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. 0-20030

          AMERICAN INCOME FUND I-D, A MASSACHUSETTS LIMITED PARTNERSHIP
          -------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


    Massachusetts                                                 04-3122696
    (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  Fund  I-D,  a  Massachusetts  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
$3,050,000.  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 $70,221 and $132,819, and
$16,570  and  $19,554,  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  $70,221 and $132,819, respectively, previously
recorded  during  the  three  and six months ended June 30, 2001 and $16,570 and
$19,554,  respectively,  for  the three and six months ended June 30, 2000.  The
Partnership  also  recognized  interest income of $121,234 during the six months
ended  June  30, 2001 and $110,234 and $138,700, 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  $266,875,  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  $495,015 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 $691,669 and $507,837, respectively, or $0.79 and
$0.58, per limited partnership unit.  The adjustments resulted in a net increase
to  earnings  for  the  three and six months ended June 30, 2000 of $126,804 and
$158,254,  respectively,  or $0.14 and $0.18, 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
Statement of Operations                                 Reported      Restated
                                                      ------------  ------------
                                                              
Income

Operating lease revenue                               $   548,705   $   548,705
Sales-type lease revenue                                    4,445         4,445
Interest income                                            29,448        29,448
Interest income - affiliate                                22,153        22,153
Gain on sale of equipment                                   8,346         8,346
                                                      ------------  ------------
  Total income                                            613,097       613,097
                                                      ------------  ------------

Expenses

Depreciation                                              167,518       167,518
Write-down of impaired loan and interest receivable             -       761,890
Write-down of equipment                                   280,000       280,000
Interest expense                                           34,593        34,593
Equipment management fees - affiliate                      30,018        30,018
Operating expenses - affiliate                            309,792       309,792
Partnership's share of unconsolidated
  real estate venture's loss                               70,221             -
                                                      ------------  ------------
  Total expenses                                          892,142     1,583,811
                                                      ------------  ------------

Net loss                                              $  (279,045)  $  (970,714)
                                                      ============  ============
Net loss per limited partnership unit                 $     (0.32)  $     (1.11)
                                                      ============  ============



Balance Sheet Data:

Total assets                                          $12,665,197   $12,762,647
                                                      ============  ============
Total liabilities                                     $ 3,365,013   $ 3,365,013
Partners' capital (deficit)
   General Partner                                       (452,794)     (447,921)
   Limited Partnership Interests                        9,752,978     9,845,555
                                                      ------------  ------------
Total partners' capital                               $ 9,300,184   $ 9,397,634
                                                      ============  ============







- ------



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



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

Operating lease revenue                               $   927,548   $   927,548
Sales-type lease revenue                                    8,890         8,890
Interest income                                            51,027        51,027
Interest income - loan receivable                               -       121,234
Interest income - affiliate                                44,551        44,551
Gain on sale of equipment                                  10,846        10,846
                                                      ------------  ------------
  Total income                                          1,042,862     1,164,096
                                                      ------------  ------------

Expenses

Depreciation                                              335,036       335,036
Write-down of equipment                                   280,000       280,000
Interest expense                                           81,170        81,170
Equipment management fees - affiliate                      51,433        51,433
Operating expenses - affiliate                            410,909       410,909
Write-down of impaired loan and interest receivable             -       761,890
Write-down of investment securities- affiliate             33,148        33,148
Partnership's share of unconsolidated
  real estate venture's loss                              132,819             -
                                                      ------------  ------------
  Total expenses                                        1,324,515     1,953,586
                                                      ------------  ------------

Net loss                                              $  (281,653)  $  (789,490)
                                                      ============  ============
Net loss per limited partnership unit                 $     (0.32)  $     (0.90)
                                                      ============  ============



Balance Sheet Data:

Total assets                                          $12,665,197   $12,762,647
                                                      ============  ============
Total liabilities                                     $ 3,365,013   $ 3,365,013
Partners' capital (deficit)
   General Partner                                       (452,794)     (447,921)
   Limited Partnership Interests                        9,752,978     9,845,555
                                                      ------------  ------------
Total partners' capital                               $ 9,300,184   $ 9,397,634
                                                      ============  ============









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



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

Operating lease revenue                   $   373,877   $   373,877
Interest income                                21,228        21,228
Interest income - loan receivable                   -       110,234
Interest income - affiliate                    22,153        22,153
Gain on sale of equipment                       7,800         7,800
                                          ------------  ------------
  Total income                                425,058       535,292
                                          ------------  ------------

Expenses

Depreciation                                  163,998       163,998
Interest expense                               57,047        57,047
Equipment management fees - affiliate          17,269        17,269
Operating expenses - affiliate                 68,387        68,387
Partnership's share of unconsolidated
  real estate venture's loss                   16,570             -
                                          ------------  ------------
  Total expenses                              323,271       306,701
                                          ------------  ------------

Net income                                $   101,787   $   228,591
                                          ============  ============
Net income per limited partnership unit   $      0.12   $      0.26
                                          ============  ============



Balance Sheet Data:

Total assets                              $12,901,615   $13,059,869
                                          ============  ============
Total liabilities                         $ 3,061,348   $ 3,061,348
Partners' capital (deficit)
   General Partner                           (425,789)     (417,876)
   Limited Partnership Interests           10,266,056    10,416,397
                                          ------------  ------------
Total partners' capital                   $ 9,840,267   $ 9,998,521
                                          ============  ============










