the extension of the
maturity of the Semele Note is documented in an amendment to the existing Semele
Note  and  not  as a new loan, the general partners of the owner partnerships do
not  consider  the  Semele  Note to be within the prohibition in the Partnership
Agreements  against  loans  to  or  from the general partner and its affiliates.
Nonetheless,  the  extension  of  the  maturity date might be construed to be in
violation  of  the  making  of  a loan to an affiliate of the general partner in
violation  of  the  Partnership Agreements of the owner partnerships and to be a
violation  of  the  court's order with respect to New Investments that all other
provisions  of the Partnership Agreements shall remain in full force and effect.

In  accordance  with  Statement  of  Financial  Accounting  Standards  No.  115,
Accounting  for  Certain  Investments  in Debt and Equity Securities, marketable
equity  securities  classified  as available-for-sale are carried at fair value.
During  the  three  months  ended  March 31, 2000, the Partnership decreased the
carrying value of its investment in Semele common stock to $5.375 per share (the
quoted  price  on the NASDAQ SmallCap Market at March 31, 2000), resulting in an
unrealized  loss  of  $12,804.  This  loss  was  reported  as  a  component  of
comprehensive  income included in the Statement of Changes in Partners' Capital.

At  March  31,  2001,  the Partnership determined that the decline in the market
value  of  its  Semele  common stock was other than temporary.  As a result, the
Partnership  wrote down the cost of the Semele common stock to $3.3125 per share
(the  quoted price of the Semele stock on the NASDAQ SmallCap Market on the date
the  stock  traded  closest to March 31, 2001), for a total realized loss in the
three  months  ended  March  31,  2001  of  $27,742.


NOTE  8  -  RELATED  PARTY  TRANSACTIONS
- ----------------------------------------

All  operating expenses incurred by the Partnership are paid by EFG on behalf of
the  Partnership and EFG is reimbursed at its actual cost for such expenditures.
Fees  and  other  costs  incurred during the three month periods ended March 31,
2001  and  2000,  which  were  paid  or accrued by the Partnership to EFG or its
Affiliates,  are  as  follows:





                                      
                                      2001    2000
                                   -------  ------

  Equipment management fees        $   841   1,035
  Administrative charges            17,817  14,918
  Reimbursable operating expenses
    due to third parties            77,966  35,449
                                   -------  ------
    Total                          $96,624  51,402
                                   =======  ======




All rents and proceeds from the sale of equipment are paid directly to EFG.  EFG
temporarily  deposits  collected  funds  in  a  separate interest-bearing escrow
account  prior  to  remittance  to  the  Partnership.  At  March  31,  2001, the
Partnership  was  owed  $17,350  by EFG for such funds and the interest thereon.
These  funds  were  remitted  to  the  Partnership  in  April  2001.

The  discussion  of  the loan to Echelon Residential Holdings in Note 6 above is
incorporated  by  reference.

NOTE  9  -  LEGAL  PROCEEDINGS
- ------------------------------

As  described  more  fully  in  the  Partnership's  Annual Report on Form 10-K/A
Amendment  No.  2  for  the  year  ended December 31, 2000, the Partnership is a
Nominal  Defendant  in  a  Class  Action  Lawsuit,  the  outcome  of which could
significantly  alter the nature of the Partnership's organization and its future
business  operations.

On  March  12,  2001, after a status conference and hearing, the Court issued an
order that required the parties, no later than May 15, 2001, to advise the Court
on  (a)  whether  the SEC has completed its review of the solicitation statement
and  related  materials  submitted  to  the  SEC in connection with the proposed
settlement,  and (b) whether parties request the Court to schedule a hearing for
final  approval  of  the  proposed  settlement  or  are withdrawing the proposed
settlement  from  judicial  consideration  and  resuming  the  litigation of the
Plaintiffs'  claims.

On  May  11,  2001,  the  general  partners of the partnerships that are nominal
defendants in the Class Action Lawsuit received a letter dated May 10, 2001 from
the  Associate  Director  and  Chief  Counsel  of  the  Division  of  Investment
Management  of  the  SEC  informing  the  general partners that the staff of the
Division  believes  that  American  Income  Partners  V-A  Limited  Partnership,
American  Income  Partners V-B Limited Partnership, American Income Partners V-C
Limited  Partnership, American Income Partners V-D Limited Partnership, American
Income  Fund I-A, American Income Fund I-B, American Income Fund I-E and AIRFUND
II  International  Limited  Partnership  (the  "Designated  Partnerships")  are
investment  companies as defined in Section 3(a)(1)(c) of the Investment Company
Act of 1940, as amended (the "1940 Act").  The SEC staff noted that Section 7 of
the  1940  Act makes it unlawful for an unregistered investment company to offer
or  sell  or  purchase  any  security  or  engage  in any business in interstate
commerce.  Accordingly,  Section  7  would  prohibit  any partnership that is an
unregistered  investment  company  from  engaging  in any business in interstate
commerce,  except  transactions  that  are merely incidental to its dissolution.
The  letter also stated that the Division is considering enforcement action with
respect to this matter.  Noting that the parties to the Class Action Lawsuit are
scheduled  to  appear before the court in the near future to consider a proposed
settlement,  and  that  the  SEC  staff's views, as expressed in the letter, are
relevant  to  the  specific  matters that will be considered by the court at the
hearing,  the SEC staff submitted the letter to the court for its consideration.

On  May  15,  2001,  Defendants' Counsel filed with the court Defendants' Status
Report  pursuant to the court's March 12, 2001 Order.  Defendants reported that,
notwithstanding  the  parties'  best  efforts,  the  staff  of  the  SEC has not
completed  its  review  of  the  solicitation  statement  in connection with the
proposed  settlement  of  the Class Action Lawsuit.  Nonetheless, the Defendants
stated their belief that the parties should continue to pursue the court's final
approval  of  the proposed settlement.  In this regard, the Defendants also have
maintained, on the advice of special 1940 Act counsel that, even if the 1940 Act
applies  to  the  Designated  Partnerships, the 1940 Act does not prohibit going
forward  with  the proposed settlement, as that transaction is merely incidental
to  a  dissolution  of  the  Partnerships  and  therefore  is not subject to the
prohibitions  of  Section  7  of  the  1940  Act.

