Form 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

           |X|    Quarterly Report Pursuant to Section 13
                  or 15(d) of the Securities Exchange Act
                  of 1934. For the quarterly period ended
                  March 31, 2004

           |_|    Transition Report Pursuant to Section 13 or 15(d) of
                  the Securities Exchange Act of 1934.
                  For the transition period from _______ to _______

                        Commission File Number 000-24175

                      ATEL Capital Equipment Fund VII, L.P.
             (Exact name of registrant as specified in its charter)

California                                                    94-3248318
- ----------                                                    ----------
(State or other jurisdiction of                             (I. R. S. Employer
 incorporation or organization)                             Identification No.)

     600 California Street, 6th Floor, San Francisco, California 94108-2733
                    (Address of principal executive offices)

       Registrant's telephone number, including area code: (415) 989-8800

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

Securities  registered pursuant to section 12(g) of the Act: Limited Partnership
Units

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

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act). Yes |_| No |X|

The number of Limited  Partnership  Units  outstanding  as of March 31, 2004 was
14,995,550.

                       DOCUMENTS INCORPORATED BY REFERENCE

                                      None



                                       1


                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.


  Index


Part I. Financial Information

Item 1. Financial Statements (Unaudited)

          Balance Sheets, March 31, 2004 and December 31, 2003.

          Statements of  Operations  for the three month periods ended March 31,
          2004 and 2003.

          Statements of Changes in Partners' Capital for the year ended December
          31, 2003 and for the three month period ended March 31, 2004.

          Statements  of Cash Flows for the three month  periods ended March 31,
          2004 and 2003. Notes to the Financial Statements.

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

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Item 4. Controls and Procedures

Part II. Other Information

Item 1. Legal Proceedings

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Item 3. Defaults Upon Senior Securities

Item 4. Submission of Matters to a Vote of Security Holders

Item 5. Other Information

Item 6. Exhibits



                                       2


                          Part I. FINANCIAL INFORMATION

Item 1.  Financial Statements (unaudited).


                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                                 BALANCE SHEETS

                      MARCH 31, 2004 AND DECEMBER 31, 2003


                                     ASSETS



                                                                     March 31,        December 31,
                                                                        2004              2003
                                                                        ----              ----
                                                                    (Unaudited)

                                                                                    
Cash and cash equivalents                                                $ 728,239          $ 835,628
Accounts receivable, net of allowance for doubtful accounts of
   $601,880 in 2004 and $524,880 in 2003                                 1,310,807          2,149,089
Other assets                                                                44,897                  -
Investments in leases                                                   66,639,389         71,827,497
                                                                  ----------------- ------------------
Total assets                                                          $ 68,723,332        $74,812,214
                                                                  ================= ==================


                        LIABILITIES AND PARTNERS' CAPITAL


Lines of credit                                                        $14,500,000        $13,500,000

Other long-term debt                                                    14,064,000         15,759,000

Non-recourse debt                                                          993,636          1,586,403

Accounts payable:
   General Partner                                                         162,777            481,818
   Other                                                                   253,194            650,573

Accrued interest expense                                                    30,745             36,929
Interest rate swap contracts                                               803,008            886,207
Unearned operating lease income                                            800,585            505,261
                                                                  ----------------- ------------------
Total liabilities                                                       31,607,945         33,406,191


Partners' capital:
   Accumulated other comprehensive loss                                   (732,815)          (886,207)
   Partners' capital                                                    37,848,202         42,292,230
                                                                  ----------------- ------------------
Total partners' capital                                                 37,115,387         41,406,023
                                                                  ----------------- ------------------
Total liabilities and partners' capital                               $ 68,723,332        $74,812,214
                                                                  ================= ==================


                             See accompanying notes.


                                       3


                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                            STATEMENTS OF OPERATIONS

                            THREE MONTH PERIODS ENDED
                             MARCH 31, 2004 AND 2003
                                   (Unaudited)




                                                                 2004              2003
                                                                 ----              ----
Revenues:
   Leasing activities:
                                                                             
      Operating leases                                          $ 4,179,569        $ 5,543,069
      Direct financing leases                                       103,716            274,332
      (Loss) gain on sales of assets                                (91,915)         2,153,445
Interest                                                              1,160              1,668
Other                                                                33,046             26,912
                                                           ----------------- ------------------
                                                                  4,225,576          7,999,426
Expenses:
Depreciation of operating lease assets                            3,038,259          4,472,905
Cost reimbursements to General Partner                              763,872            780,304
Impairment losses                                                   455,367            517,926
Interest expense                                                    452,377            620,293
Railcar maintenance                                                 385,274            109,490
Equipment and incentive management fees to General Partner          156,212            360,964
Professional fees                                                    86,737             36,301
Insurance                                                            72,317                  -
Storage charges                                                      69,732             11,250
Other management fees                                                65,639             24,224
Provision for doubtful accounts                                      77,000            220,000
Amortization of initial direct costs                                 11,155             50,712
Other                                                               185,009            144,921
                                                           ----------------- ------------------
                                                                  5,818,950          7,349,290
                                                           ----------------- ------------------
Net (loss) income                                               $(1,593,374)         $ 650,136
                                                           ================= ==================

Net income (loss):
   General Partner                                                $ 213,941          $ 308,138
   Limited Partners                                              (1,807,315)           341,998
                                                           ----------------- ------------------
                                                                $(1,593,374)         $ 650,136
                                                           ================= ==================

Net (loss) income per Limited Partnership Unit                      $ (0.12)            $ 0.02
Weighted average number of Units outstanding                     14,995,550         14,996,050



                             See accompanying notes.