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



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

Operating lease revenue                   $   729,727   $   729,727
Interest income                                71,660        71,660
Interest income - loan receivable                   -       138,700
Interest income - affiliate                    44,551        44,551
Gain on sale of equipment                      13,800        13,800
                                          ------------  ------------
  Total income                                859,738       998,438
                                          ------------  ------------

Expenses

Depreciation                                  374,244       374,244
Interest expense                              121,627       121,627
Equipment management fees - affiliate          33,577        33,577
Operating expenses - affiliate                154,466       154,466
Partnership's share of unconsolidated
  real estate venture's loss                   19,554             -
                                          ------------  ------------
  Total expenses                              703,468       683,914
                                          ------------  ------------

Net income                                $   156,270   $   314,524
                                          ============  ============
Net income per limited partnership unit   $      0.18   $      0.36
                                          ============  ============



Balance Sheet Data:

Total assets                              $12,901,615   $13,059,869
                                          ============  ============
Total liabilities                         $ 3,061,348   $ 3,061,348
Partners' capital (deficit)
   General Partner                           (425,789)     (417,876)
   Limited Partnership Interests           10,266,056    10,416,397
                                          ------------  ------------
Total partners' capital                   $ 9,840,267   $ 9,998,521
                                          ============  ============








                            AMERICAN INCOME FUND I-D,
                       A MASSACHUSETTS 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, 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                         14

     Item 3. Quantitative and Qualitative Disclosures about Market Risk      22


PART II. OTHER INFORMATION:

     Item 1 - 6                                                              23

















                            AMERICAN INCOME FUND I-D,
                       A MASSACHUSETTS 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                                  $  2,485,443   $   1,887,541
Rents receivable                                                 74,048         170,594
Accounts receivable - other                                     256,763          47,490
Accounts receivable - affiliate                                 232,024         111,179
Interest receivable - affiliate                                  22,153               -
Prepaid expenses                                                 10,274               -
Interest receivable - loan, net of allowance of $495,015
  at June 30, 2001                                                    -         373,781
Loan receivable, net of allowance of $266,875
  at June 30, 2001                                            2,783,125       3,050,000
Net investment in sales-type lease                              171,169         318,788
Note receivable - affiliate - at fair market value              898,405         898,405
Investment securities - affiliate - at fair market value        122,391         155,539
Equipment at cost, net of accumulated depreciation
  of $5,790,969 and $5,321,963 at June 30, 2001
  and December 31, 2000, respectively                         5,706,852       6,321,888
                                                           -------------  --------------

      Total assets                                         $ 12,762,647   $  13,335,205
                                                           =============  ==============


LIABILITIES AND PARTNERS' CAPITAL

Notes payable                                              $  2,479,590   $   2,492,344
Accrued interest                                                  9,436          12,283
Accrued liabilities                                             620,934         573,250
Accrued liabilities - affiliate                                 231,558          24,120
Deferred rental income                                           23,495          46,084
                                                           -------------  --------------
     Total liabilities                                        3,365,013       3,148,081
                                                           -------------  --------------

Partners' capital (deficit):
   General Partner                                             (447,921)       (408,447)
   Limited Partnership Interests
   (829,521.30 Units; initial purchase price of $25 each)     9,845,555      10,595,571
                                                           -------------  --------------
     Total partners' capital                                  9,397,634      10,187,124
                                                           -------------  --------------

     Total liabilities and partners' capital               $ 12,762,647   $  13,335,205
                                                           =============  ==============




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

                            AMERICAN INCOME FUND I-D,
                       A MASSACHUSETTS 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
INCOME                                                 (See Note 1)   (See Note 1)   (See Note 1)   (See Note 1)

Operating lease revenue                               $    548,705   $    373,877   $    927,548   $    729,727
Sales-type lease revenue                                     4,445              -          8,890              -
Interest income                                             29,448         21,228         51,027         71,660
Interest income - loan                                           -        110,234        121,234        138,700
Interest income - affiliate                                 22,153         22,153         44,551         44,551
Gain on sale of equipment                                    8,346          7,800         10,846         13,800
                                                      -------------  -------------  -------------  -------------
  Total income                                             613,097        535,292      1,164,096        998,438
                                                      -------------  -------------  -------------  -------------

EXPENSES

Depreciation                                               167,518        163,998        335,036        374,244
Write-down of equipment                                    280,000              -        280,000              -
Interest expense                                            34,593         57,047         81,170        121,627
Equipment management fees - affiliate                       30,018         17,269         51,433         33,577
Operating expenses - affiliate                             309,792         68,387        410,909        154,466
Write-down of impaired loan and interest receivable        761,890              -        761,890              -
Write-down of investment securities - affiliate                  -              -         33,148              -
                                                      -------------  -------------  -------------  -------------

  Total expenses                                         1,583,811        306,701      1,953,586        683,914
                                                      -------------  -------------  -------------  -------------

Net income (loss)                                     $   (970,714)  $    228,591   $   (789,490)  $    314,524
                                                      =============  =============  =============  =============



Net income (loss) per limited partnership unit        $      (1.11)  $       0.26   $      (0.90)  $       0.36
                                                      =============  =============  =============  =============
Cash distributions declared
   per limited partnership unit                       $         --   $         --   $         --   $         --
                                                      =============  =============  =============  =============