The Defendants also referred to the SEC staff's letter of May 10, 2001 asserting
that  certain  of the partnerships are investment companies and special 1940 Act
counsel's  submissions  to  the SEC staff setting forth the reasons why the 1940
Act  does  not  apply  to  the  Designated Partnerships, noting that counsel had
informed  the  staff  of  the Division of Investment Management that, based upon
counsel's  understanding  of the surrounding circumstances and after an in-depth
analysis  of  the  applicable law, counsel is willing to issue an opinion of the
firm  that none of the partnerships is an investment company under the 1940 Act.
The  Defendants stated their belief that the proposed settlement is still viable
and  in  the  best  interests  of  the parties and that final approval should be
pursued.  The  Defendants  advised the court that they believe that if the court
were  to  address  the  issue  of  whether  or  not  the 1940 Act applies to the
partnerships  and the proposed consolidation, it could remove the major obstacle
to the settlement being finally consummated.  The Defendants also requested that
the  court schedule a hearing to address on a preliminary basis the objection to
the  proposed  settlement  raised  in  the  staff's  May  10,  2001  letter.

Plaintiffs'  Counsel  also submitted a Plaintiffs' Status Report to the court on
May  15,  2001 in which they reported that the SEC review has not been concluded
and  that  they notified the Defendants that they would not agree to continue to
stay  the  further  prosecution of the litigation in favor of the settlement and
that they intend to seek court approval to immediately resume active prosecution
of  the claims of the Plaintiffs.  Plaintiffs' Counsel stated in the Report that
the  "[p]laintiffs  continue  to  believe  that  the  settlement  is in the best
interests  of  the  Operating Partnership Sub-class.  However, since the SEC has
yet  to complete its review of the proxy, the Plaintiffs do not believe that the
litigation  should  continue  to  be  stayed  so  that  the SEC may continue its
regulatory  review  for  an  indefinite period of time."  Plaintiffs requested a
pre-trial  conference  to  schedule  filing  of  Plaintiffs'  motion  for  class
certification  on  or before May 29, 2001 and resumption of merits discovery and
discovery  related  to  the  class  certification  motion.

Subsequently,  after  a  status  conference  on May 31 2001, the court issued an
order  on  June 4, 2001 setting a trial date of March 4, 2002, referred the case
to mediation and referred discovery to a magistrate judge.   The Defendant's and
Plaintiff's  Counsel  have  continued  to negotiate toward a settlement and have
reached  agreement  as  to  its  principal  business  terms.  As  part  of  the
settlement, EFG has agreed to buy the loans made by the Exchange Partnerships to
Echelon  Residential  Holdings  for an aggregate of $32 million plus interest at
7.5%  per  annum, if they are not repaid prior to or at their scheduled maturity
date.  Upon  completion  of a stipulation of settlement, the parties will submit
the  settlement  to  the  court  for  approval.

There  can  be  no  assurance  that  a settlement of the sub-class involving the
Exchange  Partnerships  will  receive  final  Court  approval  and  be effected.
However,  in  the  absence  of  a  final  settlement  approved by the Court, the
Defendants  intend to defend vigorously against the claims asserted in the Class
Action Lawsuit.  Neither the General Partner nor its affiliates can predict with
any  degree of certainty the cost of continuing litigation to the Partnership or
the  ultimate  outcome.


NOTE  10  -  SUBSEQUENT  EVENT
- ------------------------------

During  the  second  quarter  of  2001,  the  General  Partner  determined  that
recoverability  of  the  loan  receivable had been impaired and at June 30, 2001
recorded  an  impairment  of  $189,000, reflecting the General Partner's current
assessment  of  the  amount  of  loss  that  is  likely  to  be  incurred by the
Partnership.  In  addition  to  the  write-down  recorded  at June 30, 2001, the
Partnership  reserved  all  accrued  interest  of  $350,569 recorded on the loan
receivable  through  March 31, 2001 and has ceased accruing interest on its loan
receivable  from  Echelon  Residential  Holdings,  effective  April  1,  2001.

The  write-down  was  precipitated principally by a slowing U.S. economy and its
effects  on  the real estate development industry.  The economic outlook for the
properties  that existed when the loan was funded has deteriorated and inhibited
the  ability  of  Echelon  Residential  Holdings'  management to secure low-cost
sources  of  development  capital, including but not limited to joint-venture or
equity partners.  In response to these developments and lower risk tolerances in
the  credit  markets,  the management of Echelon Residential Holdings decided in
the second quarter of 2001 to concentrate its prospective development activities
within  the southeastern United States and, therefore, to dispose of development
sites  located  elsewhere.  In May 2001, Echelon Residential Holdings closed its
Texas-based development office; and since the beginning of 2001, the company has
sold three of nine properties (two in July 2001 and one in October 2001).  As of
November  2001, one additional property is under contract to be sold, subject to
due  diligence  that  remains  pending.  As  a result of these developments, the
General  Partner does not believe that Echelon Residential Holdings will realize
the profit levels originally believed to be achievable from either selling these
properties  as  a  group  or  developing all of them as multi-family residential
communities.








                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP

                                   FORM 10-Q/A

                         PART I.  FINANCIAL INFORMATION



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

Certain  statements  in  this  quarterly  report of American Income Partners V-A
Limited  Partnership (the "Partnership") that are not historical fact constitute
"forward-looking  statements"  within  the  meaning  of  the  Private Securities
Litigation  Reform  Act  of  1995  and  are  subject  to  a variety of risks and
uncertainties.  There are a number of factors that could cause actual results to
differ  materially  from  those expressed in any forward-looking statements made
herein.  These factors include, but are not limited to, the outcome of the Class
Action Lawsuit described in Note 9 to the accompanying financial statements, the
remarketing  of  the  Partnership's  equipment  and  the  performance  of  the
Partnership's  non-equipment  assets.

