AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP
10-K, 1995-03-30
EQUIPMENT RENTAL & LEASING, NEC
Previous: SERVICEMASTER LTD PARTNERSHIP, 11-K, 1995-03-30
Next: AMERICAN INCOME PARTNERS III-B LIMITED PARTNERSHIP, 10-K, 1995-03-30




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

                                       FORM 10-K

(Mark One)

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

For the fiscal year ended      December 31, 1994                              

                                        OR

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

For the transition period from                           to                  

Commission file number   0-16511                                             


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

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

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

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

Securities registered pursuant to Section 12(b) of the Act:    NONE           

       Title of each class           Name of each exchange on which registered
                                                                               
                                                                               

Securities registered pursuant to Section 12(g) of the Act:

               1,009,014 Units Representing Limited Partnership Interest      
                                   (Title of class)

                                                                              
                                   (Title of class)

     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 XX   No______

     State the aggregate market value of the voting stock held by 
nonaffiliates of the registrant.  Not applicable.  Securities are nonvoting 
for this purpose.  Refer to Item 12 for further information.

                        DOCUMENTS INCORPORATED BY REFERENCE
         Portions of the Registrant's Annual Report to security holders for
                  the year ended December 31, 1994 (Part I and II)

               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP


                                    FORM 10-K

                                TABLE OF CONTENTS

                                                                         Page 

                                     PART I

Item 1.    Business                                                          3

Item 2.    Properties                                                        5

Item 3.    Legal Proceedings                                                 5

Item 4.    Submission of Matters to a Vote of Security Holders               5


                                     PART II

Item 5.    Market for the Partnership's Securities and Related
            Security Holder Matters                                          6

Item 6.    Selected Financial Data                                           8

Item 7.    Management's Discussion and Analysis of Financial
            Condition and Results of Operations                              8

Item 8.    Financial Statements and Supplementary Data                       8

Item 9.    Changes in and Disagreements with Accountants
            on Accounting and Financial Disclosure                           8


                                    PART III

Item 10.   Directors and Executive Officers of the Partnership               9

Item 11.   Executive Compensation                                           11

Item 12.   Security Ownership of Certain Beneficial Owners
            and Management                                                  12

Item 13.   Certain Relationships and Related Transactions                   12


                                     PART IV

Item 14.   Exhibits, Financial Statement Schedules and Reports
            on Form 8-K                                                  14-16





PART I

Item 1.  Business.

     (a)  General Development of Business

     AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP (the "Partnership") was
organized as a limited partnership under the Massachusetts Uniform Limited 
Partnership Act (the "Uniform Act") on April 16, 1987 for the purpose of 
acquiring and leasing to third parties a diversified portfolio of capital 
equipment.  Partners' capital initially consisted of contributions of $1,000 
from the Managing General Partner (AFG Leasing Incorporated) and $100 from the 
Initial Limited Partner (AFG Assignor Corporation).  On June 29, 1987, the 
Partnership issued 1,009,014 units, representing assignments of limited 
partnership interests (the "Units") to 2,007 investors.  Unit holders and 
Limited Partners (other than the Initial Limited Partner) are collectively 
referred to as Recognized Owners.  The 1,009,014 Units include 54 bonus units. 
Subsequent to the Partnership's Closing on June 29, 1987, the Partnership had 
five General Partners:  AFG Leasing Incorporated, a Massachusetts corporation, 
Kestutis J. Makaitis, Daniel J. Roggemann, Martin F. Laughlin, and Geoffrey A. 
MacDonald (collectively the "General Partners").  Messrs. Makaitis, Roggemann 
and Laughlin subsequently elected to withdraw as Individual General Partners.  
The General Partners, each of which is affiliated with American Finance Group 
("AFG"), a Massachusetts partnership, are not required to make any other 
capital contributions except as may be required under the Uniform Act and 
Section 6.1(b) of the Restated Agreement and Certificate of Limited 
Partnership, as amended (the "Restated Agreement").

     (b)  Financial Information About Industry Segments

     The Partnership is engaged in only one industry segment:  the business of 
acquiring capital equipment and leasing the equipment to creditworthy lessees 
on a full payout or operating lease basis.  Full payout leases are those in 
which aggregate noncancellable rents equal or exceed the Purchase Price of 
the leased equipment.  Operating leases are those in which the aggregate 
noncancellable rental payments are less than the Purchase Price of the leased
equipment.  Industry segment data is not applicable.

     (c)  Narrative Description of Business

     The Partnership was organized to acquire a diversified portfolio of 
capital equipment subject to various full payout and operating leases and to
lease the equipment to third parties as income-producing investments.  More 
specifically, the Partnership's primary investment objectives are to acquire
and lease equipment which will:

     1. Generate quarterly cash distributions;

     2. Preserve and protect invested capital; and

     3. Maintain substantial residual value for ultimate sale.

     The Partnership has the additional objective of providing certain federal 
income tax benefits.

     The Closing Date of the Offering of Units of the Partnership was 
June 29, 1987.  The initial purchase of equipment and the associated lease 
commitments occurred on June 29, 1987.  The acquisition of the equipment and 
its associated leases is described in detail in Note 3 to the financial 
statements included in Item 14, herein.  The Partnership will terminate no 
later than June 29, 1998. 

     The Partnership has no employees; however, it entered into a Management 
Agreement with AFG (the "Manager") coincident with the commencement of 
operations.  The Manager's role, among other things, is to (i) evaluate, 
select, negotiate, and consummate the acquisition of equipment, (ii) manage 
the leasing, re-leasing, financing, and refinancing of equipment, and (iii) 
arrange the resale of equipment.  The Manager is compensated for such 
services as described in the Restated Agreement, as amended, Item 13 herein 
and in Note 4 to the financial statements included in Item 14, herein.

     The Partnership's investment in equipment is, and will continue to be, 
subject to various risks, including physical deterioration, technological 
obsolescence and defaults by lessees.  A principal business risk of owning and 
leasing equipment is the possibility that aggregate lease revenues and 
equipment sale proceeds will be insufficient to provide an acceptable rate of
return on invested capital after payment of all debt service costs and 
operating expenses.  Consequently, the success of the Partnership is largely
dependent upon the ability of the Managing General Partner and its Affiliates
to forecast technological advances, the ability of the lessees to fulfill 
their lease obligations and the quality and marketability of the equipment at
the time of sale.

     In addition, the leasing industry is very competitive.  Although all funds
available for acquisitions have been invested in equipment, subject to 
noncancellable lease agreements, the Partnership will encounter considerable 
competition when equipment is re-leased or sold at the expiration of primary 
lease terms.  The Partnership will compete with lease programs offered directly
by manufacturers and other equipment leasing companies, including limited 
partnerships and trusts, organized and managed similarly to the Partnership and
including other AFG sponsored partnerships and trusts, which may seek to 
re-lease or sell equipment within their own portfolios to the same customers as
the Partnership.  Many competitors have greater financial resources and more 
experience than the Partnership, the Managing General Partner and the Manager.

     Generally, the Partnership is prohibited from reinvesting the proceeds 
generated by refinancing or selling equipment.  Accordingly, it is anticipated 
that the Partnership will begin to liquidate its portfolio of equipment at the 
expiration of the initial lease terms and to distribute the net liquidation 
proceeds.  As an alternative to sale, the Partnership may enter re-lease 
agreements when considered advantageous by the Managing General Partner and the
Manager.

     Revenue from major individual lessees which accounted for 10% or more of 
lease revenue during the years ended December 31, 1994, 1993 and 1992 is 
incorporated herein by reference to Note 2 to the financial statements in the 
1994 Annual Report.  Refer to Item 14(a)(3) for lease agreements filed with the
Securities and Exchange Commission.

     Default by a lessee under a lease may cause equipment to be returned to 
the Partnership at a time when the Managing General Partner or the Manager is
unable to arrange for the re-lease or sale of such equipment.  This could 
result in the loss of a material portion of anticipated revenues and 
significantly weaken the Partnership's ability to repay related debt.

     AFG is a successor to the business of American Finance Group, Inc., a 
Massachusetts corporation engaged since its inception in 1980 in various 
aspects of the equipment leasing business.  In 1990, certain members of AFG's 
management, principally Geoffrey A. MacDonald, Chief Executive Officer and 
co-founder of AFG, established AFG Holdings (Massachusetts) Limited Partnership
("Holdings Massachusetts") to acquire ownership and control of AFG.  Holdings 
Massachusetts effected this event by acquiring all of the equity interests of 
AFG's two partners, AFG Holdings Illinois Limited Partnership ("Holdings 
Illinois") and AFG Corporation.  Holdings Massachusetts incurred significant 
indebtedness to finance this acquisition, a significant portion of which was 
scheduled to mature in 1995.

     On December 16, 1994, the senior lender to Holdings Massachusetts (the 
"Senior Lender") assumed control of its security interests in Holdings Illinois
and AFG Corporation and sold all such interests to GDE Acquisitions Limited 
Partnership, a Massachusetts limited partnership owned and controlled entirely 
by Gary D. Engle, President and member of the Executive Committee of AFG.  As a
result of this transaction, GDE Acquisitions Limited Partnership acquired all 
of the assets, rights and obligations of AFG from the Senior Lender and assumed
control of AFG.  Geoffrey A. MacDonald remains as Chief Executive Officer of 
AFG and member of its Executive Committee.

