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      JUNE 30, 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
   -----




                                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
June  30, 2001 (the "June 30, 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 June 30, 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  three  and six months ended June 30, 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 three
and  six  month periods ended June 30, 2001 and June 30, 2000, the Partnership's
share  of  losses  in  Echelon Residential Holdings was $49,731 and $94,060, and
$11,734  and  $13,848,  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 June 30, 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  $49,731 and $94,060, respectively, previously
recorded  during  the  three  and six months ended June 30, 2001 and $11,734 and
$13,848,  respectively,  for  the  three and six months ended June 30, 2000. The
Partnership  recognized  interest  income of $85,858 during the six months ended
June  30,  2001  and  $78,067 and $98,227, during the three and six months ended
June  30,  2000,  respectively.

In  addition,  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.

These  adjustments  resulted in a net decrease in earnings for the three and six
months  ended June 30, 2001 of $489,838 and $359,651, respectively, or $0.34 and
$0.25, per limited partnership unit.  The adjustments resulted in a net increase
to  earnings  for  the  three  and six months ended June 30, 2000 of $89,801 and
$112,075,  respectively, or $0.06 and $0.07, per limited partnership unit.  As a
result,  the  accompanying  financial  statements  for each of the three and six
months  ended June 30, 2001 and June 30, 2000 and the Partnership's Statement of
Financial  Position  as of December 31, 2000 have been restated from the amounts
previously  reported.


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

                         As of and for the Three Months Ended
                                       June 30, 2001




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

Lease revenue                                         $     8,505   $     8,505
Interest income                                             4,897         4,897
Interest income - loan receivable                               -             -
Interest income - affiliate                                19,022        19,022
Gain on sale of equipment                                       -             -
                                                      ------------  ------------
     Total income                                          32,424        32,424
                                                      ------------  ------------

Expenses

Equipment management fees - affiliate                         425           425
Operating expenses - affiliate                             95,227        95,227
Write-down of impaired loan and interest receivable             -       539,569
Write-down of investment securities - affiliate                 -             -
Partnership's share of unconsolidated
  real estate venture's loss                               49,731             -
                                                      ------------  ------------
Total expenses                                            145,383       635,221

Net loss                                              $  (112,959)  $  (602,797)
                                                      ============  ============
Net loss per limited partnership unit                 $     (0.07)  $     (0.41)
                                                      ============  ============



Balance Sheet Data:

Total assets                                          $ 3,227,767   $ 3,296,779
                                                      ============  ============

Total liabilities                                     $   199,338   $   199,338
Partners' capital (deficit)
   General Partner                                     (1,379,551)   (1,376,101)
   Limited Partnership Interests                        4,407,980     4,473,542
                                                      ------------  ------------
Total partners' capital                               $ 3,028,429   $ 3,097,441
                                                      ============  ============











                          As of and for the Six Months Ended
                                       June 30, 2001




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

Lease revenue                                         $    25,326   $    25,326
Interest income                                            11,255        11,255
Interest income - loan receivable                               -        85,858
Interest income - affiliate                                38,255        38,255
Gain on sale of equipment                                  16,080        16,080
                                                      ------------  ------------
     Total income                                          90,916       176,774
                                                      ------------  ------------

Expenses

Equipment management fees - affiliate                       1,266         1,266
Operating expenses - affiliate                            191,010       191,010
Write-down of impaired loan and interest receivable             -       539,569
Write-down of investment securities - affiliate            27,742        27,742
Partnership's share of unconsolidated
  real estate venture's loss                               94,060             -
                                                      ------------  ------------
Total expenses                                            314,078       759,587

Net loss                                              $  (223,162)  $  (582,813)
                                                      ============  ============
Net loss per limited partnership unit                 $     (0.15)  $     (0.40)
                                                      ============  ============



Balance Sheet Data:

Total assets                                          $ 3,227,767   $ 3,296,779
                                                      ============  ============

Total liabilities                                     $   199,338   $   199,338
Partners' capital (deficit)
   General Partner                                     (1,379,551)   (1,376,101)
   Limited Partnership Interests                        4,407,980     4,473,542
                                                      ------------  ------------
Total partners' capital                               $ 3,028,429   $ 3,097,441
                                                      ============  ============