The  Investment  Company Act of 1940 (the "1940 Act") places restrictions on the
capital  structure  and  business activities of companies registered thereunder.
The  Partnership  has  active  business  operations  in  the  financial services
industry,  including equipment leasing, the loan to Echelon Residential Holdings
LLC  ("Echelon  Residential Holdings") and its ownership of securities of Semele
Group  Inc. ("Semele").  The Partnership does not intend to engage in investment
activities  in  a  manner  or to an extent that would require the Partnership to
register  as  an investment company under the 1940 Act.  However, it is possible
that  the  Partnership  may  unintentionally engage in an activity or activities
that  may  be  construed  to fall within the scope of the 1940 Act.  The General
Partner  is engaged in discussions with the staff of the Securities and Exchange
Commission  ("SEC")  regarding  whether  or  not  the  Partnership  may  be  an
inadvertent  investment  company  as a consequence of the above-referenced loan.
The  1940  Act, among other things, prohibits an unregistered investment company
from  offering  securities  for  sale  or engaging in any business in interstate
commerce  and,  consequently,  leases and contracts entered into by partnerships
that  are  unregistered  investment  companies  may  be voidable.    The General
Partner  has  consulted  counsel  and  believes  that  the Partnership is not an
investment  company.  If  the  Partnership were determined to be an unregistered
investment  company,  its  business  would  be  adversely affected.  The General
Partner  has  determined to take action to avoid the Partnership being deemed an
investment  company  by  disposing or acquiring certain assets that it might not
otherwise  dispose  or  acquire.

On  May  11,  2001,  the  general  partners of the partnerships that are nominal
defendants in the Class Action Lawsuit received a letter dated May 10, 2001 from
the  Associate  Director  and  Chief  Counsel  of  the  Division  of  Investment
Management  of  the  SEC  informing  the  general partners that the staff of the
Division  believes  that  American  Income  Partners  V-A  Limited  Partnership,
American  Income  Partners V-B Limited Partnership, American Income Partners V-C
Limited  Partnership, American Income Partners V-D Limited Partnership, American
Income  Fund I-A, American Income Fund I-B, American Income Fund I-E and AIRFUND
II  International  Limited  Partnership  (the  "Designated  Partnerships")  are
investment  companies as defined in Section 3(a)(1)(c) of the 1940 Act.  The SEC
staff noted that Section 7 of the 1940 Act makes it unlawful for an unregistered
investment  company  to  offer or sell or purchase any security or engage in any
business  in  interstate  commerce.  Accordingly,  Section  7 would prohibit any
partnership  that  is  an  unregistered  investment company from engaging in any
business  in interstate commerce, except transactions that are merely incidental
to  its  dissolution.  The  letter  also stated that the Division is considering
enforcement  action with respect to this matter.  Noting that the parties to the
Class Action Lawsuit are scheduled to appear before the court in the near future
to  consider a proposed settlement, and that the SEC staff's views, as expressed
in  the  letter, are relevant to the specific matters that will be considered by
the  court  at  the hearing, the SEC staff submitted the letter to the court for
its  consideration.

On  May  15,  2001,  Defendants' Counsel filed with the court Defendants' Status
Report  pursuant to the court's March 12, 2001 Order.  Defendants reported that,
notwithstanding  the  parties'  best  efforts,  the  staff  of  the  SEC has not
completed  its  review  of  the  solicitation  statement  in connection with the
proposed  settlement  of  the Class Action Lawsuit.  Nonetheless, the Defendants
stated their belief that the parties should continue to pursue the court's final
approval  of  the proposed settlement.  In this regard, the Defendants also have
maintained, on the advice of special 1940 Act counsel that, even if the 1940 Act
applies  to  the  Designated  Partnerships, the 1940 Act does not prohibit going
forward  with  the proposed settlement, as that transaction is merely incidental
to  a  dissolution  of  the  Partnerships  and  therefore  is not subject to the
prohibitions  of  Section  7  of  the  1940  Act.

The Defendants also referred to the SEC staff's letter of May 10, 2001 asserting
that  certain  of the partnerships are investment companies and special 1940 Act
counsel's  submissions  to  the SEC staff setting forth the reasons why the 1940
Act  does  not  apply  to  the  Designated Partnerships, noting that counsel had
informed  the  staff  of  the Division of Investment Management that, based upon
counsel's  understanding  of the surrounding circumstances and after an in-depth
analysis  of  the  applicable law, counsel is willing to issue an opinion of the
firm  that none of the partnerships is an investment company under the 1940 Act.
The  Defendants stated their belief that the proposed settlement is still viable
and  in  the  best  interests  of  the parties and that final approval should be
pursued.  The  Defendants  advised the court that they believe that if the court
were  to  address  the  issue  of  whether  or  not  the 1940 Act applies to the
partnerships  and the proposed consolidation, it could remove the major obstacle
to the settlement being finally consummated.  The Defendants also requested that
the  court schedule a hearing to address on a preliminary basis the objection to
the  proposed  settlement  raised  in  the  SEC  staff's  May  10,  2001 letter.

Plaintiffs'  Counsel  also submitted a Plaintiffs' Status Report to the court on
May  15,  2001 in which they reported that the SEC review has not been concluded
and  that  they notified the Defendants that they would not agree to continue to
stay  the  further  prosecution of the litigation in favor of the settlement and
that they intend to seek court approval to immediately resume active prosecution
of  the claims of the Plaintiffs.  Plaintiffs' Counsel stated in the Report that
the  "[p]laintiffs  continue  to  believe  that  the  settlement  is in the best
interests  of  the  Operating Partnership Sub-class.  However, since the SEC has
yet  to complete its review of the proxy, the Plaintiffs do not believe that the
litigation  should  continue  to  be  stayed  so  that  the SEC may continue its
regulatory  review  for  an  indefinite period of time."  Plaintiffs requested a
pre-trial  conference  to  schedule  filing  of  Plaintiffs'  motion  for  class
certification  on  or before May 29, 2001 and resumption of merits discovery and
discovery  related  to  the  class  certification  motion.