                                       4


                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                   STATEMENTS OF CHANGES IN PARTNERS' CAPITAL

                      FOR THE YEAR ENDED DECEMBER 31, 2003
                                   AND FOR THE
                            THREE MONTH PERIOD ENDED
                                 MARCH 31, 2004
                                   (Unaudited)




                                                                                                 Accumulated
                                                                                                    Other
                                                                                                Comprehensive
                                                         Limited Partners        General            Income
                                                         ----------------
                                            Units             Amount             Partner            (Loss)             Total

                                                                                                        
Balance December 31, 2002                    14,996,050       $ 62,842,594                $ -       $(1,624,360)       $61,218,234

Distributions to partners                             -        (14,997,209)        (1,239,911)                -        (16,237,120)
Unrealized decrease in value of
   interest rate swap contracts                       -                  -                  -           738,153            738,153
Limited partnership units
   repurchased                                     (500)            (1,844)                 -                 -             (1,844)
Net (loss) income                                     -         (5,551,311)         1,239,911                 -         (4,311,400)
                                       ----------------- ------------------ ------------------ ----------------- ------------------
Balance December 31, 2003                    14,995,550         42,292,230                  -          (886,207)        41,406,023


Distributions to partners                             -         (2,636,713)          (213,941)                -         (2,850,654)
Unrealized decrease in value of
   interest rate swap contracts                       -                  -                  -            83,199             83,199
Reclassification adjustment for
   portion of swap liability charged to
   net loss                                                                                              70,193
Net (loss) income                                     -         (1,807,315)           213,941                 -         (1,593,374)
                                       ----------------- ------------------ ------------------ ----------------- ------------------
Balance March 31, 2004                       14,995,550       $ 37,848,202                $ -        $ (732,815)       $37,045,194
                                       ================= ================== ================== ================= ==================








                             See accompanying notes.


                                       5


                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                            STATEMENTS OF CASH FLOWS

                            THREE MONTH PERIODS ENDED
                             MARCH 31, 2004 AND 2003
                                   (Unaudited)



                                                                          2004              2003
                                                                          ----              ----
Operating activities:
                                                                                        
Net (loss) income                                                        $(1,593,374)         $ 650,136
Adjustments to reconcile net (loss) income to net cash provided by
   operating activities:
   Loss (gain) on sales of assets                                             91,915         (2,153,445)
   Depreciation of operating lease assets                                  3,038,259          4,472,905
   Amortization of initial direct costs                                       11,155             50,712
   Impairment losses                                                         455,367            517,926
   Provision for doubtful accounts                                            77,000            220,000
   Changes in operating assets and liabilities:
      Accounts receivable                                                    761,282          1,255,535
      Due from General Partner                                                     -            253,543
      Other assets                                                           (44,897)            10,019
      Accounts payable, General Partner                                     (319,041)           909,051
      Accounts payable, other                                               (397,379)          (127,562)
      Accrued interest expense                                                (6,184)           (36,738)
      Interest rate swap contracts                                            70,193                  -
      Unearned operating lease income                                        295,324           (275,803)
                                                                    ----------------- ------------------
Net cash provided by operating activities                                  2,439,620          5,746,279
                                                                    ----------------- ------------------

Investing activities:
Proceeds from sales of assets                                              1,087,555         14,689,581
Reduction of net investment in direct financing leases                       503,857            561,571
                                                                    ----------------- ------------------
Net cash provided by investing activities                                  1,591,412         15,251,152
                                                                    ----------------- ------------------

Financing activities:
Borrowings under line of credit                                            2,800,000            500,000
Distributions to Limited Partners                                         (2,636,713)        (3,749,948)
Repayments of borrowings under line of credit                             (1,800,000)       (13,800,000)
Repayments of other long-term debt                                        (1,695,000)        (3,187,000)
Repayments of non-recourse debt                                             (592,767)        (1,264,256)
Distributions to General Partner                                            (213,941)          (308,138)
                                                                    ----------------- ------------------
Net cash used in financing activities                                     (4,138,421)       (21,809,342)
                                                                    ----------------- ------------------

Net decrease in cash and cash equivalents                                   (107,389)          (811,911)

Cash and cash equivalents at beginning of period                             835,628          2,194,169
                                                                    ----------------- ------------------
Cash and cash equivalents at end of period                                 $ 728,239        $ 1,382,258
                                                                    ================= ==================

Supplemental disclosures of cash flow information:
Cash paid during the period for interest                                   $ 458,561          $ 657,031
                                                                    ================= ==================

Schedule of non-cash transactions:
Change in fair value of interest rate swaps contracts                       $ 83,199          $ 112,894
                                                                    ================= ==================


                             See accompanying notes.


                                       6


                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                          NOTES TO FINANCIAL STATEMENTS

                                 MARCH 31, 2004
                                   (Unaudited)


1. Summary of significant accounting policies:

Basis of presentation:

The accompanying unaudited financial statements have been prepared in accordance
with accounting  principles  generally  accepted in the United States (GAAP) for
interim financial  information and with instructions to Form 10-Q and Article 10
of  Regulation  S-X. The  unaudited  interim  financial  statements  reflect all
adjustments  which are, in the opinion of the General  Partner,  necessary  to a
fair  statement of financial  position and results of operations for the interim
periods  presented.  All such adjustments are of a normal recurring nature.  The
preparation of financial  statements in accordance with GAAP requires management
to make estimates and assumptions  that effect reported amounts in the financial
statements and accompanying notes.  Therefore,  actual results could differ from
those estimates. Operating results for the three months ended March 31, 2004 are
not necessarily indicative of the results for the year ending December 31, 2004.

These unaudited interim financial  statements should be read in conjunction with
the financial  statements and notes thereto contained in the report on Form 10-K
for the year ended  December 31, 2003,  filed with the  Securities  and Exchange
Commission.


2. Organization and partnership matters:

ATEL Capital  Equipment Fund VII, L.P. (the  Partnership),  was formed under the
laws of the State of California  on July 17, 1996,  for the purpose of acquiring
equipment to engage in equipment leasing and sales  activities.  The Partnership
shall continue until December 31, 2017.