     In 1991, Clou Investments (U.S.A.), Inc. ("CLOU"), a newly formed and 
wholly-owned subsidiary of Clou Containers GmbH, purchased approximately a five
percent (5%) non-voting limited partnership interest (the "Minority Interest") 
in Holdings Illinois.  On October 29, 1992, AFG repurchased the Minority 
Interest at the purchase price originally paid by CLOU.

     (d) Financial Information About Foreign and Domestic Operations and Export
         Sales

     Not applicable.


Item 2.  Properties.

     Incorporated herein by reference to Note 3 to the financial statements in 
the 1994 Annual Report. 


Item 3.  Legal Proceedings.

     Incorporated herein by reference to Note 7 to the financial statements in 
the 1994 Annual Report. 


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

     None.

PART II

Item 5.  Market for the Partnership's Securities and Related Security
         Holder Matters.

     (a) Market Information

     There is no public market for the resale of the Units and it is not 
anticipated that a public market for resale of the Units will develop.

     (b) Approximate Number of Security Holders

     At December 31, 1994, there were 2,010 recordholders of Units in the 
Partnership.

     (c) Dividend History and Restrictions

     Pursuant to Article VI of the Restated Agreement, as amended, the 
Partnership's Distributable Cash From Operations and Distributable Cash From 
Sales or Refinancings are determined and distributed to the Partners quarterly.
Each quarter's distribution may vary in amount.  Distributions may be made to 
the Managing General Partner prior to the end of the fiscal quarter;  however, 
the amount of such distribution reflects only amounts to which the Managing 
General Partner is entitled at the time such distribution is made.  Currently, 
there are no restrictions that materially limit the Partnership's ability to 
distribute Distributable Cash From Operations and Distributable Cash From Sales
or Refinancings or that the Partnership believes are likely to materially limit
the future distribution of Distributable Cash From Operations and Distributable
Cash From Sales or Refinancings.  The Partnership expects to continue to 
distribute all Distributable Cash From Operations and Distributable Cash From 
Sales or Refinancings on a quarterly basis.

     Distributions in 1994 and 1993 were as follows:


                                                 General     Recognized
                                     Total       Partners      Owners  

     Total 1994 distributions     $ 2,038,412   $  20,384   $ 2,018,028

     Total 1993 distributions       2,038,412      20,384     2,018,028

                        Total     $ 4,076,824   $  40,768   $ 4,036,056


     Distributions payable were $509,603 at both December 31, 1994 and 1993.

     "Distributable Cash From Operations" means the net cash provided by the 
Partnership's normal operations after general expenses and current liabilities 
of the Partnership are paid, reduced by any reserves for working capital and 
contingent liabilities to be funded from such cash, to the extent deemed 
reasonable by the Managing General Partner, and increased by any portion of 
such reserves  deemed  by  the  Managing  General  Partner  not  to  be  
required for Partnership operations and reduced by all accrued and unpaid 
Equipment Management Fees and, after Payout, further reduced by all accrued 
and unpaid Subordinated Remarketing Fees. Distributable Cash From Operations 
does not include any Distributable Cash From Sales or Refinancings.

     "Distributable Cash From Sales or Refinancings" means Cash From Sales or 
Refinancings as reduced by (i)(a) amounts realized from any loss or destruction
of equipment which the Managing General Partner determines shall be reinvested 
in similar equipment for the remainder of the original lease term of the lost 
or destroyed equipment, or in isolated instances, in other equipment, if the 
Managing General Partner determines that investment of such proceeds will 
significantly improve the diversity of the Partnership's equipment portfolio, 
and subject in either case to satisfaction of all existing indebtedness secured
by such equipment to the extent deemed necessary or appropriate by the Managing
General Partner, and (b) the proceeds from the sale of an interest in equipment
pursuant to any agreement governing a joint venture which the Managing General 
Partner determines will be invested in additional equipment or interests in 
equipment and which ultimately are so reinvested and (ii) any accrued and 
unpaid Equipment Management Fees and, after Payout, any accrued and unpaid 
Subordinated Remarketing Fees.

     "Cash From Sales or Refinancings" means cash received by the Partnership 
from sale or refinancing transactions, as reduced by (i)(a) all debts and 
liabilities of the Partnership required to be paid as a result of sale or 
refinancing transactions, whether or not then due and payable (including any 
liabilities on an item of equipment sold which are not assumed by the buyer and
any remarketing fees required to be paid to persons not affiliated with the 
General Partners, but not including any Subordinated Remarketing Fees whether 
or not then due and payable) and (b) any reserves for working capital and 
contingent liabilities funded from such cash to the extent deemed reasonable 
by the Managing General Partner and (ii) increased by any portion of such 
reserves deemed by the Managing General Partner not to be required for 
Partnership operations.  In the event the Partnership accepts a note in 
connection with any sale or refinancing transaction, all payments 
subsequently received in cash by the Partnership with respect to such note 
shall be included in Cash From Sales or Refinancings, regardless of the 
treatment of such payments by the Partnership for tax or accounting purposes.
If the Partnership receives purchase money obligations in payment for 
equipment sold, which are secured by liens on such equipment, the amount of 
such obligations shall not be included in Cash From Sales or Refinancings 
until the obligations are fully satisfied.

     Each distribution of Distributable Cash From Operations and Distributable 
Cash From Sales or Refinancings of the Partnership shall be made 99% to the 
Recognized Owners and 1% to the General Partners until Payout and 85% to the 
Recognized Owners and 15% to the General Partners after Payout.

     "Payout" is defined as the first time when the aggregate amount of all 
distributions to the Recognized Owners of Distributable Cash From Operations 
and Distributable Cash From Sales or Refinancings equals the aggregate amount
of the Recognized Owners' original capital contributions plus a cumulative 
annual return of 10% (compounded quarterly and calculated beginning with the 
last day of the month of the Partnership's Closing Date) on their aggregate 
unreturned capital contributions.  For purposes of this definition, capital 
contributions shall be deemed to have been returned only to the extent that 
distributions of cash  to  the  Recognized Owners  exceed  the  amount  
required  to satisfy the cumulative annual return of 10% (compounded 
quarterly) on the Recognized Owners' aggregate unreturned capital 
contributions, such calculation to be based on the aggregate unreturned 
capital contributions outstanding on the first day of each fiscal quarter.

     Distributable Cash From Operations and Distributable Cash From Sales or 
Refinancings ("Distributions") are distributed within 60 days after the 
completion of each quarter, beginning with the first full fiscal quarter 
following the Partnership's Closing Date.  Each Distribution is described in a 
statement sent to the Recognized Owners.


Item 6. Selected Financial Data.

     Incorporated herein by reference to the section entitled "Selected 
Financial Data" in the 1994 Annual Report.


Item 7. Management's Discussion and Analysis of Financial Condition and
        Results of Operations.

     Incorporated herein by reference to the section entitled "Management's 
Discussion and Analysis of Financial Condition and Results of Operations" in 
the 1994 Annual Report.


Item 8. Financial Statements and Supplementary Data.

     Incorporated herein by reference to the financial statements and 
supplementary data included in the 1994 Annual Report.


Item 9. Changes in and Disagreements with Accountants on Accounting and
        Financial Disclosure.

     None.



















PART III 

Item 10.  Directors and Executive Officers of the Partnership.

     (a-b) Identification of Directors and Executive Officers

     The Partnership has no Directors or Officers.  As indicated in Item 1 of 
this report, AFG Leasing Incorporated is the Managing General Partner of the 
Partnership.  Under the Restated Agreement, as amended, the Managing General 
Partner is responsible for the operation of the Partnership's properties and 
the Recognized Owners have no right to participate in the control of such 
operations.  The names, titles and ages of the Directors and Executive Officers
of the Managing General Partner as of March 15, 1995 are as follows:

DIRECTORS AND EXECUTIVE OFFICERS OF THE
MANAGING GENERAL PARTNER (See Item 13) 

              Name                        Title                 Age       Term 

     Geoffrey A. MacDonald   Chief Executive Officer,                 Until a
                             Chairman and a member of the            successor
                             Executive Committee of AFG and            is duly
                             President and a Director of the           elected 
                             Managing General Partner            46       and
                                                                      qualified
     Gary D. Engle           President, Chief Operating       
                             Officer, and a member of the
                             Executive Committee of AFG and
                             Vice President and a Director
                             of the Managing General Partner     46

     J. Patrick Dowdall      Executive Vice President, General   
                             Counsel, Secretary and a member 
                             of the Executive Committee of AFG 
                             and Vice President, Clerk and a 
                             Director of the Managing General      
                             Partner                             47

     Gary M. Romano          Vice President and                  
                             Controller of AFG and the
                             Managing General Partner            35    

     Jeffrey F. Zerrer       Senior Vice President, Lease        
                             Marketing, of AFG and Vice
                             President of the Managing 
                             General Partner                     38

     Joseph P. Tufts         Vice President, Asset Management,   
                             of AFG and the Managing General 
                             Partner                             43

     Donald R. Dugan         Vice President and Treasurer of
                             AFG and the Managing General
                             Partner.                            33

     (c) Identification of Certain Significant Persons

     None.