Subsequently,  after  a  status  conference on May 31, 2001, the court issued an
order  on  June 4, 2001 setting a trial date of March 4, 2002, referred the case
to  mediation and referred discovery to a magistrate judge.  The Defendant's and
Plaintiff's  Counsel  have  continued  to negotiate toward a settlement and have
reached  agreement  as  to  its  principal  business  terms.  As  part  of  the
settlement, EFG has agreed to buy the loans made by the Exchange Partnerships to
Echelon  Residential  Holdings  for an aggregate of $32 million plus interest at
7.5%  per  annum, if they are not repaid prior to or at their scheduled maturity
date.  Upon  completion  of a stipulation of settlement, the parties will submit
the  settlement  to  the  court  for  approval.

There  can  be  no  assurance  that  a settlement of the sub-class involving the
Exchange  Partnerships  will  receive  final  Court  approval  and  be effected.
However,  in  the  absence  of  a  final  settlement  approved by the Court, the
Defendants  intend to defend vigorously against the claims asserted in the Class
Action Lawsuit.  Neither the General Partner nor its affiliates can predict with
any  degree of certainty the cost of continuing litigation to the Partnership or
the  ultimate  outcome.

The  loan  receivable from Echelon Residential Holdings was previously accounted
for  and  reported  in accordance with the guidance for Acquisition, Development
and  Construction  Arrangements  ("ADC  arrangements")  in  the  Partnership's
financial  statements  as  of  and for the year December 31, 2000.  The loan was
presented as an investment in a real estate venture and was presented net of the
Partnership's  share  of losses in Echelon Residential Holdings. The Partnership
was  allocated  its  proportionate  share  of  the  unconsolidated  real  estate
venture's  net  loss,  excluding  the interest expense on the loan, based on the
balance  of  its  loan receivable in relation to the real estate venture's total
equity  and  notes  payable,  including  the  ADC  arrangements.
Subsequent  to  the  issuance  of the 2000 Form 10-K and the March 31, 2001 Form
10-Q,  the  Partnership  determined that the loan receivable should be accounted
for  consistent  with  its  legal  form and the Partnership should recognize the
interest  income,  as calculated per the contractual terms of the loan agreement
to  the  extent  such  interest  income was as likely to be collected.  The loan
receivable  and  related  interest  should  be  evaluated  for  impairment under
Statement of Financial Accounting Standards No. 114 "Accounting by Creditors for
Impairment  of  a  Loan".
Accordingly,  the  Partnership  reversed  the  proportionate  share of losses in
Echelon  Residential  Holdings  of  $44,329 and $2,114, respectively, previously
recorded  during  the  quarters  ended  March  31,  2001 and March 31, 2000, and
recognized  interest  income  of  $85,858  and  $20,160,  respectively.  These
adjustments  resulted  in a decrease in the net loss for the quarter ended March
31,  2001  of  $130,187  and an increase in the net income for the quarter ended
March  31,  2000  of  $22,274  or  $.09  and  $.02,  respectively,  per  limited
partnership  unit.  As  a  result, the accompanying financial statements for the
quarters  ended  March  31,  2001  and  2000  and the Partnership's Statement of
Financial  Position  as of December 31, 2000 have been restated from the amounts
previously  reported.

During  the  second  quarter  of  2001,  the  General  Partner  determined  that
recoverability  of  the  loan  receivable had been impaired and at June 30, 2001
recorded  an  impairment  of  $189,000, reflecting the General Partner's current
assessment  of  the  amount  of  loss  that  is  likely  to  be  incurred by the
Partnership.  In  addition  to  the  write-down  recorded  at June 30, 2001, the
Partnership  reserved  all  accrued  interest  of  $350,569 recorded on the loan
receivable  through  March 31, 2001 and has ceased accruing interest on its loan
receivable  from  Echelon  Residential  Holdings,  effective  April  1,  2001.

The  write-down  was  precipitated principally by a slowing U.S. economy and its
effects  on  the real estate development industry.  The economic outlook for the
properties  that existed when the loan was funded has deteriorated and inhibited
the  ability  of  Echelon  Residential  Holdings'  management to secure low-cost
sources  of  development  capital, including but not limited to joint-venture or
equity partners.  In response to these developments and lower risk tolerances in
the  credit  markets,  the management of Echelon Residential Holdings decided in
the second quarter of 2001 to concentrate its prospective development activities
within  the southeastern United States and, therefore, to dispose of development
sites  located  elsewhere.  In May 2001, Echelon Residential Holdings closed its
Texas-based development office; and since the beginning of 2001, the company has
sold three of nine properties (two in July 2001 and one in October 2001).  As of
November  2001, one additional property is under contract to be sold, subject to
due  diligence  that  remains  pending.  As  a result of these developments, the
General  Partner does not believe that Echelon Residential Holdings will realize
the profit levels originally believed to be achievable from either selling these
properties  as  a  group  or  developing all of them as multi-family residential
communities.

Three  months  ended March 31, 2001 compared to the three months ended March 31,
- --------------------------------------------------------------------------------
2000
- ----

The  Partnership  was  organized  in  1989  as  a  direct-participation
equipment-leasing  program  to  acquire  a  diversified  portfolio  of  capital
equipment  subject  to  lease  agreements  with  third  parties.  Presently, the
Partnership  is  a  Nominal  Defendant in a Class Action Lawsuit, the outcome of
which could significantly alter the nature of the Partnership's organization and
its  future  business  operations.  (See  Note  9  to the financial statements.)
Pursuant  to  the  Amended  and  Restated  Agreement  and Certificate of Limited
Partnership (the "Restated Agreement, as amended,"), the Partnership dissolution
was  scheduled  for  December  31,  2000.  However, the General Partner does not
expect  that  the  Partnership  will be dissolved until such time that the Class
Action  Lawsuit  is  settled  or adjudicated.  The final settlement has not been
effected  and therefore dissolution of the Partnership has been deferred until a
later  date.