Upon the sale of the  minimum  amount of Units of Limited  Partnership  interest
(Units) of  $1,200,000  and the  receipt of the  proceeds  thereof on January 7,
1997, the Partnership commenced operations.

The Partnership  does not make a provision for income taxes since all income and
losses will be allocated to the Partners for inclusion in their  individual  tax
returns.

ATEL Financial  Services,  LLC (AFS), an affiliated entity,  acts as the General
Partner of the Partnership.

Certain  prior year balances  have been  reclassified  to conform to the current
period presentation.

The  Partnership  is in its  operating  phase and is making  distributions  on a
monthly and quarterly basis.



                                       7


                     ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                          NOTES TO FINANCIAL STATEMENTS

                                 MARCH 31, 2004
                                   (Unaudited)


3.  Investment in leases:

Investment in leases consists of the following:



                                                                             Depreciation /
                                                                              Amortization
                                                                               Expense or
                                           Balance                           Amortization of      Reclassi-           Balance
                                         December 31,       Impairment      Direct Financing    fications and        March 31,
                                             2003             Losses             Leases          Dispositions          2004
                                             ----             ------             ------        - -------------         ----
                                                                                                        
Net investment in operating
   leases                                  $ 51,653,739                $ -        $(3,038,259)      $(1,391,093)       $47,224,387
Net investment in direct
   financing leases                           8,178,561                  -           (503,857)          744,122          8,418,826
Assets held for sale or lease, net
   of accumulated depreciation of
   $17,766,116 in 2004 and
   $18,795,631 in 2003                       11,891,344           (455,367)                 -          (532,499)        10,903,478
Initial direct costs, net of
   accumulated amortization of
   $962,557 in 2004 and $956,767 in
   2003                                         103,853                  -            (11,155)                -             92,698
                                       ----------------- ------------------ ------------------ ----------------- ------------------
                                           $ 71,827,497         $ (455,367)       $(3,553,271)      $(1,179,470)       $66,639,389
                                       ================= ================== ================== ================= ==================


Management  periodically reviews the carrying values of its assets on leases and
assets held for lease or sale. As a result of the reviews during the three month
periods ended March 31, 2004 and 2003,  management  determined that the value of
certain  refuse and other  vehicles (in 2004) and jumbo covered hopper rail cars
(in 2003) had  declined  in value to the  extent  that the  carrying  values had
become  impaired.  This decline is the result of decreased  long-term demand for
these  types of assets and a  corresponding  reduction  in the amounts of rental
payments that these assets could command. Management recorded provisions for the
declines in value of those  assets in the amounts of $455,367  and  $517,926 for
the three months ended March 31, 2004 and 2003, respectively.

The  provision  of $517,926  recorded  for the three months ended March 31, 2003
corrected for an  understatement  of the  provision  recorded for the year ended
December 31, 2002 related to jumbo  covered  hopper rail cars.  The  Partnership
does not  believe  that this amount is material to the period in which it should
have been  recorded,  nor that it is  material  to the  Partnership's  operating
results for the year ending  December 31, 2003 or three months  ending March 31,
2003. The effect of the additional  provision recorded in the three months ended
March 31, 2003 was to increase the loss in the three months ended March 31, 2003
by $0.03 per Unit.

Impairment losses are recorded as an addition to accumulated depreciation of the
impaired assets.  Depreciation expense and impairment losses on property subject
to operating leases and property held for lease or sale consist of the following
for the three month periods ended March 31:

                                         2004               2003
                                         ----               ----
Depreciation expense                     $ 3,038,259       $ 4,472,905
Impairment losses                           455,367           517,926
                                   ------------------ -----------------
                                         $ 3,493,626       $ 4,990,831
                                   ================== =================


                                       8


                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                          NOTES TO FINANCIAL STATEMENTS

                                 MARCH 31, 2004
                                   (Unaudited)


3. Investment in leases (continued):

Property on operating leases consists of the following:



                                           Balance                                                Reclassi-           Balance
                                         December 31,       Impairment        Depreciation      fications and        March 31,
                                             2003             Losses             Expense         Dispositions          2004
                                             ----             ------             -------         ------------          ----
                                                                                                        
Transportation                             $ 72,164,281                $ -                $ -          $ (1,433)       $72,162,848
Construction                                 20,168,993                  -                  -        (2,986,068)        17,182,925
Marine vessels/barges                        14,978,042                  -                  -                 -         14,978,042
Mining                                        8,410,345                  -                  -        (3,710,770)         4,699,575
Materials handling                            3,558,657                  -                  -                 -          3,558,657
Manufacturing                                 4,553,440                  -                  -                 -          4,553,440
Communications                                3,748,058                  -                  -        (3,472,123)           275,935
Office automation                             3,521,046                  -                  -                 -          3,521,046
Other                                         3,347,789                  -                  -           139,715          3,487,504
                                       ----------------- ------------------ ------------------ ----------------- ------------------
                                            134,450,651                  -                  -       (10,030,679)       124,419,972
Less accumulated depreciation               (82,796,912)                 -         (3,038,259)        8,639,586        (77,195,585)
                                       ----------------- ------------------ ------------------ ----------------- ------------------
                                           $ 51,653,739                $ -        $(3,038,259)      $(1,391,093)       $47,224,387
                                       ================= ================== ================== ================= ==================


Direct financing leases:

As of March 31, 2004,  investment in direct financing leases consists  primarily
rail cars. The following lists the components of the Partnership's investment in
direct financing leases as of March 31, 2004:

Total minimum lease payments receivable                            $ 7,594,966
Estimated residual values of leased equipment (unguaranteed)         3,458,721
                                                              -----------------
Investment in direct financing leases                               11,053,687
Less unearned income                                                (2,634,861)
                                                              -----------------
Net investment in direct financing leases                          $ 8,418,826
                                                              =================

At March 31, 2004, the aggregate amounts of future minimum lease payments are as
follows:



                                                             Direct
                                         Operating         Financing
                                          Leases             Leases             Total
                                                                       
Nine months ending December 31, 2004       $ 6,371,949       $ 2,415,701        $ 8,787,650
       Year ending December 31, 2005         5,624,597         2,180,568          7,805,165
                                2006         2,078,023           906,415          2,984,438
                                2007           956,243           710,748          1,666,991
                                2008           564,766           391,534            956,300
                          Thereafter           563,981           990,000          1,553,981
                                     ------------------ ----------------- ------------------
                                          $ 16,159,559       $ 7,594,966        $23,754,525
                                     ================== ================= ==================


All of the property on leases was acquired in 1997, 1998, 1999, 2001 and 2002.



                                       9


                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                          NOTES TO FINANCIAL STATEMENTS

                                 MARCH 31, 2004
                                   (Unaudited)


4.  Non-recourse debt:

Notes payable to financial  institutions are due in varying  monthly,  quarterly
and semi-annual installments of principal and interest. The notes are secured by
assignments  of lease  payments and pledges of the assets  which were  purchased
with the proceeds of the particular notes. Interest rates on the notes are fixed
and range from 5.5% to 7.0%. The notes mature from 2004 through 2008.

Future minimum payments of non-recourse debt are as follows:



                                         Principal          Interest            Total
                                                                       
Nine months ending December 31, 2004         $ 525,928          $ 32,267          $ 558,195
       Year ending December 31, 2005           251,586            24,182            275,768
                                2006           101,568            11,462            113,030
                                2007            90,838             5,141             95,979
                                2008            23,716               279             23,995
                                     ------------------ ----------------- ------------------
                                             $ 993,636          $ 73,331        $ 1,066,967
                                     ================== ================= ==================




5. Other long-term debt:

In 1998, the Partnership  entered into a $65 million receivables funding program
(the Program) with a receivables  financing company that issues commercial paper
rated A1 by Standard and Poors and P1 by Moody's  Investor  Services.  Under the
Program,  the receivables  financing company receives a general lien against all
of the otherwise  unencumbered  assets of the Partnership.  The Program provides
for borrowing at a variable interest rate (1.4764% at March 31, 2004),  based on
an index of A1 commercial  paper.  The Program  expired as to new  borrowings in
February 2002.

The Program  requires AFS, on behalf of the  Partnership,  to enter into various
interest  rate swaps with a financial  institution  (also rated A1/P1) to manage
interest rate exposure  associated  with  variable  rate  obligations  under the
Program by effectively  converting the variable rate debt to fixed rates.  As of
March  31,  2004,  the  Partnership  receives  or pays  interest  on a  notional
principal of $14,740,467,  based on the difference between nominal rates ranging
from 4.36% to 7.58% and the variable rate under the Program. No actual borrowing
or lending is involved. The termination of the swaps coincides with the maturity
of the debt  with the  last of the  swaps  maturing  in 2008.  Through  the swap
agreements,  the interest rates have been effectively fixed. The differential to
be paid or  received  is  accrued as  interest  rates  change and is  recognized
currently as an adjustment to interest expense related to the debt.



                                       10


                     ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                          NOTES TO FINANCIAL STATEMENTS

                                 MARCH 31, 2004
                                   (Unaudited)


5. Other long-term debt (continued):

Borrowings under the Program are as follows:



                                                                                Notional             Swap          Payment Rate
                                           Original           Balance            Balance            Value           on Interest
                                            Amount           March 31,          March 31,         March 31,            Swap
            Date Borrowed                  Borrowed            2004               2004               2004            Agreement
            -------------                  --------            ----               ----               ----            ---------
                                                                                                    
              4/1/1998                     $ 21,770,000          $ 121,000          $ 224,910         $ (41,817)      6.220%   *
              7/1/1998                       25,000,000          2,332,000          2,346,108           (79,060)      6.155%   *
              10/1/1998                      20,000,000          2,749,000          2,879,849            (3,062)      5.550%   *
              4/16/1999                       9,000,000          1,588,000          1,591,478          (172,542)      5.890%   *
              1/26/2000                      11,700,000          3,957,000          4,009,442           (70,467)      7.580%   *
              5/25/2001                       2,000,000            811,000            904,653          (340,150)      5.790%   *
              9/28/2001                       6,000,000          2,385,000          2,784,027           (95,910)      4.360%   *
              1/31/2002                       4,400,000            121,000                  -                 -         **
              2/19/2002                       5,700,000                  -                  -                 -         **
                                       ----------------- ------------------ ------------------ -----------------
                                           $105,570,000       $ 14,064,000       $ 14,740,467        $ (803,008)
                                       ================= ================== ================== =================


* A portion of this interest rate swap contract is deemed to be ineffective  and
has been charged to operations.

** Under  the terms of the  Program,  no  interest  rate  swap  agreements  were
required for these borrowings.

Other  long-term debt borrowings  mature from 2004 through 2008.  Future minimum
principal payments are as follows:



                                           Swapped             Debt                                                  Rates on
                                             Debt            Principal                                             Interest Swap
                                          Principal         Not Swapped         Interest            Total          Agreements***
                                          ---------         -----------         --------            -----          -------------
                                                                                                    
  Nine months ending December 31, 2004      $ 5,001,000           $ 66,000          $ 544,558       $ 5,611,558    6.087%-6.135%
         Year ending December 31, 2005        5,405,000             12,000            404,456         5,821,456    6.146%-6.450%
                                  2006        2,033,000             43,000            167,037         2,243,037    6.593%-6.897%
                                  2007          901,000                  -             75,818           976,818    6.872%-7.028%
                                  2008          603,000                  -             18,843           621,843    7.066%-7.580%
                                       ----------------- ------------------ ------------------ -----------------
                                           $ 13,943,000          $ 121,000        $ 1,210,712      $ 15,274,712
                                       ================= ================== ================== =================


*** Represents the range of monthly  weighted  average fixed interest rates paid
for amounts maturing in the particular year. The  receive-variable  rate portion
of the swap represents commercial paper rates (1.4764% at March 31, 2004).