     (d) Family Relationship

     No family relationship exists among any of the foregoing Partners, 
Directors or Executive Officers.

     (e) Business Experience

     Mr. MacDonald, age 46 is a co-founder, Chief Executive Officer, Chairman 
and a member of the Executive Committee of AFG and President and a Director of 
the Managing General Partner.  Mr. MacDonald served as a co-founder, Director 
and Senior Vice President of AFG's predecessor corporation from 1980 to 1988.  
Mr. MacDonald is Vice President of American Finance Group Securities Corp.  
Prior to co-founding AFG's predecessor, Mr. MacDonald held various executive 
and management positions in the leasing and pharmaceutical industries.  Mr. 
MacDonald holds an M.B.A. from Boston College and a B.A. degree from the 
University of Massachusetts (Amherst).

     Mr. Engle, age 46 is President, Chief Operating Officer, and a member of 
the Executive Committee of AFG and President of AFG Realty.  Mr. Engle is Vice 
President, and a Director of certain of AFG's affiliates, including the 
Managing General Partner.  On December 16, 1994, Mr. Engle acquired control 
of AFG, the Managing General Partner and each of AFG's subsidiaries.  From 
1987 to 1990, Mr. Engle was a principal and co-founder of Cobb Partners 
Development, Inc., a real estate and mortgage banking company.  From 1980 to 
1987, Mr. Engle was Senior Vice President and Chief Financial Officer of 
Arvida Disney Company, a large scale community development company owned by 
Walt Disney Company.  Prior to 1980, Mr. Engle served in various management 
consulting and institutional brokerage capacities.  Mr. Engle has an M.B.A. 
from Harvard University and a B.S. degree from the University of 
Massachusetts (Amherst).

     Mr. Dowdall, age 47, joined AFG in January 1994 as General Counsel, 
Executive Vice President, Secretary and a member of the Executive Committee of 
AFG.  Mr. Dowdall is also a Director, Vice President and Clerk of certain of 
AFG's affiliates, including the Managing General Partner.  Prior to joining 
AFG, Mr. Dowdall was a Partner with Bingham, Dana & Gould.  Mr. Dowdall holds
a J.D. degree from Harvard Law School, a Ph.D. in Government from Harvard 
University and a B.A. degree from the University of Notre Dame.

     Mr. Romano, age 35, is Vice President and Controller of AFG and certain of
its affiliates, including the Managing General Partner.  Mr. Romano joined AFG 
in November 1989 and was appointed Vice President and Controller in April 1993.
Prior to joining AFG, Mr. Romano was Assistant Controller for a privately-held 
real estate development and management company which he joined in 1987.  Mr. 
Romano held audit staff and Manager positions at Ernst & Whinney from 1982 to 
1986.  Mr. Romano is a C.P.A. and holds a B.S. degree from Boston College.

     Mr. Zerrer, age 38, joined AFG in May 1984 and was promoted to Regional 
Vice President in 1987.  In 1988, Mr. Zerrer was promoted to Vice President of 
Marketing.  In 1990, Mr. Zerrer was appointed Senior Vice President, Lease 
Marketing, of AFG.  Mr. Zerrer is also a Vice President of certain of AFG's 
affiliates, including the Managing General Partner.  Prior to joining AFG, Mr. 
Zerrer was employed as a Regional Manager by Leasing Services, Inc. from 1982 
to 1984 and previously by Chancellor Corporation (both equipment leasing 
companies).  Mr. Zerrer holds a B.S. degree from Northeastern University.

     Mr. Tufts, age 43, joined AFG in August 1992 as Vice President, Asset 
Management of AFG and certain of its affiliates, including the Managing General
Partner.  Prior to joining AFG, Mr. Tufts was employed by McDonnell-Douglas 
Capital Corporation as Director of Asset Management Operations from 1991 to 
1992 and previously by Bank of New England Leasing from 1975 to 1991 as Vice 
President of Asset Management.  Mr. Tufts holds a B.A. degree from Bowdoin 
College. 

     Mr. Dugan, age 33, is Vice President and Treasurer of AFG and certain of 
its affiliates, including the Managing General Partner.  Prior to joining AFG 
in November 1989, Mr. Dugan was a Lieutenant in the United States Navy.  Mr. 
Dugan holds an M.B.A. from Boston College and a B.S. degree from the United 
States Naval Academy.

     (f) Involvement in Certain Legal Proceedings

     None.

     (g) Promoters and Control Persons

     See Item 10 (a-b) above.


Item 11.  Executive Compensation.

     (a) Cash Compensation

     Currently, the Partnership has no employees.  However, under the terms of 
the Restated Agreement, as amended, the Partnership is obligated to pay all 
costs of personnel employed full or part-time by the Partnership, including 
officers or employees of the Managing General Partner or its Affiliates.  There
is no plan at the present time to make any officers or employees of the 
Managing General Partner or its Affiliates employees of the Partnership.  The
Partnership has not paid and does not propose to pay any options, warrants or
rights to the officers or employees of the Managing General Partner or its 
Affiliates.

     (b) Compensation Pursuant to Plans

     None.

     (c) Other Compensation

     Although the Partnership has no employees, as discussed in Item 11(a), 
pursuant to section 10.4 of the Restated Agreement, as amended, the Partnership
incurs a monthly charge for personnel costs of the Manager for persons engaged 
in providing administrative services to the Partnership.  A description of the 
remuneration paid by the Partnership to the Manager for such services is 
included in Item 13, herein and in Note 4 to the financial statements included 
in Item 14, herein. 

     (d) Compensation of Directors

     None.

     (e) Termination of Employment and Change of Control Arrangement

     There exists no remuneration plan or arrangement with the General Partners
or the Managing General Partner or its Affiliates which results or may result 
from their resignation, retirement or any other termination.


Item 12. Security Ownership of Certain Beneficial Owners and Management.

     By virtue of its organization as a limited partnership, the Partnership 
has outstanding no securities possessing traditional voting rights.  However,
as provided in Section 11.2(a) of the Restated Agreement, as amended (subject
to Sections 11.2(b) and 11.3), a majority interest of the Recognized Owners 
have voting rights with respect to:


     1. Amendment of the Restated Agreement;

     2. Termination of the Partnership;

     3. Removal of the General Partners; and 

     4. Approval or disapproval of the sale of all, or substantially all, of 
        the assets of the Partnership (except in the orderly liquidation of 
        the Partnership upon its termination and dissolution).

     No person or group is known by the Managing General Partner to own 
beneficially more than 5% of the Partnership's 1,009,014 outstanding Units as 
of March 1, 1995.

     The ownership and organization of AFG is described in Item 1 of this 
report.


Item 13.  Certain Relationships and Related Transactions.

     The Managing General Partner of the Partnership is AFG Leasing 
Incorporated, an affiliate of AFG.

     (a) Transactions with Management and Others

     All operating expenses incurred by the Partnership are paid by AFG on 
behalf of the Partnership and AFG is reimbursed at its actual cost for such 
expenditures.  Fees and other costs incurred during the years ended 
December 31, 1994, 1993 and 1992 which were paid or accrued by the Partnership 
to AFG or its Affiliates, are as follows:


                                        1994           1993           1992   

Equipment management fees            $   78,807     $  101,595     $  201,997
Administrative charges                   12,000         14,955         12,000
Reimbursable operating expenses
 due to third parties                   130,296         89,336        144,789

                          Total      $  221,103     $  205,886     $  358,786


     As provided under the terms of the Management Agreement, AFG is 
compensated for its services to the Partnership.  Such services include all 
aspects of acquisition, management and sale of equipment.  For acquisition 
services, AFG is compensated by an amount equal to 4.75% of Equipment Base 
Price paid by the Partnership.  For management services, AFG is compensated 
by an amount equal to the lesser of (i) 5% of gross lease rental revenues 
earned by the Partnership or (ii) fees which the Managing General Partner 
reasonably believes to be competitive for similar services for similar 
equipment.  Both of these fees are subject to certain limitations defined in 
the Management Agreement.  Compensation to AFG for services connected to the 
sale of equipment is calculated as the lesser of (i) 3% of gross sale 
proceeds or (ii) one-half of reasonable brokerage fees otherwise payable 
under arm's length circumstances.  Payment of the remarketing fee is 
subordinated to Payout and is subject to certain limitations defined in the 
Management Agreement.

     Administrative charges represent amounts owed to AFG, pursuant to Section 
10.4 of the Restated Agreement, as amended, for persons employed by AFG who are
engaged in providing administrative services to the Partnership.  Reimbursable 
operating expenses due to third parties represent costs paid by AFG on behalf 
of the Partnership which are reimbursed to AFG.