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



                            AMERICAN INCOME FUND I-D,
                       A MASSACHUSETTS 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)  $(408,447)        829,521.30  $10,595,571   $10,187,124

   Net loss  (Restated)                     (39,475)                 -     (750,016)     (789,490)

   Unrealized loss on investment
   securities - affiliate                      (637)                 -      (12,112)      (12,749)

   Less: Reclassification adjustment
   for write-down of investment
   securities - affiliate                       637                  -       12,112        12,749
                                          ----------  ----------------  ------------  ------------

 Comprehensive loss                         (39,475)                 -     (750,016)     (789,490)
                                          ----------  ----------------  ------------  ------------

 Balance at June 30, 2001 (Restated)      $(447,921)        829,521.30  $ 9,845,555   $ 9,397,634
                                          ==========  ================  ============  ============


























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



                            AMERICAN INCOME FUND I-D,
                       A MASSACHUSETTS LIMITED PARTNERSHIP

                            SSTATEMENT 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)                                         $   (789,490)  $    314,524
Adjustments to reconcile net income (loss) to net
 cash provided by operating activities:
  Depreciation                                                 335,036        374,244
  Write-down of equipment                                      280,000              -
  Sales-type lease revenue                                      (8,890)             -
  Gain on sale of equipment                                    (10,846)       (13,800)
  Write-down of impaired loan and interest receivable          761,890              -
  Write-down of investment securities - affiliate               33,148              -
Changes in assets and liabilities:
  Rents receivable                                              96,546          6,902
  Accounts receivable - other                                 (209,273)             -
  Accounts receivable - affiliate                             (120,845)       (11,479)
  Interest receivable - affiliate                              (22,153)             -
  Prepaid expenses                                             (10,274)             -
  Interest receivable - loan                                  (121,234)      (138,700)
  Collections on net investment in sales-type lease            156,509              -
  Accrued interest                                              (2,847)        (5,307)
  Accrued liabilities                                           47,684       (224,339)
  Accrued liabilities - affiliate                              207,438         (3,115)
  Deferred rental income                                       (22,589)       (22,257)
                                                          -------------  -------------
    Net cash provided by operating activities                  599,810        276,673
                                                          -------------  -------------

CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES
Proceeds from equipment sales                                   10,846         13,800
Issuance of loan receivable                                          -     (3,050,000)
                                                          -------------  -------------
    Net cash provided by (used in) investing activities         10,846     (3,036,200)
                                                          -------------  -------------

CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES
Proceeds from notes payable                                  1,862,028        194,987
Principal payments - notes payable                          (1,874,782)      (288,081)
Distributions paid                                                   -       (163,722)
                                                          -------------  -------------
    Net cash used in financing activities                      (12,754)      (256,816)
                                                          -------------  -------------

Net increase (decrease) in cash and cash equivalents           597,902     (3,016,343)
Cash and cash equivalents at beginning of period             1,887,541      4,377,118
                                                          -------------  -------------
Cash and cash equivalents at end of period                $  2,485,443   $  1,360,775
                                                          =============  =============

SUPPLEMENTAL INFORMATION
Cash paid during the period for interest                  $     84,017   $    126,934
                                                          =============  =============



See  Note  8  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.

See  Note 10 to the financial statements regarding the refinancing of one of the
Partnership's  notes  payable  in  February  2001.


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



                            AMERICAN INCOME FUND I-D,
                       A MASSACHUSETTS LIMITED PARTNERSHIP

                        NOTES TO THE FINANCIAL STATEMENTS

                                  JUNE 30, 2001

                                   (UNAUDITED)


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

After  American  Income  Fund  I-D,  a  Massachusetts  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
$3,050,000.  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 $70,221 and $132,819, and
$16,570  and  $19,554,  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  $70,221 and $132,819, respectively, previously
recorded  during  the  three  and six months ended June 30, 2001 and $16,570 and
$19,554,  respectively,  for  the three and six months ended June 30, 2000.  The
Partnership  also  recognized  interest income of $121,234 during the six months
ended  June  30, 2001 and $110,234 and $138,700, 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  $266,875,  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  $495,015 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 $691,669 and $507,837, respectively, or $0.79 and
$0.58, per limited partnership unit.  The adjustments resulted in a net increase
to  earnings  for  the  three and six months ended June 30, 2000 of $126,804 and
$158,254,  respectively,  or $0.14 and $0.18, 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.


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 $2,384,670 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, quarterly or semi-annually and no
significant  amounts  are  calculated on factors other than the passage of time.
The  leases  are accounted for as operating leases and are noncancellable. Rents
received  prior  to  their  due  dates  are deferred.  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  Note  11  regarding  the  Class  Action Lawsuit.  Future
minimum  rents  of  $2,902,380  are  due  as  follows:



                               
For the year ending June 30,   2002  $  901,622
                               2003     870,223
                               2004     713,819
                               2005     416,716
                                     ----------

  .                           Total  $2,902,380
                                     ==========



Future  minimum rents for operating leases does not include the operating leases
for  which  the  lease  payments are based on the usage of the equipment leased.