                                       11


                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                          NOTES TO FINANCIAL STATEMENTS

                                 MARCH 31, 2004
                                   (Unaudited)


6.  Related party transactions:

The  terms  of  the  Limited  Partnership  Agreement  provide  that  AFS  and/or
affiliates  are  entitled to receive  certain  fees for  equipment  acquisition,
management and resale and for management of the Partnership.

The Limited Partnership Agreement allows for the reimbursement of costs incurred
by AFS in  providing  services to the  Partnership.  Services  provided  include
Partnership  accounting,   investor  relations,  legal  counsel  and  lease  and
equipment documentation. AFS is not reimbursed for services where it is entitled
to receive a separate fee as compensation for such services, such as acquisition
and management of equipment. Reimbursable costs incurred by AFS are allocated to
the  Partnership  based upon an estimate of actual  time  incurred by  employees
working on Partnership  business and an allocation of rent and other costs based
on utilization studies.

Substantially  all employees of AFS record time incurred in performing  services
on behalf of all of the  Partnerships  serviced by AFS.  AFS  believes  that the
costs  reimbursed  are the lower of (i) actual  costs  incurred on behalf of the
Partnership  or (ii)  the  amount  the  Partnership  would  be  required  to pay
independent  parties for comparable services in the same geographic location and
are reimbursable in accordance with the Limited Partnership Agreement.

Incentive  management  fees  (computed  as  4% of  distributions  of  cash  from
operations,  as defined in the  Limited  Partnership  Agreement)  and  equipment
management  fees (computed as 3.5% of gross revenues from operating  leases,  as
defined in the Limited Partnership Agreement plus 2% of gross revenues from full
payout leases, as defined in the Limited Partnership Agreement)

During  the three  month  periods  ended  March 31,  2004 and 2003,  AFS  and/or
affiliates earned fees, commissions and reimbursements,  pursuant to the Limited
Partnership Agreement as follows:



                                                                      2004              2003
                                                                      ----              ----
                                                                                    
Costs reimbursed to AFS                                                $ 763,872          $ 780,304
Incentive management fees and equipment management fees to AFS           156,212            360,964
                                                                ----------------- ------------------
                                                                       $ 920,084        $ 1,141,268
                                                                ================= ==================





                                       12


                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                          NOTES TO FINANCIAL STATEMENTS

                                 MARCH 31, 2004
                                   (Unaudited)


7.  Line of credit:

The  Partnership  participates  with  AFS and  certain  of its  affiliates  in a
$61,400,000 revolving line of credit (comprised of an acquisition facility and a
warehouse facility) with a financial institution that includes certain financial
covenants.  During the quarter  ended March 31, 2004,  the facility was extended
for an additional year. At the same time, the total available under the facility
was  increased.  The line of credit  expires on June 28,  2005.  As of March 31,
2004, borrowings under the facility were as follows:

Amount  borrowed by the Partnership under the acquisition
   facility                                                   $     14,500,000
Amounts borrowed by affiliated partnerships and limited
   liability companies under the acquisition facility               12,000,000
                                                             ------------------
Total borrowings under the acquisition facility                     26,500,000
Amounts borrowed by AFS and its sister corporation under the
   warehouse facility                                                        -
                                                             ------------------
Total outstanding balance                                     $     26,500,000
                                                             ==================

Total available under the line of credit                      $     61,400,000
Total outstanding balance                                          (26,500,000)
                                                             ------------------
Remaining availability                                        $     34,900,000
                                                             ==================

Draws on the acquisition facility by any individual borrower are secured only by
that borrower's assets,  including  equipment and related leases.  Borrowings on
the  warehouse  facility  are  recourse  jointly to  certain  of the  affiliated
partnerships and limited liability companies, the Partnership and AFS.

The credit agreement  includes certain  financial  covenants  applicable to each
borrower.  The  Partnership was in compliance with its covenants as of March 31,
2004.  Interest rates on the balances  outstanding at March 31, 2004 ranged from
2.99% to 3.00%.


8.  Comprehensive (loss) income:

For the three month periods ended March 31, 2004 and 2003,  other  comprehensive
(loss) income consisted of the following:



                                                       2004               2003
                                                       ----               ----
                                                                     
Net (loss) income                                      $(1,593,374)        $ 650,136
Other comprehensive income:
Change in value of interest rate swap contracts             83,199           112,894
                                                 ------------------ -----------------
Comprehensive net (loss) income                        $(1,510,175)        $ 763,030
                                                 ================== =================


There were no other sources of comprehensive net (loss) income.




                                       13


                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.

                          NOTES TO FINANCIAL STATEMENTS

                                 MARCH 31, 2004
                                   (Unaudited)


9.  Partners' Capital:

As  of  March  31,  2004,   14,995,550  Units  ($149,955,500)  were  issued  and
outstanding (including the 50 Units issued to the Initial Limited Partners).

The Partnership's Net Income, Net Losses, and Distributions,  as defined, are to
be allocated 92.5% to the Limited Partners and 7.5% to the General Partner.