     All equipment was purchased from AFG, one of its affiliates, including 
other equipment leasing programs sponsored by AFG, or from third-party sellers.
The Partnership's Purchase Price was determined by the method described in 
Note 2, included in Item 14, herein.

     All rents and proceeds from the sale of equipment are paid directly to 
either AFG or to a lender.  AFG temporarily deposits collected funds in a 
separate interest-bearing escrow account prior to remittance to the 
Partnership.  At December 31, 1994, the Partnership was owed $145,904 by AFG 
for such funds and the interest thereon.  These funds were remitted to the 
Partnership in January 1995.

     (b) Certain Business Relationships

     None.

     (c) Indebtedness of Management to the Partnership

     None.

     (d) Transactions with Promoters

     See Item 13(a) above.

PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K.

     (a)  Documents filed as part of this report:

          (1)      Financial Statements:

                   Report of Independent Auditors..........................  *

                   Statement of Financial Position
                    at December 31, 1994 and 1993..........................  *

                   Statement of Operations
                    for the years ended December 31, 1994, 1993 and 1992...  *

                   Statement of Changes in Partners' Capital
                    for the years ended December 31, 1994, 1993 and 1992...  *

                   Statement of Cash Flows
                    for the years ended December 31, 1994, 1993 and 1992...  *

                   Notes to the Financial Statements.......................  *

          (2)      Financial Statement Schedules:

                    None required.

          (3)      Exhibits:

                   Except as set forth below, all Exhibits to Form 10-K, as set
                   forth in Item 601 of Regulation S-K, are not applicable.


           4       Amended and Restated Agreement and Certificate of Limited 
                   Partnership included as Exhibit A to the Prospectus which is
                   included in Registration Statement on Form S-1 (No. 
                   33-11160).

          13       The 1994 Annual Report to security holders, a copy of which 
                   is furnished for the information of the Securities and 
                   Exchange Commission.  Such Report, except for those portions
                   thereof which are incorporated herein by reference, is not 
                   deemed "filed" with the Commission.

          23       Consent of Independent Auditors.








* Incorporated herein by reference to the appropriate portion of the 1994 
  Annual Report to security holders for the year ended December 31, 1994. 
  (See Part II)

       Exhibit
       Number 

          99(a)    Lease agreement with Northwest Airlines, Inc., was filed in 
                   the Registrant's Annual Report on Form 10-K for the year 
                   ended December 31, 1992 as Exhibit 28 (b) and is 
                   incorporated herein by reference.

     (b) Reports on Form 8-K

              Report on Form 8-K was filed electronically on January 4, 1995 
              describing the change of ownership and control of AFG.














                                                               Exhibit 23

                         CONSENT OF INDEPENDENT AUDITORS

     We consent to the incorporation by reference in this Annual Report (Form 
10-K) of American Income Partners III-A Limited Partnership of our report dated
February 24, 1995, included in the 1994 Annual Report to the Partners of 
American Income Partners III-A Limited Partnership.


                                                        ERNST & YOUNG LLP






Boston, Massachusetts
February 24, 1995
































                                   SIGNATURES

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


                    AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP


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







By: /s/  GEOFFREY A. MACDONALD                  By: /s/  GARY D. ENGLE        
Geoffrey A. MacDonald                           Gary D. Engle
Chief Executive Officer,                        President, Chief Operating
Chairman and a member of the                    Officer, and a member of the
Executive Committee of AFG and                  Executive Committee of AFG and
President and a Director of the                 Vice President and a Director
Managing General Partner                        of the Managing General Partner
(Principal Executive Officer)                   (Principal Financial Officer)




Date:    March 30, 1995                         Date:    March 30, 1995       



By: /s/  J. PATRICK DOWDALL                     By: /s/  GARY M. ROMANO        
J. Patrick Dowdall                              Gary M. Romano
Executive Vice President, General               Vice President and Controller
Counsel, Secretary and a member of              of AFG and the Managing General
the Executive Committee of AFG                  Partner
and Vice President, Clerk and a                 (Principal Accounting Officer)
Director of the Managing General 
Partner



Date:    March 30, 1995                         Date:    March 30, 1995        







SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15(D) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT 
TO SECTION 12 OF THE ACT.

     No annual report has been sent to the Recognized Owners.  A report will be
furnished to the Recognized Owners subsequent to the date hereof.  

     No proxy statement has been or will be sent to the Recognized Owners.
















































                                   SIGNATURES

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


                    AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP


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







By: /s/                                         By: /s/                        
Geoffrey A. MacDonald                           Gary D. Engle
Chief Executive Officer,                        President, Chief Operating
Chairman and a member of the                    Officer, and a member of the
Executive Committee of AFG and                  Executive Committee of AFG and
President and a Director of the                 Vice President and a Director
Managing General Partner                        of the Managing General Partner
(Principal Executive Officer)                   (Principal Financial Officer)




Date:                                           Date:                          




By: /s/                                         By: /s/                        
J. Patrick Dowdall                              Gary M. Romano
Executive Vice President, General               Vice President and Controller
Counsel, Secretary and a member of              of AFG and the Managing General
the Executive Committee of AFG                  Partner
and Vice President, Clerk and a                 (Principal Accounting Officer)
Director of the Managing General
Partner





Date:                                           Date:                          








               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

                     INDEX TO ANNUAL REPORT TO THE PARTNERS




                                                                          Page 


SELECTED FINANCIAL DATA                                                       2

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS                                         3-7


FINANCIAL STATEMENTS:

Report of Independent Auditors                                                8

Statement of Financial Position
at December 31, 1994 and 1993                                                 9

Statement of Operations
for the years ended December 31, 1994, 1993 and 1992                         10

Statement of Changes in Partners' Capital
for the years ended December 31, 1994, 1993 and 1992                         11

Statement of Cash Flows
for the years ended December 31, 1994, 1993 and 1992                         12

Notes to the Financial Statements                                         13-22



ADDITIONAL FINANCIAL INFORMATION:

Schedule of Excess (Deficiency) of Total Cash
Generated to Cost of Equipment Disposed                                      23

Statement of Cash and Distributable Cash
From Operations, Sales and Refinancings                                      24

Schedule of Costs Reimbursed to the
Managing General Partner and its Affiliates
as Required by Section 10.4 of the Amended
and Restated Agreement and Certificate of
Limited Partnership                                                          25





[CAPTION]
                             SELECTED FINANCIAL DATA



     The following data should be read in conjunction with Management's 
Discussion and Analysis of Financial Condition and Results of Operations and 
the financial statements.

     For each of the five years in the period ended December 31, 1994:
<TABLE>
<S>              <C>          <C>          <C>          <C>          <C>
  Summary of 
  Operations         1994         1993         1992         1991         1990   


Lease revenue    $ 1,576,139  $ 2,031,903  $ 4,039,951  $ 5,297,113  $ 6,452,114

Net income 
 (loss)          $   682,540  $   194,656  $(1,016,535) $  (314,002) $   933,561

Per Unit:
 Net income 
  (loss)         $      0.67  $      0.19  $     (1.00) $     (0.31) $      0.92

 Cash 
  distributions  $      2.00  $      2.00  $      1.50  $      2.06  $      2.33



   Financial 
   Position    

Total assets     $ 5,703,303  $ 7,468,387  $ 9,875,321  $15,740,678  $21,690,901

Total long-term
 obligations     $   245,685  $   560,198  $ 1,186,537  $ 4,250,940  $ 6,989,793

Partners' 
 capital         $ 4,886,947  $ 6,242,819  $ 8,086,575  $10,631,919  $13,048,034



</TABLE>




                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                 Year ended December 31, 1994 compared to the year
          ended December 31, 1993 and the year ended December 31, 1993
                  compared to the year ended December 31, 1992

Overview

     As an equipment leasing partnership, American Income Partners III-A 
Limited Partnership (the "Partnership") was organized to acquire a 
diversified portfolio of capital equipment subject to lease agreements with 
third parties.  The Partnership was designed to progress through three 
principal phases:  acquisitions, operations, and liquidation.  During the 
operations phase, a period of approximately six years, all equipment in the 
Partnership's portfolio will progress through various stages.  Initially, all
equipment will generate rental revenues under primary term lease agreements. 
During the life of the Partnership, these agreements will expire on an 
intermittent basis and equipment held pursuant to the related leases will be 
renewed, re-leased or sold, depending on prevailing market conditions and the
assessment of such conditions by American Finance Group ("AFG") to obtain the
most advantageous economic benefit.  Over time, a greater portion of the 
Partnership's original equipment portfolio will become available for 
remarketing and cash generated from operations and from sales or refinancings
will begin to fluctuate.  Ultimately, all equipment will be sold and the 
Partnership will be dissolved.  The Partnership's operations commenced in 1987.

Results of Operations

     For the year ended December 31, 1994, the Partnership recognized lease 
revenue of $1,576,139 compared to $2,031,903 and $4,039,951 for the years ended
December 31, 1993 and 1992, respectively.  The decrease in lease revenue 
between 1992 and 1994 was expected and resulted principally from primary 
lease term expirations and the sale of equipment. 