In  June  2001,  the  Partnership  and  certain  affiliated  investment programs
(collectively,  the  "Programs") executed an agreement with the existing lessee,
Reno  Air,  Inc.  ("Reno"),  to early terminate the lease of a McDonnell Douglas
MD-87  aircraft that had been scheduled to expire in January 2003.  The Programs
received  an  early  termination  fee  of $840,000 and a payment of $400,000 for
certain  maintenance  required  under  the  existing  lease  agreement.  The
Partnership's  share  of  the  early  termination  fee  was  $216,888, which was
recognized  as  operating  lease  revenue during the three months ended June 30,
2001 and its share of the maintenance payment was $103,280, which was accrued as
a  maintenance  obligation at June 30, 2001.  Coincident with the termination of
the  Reno  lease, the aircraft was re-leased to Aerovias de Mexico, S.A. de C.V.
for  a  term  of four years.  The Programs will receive rents of $6,240,000 over
the  lease  term,  of  which  the  Partnership's  share  is  $1,611,168.

Lease  payments for the sales-type lease are due monthly and the related revenue
is  recognized by a method, which produces a constant periodic rate of return on
the  outstanding investment in the lease.  Future minimum lease payments for the
sales-type lease of $182,595 are due through the date of the lease expiration in
January  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
- -------------------------------------------  -----------  ------------
                                                    
Aircraft                                            0-48  $ 8,384,248
Trailers/intermodal containers                     18-24    2,028,929
Materials handling                                   0-6      987,562
Furniture and fixtures                                 0       97,082
                                                          ------------
 Total equipment cost                                  .   11,497,821
 Accumulated depreciation                              .   (5,790,969)
                                                          ------------
 Equipment, net of accumulated depreciation            .  $ 5,706,852
                                                          ============



At  June  30,  2001,  the  Partnership's  equipment portfolio included equipment
having  a proportionate original cost of approximately $10,413,000, representing
approximately  91%  of  total  equipment  cost.

Certain  of  the equipment and related lease payment streams were used to secure
term loans with third-party lenders. The preceding summary of equipment includes
leveraged  equipment  having  an original cost of approximately $5,522,000 and a
net  book  value  of  approximately  $3,556,000  at June 30, 2001 (see Note 10).

The  summary  above  includes  the Partnership's interest in a McDonnell Douglas
MD-82  aircraft,  which  had been leased to Finnair OY through April 2001.  Upon
expiration  of the lease, the aircraft was returned to the General Partner.  The
Partnership's  interest  in  this aircraft had an original cost of approximately
$2,014,000  and  a  net book value of approximately $1,007,000 at June 30, 2001.
The  General  Partner  is  attempting  to  remarket  this  aircraft.

The  Partnership accounts for impairment of long-lived assets in accordance with
Statement  of  Financial  Accounting Standards ("SFAS") No. 121, "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of"
which was issued in March 1995.  SFAS No. 121 requires that long-lived assets be
reviewed  for  impairment  whenever  events or changes in circumstances indicate
that  the  net book value of the assets may not be recoverable from undiscounted
future cash flows.  During the three months ended June 30, 2001, the Partnership
recorded  a  write-down of equipment, representing an impairment to the carrying
value  of  the  Partnership's  interest  in the McDonnell Douglas MD-82 aircraft
discussed  above.  The resulting charge of $280,000 was based on a comparison of
estimated  fair  value  and  carrying value of the Partnership's interest in the
aircraft.


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 $3,050,000. 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  $266,875, 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  $495,015 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  -  NET  INVESTMENT  IN  SALES-TYPE  LEASE
- --------------------------------------------------

The  Partnership's  net  investment  in  a sales-type lease is the result of the
conditional  sale  of  the  Partnership's proportionate interest in a Boeing 737
aircraft  executed in October 2000. The title to the aircraft transfers to Royal
Aviation  Inc.,  at  the expiration of the lease term.  The sale of the aircraft
has  been  recorded  by the Partnership as a sales-type lease, with a lease term
expiring  in  January  2002.  For the three and six month periods ended June 30,
2001,  the Partnership recognized sales-type lease revenue of $4,445 and $8,890,
respectively,  from  this  lease.  At  June  30, 2001, the components of the net
investment  in  the  sales-type  lease  are  as  follows:



                                          
Total minimum lease payments to be received  $182,595
Less: Unearned income                          11,426
                                             --------

  Total                                      $171,169
                                             ========



Unearned  income  is being amortized to revenue over the lease term, expiring in
January  2002.


NOTE  8  -  INVESTMENT  SECURITIES  -  AFFILIATE AND NOTE RECEIVABLE - AFFILIATE
- --------------------------------------------------------------------------------

As  a  result  of  an  exchange  transaction  in  1997,  the  Partnership is the
beneficial  owner  of 40,797 shares of Semele Group Inc. ("Semele") common stock
and  holds  a  beneficial  interest in a note from Semele (the "Semele Note") of
$898,405.  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
$44,551  related  to  the Semele Note during each of 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 11, 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  $33,148.

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
$12,749.  This  loss  was reported as a component of comprehensive loss included
in  the  Statement  of  Changes  in  Partners'  Capital.