Distributions to the Limited Partners were as follows:

                                                         Three Months
                                                        Ended March 31,
                                                    2004               2003
                                                    ----               ----
Distributions                                   $ 2,636,713       $ 3,749,948
Weighted average number of Units outstanding     14,995,550        14,996,050
Weighted average distributions per Unit              $ 0.18            $ 0.25












                                       14


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

Statements  contained in this Item 2,  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations," and elsewhere in this Form 10-Q,
which  are  not  historical  facts,  may  be  forward-looking  statements.  Such
statements  are  subject  to risks and  uncertainties  that could  cause  actual
results to differ  materially from those projected.  Investors are cautioned not
to attribute undue certainty to these  forward-looking  statements,  which speak
only as of the date of this Form 10-Q.  We undertake no  obligation  to publicly
release any revisions to these  forward-looking  statements to reflect events or
circumstances  after the date of this Form 10-Q or to reflect the  occurrence of
unanticipated events, other than as required by law.

Capital Resources and Liquidity

During the first quarter of 2004 and 2003, the  Partnership's  primary  activity
was engaging in equipment leasing and sales activities.

In the first quarter of 2004, the Partnership's  primary source of liquidity was
operating lease rents. In the first quarter of 2003, the  Partnership's  primary
source  of cash  flows  was from the  proceeds  of  sales of lease  assets.  The
liquidity of the Partnership  will vary in the future,  increasing to the extent
cash flows from leases  exceed  expenses,  and  decreasing  as lease  assets are
acquired,  as  distributions  are made to the Limited Partners and to the extent
expenses exceed cash flows from leases.

As another source of liquidity, the Partnership has contractual obligations with
a diversified group of lessees for fixed lease terms at fixed rental amounts. As
the  initial  lease  terms  expire the  Partnership  will  re-lease  or sell the
equipment.  The future  liquidity  beyond the  contractual  minimum rentals will
depend on AFS' success in  re-leasing  or selling the  equipment as it comes off
lease.

The  Partnership  participates  with  AFS and  certain  of its  affiliates  in a
$61,400,000 revolving line of credit (comprised of an acquisition facility and a
warehouse facility) with a financial institution that includes certain financial
covenants.  During the quarter  ended March 31, 2004,  the facility was extended
for an additional year. At the same time, the total available under the facility
was  increased.  The line of credit  expires on June 28,  2005.  As of March 31,
2004, borrowings under the facility were as follows:

Amount  borrowed by the Partnership under the acquisition
   facility                                                   $     14,500,000
Amounts borrowed by affiliated partnerships and limited
   liability companies under the acquisition facility               12,000,000
                                                             ------------------
Total borrowings under the acquisition facility                     26,500,000
Amounts borrowed by AFS and its sister corporation under the
   warehouse facility                                                        -
                                                             ------------------
Total outstanding balance                                     $     26,500,000
                                                             ==================

Total available under the line of credit                      $     61,400,000
Total outstanding balance                                          (26,500,000)
                                                             ------------------
Remaining availability                                        $     34,900,000
                                                             ==================

Draws on the acquisition facility by any individual borrower are secured only by
that borrower's assets,  including  equipment and related leases.  Borrowings on
the  warehouse  facility  are  recourse  jointly to  certain  of the  affiliated
partnerships and limited liability companies, the Partnership and AFS.

The credit agreement  includes certain  financial  covenants  applicable to each
borrower.  The  Partnership was in compliance with its covenants as of March 31,
2004.  Interest rates on the balances  outstanding at March 31, 2004 ranged from
2.99% to 3.00%.

The Partnership  anticipates reinvesting a portion of lease payments from assets
owned in new leasing  transactions.  Such reinvestment will occur only after the
payment  of  all  obligations,   including  debt  service  (both  principal  and
interest),  the payment of management and acquisition  fees to AFS and providing
for cash distributions to the Limited Partners.



                                       15


The Partnership currently has available adequate reserves to meet contingencies,
but in the event those  reserves were found to be  inadequate,  the  Partnership
would  likely be in a position to borrow  against its current  portfolio to meet
such requirements. AFS envisions no such requirements for operating purposes.

No  commitments  of capital  have been or are expected to be made other than for
the acquisition of additional  equipment.  There were no such  commitments as of
March 31, 2004.

If  inflation  in the general  economy  becomes  significant,  it may affect the
Partnership  inasmuch as the residual  (resale) values and rates on re-leases of
the  Partnership's  leased  assets may  increase as the costs of similar  assets
increase.  However,  the  Partnership's  revenues from existing leases would not
increase,  as such rates are generally fixed for the terms of the leases without
adjustment for inflation.

If interest rates increase  significantly,  the lease rates that the Partnership
can obtain on future  leases will be expected to increase as the cost of capital
is a significant  factor in the pricing of lease  financing.  Leases  already in
place, for the most part, would not be affected by changes in interest rates.

Cash Flows

In the first  quarter of 2004,  the primary  source of liquidity  was rents from
operating leases. In the first quarter of 2003, the Partnership's primary source
of cash  flows  was from the  proceeds  of sales  of  lease  assets.  Cash  from
operating  activities  was almost  entirely from  operating  lease rents in both
quarters.

In the first quarter of 2004 and 2003,  the only sources of cash from  investing
activities  was  proceeds  from sales of assets and rents from direct  financing
leases accounted for as reductions of the Partnership's net investment in direct
financing leases. In the first quarter of 2003, a significant portfolio of lease
assets  were sold to a third  party,  subject to the  leases  that were still in
place.  The  sales  of  assets  in  the  quarter  generated  sales  proceeds  of
$14,689,581.  The proceeds  from the sales were used to repay the line of credit
and to make  distributions  to the  partners.  In the  first  quarter  of  2004,
proceeds from sales of lease assets  decreased  compared to the first quarter of
2003 as there were no similar large sales of assets subject to existing  leases.
Proceeds from the sales of lease assets are not expected to be  consistent  from
one period to another.  Asset sales are made as leases expire, as purchasers can
be found and as the sales can be negotiated and completed. There were no uses of
cash in investing activities in the first quarters of either 2004 or 2003.