     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 AFG or an affiliated equipment leasing program
sponsored by AFG.  Proportionate equipment ownership enables the Partnership to
further diversify its equipment portfolio by participating in the ownership of 
selected assets, thereby reducing the general levels of risk which could result
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.

     At December 31, 1992, the Managing General Partner increased the aggregate
amount reserved against potentially uncollectable rents to $185,000.  This 
caused a decrease in lease revenue of $50,000 in 1992.  The reserve was 
reviewed and considered adequate as of December 31, 1993.  During 1994, the 
Managing General Partner lowered the reserve to $140,000, resulting in an 
increase in lease revenue of $45,000 in 1994.  It cannot be determined 
whether the Partnership will recover any past due rents in the future; 
however, the Managing General Partner will pursue the collection of all such 
items.  

     Interest income for the year ended December 31, 1994 was $44,218 compared 
to $32,331 and $12,411 in 1993 and 1992, respectively.  Interest income is 
generated from temporary investment of rental receipts and equipment sale 
proceeds in short-term instruments.  The increase in interest income from 1992 
to 1994 is attributable to a greater availability of cash used for investment 
prior to distribution to the Partners and an increase in interest rates.  The 
amount of future interest income is expected to fluctuate in relation to 
prevailing interest rates, the level of lease revenue and the proceeds from 
equipment sales.

     In 1994, the Partnership sold equipment having a net book value of $88,268
to existing lessees and third parties.  These sales resulted in a net gain, for
financial statement purposes, of $269,648 compared to a net gain in 1993 of 
$682,980, on equipment having a net book value of $52,421 and a net loss in 
1992 of $506,958, on equipment having a net book value of $1,868,573.

     In 1990, a lessee of the Partnership, Affiliated Land Corporation 
("Affiliated"), filed for protection under Chapter 11 of the Bankruptcy Code.  
Equipment leased by Affiliated consisted of office furniture and fixtures (the 
"Equipment") having an original cost to the Partnership of $1,753,848.  To 
finance the purchase of the Equipment, the Partnership had borrowed $1,338,653 
on a non-recourse basis from a third-party lending institution.  On April 16, 
1992, the Equipment was transferred to the financing lender in lieu of 
foreclosure, in full satisfaction of all outstanding indebtedness under the 
note agreements.  The Partnership recorded a loss on the forfeiture of the 
Equipment of $23,730 or $.02 per limited partnership unit.  At the time of 
disposition, the Equipment had a net book value of $829,672 and the amount of
indebtedness forgiven was $805,942, including accrued interest of $64,476.  
As the Partnership will be unable to realize any future residual value from the
Equipment, future cash distributions will be adversely affected.

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

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

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

     Depreciation and amortization expense was $976,507, $2,291,765 and 
$3,953,885 for the years ended December 31, 1994, 1993 and 1992, respectively. 
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 
primary lease expiration.  To the extent that an asset 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.  (See Note 2 to the financial statements herein.)

     In 1992, the Partnership changed its estimates of end-of-lease residual 
values to reflect anticipated deterioration in market values for the 
Partnership's equipment over the remainder of their primary lease terms.  This 
change in estimate increased depreciation expense and reduced net income by 
$923,832 ($0.91 per limited partnership unit) in 1992.  

     Interest expense was $9,855 or less than 1% of lease revenue in 1994, 
$54,907 or 2.7% of lease revenue in 1993 and $225,538 or 5.6% of lease revenue 
in 1992.  Interest expense in future years will continue to decline as the 
principal balance of notes payable is reduced through the application of rent 
receipts to outstanding debt.

     Management fees were 5% of lease revenue in each of the years ended 
December 31, 1994, 1993 and 1992 and will not change as a percentage of lease 
revenue in future years.  

     Operating expenses consist principally of administrative charges, 
professional service costs, such as audit and legal fees, as well as printing, 
distribution and remarketing expenses.  In certain cases, equipment storage or 
repairs and maintenance costs may be incurred in connection with equipment 
being remarketed.  Collectively, operating expenses represented approximately
9%, 5.1% and 3.9% of lease revenue in 1994, 1993 and 1992, respectively.  
Operating expenses in 1994 include repair, maintenance, legal and other 
costs incurred in connection with the re-lease of an L1011-100 aircraft 
formerly leased to British Airways, Plc. ("the L1011-100") to Ing Aviation 
Lease ("Ing Aviation").  In 1993, legal costs were incurred in connection 
with the bankruptcy proceedings of certain lessees (See Note 7 to the 
financial statements - Legal Proceedings).  Operating expenses in 1992 
included a provision for estimated storage and remarketing costs for the 
L1011-100.  The amount of future operating expenses cannot be predicted with 
certainty; however, such expenses are usually higher during the acquisition 
and liquidation phases of a partnership.  Other fluctuations typically occur 
in relation to the volume and timing of remarketing activities.

     The relatively low inflation rates in 1994, 1993 and 1992 and the economic
recession may have caused some re-lease and sale proceeds to be lower than that
which may have been achieved in a stronger economic environment.  In other 
cases, the economic recession may have had an adverse effect on the ability of 
certain lessees to fulfill all of their financial obligations under the leases.
These factors will result in the investors achieving a rate-of-return lower 
than that anticipated at the Partnership's commencement date.

Liquidity and Capital Resources and Discussion of Cash Flows

     The Partnership by its nature is a limited life entity which was 
established for specific purposes described in the preceding "Overview".  As an
equipment leasing program, 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 
$1,344,655, $2,727,721 and $2,629,500 in 1994, 1993 and 1992, respectively.  
Future renewal, re-lease and equipment sale activities will cause a gradual 
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 decline as 
the Partnership experiences a higher frequency of remarketing events.

     During 1994, the Partnership and other affiliated partnerships, executed a
renewal lease agreement in connection with an MD-82 aircraft leased by 
Northwest Airlines, Inc. ("Northwest").  Pursuant to the agreement, Northwest
will continue to lease the aircraft until July 31, 1997.  The Partnership, 
which owns a 14% interest in this aircraft, will receive $278,815 in lease 
revenue during the years ending December 31, 1995 and 1996 and $162,642 
during the year ending December 31, 1997.

     The Partnership re-leased the L1011-100, in which it owns a 23.46% 
interest, to Ing Aviation in 1994.  This re-lease will generate approximately 
$556,000 in additional lease revenue for the Partnership through December 1997.

     Ultimately, the Partnership will dispose of all assets under lease.  This 
will occur principally through sale transactions whereby each asset will be 
sold to the existing lessee or to a third party.  Generally, this will occur 
upon expiration of each asset's primary or renewal/re-lease term.  In certain 
instances, casualty or early termination events may result in the disposal of 
an asset.  Such circumstances are infrequent and usually result in the 
collection of stipulated cash settlements pursuant to terms and conditions 
contained in the underlying lease agreements.

     Cash expended for equipment acquisitions and cash realized from asset 
disposal transactions is reported under investing activities on the 
accompanying Statement of Cash Flows.  In 1994, the Partnership capitalized 
$16,420 in connection with an upgrade of the L1011-100 aircraft.  During 
1994, the Partnership realized $357,916 in equipment sale proceeds compared 
to $735,401 and $1,361,615 in 1993 and 1992, 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.

     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 a component of financing activities.  
Cash inflows of $182,044 in 1993 resulted from leveraging a portion of the 
Partnership's equipment portfolio with third-party lenders.  No leveragings of 
equipment occurred in 1994 or 1992. 

     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 future years, the 
amount of cash used to repay debt obligations will decline as the principal 
balance of notes payable is reduced through the collection and application of
rents.

     Cash distributions to the Recognized Owners and General Partners are 
declared and generally paid within fifteen days following the end of each 
calendar quarter.  The payment of such distributions is presented as a 
component of financing activities.  For the year ended December 31, 1994, the
Partnership declared total cash distributions of Distributable Cash From 
Operations and Distributable Cash From Sales and Refinancings of $2,038,412. 
In accordance with the Amended and Restated Agreement and Certificate of 
Limited Partnership (the "Restated Agreement, as amended"), the Recognized 
Owners were allocated 99% of these distributions, or $2,018,028, and the 
General Partners were allocated 1%, or $20,384. The fourth quarter 1994 cash 
distribution was paid on January 13, 1995. 

     Cash distributions paid to the Partners consist of both a return of and a 
return on capital.  To the extent that cash distributions consist of Cash From 
Sales or Refinancings, substantially all of such cash distributions should be 
viewed as a return of capital.  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, and the residual value realized for each asset 
at its disposal date.  Future market conditions, technological changes, the 
ability of AFG to manage and remarket the assets, and many other events and 
circumstances, could enhance or detract from individual asset yields and the 
collective performance of the Partnership's equipment portfolio.

     The legal proceedings referred to in Note 7 to the financial statements 
herein, are not expected to have a material adverse effect on the financial 
position of the Partnership.  However, the Partnership's future cash 
distributions will be adversely affected by the 1990 bankruptcy of Affiliated. 
This bankruptcy will result in the Partnership's loss of any future interest in
the residual value of the equipment Affiliated leased from the Partnership.  
However, the final yield on capital will be dependent upon the collective 
performance results of all of the Partnership's equipment leases.