Results  of  Operations
- -----------------------

For  the  three  months  ended  March 31, 2001, the Partnership recognized lease
revenue  of  $16,821  compared  to  $20,692  for  the  same period in 2000.  The
decrease  in lease revenue between 2000 and 2001 resulted primarily from renewal
lease  term expirations and the sale of equipment.  In the future, lease revenue
will  continue  to  decline  due  to  lease  term  expirations  and  the sale of
equipment.

Interest  income for the three months ended March 31, 2001 was $111,449 compared
to  $77,498  for  the  three  months  ended  March  31, 2000. Interest income is
generated  principally  from  temporary investment of rental receipts, equipment
sale  proceeds  in  short-term  instruments  and  interest  earned  on the loans
receivable  from  Echelon Residential Holdings and Semele.  The amount of future
cash  from  interest  income  from  the  short-term  instruments  is expected to
fluctuate  as  a  result  of  changing  interest  rates  and  the amount of cash
available  for  investment,  among  other  factors.

Interest  income included $19,233 in each of the three month periods ended March
31,  2001  and 2000, respectively, earned on a note receivable from Semele.  The
note  receivable  from  Semele  is  scheduled  to  mature  in  April  2003.

Interest  income  also included $85,858 and $20,160, respectively, for the three
months ended March 31, 2001 and 2000, earned on the loan receivable from Echelon
Residential  Holdings.  On March 8, 2000, the Partnership utilized $2,160,000 of
available  cash  for  the  loan  to  Echelon Residential Holdings.    The entire
principal and all accrued interest on the loan are due at the loan's maturity on
September  8,  2002.

The loan receivable was previously accounted for and reported in accordance with
the  guidance  for  Acquisition, Development and Construction Arrangements ("ADC
arrangements")  in the Partnership's financial statements as of and for the year
December  31,  2000.  The  loan  was presented as an investment in a real estate
venture  and  was  presented net of the Partnership's share of losses in Echelon
Residential  Holdings.  The Partnership was allocated its proportionate share of
the  unconsolidated  real  estate  venture's  net  loss,  excluding the interest
expense  on the loan, based on the balance of its loan receivable in relation to
the  real  estate  venture's  total  equity and notes payable, including the ADC
arrangements.
Subsequent  to  the  issuance  of the 2000 Form 10-K and the March 31, 2001 Form
10-Q,  the  Partnership  determined that the loan receivable should be accounted
for  consistent  with  its  legal  form and the Partnership should recognize the
interest  income,  as calculated per the contractual terms of the loan agreement
to  the  extent  such  interest  income was as likely to be collected.  The loan
receivable  and  related  interest  should  be  evaluated  for  impairment under
Statement of Financial Accounting Standards No. 114 "Accounting by Creditors for
Impairment  of  a  Loan".
Accordingly,  the  Partnership  reversed  the  proportionate  share of losses in
Echelon  Residential  Holdings  of  $44,329 and $2,114, respectively, previously
recorded  during  the  quarters  ended  March  31,  2001 and March 31, 2000, and
recognized  interest  income  of  $85,858  and  $20,160,  respectively.  These
adjustments  resulted  in a decrease in the net loss for the quarter ended March
31,  2001  of  $130,187  and an increase in the net income for the quarter ended
March  31,  2000  of  $22,274  or  $.09  and  $.02,  respectively,  per  limited
partnership  unit.  As  a  result, the accompanying financial statements for the
quarters  ended  March  31,  2001  and  2000  and the Partnership's Statement of
Financial  Position  as of December 31, 2000 have been restated from the amounts
previously  reported.

During  the  second  quarter  of  2001,  the  General  Partner  determined  that
recoverability  of  the  loan  receivable had been impaired and at June 30, 2001
recorded  an  impairment  of  $189,000, reflecting the General Partner's current
assessment  of  the  amount  of  loss  that  is  likely  to  be  incurred by the
Partnership.  In  addition  to  the  write-down  recorded  at June 30, 2001, the
Partnership  reserved  all  accrued  interest  of  $350,569 recorded on the loan
receivable  through  March 31, 2001 and has ceased accruing interest on its loan
receivable  from  Echelon  Residential  Holdings,  effective  April  1,  2001.

The  write-down  was  precipitated principally by a slowing U.S. economy and its
effects  on  the real estate development industry.  The economic outlook for the
properties  that existed when the loan was funded has deteriorated and inhibited
the  ability  of  Echelon  Residential  Holdings'  management to secure low-cost
sources  of  development  capital, including but not limited to joint-venture or
equity partners.  In response to these developments and lower risk tolerances in
the  credit  markets,  the management of Echelon Residential Holdings decided in
the second quarter of 2001 to concentrate its prospective development activities
within  the southeastern United States and, therefore, to dispose of development
sites  located  elsewhere.  In May 2001, Echelon Residential Holdings closed its
Texas-based development office; and since the beginning of 2001, the company has
sold three of nine properties (two in July 2001 and one in October 2001).  As of
November  2001, one additional property is under contract to be sold, subject to
due  diligence  that  remains  pending.  As  a result of these developments, the
General  Partner does not believe that Echelon Residential Holdings will realize
the profit levels originally believed to be achievable from either selling these
properties  as  a  group  or  developing all of them as multi-family residential
communities.

During  both  the  three  month  periods  ended  March  31,  2001  and 2000, the
Partnership  sold  fully  depreciated  equipment  to  existing lessees and third
parties,  resulting  in  net gains, for financial statement purposes, of $16,080
and  $5,000,  respectively.  The  results  of  future sales of equipment will be
dependent  upon  the  condition  and  type  of  equipment  being  sold  and  its
marketability  at  the  time  of  sale.

The  ultimate  realization  of  residual  value  for  any  type  of equipment is
dependent  upon  many  factors,  including  EFG'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.  EFG  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 revenue 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.

Management  fees  were $841 and $1,035, respectively, for the three months ended
March 31, 2001 and 2000.  Management fees are based on 5% of gross lease revenue
generated  by  operating  leases.