NOTE  9  -  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        $ 51,433  $ 33,577
Administrative charges             52,434    63,592
Reimbursable operating expenses
   due to third parties           358,475    90,874
                                 --------  --------

          Total                  $462,342  $188,043
                                 ========  ========




All  rents  and  proceeds from the sale of equipment are paid directly to either
EFG  or  to  a  lender.  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  $232,024  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  10  -  NOTES  PAYABLE
- ---------------------------

Notes  payable  at  June  30,  2001  consisted of two installment notes totaling
$2,479,590  payable  to  banks and institutional lenders.  The installment notes
bear  an  interest  rate of either 7.65% or a fluctuating interest rate based on
LIBOR  (approximately  4.73%  at  June  30,  2001)  plus  a margin.  Both of the
installment  notes  are non-recourse and are collateralized by the equipment and
assignment  of  the  related  lease  payments.  The  installment  notes amortize
monthly and in addition, the Partnership has a balloon payment obligation at the
expiration  of  the  lease  term  related  to  one of the two aircraft leased to
Aerovias  de  Mexico,  S.A.  de  C.V.  of  $391,567  in  September  2004.

In  February  2001,  the  Partnership and certain affiliated investment programs
(collectively  "the  Programs")  refinanced  the  outstanding  indebtedness  and
accrued interest related to the aircraft on lease to Aerovias de Mexico, S.A. de
C.V.  In  addition  to refinancing the Programs' total existing indebtedness and
accrued  interest  of $4,758,845, the Programs received additional debt proceeds
of  $3,400,177.  The  Partnership's  aggregate  share  of the refinanced and new
indebtedness  was  $1,174,165  including  $684,845  used  to  repay the existing
indebtedness  on the refinanced aircraft.  The Partnership used a portion of its
share of the additional proceeds of $489,320 to repay the outstanding balance of
the  indebtedness  and  accrued  interest  related  to  the aircraft on lease to
Finnair  OY  of  $126,782  and  certain  aircraft reconfiguration costs that the
Partnership  had  accrued  at  December  31,  2000.

In  June  2001,  the  Partnership  and  certain  affiliated  investment programs
(collectively,  the  "Reno  Programs")  executed  an agreement with the existing
lessee,  Reno  Air,  Inc.  ("Reno"), to early terminate the lease of a McDonnell
Douglas  MD-87  aircraft  that  had  been  scheduled  to expire in January 2003.
Coincident with the termination of the Reno lease, the aircraft was re-leased to
Aerovias  de  Mexico,  S.A.  de  C.V.  for  a term of four years.  (See Note 4 -
Revenue  Recognition).  The  Reno  Programs executed a debt agreement with a new
lender  collateralized by the aircraft and assignment of the Aerovias de Mexico,
S.A.  de  C.V.  lease  payments.  The  Reno  Programs  received debt proceeds of
$5,316,482,  of  which  the Partnership's share was $1,372,708.  The Partnership
used  the new debt proceeds and a portion of certain other receipts from Reno to
repay  the  outstanding  balance  of  the  existing  indebtedness related to the
aircraft  of  $1,437,109  and  accrued  interest  and  fees of $21,410.  The new
indebtedness  bears  a  fluctuating  interest rate based on LIBOR (approximately
4.73%  at  June  30,  2001)  plus  2.3%.

Management  believes that the carrying amount of notes payable approximates fair
value  at  June 30, 2001 based on its experience and understanding of the market
for  instruments  with  similar  terms.

The  annual  maturities  of  the  note  payable  are  as  follows:



                               
For the year ending June 30,   2002  $  523,346
                               2003     563,009
                               2004     605,377
                               2005     787,858
                                     ----------

 .                             Total  $2,479,590
                                     ==========




NOTE  11  -  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 FUND I-D,
                       A MASSACHUSETTS 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 Fund I-D, a
Massachusetts  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 11 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  $70,221 and $132,819, respectively, previously
recorded  during  the  three  and six months ended June 30, 2001 and $16,570 and
$19,554,  respectively,  for  the three and six months ended June 30, 2000.  The
Partnership  also  recognized  interest income of $121,234 during the six months
ended  June  30, 2001 and $110,234 and $138,700, during the three and six months
ended  June  30,  2000,  respectively.

During  the  second  quarter  of  2001, the General Partner also determined that
recoverability  of  the  loan  receivable had been impaired and at June 30, 2001
recorded  an  impairment  of  $266,875, 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  $495,015 recorded on the loan
receivable  through  March 31, 2001 and has ceased accruing interest on its loan
receivable  from  Echelon  Residential  Holdings,  effective  April  1,  2001.

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


Three  and  six  months ended June 30, 2001 compared to the three and six months
- --------------------------------------------------------------------------------
ended  June  30,  2000
- ----------------------

The  Partnership  was  organized  in  1991  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  11  to  the  financial  statements.).  Pursuant  to the
Amended  and  Restated  Agreement  and  Certificate  of Limited Partnership (the
"Restated  Agreement, as amended,") the Partnership is scheduled to be dissolved
by  December  31,  2002.  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.


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

For  the  three  and  six  month  periods  ended  June 30, 2001, the Partnership
recognized  operating  lease  revenue  of  $548,705  and $927,548, respectively,
compared  to  $373,877 and $729,727, respectively, for the same periods in 2000.
The  increase  in  operating  lease  revenue from 2000 to 2001 resulted from the
September  2000  re-lease  of  a  McDonnell  Douglas MD-82 aircraft and a Boeing
737-2H4  aircraft  in  which the Partnership holds ownership interests and lease
termination proceeds, as discussed below.  These increases were partially offset
by  the affects on operating lease revenue of the lease term expiration in April
2001  of  a  second McDonnell Douglas MD-82 aircraft and sales of equipment.  In
the  future,  operating  lease  revenue is expected to decline due to lease term
expirations  and  equipment  sales.