     The future liquidity of the Partnership will be influenced by the 
foregoing and will be greatly dependent upon the collection of contractual 
rents and the outcome of residual activities.  The Managing General Partner 
anticipates that cash proceeds resulting from these sources will satisfy the 
Partnership's future expense obligations.  However, the amount of cash 
available for distribution in future periods will fluctuate.  Equipment 
lease expirations and asset disposals will cause the Partnership's net cash 
from operating activities to diminish over time; and equipment sale proceeds 
will vary in amount and period of realization.  Accordingly, fluctuations in 
the level of quarterly cash distributions will occur during the life of the 
Partnership.





                         REPORT OF INDEPENDENT AUDITORS


To the Partners of American Income Partners III-A Limited Partnership:

     We have audited the accompanying statements of financial position of 
American Income Partners III-A Limited Partnership as of December 31, 1994 and 
1993, and the related statements of operations, changes in partners' capital, 
and cash flows for each of the three years in the period ended 
December 31, 1994.  These financial statements are the responsibility of the 
Partnership's management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial statements are free 
of material misstatement.  An audit includes examining, on a test basis, 
evidence supporting the amounts and disclosures in the financial statements.  
An audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial 
statement presentation.  We believe that our audits provide a reasonable 
basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of American Income Partners 
III-A Limited Partnership at December 31, 1994 and 1993, and the results of its
operations and its cash flows for each of the three years in the period ended 
December 31, 1994, in conformity with generally accepted accounting principles.

     Our audits were conducted for the purpose of forming an opinion on the 
basic financial statements taken as a whole.  The Additional Financial 
Information identified in the Index to Annual Report to the Partners is 
presented for purposes of additional analysis and is not a required part of the
basic financial statements.  Such information has been subjected to the 
auditing procedures applied in our audits of the basic financial statements 
and, in our opinion, is fairly stated in all material respects in relation 
to the basic financial statements taken as a whole.





                                                         ERNST & YOUNG LLP






Boston, Massachusetts
February 24, 1995



[CAPTION]
               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

                         STATEMENT OF FINANCIAL POSITION
                           December 31, 1994 and 1993
<TABLE>
<S>                                                <C>             <C>
                                                       1994            1993    

ASSETS

Cash and cash equivalents                          $   819,430     $ 1,486,204 

Rents receivable, net of allowance
 for doubtful accounts of $140,000
 and $185,000 at December 31, 1994
 and 1993, respectively                                147,870         238,646 

Accounts receivable - affiliate                        145,904         105,083 

Equipment at cost, net of accumulated
 depreciation of $9,246,109 and $11,062,913
 at December 31, 1994 and 1993, respectively         4,590,099       5,638,454 

  Total assets                                     $ 5,703,303     $ 7,468,387 


LIABILITIES AND PARTNERS' CAPITAL

Notes payable                                      $   245,685     $   560,198 
Accrued interest                                         5,627          23,541 
Accrued liabilities                                     15,500          64,000 
Accrued liabilities - affiliate                          2,776          12,662 
Deferred rental income                                  37,165          55,564 
Cash distributions payable to partners                 509,603         509,603 

  Total liabilities                                    816,356       1,225,568 

Partners' capital (deficit):
 General Partners                                     (172,875)       (159,316)
 Limited Partnership Interests
 (1,009,014 Units; initial purchase
 price of $25 each)                                  5,059,822       6,402,135 

  Total partners' capital                            4,886,947       6,242,819 

  Total liabilities and partners' capital          $ 5,703,303     $ 7,468,387 
</TABLE>


[CAPTION]
                   AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

                                 STATEMENT OF OPERATIONS
                  for the years ended December 31, 1994, 1993 and 1992


<TABLE>

<S>                                        <C>            <C>            <C>
                                               1994           1993           1992    

Income:

  Lease revenue                            $ 1,576,139    $ 2,031,903    $ 4,039,951 

  Interest income                               44,218         32,331         12,411 

  Gain (loss) on sale/forfeiture
   of equipment                                269,648        682,980       (530,688)

     Total income                            1,890,005      2,747,214      3,521,674 


Expenses:

  Depreciation and amortization                976,507      2,291,765      3,953,885 

  Interest expense                               9,855         54,907        225,538 

  Equipment management fees - affiliate         78,807        101,595        201,997 

  Operating expenses - affiliate               142,296        104,291        156,789 

     Total expenses                          1,207,465      2,552,558      4,538,209 


Net income (loss)                          $   682,540    $   194,656    $(1,016,535)


Net income (loss)  
 per limited partnership unit              $      0.67    $      0.19    $     (1.00)

Cash distributions declared 
 per limited partnership unit              $      2.00    $      2.00    $      1.50 

</TABLE>




[CAPTION]
                 AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

                      STATEMENT OF CHANGES IN PARTNERS' CAPITAL
                for the years ended December 31, 1994, 1993 and 1992


<TABLE>
<S>                               <C>          <C>        <C>          <C>
                                    General  
                                   Partners      Recognized Owners   
                                    Amount      Units        Amount       Total     


Balance at December 31, 1991      $ (115,426)  1,009,014  $10,747,345  $10,631,919 

Net loss - 1992                      (10,165)         --   (1,006,370)  (1,016,535)

Cash distributions declared          (15,288)         --   (1,513,521)  (1,528,809)

Balance at December 31, 1992        (140,879)  1,009,014    8,227,454    8,086,575 

Net income - 1993                      1,947          --      192,709      194,656 

Cash distributions declared          (20,384)         --   (2,018,028)  (2,038,412)

Balance at December 31, 1993        (159,316)  1,009,014    6,402,135    6,242,819 

Net income - 1994                      6,825          --      675,715      682,540 

Cash distributions declared          (20,384)         --   (2,018,028)  (2,038,412)

Balance at December 31, 1994      $ (172,875)  1,009,014  $ 5,059,822  $ 4,886,947 

</TABLE>

















[CAPTION]
                   AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

                                 STATEMENT OF CASH FLOWS
                  for the years ended December 31, 1994, 1993 and 1992
<TABLE>
<S>                                            <C>          <C>          <C>
                                                  1994         1993          1992    
Cash flows from (used in) operating activities:
Net income (loss)                              $   682,540  $   194,656  $(1,016,535)

Adjustments to reconcile net income (loss)
 to net cash from operating activities:
    Depreciation and amortization                  976,507    2,291,765    3,953,885 
    (Gain) loss on sale/forfeiture of equipment   (269,648)    (682,980)     530,688 
    Increase (decrease) in allowance 
      for doubtful accounts                        (45,000)          --       50,000 

Changes in assets and liabilities
  Decrease (increase) in:
    rents receivable                               135,776       90,630      312,839 
    accounts receivable - affiliate                (40,821)     897,890   (1,002,973)
  Increase (decrease) in:
    accrued interest                               (17,914)     (12,786)       3,415 
    accrued liabilities                            (48,500)      (8,500)      34,522 
    accrued liabilities - affiliate                 (9,886)      (7,500)    (217,706)
    deferred rental income                         (18,399)     (35,454)     (18,635)

      Net cash from operating activities         1,344,655    2,727,721    2,629,500 

Cash flows from (used in) investing activities:
  Purchase of equipment                            (16,420)          --           -- 
  Proceeds from equipment sales                    357,916      735,401    1,361,615 

      Net cash from investing activities           341,496      735,401    1,361,615 

Cash flows from (used in) financing activities:
  Proceeds from notes payable                           --      182,044           -- 
  Principal payments - notes payable              (314,513)      (808,383) (2,322,937)
  Distributions paid                            (2,038,412)     (1,911,011)   (1,521,539)

      Net cash used in financing activities     (2,352,925)  (2,537,350)    (3,844,476)

Net increase (decrease) in cash
  and cash equivalents                            (666,774)     925,772      146,639 

Cash and cash equivalents at beginning of year   1,486,204      560,432      413,793 

Cash and cash equivalents at end of year       $   819,430  $ 1,486,204  $   560,432 


Supplemental disclosure of cash flow information:
    Cash paid during the year for interest     $    27,769  $    67,693  $   222,123 

Supplemental disclosure of non-cash investing and financing activities:
  During 1992, the Partnership forfeited equipment to a lender in consideration of 
  forgiveness of the related debt and interest of $805,942.
</TABLE>

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

                                December 31, 1994


NOTE 1 - ORGANIZATION AND PARTNERSHIP MATTERS

     The Partnership was organized as a limited partnership under the 
Massachusetts Uniform Limited Partnership Act (the "Uniform Act") on 
April 16, 1987, for the purpose of acquiring and leasing to third parties a 
diversified portfolio of capital equipment.  Partners' capital initially 
consisted of contributions of $1,000 from the Managing General Partner (AFG 
Leasing Incorporated) and $100 from the Initial Limited Partner (AFG Assignor 
Corporation).  On June 29, 1987 the Partnership issued 1,009,014 units, 
representing assignments of limited partnership interests (the "Units") to 
2,007 investors.  Unitholders and Limited Partners (other than the Initial 
Limited Partner) are collectively referred to as Recognized Owners.  The 
1,009,014 Units include 54 bonus units.  Subsequent to the Partnership's 
Closing on June 29, 1987, the Partnership had five General Partners:  AFG 
Leasing Incorporated, a Massachusetts corporation, Kestutis J. Makaitis, 
Daniel J. Roggemann, Martin F. Laughlin and Geoffrey A. MacDonald 
(collectively the "General Partners").  Messrs. Makaitis, Roggemann and 
Laughlin subsequently elected to withdraw as Individual General Partners.  
The General Partners, each of which is affiliated with American Finance Group
("AFG"), a Massachusetts partnership, are not required to make any other 
capital contributions to the Partnership, except as may be required under 
the Uniform Act and Section 6.1(b) of the Restated Agreement, as amended.