                         As of and for the Three Months Ended
                                       June 30, 2000




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

Lease revenue                                         $    25,840   $    25,840
Interest income                                            16,751        16,751
Interest income - loan receivable                               -        78,067
Interest income - affiliate                                19,022        19,022
Gain on sale of equipment                                   9,500         9,500
                                                      ------------  ------------
     Total income                                          71,113       149,180
                                                      ------------  ------------

Expenses

Equipment management fees - affiliate                       1,292         1,292
Operating expenses - affiliate                             47,137        47,137
Write-down of impaired loan and interest receivable             -             -
Write-down of investment securities - affiliate                 -             -
Partnership's share of unconsolidated
  real estate venture's loss                               11,734             -
                                                      ------------  ------------
Total expenses                                             60,163        48,429

Net income                                            $    10,950   $   100,751
                                                      ============  ============
Net income per limited partnership unit               $      0.01   $      0.07
                                                      ============  ============



Balance Sheet Data:

Total assets                                          $ 4,197,057   $ 4,309,132
                                                      ============  ============

Total liabilities                                     $   211,228   $   211,228
Partners' capital (deficit)
   General Partner                                     (1,331,681)   (1,326,077)
   Limited Partnership Interests                        5,317,510     5,423,981
                                                      ------------  ------------
Total partners' capital                               $ 3,985,829   $ 4,097,904
                                                      ============  ============











                          As of and for the Six Months Ended
                                       June 30, 2000




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

Lease revenue                                         $    46,532   $    46,532
Interest income                                            54,856        54,856
Interest income - loan receivable                               -        98,227
Interest income - affiliate                                38,255        38,255
Gain on sale of equipment                                  14,500        14,500
                                                      ------------  ------------
     Total income                                         154,143       252,370
                                                      ------------  ------------

Expenses

Equipment management fees - affiliate                       2,327         2,327
Operating expenses - affiliate                             97,504        97,504
Write-down of impaired loan and interest receivable             -             -
Write-down of investment securities - affiliate                 -             -
Partnership's share of unconsolidated
  real estate venture's loss                               13,848             -
                                                      ------------  ------------
Total expenses                                            113,679        99,831

Net income                                            $    40,464   $   152,539
                                                      ============  ============
Net income per limited partnership unit               $      0.03   $      0.10
                                                      ============  ============



Balance Sheet Data:

Total assets                                          $ 4,197,057   $ 4,309,132
                                                      ============  ============

Total liabilities                                     $   211,228   $   211,228
Partners' capital (deficit)
   General Partner                                     (1,331,681)   (1,326,077)
   Limited Partnership Interests                        5,317,510     5,423,981
                                                      ------------  ------------
Total partners' capital                               $ 3,985,829   $ 4,097,904
                                                      ============  ============










                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 June 30, 2001 and December 31, 2000                        3

                Statement of Operations
                for the three and six months ended June 30, 2001 and 2000     4

                Statement of Changes in Partners' Capital
                for the six months ended June 30, 2001 and 2000               5

                Statement of Cash Flows
                for the six months ended June 30, 2001 and 2000               6

                Notes to the Financial Statements                             7


     Item 2. Management's Discussion and Analysis of Financial
                Condition and Results of Operations                          12

     Item 3. Quantitative and Qualitative Disclosures about Market Risk      17


PART II. OTHER INFORMATION:

     Item 1 - 6                                                              18










                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP

                         STATEMENT OF FINANCIAL POSITION

                       JUNE 30, 2001 AND DECEMBER 31, 2000

                                   (UNAUDITED)




                                                                   June 30,      December 31,
 .                                                                    2001            2000
 .                                                                  Restated        Restated
ASSETS                                                           (See Note 1)    (See Note 1)
                                                                 -------------  --------------
                                                                          

Cash and cash equivalents                                        $    412,002   $   1,003,350
Rents receivable                                                        2,797           2,797
Accounts receivable - affiliate                                         3,791           7,990
Interest receivable - affiliate                                        19,022               -
Prepaid expenses                                                       14,285               -
Interest receivable - loan, net of allowance of $350,569
  at June 30, 2001                                                          -         264,711
Loan receivable, net of allowance of $189,000 at June 30, 2001      1,971,000       2,160,000
Note receivable - affiliate                                           771,450         771,450
Investment securities - affiliate - at fair market value              102,432         130,174
Equipment at cost, net of accumulated depreciation
  of $422,550 and $522,900 at June 30, 2001
  and December 31, 2000, respectively                                       -               -
                                                                 -------------  --------------