Operating  expenses  were  $95,783  for  the  three months ended March 31, 2001,
compared  to  $50,367  for the same period in 2000.  In 2001, operating expenses
included  approximately $27,000 related to the Class Action Lawsuit discussed in
Note  9  to  the  financial statements herein.  Other operating expenses consist
principally of administrative charges, professional service costs, such as audit
and  legal  fees,  as  well  as  printing,  distribution  and  other remarketing
expenses.  In  certain cases, equipment storage or repairs and maintenance costs
may  be  incurred  in  connection  with  equipment  being  remarketed.

At  March  31,  2001,  the Partnership determined that the decline in the market
value  of  its  Semele  common stock was other than temporary.  As a result, the
Partnership  wrote down the cost of the Semele common stock to $3.3125 per share
(the  quoted price of the Semele stock on the NASDAQ SmallCap Market on the date
the  stock  traded  closest to March 31, 2001), for a total realized loss in the
three  months  ended  March  31,  2001  of  $27,742.

Liquidity  and  Capital  Resources  and  Discussion  of  Cash  Flows
- --------------------------------------------------------------------

The  Partnership  by  its  nature  is  a limited life entity.  The Partnership's
principal  operating  activities  have  resulted from asset rental transactions.
Historically,  the  Partnership's  principal  source of cash from operations was
provided  by  the  collection  of periodic rents, however, beginning in 1999 the
principal  source of such cash has resulted from the receipt of interest income.
Cash  inflows  are  used  to pay management fees and operating costs.  Operating
activities  generated  a  net cash outflow of $541,160 and $12,165 for the three
months ended March 31, 2001 and 2000, respectively.  The significant increase in
the  net  cash  outflow  in  2001 primarily reflects the payment of a litigation
settlement  and  related legal fees, which had been accrued in 2000.  The amount
of  future  cash  from  interest  income is expected to fluctuate as a result of
changing  interest  rates  and the level of cash available for investment, among
other  factors.  The  loan  to Echelon Residential Holdings and accrued interest
thereon  are  due  in  full  at  maturity on September 8, 2002.  Future renewal,
re-lease and equipment sale activities will cause a decline in the Partnership's
lease  revenues  and corresponding sources of operating cash.  Overall, expenses
associated  with  rental  activities, such as management fees, and net cash flow
from  operating  activities  will  also decline as the Partnership remarkets its
equipment.

Cash  realized  from  asset  disposal  transactions  is reported under investing
activities on the accompanying Statement of Cash Flows.  During the three months
ended  March 31, 2001 and 2000, the Partnership realized equipment sale proceeds
of  $16,080  and  $5,000,  respectively.  Future  inflows  of  cash  from  asset
disposals  will vary in timing and amount and will be influenced by many factors
including,  but  not  limited to, the frequency and timing of lease expirations,
the  type  of  equipment  being  sold,  its condition and age, and future market
conditions.

At  March  31,  2001,  the  Partnership  was  due aggregate future minimum lease
payments  of  $4,035  from  contractual  lease  agreements  (see  Note  4 to the
financial  statements).  At the expiration of the individual renewal lease terms
underlying the Partnership's future minimum lease payments, the Partnership will
sell  the  equipment  or  enter  re-lease  or renewal agreements when considered
advantageous by the General Partner and EFG.  Such future remarketing activities
will  result  in  the  realization  of  additional  cash  inflows in the form of
equipment  sale  proceeds  or  rents from renewals and re-leases, the timing and
extent  of which cannot be predicted with certainty.  This is because the timing
and extent of remarketing events often is dependent upon the needs and interests
of  the  existing  lessees.  Some  lessees  may  choose  to  renew  their  lease
contracts,  while  others  may  elect  to  return  the equipment.  In the latter
instances,  the  equipment  could  be  re-leased  to another lessee or sold to a
third-party.

In  connection  with  a  preliminary  settlement  agreement for the Class Action
Lawsuit  described in Note 9 to the accompanying financial statements, the court
permitted  the  Partnership  to  invest in any new investment, including but not
limited  to  new  equipment  or  other  business  activities, subject to certain
limitations.  On  March  8,  2000,  the Partnership loaned $2,160,000 to a newly
formed  real  estate  company,  Echelon  Residential  Holdings,  to  finance the
acquisition of real estate assets by that company. Echelon Residential Holdings,
through  a  wholly  owned  subsidiary  (Echelon  Residential LLC), used the loan
proceeds,  along  with  the  loan  proceeds from similar loans by ten affiliated
partnerships, representing $32 million in the aggregate, to acquire various real
estate assets from Echelon International Corporation, an unrelated Florida-based
real  estate  company.  Echelon  Residential  Holding's  interest  in  Echelon
Residential LLC is pledged pursuant to a pledge agreement to the partnerships as
collateral  for  the  loans.  The  loan  has  a  term  of 30 months, maturing on
September  8,  2002,  and an annual interest rate of 14% for the first 24 months
and 18% for the final six months.  Interest accrues and compounds monthly and is
payable  at  maturity.

The  loan  made  by the Partnership to Echelon Residential Holdings is, and will
continue  to  be,  subject  to  various  risks, including the risk of default by
Echelon  Residential  Holdings, which could require the Partnership to foreclose
under  the  pledge  agreement  on  its interests in Echelon Residential LLC. The
ability of Echelon Residential Holdings to make loan payments and the amount the
Partnership  may  realize  after  a  default  would  be dependent upon the risks
generally  associated  with  the real estate lending business including, without
limitation,  the existence of senior financing or other liens on the properties,
general  or  local economic conditions, property values, the sale of properties,
interest  rates,  real  estate  taxes,  other operating expenses, the supply and
demand  for  properties involved, zoning and environmental laws and regulations,
rent  control  laws  and  other  governmental  rules.  A  default  by  Echelon
Residential  Holdings  could  have  a material adverse effect on the future cash
flow  and  operating  results  of  the  Partnership.

During  the  second  quarter  of  2001,  the  General  Partner  determined  that
recoverability  of  the  loan  receivable had been impaired and at June 30, 2001
recorded  an  impairment  of  $189,000, reflecting the General Partner's current
assessment  of  the  amount  of  loss  that  is  likely  to  be  incurred by the
Partnership.  In  addition  to  the  write-down  recorded  at June 30, 2001, the
Partnership  reserved  all  accrued  interest  of  $350,569 recorded on the loan
receivable  through  March 31, 2001 and has ceased accruing interest on its loan
receivable  from  Echelon  Residential  Holdings,  effective  April  1,  2001.