     AFG is a successor to the business of American Finance Group, Inc., a 
Massachusetts corporation engaged since its inception in 1980 in various 
aspects of the equipment leasing business.  In 1990, certain members of AFG's 
management, principally Geoffrey A. MacDonald, Chief Executive Officer and 
co-founder of AFG, established AFG Holdings (Massachusetts) Limited 
Partnership ("Holdings Massachusetts") to acquire ownership and control of 
AFG.  Holdings Massachusetts effected this event by acquiring all of the 
equity interests of AFG's two partners, AFG Holdings Illinois Limited 
Partnership ("Holdings Illinois") and AFG Corporation.  Holdings 
Massachusetts incurred significant indebtedness to finance this acquisition, 
a significant portion of which was scheduled to mature in 1995.

     On December 16, 1994, the senior lender to Holdings Massachusetts (the 
"Senior Lender") assumed control of its security interests in Holdings 
Illinois and AFG Corporation and sold all such interests to GDE Acquisitions 
Limited Partnership, a Massachusetts limited partnership owned and controlled
entirely by Gary D. Engle, President and member of the Executive Committee of
AFG.  As a result of this transaction, GDE Acquisitions Limited Partnership 
acquired all of the assets, rights and obligations of AFG from the Senior 
Lender and assumed control of AFG.  Geoffrey A. MacDonald remains as Chief 
Executive Officer of AFG and member of its Executive Committee.

     In 1991, Clou Investments (U.S.A.), Inc. ("CLOU"), a newly formed and 
wholly-owned subsidiary of Clou Containers GmbH, purchased approximately a five
percent (5%) non-voting limited partnership interest (the "Minority Interest") 
in Holdings Illinois.  On October 29, 1992, AFG repurchased the Minority 
Interest at the purchase price originally paid by CLOU.

     Significant operations commenced June 29, 1987 when the Partnership made 
its initial equipment purchase.  Pursuant to the Restated Agreement, as 
amended, Distributable Cash From Operations and Distributable Cash From Sales
or Refinancings will be allocated 99% to the Recognized Owners and 1% to the 
General Partners until Payout and 85% to the Recognized Owners and 15% to the 
General Partners after Payout.  Payout will occur when the Recognized Owners 
have received distributions equal to their original investment plus a 
cumulative annual return of 10% (compounded quarterly) on undistributed 
invested capital.

     Under the terms of a Management Agreement between the Partnership and AFG,
management services are provided by AFG to the Partnership at fees which the 
Managing General Partner believes to be competitive for similar services.  
(Also see Note 4.)


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Statement of Cash Flows

     For purposes of the statement of cash flows, the Partnership considers 
liquid investment instruments purchased with a maturity of three months or less
to be cash equivalents.  From time to time, the Partnership invests excess cash
with large institutional banks in reverse repurchase agreements with overnight 
maturities.  Under the terms of the agreements, title to the underlying 
securities passes to the Partnership.  The securities underlying the agreements
are book entry securities.  At December 31, 1994, the Partnership had $815,000 
invested in reverse repurchase agreements secured by U.S. Treasury Bills or 
interests in U.S. Government securities.

Revenue Recognition

     Rents are payable to the Partnership monthly, quarterly or semi-annually 
and no significant amounts are calculated on factors other than the passage of 
time.  The leases are accounted for as operating leases and are noncancellable.
Rents received prior to their due dates are deferred.  Future minimum rents of 
$1,851,477 are due as follows:

     For the year ending December 31, 1995          $   817,177
                                      1996              637,016
                                      1997              392,209
                                      1998                2,900               
                                      1999                2,175

                                     Total          $ 1,851,477

     Revenue from Northwest Airlines, Inc. of $441,827, $523,635 and $522,221 
accounted for 10% or more of the Partnership's lease revenue during the years 
ended December 31, 1994, 1993 and 1992, respectively.

     During 1994, the Partnership and other affiliated partnerships, executed a
renewal  lease  agreement  in  connection  with  an  MD-82  aircraft  leased by
Northwest.  Pursuant to the agreement, Northwest will continue to lease the 
aircraft until July 31, 1997.  The Partnership, which owns a 14% interest in 
this aircraft, will receive $278,815 in lease revenue during the years ending 
December 31, 1995 and 1996 and $162,642 during the year ending 
December 31, 1997.  Such rents are included in the future minimum rents above.

     The Partnership re-leased the L1011-100, in which it owns a 23.46% 
interest, to Ing Aviation in 1994.  This re-lease will generate approximately 
$556,000 in additional lease revenue for the Partnership through December 1997.

     At December 31, 1992, the Managing General Partner increased the aggregate
amount reserved against potentially uncollectable rents to $185,000.  This 
caused a decrease in lease revenue of $50,000 in 1992.  The reserve was 
reviewed and considered adequate as of December 31, 1993.  During 1994, the 
Managing General Partner lowered the reserve to $140,000, resulting in an 
increase in lease revenue of $45,000 in 1994.  It cannot be determined 
whether the Partnership will recover any past due rents in the future; 
however, the Managing General Partner will pursue the collection of all such 
items.  

Equipment on Lease

     All equipment was acquired from AFG, one of its affiliates, including 
other equipment leasing programs sponsored by AFG, or from third-party 
sellers.  Equipment cost represents asset base price plus acquisition fees 
and was determined in accordance with the Restated Agreement, as amended, and
certain regulatory guidelines.  Asset base price is affected by the 
relationship of the seller to the Partnership as summarized herein.  Where 
the seller of the equipment was AFG or an affiliate, asset base price was the
lower of (i) the actual price paid for the equipment by AFG or the affiliate 
plus all actual costs accrued by AFG or the affiliate while carrying the 
equipment less the amount of all rents earned by AFG or the affiliate prior 
to selling the equipment or (ii) fair market value as determined by the 
Managing General Partner in its best judgment, including all liens and 
encumbrances on the equipment and other actual expenses.  Where the seller of
the equipment was a third party who did not manufacture the equipment, asset 
base price was the lower of (i) the price invoiced by the third party or (ii)
fair market value as determined by the Managing General Partner.  Where the 
seller of the equipment was a third party who also manufactured the 
equipment, asset base price was the manufacturer's invoice price, which price
was considered to be representative of fair market value.

Depreciation and Amortization

     The Partnership's depreciation policy is intended to allocate the cost of 
equipment over the period during which it produces economic benefit.  The 
principal period of economic benefit is considered to correspond to each 
asset's primary lease term, which term generally represents the period of 
greatest revenue potential for each asset.  Accordingly, 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 primary lease expiration.  To the extent that an asset 
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.  

     Organization costs are amortized using the straight-line method over a 
period of five years.


Accrued Liabilities - Affiliate

     Unpaid operating expenses paid by AFG on behalf of the Partnership are 
reported as Accrued Liabilities - Affiliate. (See Note 4.)


Allocation of Profits and Losses

     For financial statement purposes, net income or loss is allocated to each 
Partner according to their respective ownership percentages (99% to the 
Recognized Owners and 1% to the General Partners).  See Note 6 concerning 
allocation of income or loss for income tax purposes.


Net Income (Loss) and Cash Distributions Per Unit

     Net income (loss) and cash distributions per Unit are based on 1,009,014 
Units outstanding during each of the three years in the period ended 
December 31, 1994 and computed after allocation of the General Partners' 1% 
share of net income (loss) and cash distributions.


Provision for Income Taxes

     No provision or benefit from income taxes is included in the accompanying 
financial statements.  The Partners are responsible for reporting their 
proportionate shares of the Partnership's taxable income or loss and other tax 
attributes on their tax returns.