The  lease term associated with a Boeing 737-2H4, in which the Partnership holds
an  ownership  interest, expired in December 1999. The aircraft was re-leased in
September 2000 to Air Slovakia BWJ Ltd., with a lease term expiring in September
2003.  The Partnership recognized operating lease revenue of $78,255 for the six
month  period  ended  June  30,  2001  related to its interest in this aircraft.

The  lease term associated with a McDonnell Douglas MD-82 aircraft, in which the
Partnership  holds an ownership interest, expired in January 2000.  The aircraft
was re-leased in September 2000 to Aerovias de Mexico S.A. de C.V., with a lease
term  expiring  in  September  2004.  The Partnership recognized operating lease
revenue  of  $142,471  and $28,190 related to this aircraft during the six month
periods  ended  June  30,  2001  and  2000,  respectively.

In  June  2001,  the  Partnership  and  certain  affiliated  investment programs
(collectively,  the  "Reno  Programs")  executed  an agreement with the existing
lessee,  Reno  Air,  Inc.  ("Reno"), to early terminate the lease of a McDonnell
Douglas  MD-87  aircraft that had been scheduled to expire in January 2003.  The
Reno  Programs  received  an  early termination fee of $840,000 and a payment of
$400,000  for  certain  maintenance required under the existing lease agreement.
The  Partnership's  share  of  the early termination fee was $216,888, which was
recognized  as  operating  lease  revenue during the three months ended June 30,
2001 and its share of the maintenance payment was $103,280, which was accrued as
a  maintenance  obligation at June 30, 2001.  Coincident with the termination of
the  Reno  lease, the aircraft was re-leased to Aerovias de Mexico, S.A. de C.V.
for  a  term  of four years.  The Reno Programs will receive rents of $6,240,000
over  the  lease  term,  of  which  the  Partnership's  share  is  $1,611,168.


The General Partner is attempting to remarket the second McDonnell Douglas MD-82
aircraft,  in which the Partnership holds an ownership interest.  The lease term
associated  with  this  aircraft  expired  in  April  2001  and  the aircraft is
currently  off  lease.  The  Partnership  recognized  operating lease revenue of
$101,800  and  $153,984  related  to  this aircraft during the six month periods
ended  June  30,  2001  and  2000,  respectively.

In  October  2000,  the  Partnership  and  certain  of its affiliates executed a
conditional  sales  agreement  with  Royal  Aviation  Inc.  for  the sale of the
Partnership's  interest  in  a second Boeing 737-2H4 aircraft. This aircraft had
been  off  lease  from  January 2000 through the date of the conditional sale in
October 2000. The title to the aircraft transfers to Royal Aviation Inc., at the
expiration of the lease term.  The sale of the aircraft has been recorded by the
Partnership  as  a sales-type lease, with a lease term expiring in January 2002.
For  the  three  and  six  month  periods  ended  June 30, 2001, the Partnership
recognized  sales-type  lease  revenue  of  $4,445  and  $8,890,  respectively.

The  Partnership's  equipment  portfolio  includes  certain  assets in which the
Partnership  holds  a  proportionate  ownership  interest.  In  such  cases, the
remaining  interests  are  owned  by  an  affiliated  equipment  leasing program
sponsored  by  Equis Financial Group Limited Partnership ("EFG").  Proportionate
equipment  ownership  enabled the Partnership to further diversify its equipment
portfolio  at  inception  by  participating in the ownership of selected assets,
thereby  reducing  the  general levels of risk, which could have resulted from a
concentration in any single equipment type, industry or lessee.  The Partnership
and  each  affiliate  individually  report,  in  proportion  to their respective
ownership  interests,  their respective shares of assets, liabilities, revenues,
and  expenses  associated  with  the  equipment.

Interest  income for the three and six month ended June 30, 2001 was $51,601 and
$216,812, respectively, compared to $153,615 and $254,911, 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 investment, among other factors. Interest income during the three
and six month periods ended June 30, 2001 and 2000 included $22,153 and $44,551,
respectively,  earned  on  a  note  receivable  from  Semele  (see Note 8 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  $70,221 and $132,819, respectively, previously
recorded  during  the  three  and six months ended June 30, 2001 and $16,570 and
$19,554,  respectively,  for  the three and six months ended June 30, 2000.  The
Partnership  also  recognized  interest income of $121,234 during the six months
ended  June  30, 2001 and $110,234 and $138,700, 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 $266,875 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  $495,015 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  $761,890 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.

During  the  three  and  six  month  periods  ended  June 30, 2001 and 2000, the
Partnership  sold  fully-depreciated  equipment  to  existing  lessees and third
parties.  These  sales  resulted in a net gain, for financial statement purposes
in  2001,  of  $8,346 and $10,846, respectively, compared to $7,800 and $13,800,
respectively,  for  the  same  periods  in  2000.

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

The  ultimate  realization  of  residual value for any type of equipment will be
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.  Consequently, the amount
of  gain  or  loss  reported  in  the  financial  statements  is not necessarily
indicative of the total residual value the Partnership achieved from leasing the
equipment.