In the first  quarters of 2004 and 2003,  the only source of cash from financing
activities  was  borrowings  under  the  line of  credit.  Repayments  of  other
long-term  debt and  non-recourse  debt have  decreased as a result of scheduled
debt payments.  Repayments of borrowings under the line of credit decreased from
$13,800,000  in the first  quarter of 2003 to $1,800,000 in the first quarter of
2004.  Most of the proceeds  from the sales of lease assets in the first quarter
of 2003 were used to repay borrowings on the line of credit.

Results of operations

Operations  resulted  in net  income of  $650,136  in the first  quarter of 2003
compared  to a net  loss  of  $1,523,181  in the  first  quarter  of  2004.  The
Partnership's  primary  source of revenues  is from  operating  leases.  This is
expected  to remain  true in  future  periods.  Operating  lease  revenues  have
decreased  quarter to quarter  primarily as a result of net asset  dispositions.
Lower lease rates  realized on renewals have also  contributed  to the decrease.
Depreciation   expense  is  the  single  largest  expense  of  the  Partnership.
Depreciation  is related to operating  lease assets and thus, to operating lease
revenues.

In the  first  quarter  of 2003,  sales of lease  assets  resulted  in a gain of
$2,153,445 compared to a loss of $91,915 in the first quarter of 2004. Gains and
losses are not expected to be consistent from one period to another.

Equipment  management  fees are based on the  Partnership's  rental revenues and
have  decreased  in relation to  decreases in the  Partnership's  revenues  from
leases.  Such fees  decreased  from  $219,595  in the first  quarter  of 2003 to
$150,868 in the first quarter of 2004.  Incentive  management  fees are based on
the levels of  distributions  to Limited  Partners  and the  sources of the cash
distributed. Such fees have decreased from $141,369 in the first quarter of 2003
to $5,343 in the first quarter of 2004.



                                       16


The decrease in interest  expense from  $620,293 in the first quarter of 2003 to
$382,184  in the first  quarter  of 2004 is related  to the  reduction  of total
outstanding  debt as a result of  scheduled  payments  and other debt  paydowns.
Total debt  balances  were  reduced  from  $51,423,308  at December  31, 2002 to
$29,557,636 at March 31, 2004, a decrease of $21,865,672.

In 2002 and  2003,  the  amounts  of costs  reimbursed  to AFS were  limited  by
provisions of the Agreement of Limited Partnership.  Costs that were incurred by
AFS in 2002, but that were not allowed to be reimbursed in that year,  have been
included  in the first  quarter of 2003.  The costs  amounted  to  approximately
$626,000. Costs that were incurred by AFS in 2003, but which were not allowed to
be reimbursed in that year, have been included in the first quarter of 2004. The
costs amounted to approximately $750,000.

Management  periodically reviews the carrying values of its assets on leases and
assets held for lease or sale. As a result of the reviews during the three month
periods ended March 31, 2004 and 2003, management determined that the value of a
fleet certain  refuse and other  vehicles (in 2004) and covered hopper rail cars
(in 2003) had  declined  in value to the  extent  that the  carrying  values had
become  impaired.  This decline is the result of decreased  long-term demand for
these types of assets and a corresponding  reduction in the estimated amounts of
rental payments that these assets could command. Management recorded a provision
for the  declines  in value of those  assets  in the  amounts  of  $455,367  and
$517,926 for the three months ended March 31, 2004 and 2003, respectively.

The  provision  of $517,926  recorded  for the three months ended March 31, 2003
corrected for an  understatement  of the  provision  recorded for the year ended
December 31, 2002 related to jumbo  covered  hopper rail cars.  The  Partnership
does not  believe  that this amount is material to the period in which it should
have been  recorded,  nor that it is  material  to the  Partnership's  operating
results for the year ending  December 31, 2003 or three months  ending March 31,
2003. The effect of the additional  provision recorded in the three months ended
March 31, 2003 was to increase the loss in the three months ended March 31, 2003
by $0.03 per Unit.

Railcar  maintenance  increased  from  $109,490 in the first  quarter of 2003 to
$385,274 in the first quarter of 2004. The increase related to costs incurred in
repairing certain railcars in order to place them on a new lease.

The provision for doubtful accounts decreased from $220,000 in the first quarter
of 2003 to $77,000 in the first  quarter of 2004.  Most of the  provision in the
first  quarter of 2003 related to the  bankruptcy of a single  lessee.  In 2004,
there were similar  circumstances  requiring  additional  allowance for doubtful
accounts.


Item 3.  Quantitative and Qualitative Disclosures of Market Risk.

The Partnership,  like most other companies, is exposed to certain market risks,
including  primarily  changes in interest rates.  The  Partnership  believes its
exposure to other market risks,  including  foreign currency exchange rate risk,
commodity  risk and equity price risk, are  insignificant  to both its financial
position and results of operations.

In general,  the  Partnership's  strategy is to manage its  exposure to interest
rate risk by obtaining fixed rate debt. Current fixed rate debt is structured so
as to match the cash flows  required to service the debt to the payment  streams
under fixed rate lease  receivables.  The payments under the leases are assigned
to the lenders in  satisfaction  of the debt.  Furthermore,  the Partnership has
historically been able to maintain a stable spread between its cost of funds and
lease yields in both periods of rising and falling interest rates. Nevertheless,
the  Partnership  frequently  funds leases with its floating rate line of credit
and is,  therefore,  exposed to  interest  rate risk until fixed  interest  rate
financing is arranged,  or the floating  interest rate line of credit is repaid.
As of March  31,  2004,  there  was a  $14,500,000  outstanding  balance  on the
floating rate line of credit.