The  write-down  was  precipitated principally by a slowing U.S. economy and its
effects  on  the real estate development industry.  The economic outlook for the
properties  that existed when the loan was funded has deteriorated and inhibited
the  ability  of  Echelon  Residential  Holdings'  management to secure low-cost
sources  of  development  capital, including but not limited to joint-venture or
equity partners.  In response to these developments and lower risk tolerances in
the  credit  markets,  the management of Echelon Residential Holdings decided in
the second quarter of 2001 to concentrate its prospective development activities
within  the southeastern United States and, therefore, to dispose of development
sites  located  elsewhere.  In May 2001, Echelon Residential Holdings closed its
Texas-based development office; and since the beginning of 2001, the company has
sold three of nine properties (two in July 2001 and one in October 2001).  As of
November  2001, one additional property is under contract to be sold, subject to
due  diligence  that  remains  pending.  As  a result of these developments, the
General  Partner does not believe that Echelon Residential Holdings will realize
the profit levels originally believed to be achievable from either selling these
properties  as  a  group  or  developing all of them as multi-family residential
communities.

The  Restated Agreement, as amended, prohibits the Partnership from making loans
to  the General Partner or its affiliates.  Since the acquisition of the several
parcels  of  real  estate  from the owner had to occur prior to the admission of
certain independent third parties as equity owners, Echelon Residential Holdings
and  its  wholly  owned  subsidiary,  Echelon  Residential  LLC,  were formed in
anticipation  of  their  admission.  The General Partner agreed to an officer of
the Manager serving as the initial equity holder of Echelon Residential Holdings
and  as  an  unpaid  manager of Echelon Residential Holdings. The officer made a
$185,465  equity  investment in Echelon Residential Holdings.  His return on his
equity  investment  is restricted to the same rate of return as the partnerships
realize  on  their  loans.  There  is  a  risk  that the court may object to the
general  partner's  action in structuring the loan in this way since the officer
may be deemed an affiliate and the loans in violation of the prohibition against
loans  to  affiliates  and  the  court's  statement  in its order permitting New
Investments  that  all  other provisions of the Partnership Agreements governing
the  investment  objectives and policies of the Partnership shall remain in full
force  and  effect.  The  court  may  require the partnerships to restructure or
divest  the  loan.

As  a  result  of  an  exchange  transaction  in  1997,  the  Partnership is the
beneficial  owner of 34,144 shares of Semele common stock and holds a beneficial
interest in a note from Semele (the "Semele Note") of $771,450.  The Semele Note
matures  in  April  2003 and bears an annual interest rate of 10% with mandatory
principal  reductions  prior to maturity, if and to the extent that net proceeds
are received by Semele from the sale or refinancing of its principal real estate
asset  consisting  of  an  undeveloped  274-acre  parcel  of  land  near Malibu,
California.

The  exchange  in  1997 involved the sale by five partnerships and certain other
affiliates  of  their  beneficial  interests in three cargo vessels to Semele in
exchange  for cash, Semele common stock and the Semele Note.  At the time of the
transaction,  Semele was a public company unaffiliated with the general partners
and the partnerships.  Subsequently, as part of the exchange transaction, Semele
solicited  the consent of its shareholders to, among other things, engage EFG to
provide  administrative  services and to elect certain affiliates of EFG and the
general  partners  as  members of the board of directors.  At that point, Semele
became  affiliated  with EFG and the general partners.  The maturity date of the
note has been extended.  Since the Semele Note was received as consideration for
the  sale of the cargo vessels to an unaffiliated party and the extension of the
maturity of the Semele Note is documented in an amendment to the existing Semele
Note  and  not  as a new loan, the general partners of the owner partnerships do
not  consider  the  Semele  Note to be within the prohibition in the Partnership
Agreements  against  loans  to  or  from the general partner and its affiliates.
Nonetheless,  the  extension  of  the  maturity date might be construed to be in
violation  of  the  making  of  a loan to an affiliate of the general partner in
violation  of  the  Partnership Agreements of the owner partnerships and to be a
violation  of  the  court's order with respect to New Investments that all other
provisions  of the Partnership Agreements shall remain in full force and effect.

In  accordance  with  Statement  of  Financial  Accounting  Standards  No.  115,
Accounting  for  Certain  Investments  in Debt and Equity Securities, marketable
equity  securities  classified  as available-for-sale are carried at fair value.
During  the  three  months  ended  March 31, 2000, the Partnership decreased the
carrying value of its investment in Semele common stock to $5.375 per share (the
quoted  price  on the NASDAQ SmallCap Market at March 31, 2000), resulting in an
unrealized  loss  of  $12,804.  This  loss  was  reported  as  a  component  of
comprehensive  income included in the Statement of Changes in Partners' Capital.

At  March  31,  2001,  the Partnership determined that the decline in the market
value  of  its  Semele  common stock was other than temporary.  As a result, the
Partnership  wrote down the cost of the Semele common stock to $3.3125 per share
(the  quoted price of the Semele stock on the NASDAQ SmallCap Market on the date
the  stock  traded  closest to March 31, 2001), for a total realized loss in the
three  months  ended  March  31,  2001  of  $27,742.