Depreciation expense for the three and six month periods ended June 30, 2001 was
$167,518  and  $335,036,  respectively,  compared  to  $163,998  and  $374,244,
respectively,  for  the same periods in 2000.  For financial reporting purposes,
to  the  extent  that  an  asset  is held on primary lease term, the Partnership
depreciates  the  difference  between  (i)  the  cost  of the asset and (ii) the
estimated  residual  value of the asset on a straight-line basis over such term.
For  purposes  of  this policy, estimated residual values represent estimates of
equipment  values  at  the  date of the primary lease expiration.  To the extent
that  equipment is held beyond its primary lease term, the Partnership continues
to depreciate the remaining net book value of the asset on a straight-line basis
over  the  asset's  remaining  economic  life.

During  the  three  months  ended June 30, 2001, the Partnership also recorded a
write-down of equipment, representing an impairment to the carrying value of the
Partnership's  interest  in a McDonnell Douglas MD-82 aircraft returned in April
2001  and currently being off lease.  The resulting charge of $280,000 was based
on  a comparison of estimated fair value and carrying value of the Partnership's
interest  in  the  aircraft.  The  estimate  of  the fair value was based on (i)
information  provided by a third-party aircraft broker and (ii) EFG's assessment
of  prevailing market conditions for similar aircraft.  Aircraft condition, age,
passenger  capacity,  distance  capability,  fuel  efficiency, and other factors
influence  market  demand  and  market  values  for  passenger  jet  aircraft.

For  the  three  and  six  month  periods  ended  June 30, 2001, the Partnership
incurred  interest  expense  of  $34,593  and $81,170, respectively, compared to
$57,047 and $121,627, respectively for the same periods in 2000.  In the future,
interest  expense  will  decline  as  the  principal balance of notes payable is
reduced  through  the  application  of  rent  receipts  to  outstanding  debt.

Management  fees  were  $30,018 and $51,433, respectively, for the three and six
month periods ended June 30, 2001 and $17,269 and $33,577, respectively, for the
same  periods  in  2000.

Operating  expenses  were  $309,792 and $410,909, respectively for the three and
six  month  periods  ended  June  30,  2001  compared  to  $68,387 and $154,466,
respectively, for the same periods in 2000. In 2001, operating expenses included
approximately  $59,000  related to the Class Lawsuit discussed in Note 11 to the
financial  statements  herein.  In  addition,  operating  expenses  included
approximately $172,000 of re-marketing and storage costs related to the re-lease
of  an aircraft in June 2001 and storage of another aircraft, which was returned
to  the  General  Partner  in April 2001, upon its lease term expiration.  Other
operating  expenses  include professional service costs, such as audit and legal
fees,  as  well  as printing, distribution and remarketing expenses.  In certain
cases,  equipment  storage  or  repairs and maintenance costs may be incurred in
connection  with  equipment  being  remarketed.

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  $33,148.

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  derive  from  asset  rental  transactions.
Accordingly,  the  Partnership's  principal  source  of  cash from operations is
provided  by  the  collection of periodic rents.  These cash inflows are used to
satisfy  debt  service  obligations associated with leveraged leases, and to pay
management  fees  and  operating costs.  Operating activities generated net cash
inflows  of  $599,810  and  $276,673  for the six months ended June 30, 2001 and
2000,  respectively.  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  assets.  The  Partnership,  however,  may  continue  to  incur
significant  costs  to  facilitate the successful remarketing of its aircraft in
the  future.

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 sales proceeds
of  $10,846  and  $13,800,  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  $3,084,975  from  contractual  operating  and  sales-type  lease
agreements  (see Note 4 to the financial statements), a portion of which will be
used  to amortize the principal balance of notes payable of $2,479,590 (see Note
10  to  the  financial  statements).  At  the expiration of the individual 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 11 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 $3,050,000 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 also determined that
recoverability  of  the  loan  receivable had been impaired and at June 30, 2001
recorded  an  impairment  of  $266,875  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  $495,015 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  $761,890 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.

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 40,797 shares of Semele common stock and holds a beneficial
interest in a note from Semele (the "Semele Note") of $898,405.  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 11, 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  $33,148.  See  Results  of  Operations.

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
$12,749.  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.

The  Partnership  obtained  long-term  financing  in  connection  with  certain
equipment  leases.  The  origination  of  such  indebtedness  and the subsequent
repayments  of  principal  are reported as components of financing activities on
the accompanying Statement of Cash Flows.  Each note payable is recourse only to
the specific equipment financed and to the minimum rental payments contracted to
be  received  during  the  debt  amortization  period  (which  period  generally
coincides  with  the  lease  rental  term).  As rental payments are collected, a
portion  or  all  of  the  rental  payment  is  used  to  repay  the  associated
indebtedness.  In  the  future,  the  amount  of  cash  used will decline as the
principal  balance  of  the  notes payable is reduced through the collection and
application  of  rents.  In  addition,  the  Partnership  has  a balloon payment
obligation  as  discussed  below.