Also, the Partnership entered into a receivables funding facility in 1998. Since
interest on the outstanding  balances under the facility varies, the Partnership
is exposed to market risks associated with changing interest rates. To hedge its
interest rate risk,  the  Partnership  enters into  interest  rate swaps,  which
effectively convert the underlying interest  characteristic on the facility from
floating to fixed.

Under the swap agreements,  the Partnership  makes or receives variable interest
payments to or from the counterparty  based on a notional  principal amount. The
net  differential  paid or  received  by the  Partnership  is  recognized  as an
adjustment to interest expense related to the facility balances. The amount paid
or received  represents the difference  between the payments  required under the
variable  interest  rate  facility and the amounts due under the facility at the
fixed (hedged)  interest rate. As of March 31, 2004,  borrowings on the facility
were $14,064,000 and the associated  variable  interest rate was 1.4764% and the
average fixed interest rate achieved with the swap agreements was 6.102%.




                                       17


Item 4.  Controls and procedures.

Evaluation of disclosure controls and procedures

Under  the  supervision  and  with the  participation  of our  management  (ATEL
Financial  Services,  LLC as General  Partner of the  registrant,  including the
chief  executive  officer and chief  financial  officer),  an  evaluation of the
effectiveness  of the  design  and  operation  of the  Partnership's  disclosure
controls and procedures [as defined in Rules  240.13a-14(c) under the Securities
Exchange Act of 1934] was  performed  as of the date of this report.  Based upon
this  evaluation,  the chief executive  officer and the chief financial  officer
concluded that, as of the evaluation date, except as noted below, our disclosure
controls  and   procedures   were  effective  for  the  purposes  of  recording,
processing,  summarizing,  and  timely  reporting  information  required  to  be
disclosed by us in the reports that we file under the Securities Exchange Act of
1934;  and  that  such  information  is  accumulated  and  communicated  to  our
management in order to allow timely decisions regarding required disclosure.

As  disclosed in the Form 10-K for the year ended  December 31, 2003,  the chief
executive and chief financial  officer of the General Partner of the Partnership
had identified  certain enhanced  controls needed to facilitate a more effective
closing of the Partnership's  financial statements.  During the first quarter of
2004  and  since  the  end of the  quarter,  the  General  Partner  hired  a new
controller,  added additional accounting staff personnel,  and has instituted or
revised existing procedures in order to ensure that the Partnership's ability to
execute  internal  controls  in  accounting  and  reconciliation  in the closing
process is adequate in all respects. The General Partner will continue to review
its accounting  procedures and practices to determine  their  effectiveness  and
adequacy  and will take such  steps as deemed  necessary  in the  opinion of the
General  Partner's chief  executive and chief  financial  officers to ensure the
adequacy of the Partnership's accounting controls and procedures.

The General  Partner's chief executive  officer and chief financial officer have
determined that no weakness in financial and accounting  controls and procedures
had any material effect on the accuracy and  completeness  of the  Partnership's
financial reporting and disclosure included in this report.

Changes in internal controls

There have been no  significant  changes in our  internal  controls  or in other
factors that could  significantly  affect our disclosure controls and procedures
subsequent to the evaluation date nor were there any significant deficiencies or
material  weaknesses in our internal controls,  except as described in the prior
paragraphs.


                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings.

In the ordinary  course of  conducting  business,  there may be certain  claims,
suits,  and  complaints  filed  against  the  Partnership.  In  the  opinion  of
management, the outcome of such matters, if any, will not have a material impact
on the Partnership's  financial  position or results of operations.  No material
legal  proceedings are currently  pending against the Partnership or against any
of its assets.  The  following is a discussion  of legal  matters  involving the
Partnership,  but which do not represent  claims against the  Partnership or its
assets.

Martin Marietta Magnesia Specialties Inc.:

The Partnership has filed a suit against Martin  Marietta  Magnesia  Specialties
Inc. for failure to maintain  equipment in accordance  with the lease  contract.
The Partnership has made a claim for recovery of $179,679 in damages. The lessee
has declined to settle on terms  acceptable  to the  Partnership  and a trial is
scheduled  for the fall of 2004.  No amounts  related to this  action  have been
recorded in the financial statements as of March 31, 2004.

Item 2. Changes In Securities.

         Inapplicable.

Item 3. Defaults Upon Senior Securities.

         Inapplicable.

Item 4. Submission Of Matters To A Vote Of Security Holders.

         Inapplicable.

Item 5. Other Information.

         Inapplicable.



                                       18


Item 6. Exhibits And Reports On Form 8-K.

(a) Documents filed as a part of this report

      1.  Financial Statement Schedules

All other  schedules for which  provision is made in the  applicable  accounting
regulations of the Securities and Exchange Commission are not required under the
related instructions or are inapplicable, and therefore have been omitted.

      2.  Other Exhibits

          31.1 Certification of Paritosh K. Choksi

          31.2 Certification of Dean L. Cash

          32.1 Certification Pursuant to 18 U.S.C. section 1350 of Dean L. Cash

          32.2 Certification  Pursuant to 18 U.S.C.  section 1350 of Paritosh K.
          Choksi

(b) Report on Form 8-K

          None


                                       19


                                   SIGNATURES


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.

Date:
May 11, 2004

                      ATEL CAPITAL EQUIPMENT FUND VII, L.P.
                                  (Registrant)



                                   By: ATEL Financial Services LLC
                                       General Partner of Registrant




  By: /s/ Dean L. Cash
      ---------------------------------
      Dean L. Cash
      President and Chief Executive Officer
      of General Partner




  By: /s/ Paritosh K. Choksi
      ---------------------------------
      Paritosh K. Choksi
      Principal Financial Officer
      of Registrant




  By: /s/ Donald E. Carpenter
      ---------------------------------
      Donald E. Carpenter
      Principal Accounting
      Officer of Registrant


                                       20