      Total assets                                               $  3,296,779   $   4,340,472
                                                                 =============  ==============


LIABILITIES AND PARTNERS' CAPITAL

Accrued liabilities                                              $    169,412   $     644,677
Accrued liabilities - affiliate                                        29,926          15,541
                                                                 -------------  --------------
     Total liabilities                                                199,338         660,218
                                                                 -------------  --------------

Partners' capital (deficit):
   General Partner                                                 (1,376,101)     (1,346,960)
   Limited Partnership Interests
   (1,380,661 Units; initial purchase price of $25 each)            4,473,542       5,027,214
                                                                 -------------  --------------
     Total partners' capital                                        3,097,441       3,680,254
                                                                 -------------  --------------

     Total liabilities and partners' capital                     $  3,296,779   $   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 AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000

                                   (UNAUDITED)




                                                                           
 .                                                     For the three months ended  For the nine months ended
 .                                                           September 30,              September 30,





                                                                                       
 .                                                          2001           2000           2001           2000
 .                                                        Restated       Restated       Restated       Restated
 .                                                      (See Note 1)   (See Note 1)   (See Note 1)   (See Note 1)
INCOME

Lease revenue                                         $      8,505   $     25,840   $     25,326   $     46,532
Interest income                                              4,897         16,751         11,255         54,856
Interest income - loan                                           -         78,067         85,858         98,227
Interest income - affiliate                                 19,022         19,022         38,255         38,255
Gain on sale of equipment                                        -          9,500         16,080         14,500
                                                      -------------  -------------  -------------  -------------
  Total income                                              32,424        149,180        176,774        252,370
                                                      -------------  -------------  -------------  -------------

EXPENSES

Equipment management fees - affiliate                          425          1,292          1,266          2,327
Operating expenses - affiliate                              95,227         47,137        191,010         97,504
Write-down of impaired loan and interest receivable        539,569              -        539,569              -
Write-down of investment securities - affiliate                  -              -         27,742              -
                                                      -------------  -------------  -------------  -------------
  Total expenses                                           635,221         48,429        759,587         99,831
                                                      -------------  -------------  -------------  -------------

Net income (loss)                                     $   (602,797)  $    100,751   $   (582,813)  $    152,539
                                                      =============  =============  =============  =============



Net income (loss) per limited partnership unit        $      (0.41)  $       0.07   $      (0.40)  $       0.10
                                                      =============  =============  =============  =============
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 SIX MONTHS ENDED JUNE 30, 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 loss (Restated)                        (29,141)                 -     (553,672)    (582,813)

   Unrealized loss on investment
   securities - affiliate                        (533)                 -      (10,137)     (10,670)

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

 Comprehensive loss                           (29,141)                 -     (553,672)    (582,813)
                                          ------------  -----------------  -----------  -----------

 Balance at June 30, 2001 (Restated)      $(1,376,101)         1,380,661   $4,473,542   $3,097,441
                                          ============  =================  ===========  ===========


























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


                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP

                             STATEMENT OF CASH FLOWS

                 FOR THE SIX MONTHS ENDED JUNE 30, 2001 AND 2000

                                   (UNAUDITED)



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

Net income (loss)                                         $   (582,813)  $    152,539
Adjustments to reconcile net income (loss) to net
 cash used in operating activities:
  Gain on sale of equipment                                    (16,080)       (14,500)
  Write-down of impaired loan and interest receivable          539,569              -
  Write-down of investment securities - affiliate               27,742              -
Changes in assets and liabilities:
  Rents receivable                                                   -           (861)
  Accounts receivable - affiliate                                4,199         (8,973)
  Interest receivable - affiliate                              (19,022)             -
  Prepaid expenses                                             (14,285)             -
  Interest receivable - loan                                   (85,858)       (98,227)
  Accrued liabilities                                         (475,265)       (43,891)
  Accrued liabilities - affiliate                               14,385            439
                                                          -------------  -------------
    Net cash used in operating activities                     (607,428)       (13,474)
                                                          -------------  -------------

CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES

Proceeds from equipment sales                                   16,080         14,500
Issuance of loan receivable                                          -     (2,160,000)
                                                          -------------  -------------
    Net cash provided by (used in) investing activities         16,080     (2,145,500)
                                                          -------------  -------------

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                     (591,348)    (2,295,224)
Cash and cash equivalents at beginning of period             1,003,350      3,397,803
                                                          -------------  -------------
Cash and cash equivalents at end of period                $    412,002   $  1,102,579
                                                          =============  =============

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
six  months  ended  June  30,  2001.






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

                                     ------


                AMERICAN INCOME PARTNERS V-A LIMITED PARTNERSHIP

                        NOTES TO THE FINANCIAL STATEMENTS

                                  JUNE 30, 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
June  30, 2001 (the "June 30, 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 June 30, 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  three  and six months ended June 30, 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 three
and  six  month periods ended June 30, 2001 and June 30, 2000, the Partnership's
share  of  losses  in  Echelon Residential Holdings was $49,731 and $94,060, and
$11,734  and  $13,848,  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 June 30, 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  $49,731 and $94,060, respectively, previously
recorded  during  the  three  and six months ended June 30, 2001 and $11,734 and
$13,848,  respectively,  for  the  three and six months ended June 30, 2000. The
Partnership  recognized  interest  income of $85,858 during the six months ended
June  30,  2001  and  $78,067 and $98,227, during the three and six months ended
June  30,  2000,  respectively.

In  addition,  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.

These  adjustments  resulted in a net decrease in earnings for the three and six
months  ended June 30, 2001 of $489,838 and $359,651, respectively, or $0.34 and
$0.25, per limited partnership unit.  The adjustments resulted in a net increase
to  earnings  for  the  three  and six months ended June 30, 2000 of $89,801 and
$112,075,  respectively,  or  $0.06  and  $0.07,  per  limited partnership unit.


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

The  financial  statements,  as  restated,  presented  herein  are  prepared  in
conformity  with  accounting  principles generally accepted in the United States
for  interim  financial  reporting  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  accounting  principles
generally  accepted  in the United States 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.  Except as
disclosed herein, there has been no material change to the information presented
in  the  footnotes  to  the  2000  Annual Report on Amendment No. 2 Form 10-K/A.

In  the  opinion  of  management,  all  adjustments  (consisting  of  normal and
recurring  adjustments)  considered  necessary  to  present fairly the financial
position  at  June  30, 2001 and December 31, 2000 and results of operations for
the  three and six month periods ended June 30, 2001 and 2000 have been made and
are reflected.  Operating results for the six months ended June 30, 2001 are not
necessarily  indicative of the results that may be expected for the entire year.

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

At  June  30,  2001,  the  Partnership  had  $312,273 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
$2,250  are  due  during  the  year  ending  June  30,  2002.


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

The  following  is  a  summary of equipment owned by the Partnership at June 30,
2001.  Remaining  Lease  Term  (Months), as used below, represents the number of
months  remaining  from  June  30,  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                                  0-6     381,558
Communications                                        0      40,992
                                                         -----------
 Total equipment cost                                 .     422,550
 Accumulated depreciation                             .    (422,550)
                                                         -----------
 Equipment, net of accumulated depreciation           .  $       --
                                                         ===========




At  June  30, 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.
The  summarized financial information for Echelon Residential Holdings as of and
for  the  periods  ended  June  30,  2001 and 2000, respectively, is as follows:
                                               (Unaudited)
                                 As  of  and  for  the  periods  ended
                                                June 30,



                                             2001          2000
                                         ------------  ------------
                                                 
Total assets                             $79,159,776   $54,704,360
Total liabilities                        $85,455,528   $48,386,270
Minority interest                        $ 1,782,982   $ 2,527,750
Total equity (deficit)                   $(8,078,734)  $ 3,790,340

Total revenues                           $ 1,705,679   $   905,751
Total expenses, minority interest
  and equity in loss of unconsolidated
  joint venture                          $ 5,924,774   $ 2,593,700
Net loss                                 $(4,219,095)  $(1,687,949)




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.