In  February  2001,  the  Partnership and certain affiliated investment programs
(collectively,  the  "Programs")  refinanced  the  outstanding  indebtedness and
accrued  interest related to the aircraft on lease to Aerovias de Mexico S.A. de
C.V.  In  addition  to refinancing the Programs' total existing indebtedness and
accrued  interest  of $4,758,845, the Programs received additional debt proceeds
of  $3,400,177.  The  Partnership's  aggregate  share  of the refinanced and new
indebtedness  was  $1,174,165  including  $684,845  used  to  repay the existing
indebtedness  on the refinanced aircraft.  The Partnership used a portion of its
share of the additional proceeds of $489,320 to repay the outstanding balance of
the  indebtedness  and accrued interest related to the aircraft then on lease to
Finnair  OY  of  $126,782  and  certain  aircraft reconfiguration costs that the
Partnership  had  accrued  at  December  31, 2000.  The new indebtedness bears a
fixed interest rate of 7.65%, principal is amortized monthly and the Partnership
has a balloon payment obligation at the expiration of the lease term of $391,567
in  September  2004.   In  the  six  months ended June 30, 2000, the Partnership
refinanced the indebtedness associated with the same aircraft and in addition to
refinancing the existing indebtedness, received additional proceeds of $194,987.

In  June  2001,  the  Partnership  and  certain  affiliated  investment programs
(collectively,  the  "Reno  Programs")  executed  an agreement with the existing
lessee,  Reno  Air,  Inc.  ("Reno"), to early terminate the lease of a McDonnell
Douglas  MD-87  aircraft  that  had  been  scheduled  to expire in January 2003.
Coincident with the termination of the Reno lease, the aircraft was re-leased to
Aerovias  de  Mexico,  S.A.  de  C.V.  for  a term of four years (see Results of
Operations).  The  Reno  Programs  executed  a  debt agreement with a new lender
collateralized by the aircraft and assignment of the Aerovias de Mexico, S.A. de
C.V. lease payments.  The Reno Programs received debt proceeds of $5,316,482, of
which the Partnership's share was $1,372,708.  The Partnership used the new debt
proceeds  and  a  portion  of  certain  other  receipts  from  Reno to repay the
outstanding  balance  of  the  existing  indebtedness related to the aircraft of
$1,437,109 and accrued interest and fees of $21,410.  The new indebtedness bears
a  fluctuating  interest  rate  based  on LIBOR (approximately 4.73% at June 30,
2001)  plus  2.3%  and  principal  is  amortized  monthly.

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. In particular, the Partnership
must contemplate the potential liquidity risks associated with its investment in
commercial  jet  aircraft.  The  management  and  remarketing  of  aircraft  can
involve,  among  other  things,  significant  costs  and  lengthy  remarketing
initiatives.  Although  the  Partnership's  lessees are required to maintain the
aircraft  during  the  period  of  lease  contract,  repair, maintenance, and/or
refurbishment  costs  at  lease  expiration can be substantial.  For example, an
aircraft  that  is  returned  to  the  Partnership meeting minimum airworthiness
standards,  such as flight hours or engine cycles, nonetheless may require heavy
maintenance  in  order  to  bring its engines, airframe and other hardware up to
standards that will permit its prospective use in commercial air transportation.

At  June  30,  2001,  the  Partnership's  equipment portfolio included ownership
interests  in  four  commercial  jet  aircraft,  one  of  which  is a Boeing 737
aircraft.  The  Boeing  737  aircraft  is a Stage 2 aircraft, meaning that it is
prohibited  from  operating  in the United States unless it is retro-fitted with
hush-kits  to meet Stage 3 noise regulations promulgated by the Federal Aviation
Administration.  During  2000,  this aircraft was re-leased to Air Slovakia BWJ,
Ltd.  through  September 2003. The remaining three aircraft in the Partnership's
portfolio already are Stage 3 compliant.  Two of these aircraft have lease terms
expiring  in  September 2004 and June 2005, respectively, and the third aircraft
was  returned  to  the  General Partner upon its lease expiration in April 2001.
The  General  Partner  is  attempting  to  remarket  this  aircraft.

Recent  changes  in  economic  condition  of the airline industry have adversely
affected  the  demand  for and market values for commercial jet aircraft.  These
changes  could  adversely  affect  the  operations  of  the  Partnership and the
residual value of the commercial jet aircraft.  Currently, all of commercial jet
aircraft  in  which  the  Partnership has a proportionate ownership interest are
subject to contracted lease agreements except one McDonnell Douglas MD-82, which
was  returned  to  the  General Partner upon its lease expiration in April 2001.
The  General  Partner  is  attempting  to  remarket  this  aircraft.

Cash  distributions  to  the  General and Limited Partners 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 Limited Partners 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 Limited Partners adequate to cover any tax
obligation.

Cash distributions when paid to the Limited Partners 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  10  to  the  financial statements presented in the Partnership's 2000
Annual Report).  For instance, selling commissions and 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 11 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 exposure to market risk for changes in interest rates at June
30, 2001, related primarily to one note payable for which the interest rates are
based  on  the London Interbank Offering Rate. An annual increase of a 100 basis
points  in  the  interest  rate  on  this note payable would not have a material
effect  on  the  Partnership's  financial  statements.

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 FUND I-D,
                       A MASSACHUSETTS LIMITED PARTNERSHIP

                                   FORM 10-Q/A

                           PART II.  OTHER INFORMATION








           

  Item 1.     Legal Proceedings
  .           Response:

  .           Refer to Note 11 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:

 .             Exhibit 99(m).  Lease agreement with Aerovias de Mexico, S.A. de C.V.,
 .             was filed in the Registrant's Annual Report on Form 10-Q for the period
 .             ended June 30, 2001 as Exhibit 1 and is incorporated herein by
 .             reference.

  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 FUND I-D, a Massachusetts Limited Partnership


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


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


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