The  Semele  Note  and  the Semele common stock are subject to a number of risks
including,  Semele's  ability  to make loan payments which is dependent upon the
liquidity  of  Semele  and  primarily  Semele's ability to sell or refinance its
principal real estate asset consisting of an undeveloped 274-acre parcel of land
near  Malibu,  California.  The  market value of the Partnership's investment in
Semele  common  stock  has  generally  declined  since the Partnership's initial
investment  in 1997. In 1998, the General Partner determined that the decline in
market  value  of  the  stock  was  other-than-temporary  and  wrote  down  the
Partnership's  investment.  Again  in  the  quarter  ended  March  31, 2001, the
General Partner determined that the decline in the market value of the stock was
other than temporary and wrote down the Partnership's investment.  Subsequently,
the  market value of the Semele common stock has fluctuated. The market value of
the  stock  could  decline  in  the  future.  Gary D. Engle, President and Chief
Executive  Officer  of EFG and a Director of the General Partner is Chairman and
Chief  Executive  Officer of Semele and James A. Coyne, Executive Vice President
of  EFG  is  Semele's  President and Chief Operating Officer.  Mr. Engle and Mr.
Coyne  are  both members of the Board of Directors of, and own significant stock
in,  Semele.

There  are no formal restrictions under the Restated Agreement, as amended, that
materially  limit  the  Partnership's  ability to pay cash distributions, except
that  the General Partner may suspend or limit cash distributions to ensure that
the  Partnership  maintains  sufficient working capital reserves to cover, among
other  things, operating costs and potential expenditures, such as refurbishment
costs  to  remarket equipment upon lease expiration. In addition to the need for
funds  in  connection  with  the  Class  Action Lawsuit, liquidity is especially
important  as the Partnership matures and sells equipment, because the remaining
equipment  base consists of fewer revenue-producing assets that are available to
cover  prospective cash disbursements.  Insufficient liquidity could inhibit the
Partnership's  ability  to sustain its operations or maximize the realization of
proceeds  from  remarketing  its  remaining  assets.

Cash  distributions  to  the  General  Partner  and  Recognized  Owners had been
declared  and  generally  paid  within  fifteen  days  following the end of each
calendar quarter.  The payment of such distributions is reported under financing
activities  on  the accompanying Statement of Cash Flows.  No cash distributions
were  declared  for either of the quarters ended March 31, 2001 or 2000.  In any
given  year,  it  is  possible  that Recognized Owners will be allocated taxable
income  in excess of distributed cash.  This discrepancy between tax obligations
and  cash  distributions  may or may not continue in the future, and cash may or
may not be available for distribution to the Recognized Owners adequate to cover
any  tax  obligation.

Cash  distributions when paid to the Recognized Owners generally consist of both
a  return  of  and a return on capital.  Cash distributions do not represent and
are not indicative of yield on investment.  Actual yield on investment cannot be
determined  with  any  certainty until conclusion of the Partnership and will be
dependent  upon the collection of all future contracted rents, the generation of
renewal and/or re-lease rents, the residual value realized for each asset at its
disposal  date  and  the  performance of the Partnership's non-equipment assets.

The  Partnership's  capital  account  balances  for  federal  income tax and for
financial reporting purposes are different primarily due to differing treatments
of  income  and expense items for income tax purposes in comparison to financial
reporting  purposes  (generally  referred to as permanent or timing differences;
see  Note  8  to  the  financial  statements presented in the Partnership's 2000
Annual  Report).  For  instance,  selling commissions, organization and offering
costs  pertaining  to syndication of the Partnership's limited partnership units
are  not  deductible  for  federal  income  tax  purposes, but are recorded as a
reduction  of  partners'  capital  for financial reporting purposes.  Therefore,
such  differences  are  permanent  differences  between  capital  accounts  for
financial  reporting and federal income tax purposes.  Other differences between
the  bases  of  capital  accounts for federal income tax and financial reporting
purposes  occur due to timing differences.  Such items consist of the cumulative
difference  between  income  or  loss  for  tax purposes and financial statement
income  or  loss  and  the treatment of unrealized gains or losses on investment
securities for book and tax purposes.  The principal component of the cumulative
difference  between  financial  statement  income or loss and tax income or loss
results  from  different  depreciation  policies  for  book  and  tax  purposes.

For  financial reporting purposes, the General Partner has accumulated a capital
deficit  at  March 31, 2001.  This is the result of aggregate cash distributions
to the General Partner being in excess of its capital contribution of $1,000 and
its  allocation  of  financial  statement  net  income or loss.  Ultimately, the
existence  of  a capital deficit for the General Partner for financial reporting
purposes is not indicative of any further capital obligations to the Partnership
by  the General Partner.  The Restated Agreement, as amended, requires that upon
the  dissolution  of  the  Partnership,  the General Partner will be required to
contribute  to the Partnership an amount equal to any negative balance which may
exist  in  the General Partner's tax capital account.  At December 31, 2000, the
General  Partner  had  a  positive  tax  capital  account  balance.

The  outcome of the Class Action Lawsuit described in Note 9 to the accompanying
financial  statements, will be the principal factor in determining the future of
the  Partnership's  operations.  Commencing  with the first quarter of 2000, the
General  Partner  suspended  the payment of quarterly cash distributions pending
final  resolution  of  the  Class  Action  Lawsuit.  Accordingly,  future  cash
distributions  are  not  expected  to  be paid until the Class Action Lawsuit is
settled  or  adjudicated.


Item  3.  Quantitative  and  Qualitative  Disclosures  about  Market  Risk
- --------------------------------------------------------------------------

The  Partnership's  financial  statements include financial instruments that are
exposed  to  interest  rate  risks.

The  Partnership's  loan to Echelon Residential Holdings matures on September 8,
2002  and  earns  interest at a fixed annual rate of 14% for the first 24 months
and  a fixed annual rate of 18% for the last 6 months of the loan, with interest
due at maturity.  The effect of interest rate fluctuations on the Partnership in
the  quarter  ended  March  31,  2001  was  not  material.



                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP

                                   FORM 10-Q/A

                           PART II. OTHER INFORMATION






           

  Item 1.     Legal Proceedings
  .           Response:

  .           Refer to Note 9 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, the
registrant  has  duly  caused  this  report  to  be  signed on its behalf by the
undersigned  thereunto  duly  authorized.



                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP


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


By:        /s/  Michael  J.  Butterfield
           -----------------------------
             Michael  J.  Butterfield
             Treasurer  of  AFG  Leasing  IV  Incorporated
             (Duly  Authorized  Officer  and
             Principal  Financial  and  Accounting  Officer)


Date:     November  13,  2001
          -------------------