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
$38,255 related to the Semele Note for both the six month periods ended June 30,
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
Semele  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  the  making  of  a  loan  to an affiliate in violation of the
Partnership Agreements and to be a violation of the court's order, in connection
with  the  settlement  of  the  class  action  lawsuit discussed in Note 9, that
authorized  New  Investments  while  providing  that all other provisions of the
Partnership  Agreements  shall  remain  in  full  force  and  effect.

In accordance with SFAS No. 115, "Accounting for Certain Investments in Debt and
Equity  Securities",  marketable  equity  securities  classified  as
available-for-sale  are  carried  at  fair  value.   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 six months ended June 30,
2001  of  $27,742.

During  the  three  months  ended  June  30, 2001, the Partnership decreased the
carrying  value of its investment in Semele common stock to $3.00 per share (the
quoted  price  of the Semele stock on the NASDAQ SmallCap Market on the date the
stock  traded  closest  to  June  30,  2001), resulting in an unrealized loss of
$10,670.  This  loss  was reported as a component of comprehensive loss included
in  the  Statement  of  Changes  in  Partners'  Capital.


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 six month periods ended June 30, 2001
and  2000,  which  were  paid  or  accrued  by  the  Partnership  to  EFG or its
Affiliates,  are  as  follows:




                                   2001     2000
                                 --------  -------
                                     
Equipment management fees        $  1,266  $ 2,327
Administrative charges             35,634   32,735
Reimbursable operating expenses
   due to third parties           155,376   64,769
                                 --------  -------

          Total                  $192,276  $99,831
                                 ========  =======




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  June  30,  2001,  the
Partnership  was  owed  $3,791  by  EFG for such funds and the interest thereon.
These  funds  were  remitted  to  the  Partnership  in  July  2001.

The  discussion  of  the loan to Echelon Residential Holdings in Note 6 above is
incorporated  herein  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 Securities and Exchange Commission ("SEC") had completed its
review  of the solicitation statement and related materials submitted to the SEC
in  connection  with  the  proposed  settlement,  and  (b)  whether  the parties
requested  the  Court  to  schedule a hearing for final approval of the proposed
settlement  or  were  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
were  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.







                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. If
the  Partnership  were  determined to be an unregistered investment company, its
business  would  be  adversely  affected.  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. 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
letter  also  stated  that  the  Division is considering enforcement action with
respect  to  this  matter.  Noting  that the parties to the Class Action Lawsuit
were  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.

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 each of the three and six months ended June
30,  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.
Subsequent  to  the  issuance  of  the 2000 Form 10-K and the June 30, 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  $49,731 and $94,060, respectively, previously
recorded  during  the  three  and six months ended June 30, 2001 and $11,734 and
$13,848,  respectively,  for  the  three  and  six  months  ended June 30, 2000.

The  Partnership  recognized  interest  income  of $85,858 during the six months
ended  June  30,  2001  and $78,067 and $98,227, during the three and six months
ended  June  30,  2000,  respectively.

In  addition,  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.

These  adjustments  resulted in a net decrease in earnings for the three and six
months  ended June 30, 2001 of $489,838 and $359,651, respectively, or $0.34 and
$0.25, per limited partnership unit.  The adjustments resulted in a net increase
to  earnings  for  the  three  and six months ended June 30, 2000 of $89,801 and
$112,075,  respectively,  or  $0.06  and  $0.07,  per  limited partnership unit.


Three  and  six  months ended June 30, 2001 compared to the three and six months
- --------------------------------------------------------------------------------
ended  June  30,  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  was
scheduled  to  be  dissolved by 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  and  six  month  periods  ended  June 30, 2001, the Partnership
recognized  lease  revenue  of  $8,505  and  $25,326,  respectively, compared to
$25,840  and  $46,532, respectively, for the same periods 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  and six month periods ended June 30, 2001 was
$23,919  and  $135,368,  respectively,  compared  to  $113,840  and  $191,338,
respectively,  for  the  same  periods  in  2000.  Interest  income is typically
generated  from  temporary  investment  of  rental  receipts  and equipment sale
proceeds  in  short-term  instruments  and interest on the loans receivable from
Echelon Residential Holdings and Semele. The amount of future interest income is
expected  to  fluctuate as a result of changing interest rates and the amount of
cash  available for short-term investments, among other factors. Interest income
during  both  the  three  and  six  months ended June 30, 2001 and 2000 included
$19,022  and $38,255, respectively, earned on a note receivable from Semele (see
Note  7  to  the  financial  statements  herein).

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 each of the three and six months ended June
30,  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.
Subsequent  to  the  issuance  of  the 2000 Form 10-K and the June 30, 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  $49,731 and $94,060, respectively, previously
recorded  during  the  three  and six months ended June 30, 2001 and $11,734 and
$13,848,  respectively,  for  the  three  and  six  months  ended June 30, 2000.

The  Partnership  recognized  interest  income  of $85,858 during the six months
ended  June  30,  2001  and $78,067 and $98,227, during the three and six months
ended  June  30,  2000,  respectively.

In  addition,  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
total  impairment  of  $539,569 is recorded as a write-down of impaired loan and
interest  receivable  in  the  accompanying Statement of Operations for the nine
months  ended  September  30,  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.

These  adjustments  resulted in a net decrease in earnings for the three and six
months  ended June 30, 2001 of $489,838 and $359,651, respectively, or $0.34 and
$0.25, per limited partnership unit.  The adjustments resulted in a net increase
to  earnings  for  the  three  and six months ended June 30, 2000 of $89,801 and
$112,075,  respectively,  or  $0.06  and  $0.07,  per  limited partnership unit.

During  the  six  months ended June 30, 2001 and the three and six month periods
ended  June  30,  2000,  the  Partnership  sold  fully  depreciated equipment to
existing  lessees  and  third  parties,  resulting  in  net gains, for financial
statement  purposes, of $16,080, $9,500 and $14,500, respectively. There were no
equipment  sales in the three months ended June 30, 2001.  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 $425 and $1,266, respectively, for the three and six months
ended  June  30,  2001  compared  to  $1,292  and $2,327, respectively, for same
periods  in  2000.  Management  fees  are  based  on  5%  of gross lease revenue
generated  by  operating  leases.

Operating  expenses  were  $95,227 and $191,010, respectively, for the three and
six  months  periods  ended  June  30,  2001,  compared  to $47,137 and $97,504,
respectively,  for  the  same  periods  in  2000.  In  2001,  operating expenses
included  approximately $59,000 related to the Class Action Lawsuit discussed in
Note  9  to the financial statements herein and approximately $27,000 related to
other  ongoing  litigation.  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
six  months  ended  June  30,  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 $607,428 and $13,474 for the six
months  ended  June 30, 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  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 six months
ended  June  30, 2001 and 2000, the Partnership realized equipment sale proceeds
of  $16,080  and  $14,500,  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  June  30,  2001,  the  Partnership  was  due  aggregate future minimum lease
payments  of  $2,250  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  independent  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
Semele  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  the  making  of  a  loan  to an affiliate in violation of the
Partnership Agreements and to be a violation of the court's order, in connection
with  the  settlement  of  the  class  action  lawsuit discussed in Note 9, that
authorized  New  Investments  while  providing  that all other provisions of the
Partnership  Agreements  shall  remain  in  full  force  and  effect.

In accordance with SFAS No. 115, "Accounting for Certain Investments in Debt and
Equity  Securities",  marketable  equity  securities  classified  as
available-for-sale  are  carried  at  fair  value.   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 resulting in a total realized loss in the six
months  ended  June  30,  2001  of  $27,742.

During  the  three  months  ended  June  30, 2001, the Partnership decreased the
carrying  value of its investment in Semele common stock to $3.00 per share (the
quoted  price  of the Semele stock on the NASDAQ SmallCap Market on the date the
stock  traded  closest  to  June  30,  2001), resulting in an unrealized loss of
$10,670.  This  loss  was reported as a component of comprehensive loss included
in  the  Statement  of  Changes  in  Partners'  Capital.

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
the  market  value  of  the  stock  was  other than temporary and wrote down the
Partnership's  investment.   Again in the three months ended March 31, 2001, the
General  Partner  made  the  same determination 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 six month periods ended June 30, 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 June 30, 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
for  the  six  months  ended  June  30,  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
          -------------------