[CAPTION]
NOTE 3 - EQUIPMENT

     The following is a summary or equipment owned by the Partnership at 
December 31, 1994.  In the opinion of AFG, the carrying value of the equipment 
does not exceed its fair market value.
<TABLE>
<S>                                <C>          <C>            <C>
                                    Lease   
                                     Term        Equipment  
        Equipment Type             (Months)       at Cost          Location     

Aircraft                             36-60      $ 7,649,166    MN/Foreign       
Retail store fixtures                 1-72        1,431,673    GA/IN/SC         
Motor vehicles                       12-72        1,086,176    IL               
Communications                        1-60          816,309    CA/MD/MI/NC/NJ/NY
                                                               VA               
Trailers/intermodal containers       36-84          760,402    MI/NC            
Medical                              10-60          733,242    NY/TX            
Research & test                      17-84          564,602    IN/MI/OH/TX      
Locomotives                          57-60          378,818    GA/MI/MO/OH/OK   
Tractors & heavy duty trucks          1-72          274,972    LA/NJ/NY/OR      
Materials handling                    1-84           84,993    MI/TX            
Computers & peripherals               1-60           54,663    CA/DC/DE/IL/NJ/OH
                                                               PA/VA            
Photocopying                          1-36            1,192    KS               

                      Total equipment cost       13,836,208 

                  Accumulated depreciation       (9,246,109)

Equipment, net of accumulated depreciation      $ 4,590,099 
</TABLE>

     In certain cases, the cost of the Partnership's equipment represents a 
proportionate ownership interest.  The remaining interests are owned by AFG or 
an affiliated equipment leasing program sponsored by AFG.  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.  Proportionate equipment ownership 
enables the Partnership to further diversify its equipment portfolio by 
participating in the ownership of selected assets, thereby reducing the general
levels of risk which could result from a concentration in any single equipment 
type, industry or lessee.  At December 31, 1994, the Partnership's equipment 
portfolio included equipment having a proportionate original cost of 
$10,912,632, representing approximately 79% 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 
$2,491,000 which had been fully depreciated at December 31, 1994.  (See Note 
5.)

     Generally, the costs associated with maintaining, insuring and operating 
the Partnership's equipment are incurred by the respective lessees pursuant to 
terms specified in their individual lease agreements with the Partnership.

     As equipment is sold to third parties or otherwise disposed of, the 
Partnership recognizes a gain or loss equal to the difference between the net 
book value of the equipment at the time of sale or disposition and the proceeds
realized upon the sale or disposition.  The ultimate realization of estimated 
residual value in the equipment is dependent upon, among other things, AFG's 
ability to maximize proceeds from selling or re-leasing the equipment upon 
expiration of the primary lease terms.  At December 31, 1994, the Partnership 
held equipment for sale or re-lease with a cost of approximately $571,000 which
had been fully depreciated.  The Managing General Partner is actively seeking 
the sale or re-lease of all equipment not on lease.

     In 1992, the Partnership changed its estimates of end-of-lease residual 
values to reflect anticipated deterioration in market values for the 
Partnership's equipment over the remainder of their primary lease terms.  This 
change in estimate increased depreciation expense and reduced net income by 
$923,832 ($0.91 per limited partnership unit) in 1992.  

[CAPTION]
NOTE 4 - RELATED PARTY TRANSACTIONS

     All operating expenses incurred by the Partnership are paid by AFG on 
behalf of the Partnership and AFG is reimbursed at its actual cost for such 
expenditures.  Fees and other costs incurred during each of the three years in 
the period ended December 31, 1994, which were paid or accrued by the 
Partnership to AFG or its Affiliates, are as follows:
<TABLE>
<S>                                 <C>             <C>            <C>
                                        1994            1993           1992    

Equipment management fees           $    78,807     $   101,595    $   201,997 
Administrative charges                   12,000          14,955         12,000 
Reimbursable operating expenses
  due to third parties                  130,296          89,336        144,789 

                          Total     $   221,103     $   205,886    $   358,786 
</TABLE>

     As provided under the terms of the Management Agreement, AFG is 
compensated for its services to the Partnership.  Such services include all 
aspects of acquisition, management and sale of equipment.  For acquisition 
services, AFG is compensated by an amount equal to 4.75% of Equipment Base 
Price paid by the Partnership.  For management services, AFG is compensated 
by an amount equal to the lesser of (i) 5% of gross lease rental revenues or
(ii) fees which the Managing General Partner reasonably believes to be 
competitive for similar services for similar equipment.  Both of these fees 
are subject to certain limitations defined in the Management Agreement. 
Compensation to AFG for services connected to the sale of equipment is 
calculated as the lesser of (i) 3% of gross sale proceeds or (ii) one-half of
reasonable brokerage fees otherwise payable under arm's length circumstances.
Payment of the remarketing fee is subordinated to Payout and is subject to 
certain limitations defined in the Management Agreement.

     Administrative charges represent amounts owed to AFG, pursuant to Section 
10.4 of the Restated Agreement, as amended, for persons employed by AFG who are
engaged in providing administrative services to the Partnership.  Reimbursable 
operating expenses due to third parties represent costs paid by AFG on behalf 
of the Partnership which are reimbursed to AFG.

     All equipment was acquired from AFG, one of its affiliates, including 
other equipment leasing programs sponsored by AFG, or from third-party 
sellers. The Partnership's Purchase Price was determined by the method 
described in Note 2.

     All rents and proceeds from the sale of equipment are paid directly to 
either AFG or to a lender.  AFG temporarily deposits collected funds in a 
separate interest-bearing escrow account prior to remittance to the 
Partnership.  At December 31, 1994, the Partnership was owed $145,904 by AFG 
for such funds and the interest thereon.  These funds were remitted to the 
Partnership in January 1995.


NOTE 5 - NOTES PAYABLE

     Notes payable at December 31, 1994 consisted of installment notes of 
$245,685 payable to banks and institutional lenders.  All of the installment 
notes are non-recourse, with interest rates ranging between 6.25% and 9.63% and
are collateralized by the equipment and assignment of the related lease 
payments.  The installment notes will be fully amortized by noncancellable 
rents.  

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

     For the year ending December 31, 1995     $    236,780      
                                      1996            8,905      

                                     Total     $    245,685      


NOTE 6 - INCOME TAXES

     The Partnership is not a taxable entity for federal income tax purposes.  
Accordingly, no provision for income taxes has been recorded in the accounts of
the Partnership.

     For financial statement purposes, the Partnership allocates net income or 
loss to each class of partner according to their respective ownership 
percentages (99% to the Recognized Owners and 1% to the General Partners).  
This convention differs from the income or loss allocation requirements for 
income tax and Dissolution Event purposes as delineated in the Restated 
Agreement, as amended.  For income tax purposes, the Partnership allocates 
net income or loss in accordance with the provisions of such agreement.  The 
Restated Agreement, as amended, requires that upon dissolution of the 
Partnership, the General Partners will be required to contribute to the 
Partnership an amount equal to any negative balance which may exist in the 
General Partners' tax capital account.  At December 31, 1994, the General 
Partners had a positive tax capital account balance.


[CAPTION]
     The following is a reconciliation between net income or loss reported for 
financial statement and federal income tax reporting purposes for the years 
ended December 31, 1994, 1993 and 1992:
<TABLE>
<S>                                    <C>           <C>           <C>
                                           1994          1993          1992    

Net income (loss)                      $   682,540   $   194,656   $(1,016,535)

     Financial statement depreciation 
      in excess of tax depreciation        395,126     1,562,320     3,381,030 
     Prepaid rental income                 (18,399)      (35,454)      (18,635)
     Other                                  (7,446)       71,392      (186,359)

Net income for federal income
  tax reporting purposes               $ 1,051,821   $ 1,792,914   $ 2,159,501 
</TABLE>
[CAPTION]
     The following is a reconciliation between partners' capital reported for 
financial statement and federal income tax reporting purposes for the years 
ended December 31, 1994 and 1993:
<TABLE>
<S>                                                  <C>           <C> 
                                                         1994          1993    

Partners' capital                                    $ 4,886,947   $ 6,242,819 

Add back selling commissions and
 organization and offering costs                       1,063,602     1,063,602 

Financial statement distributions
 in excess of tax distributions                            5,096         5,096 

Cumulative difference between federal income
 tax and financial statement income (loss)            (2,911,498)   (3,280,779)

Partners' capital for federal income
 tax reporting purposes                              $ 3,044,147   $ 4,030,738 
</TABLE>

     Financial statement distributions in excess of tax distributions and 
cumulative difference between federal income tax and financial statement income
(loss) represent timing differences.


NOTE 7 - LEGAL PROCEEDINGS

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

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

    On March 15, 1993, Herman's Sporting Goods, Inc., a lessee of the 
Partnership (the "Debtor"), filed for protection under Chapter 11 of the 
Bankruptcy Code in the United States District Court, Trenton, New Jersey.  The 
Chapter 11 proceeding remains pending.  Certain unpaid rents were scheduled by 
the Debtor as unsecured claims.  Upon order of the Bankruptcy Court, renewal 
rental schedules for all equipment leased to the Debtor were executed and are 
currently in effect.  On August 23, 1994, the Court confirmed the Debtor's 
First Modified Plan of Reorganization, as Amended and Modified, and the 
Partnership received payment from the Debtor with respect to its unsecured 
claims.  The Partnership's equipment portfolio includes equipment on lease to
this lessee with an original cost of approximately $52,000, which is fully 
depreciated for financial reporting purposes and represents less than 1% of 
the Partnership's aggregate equipment portfolio at December 31, 1994.  All 
scheduled lease rents from this lessee have been collected to date and the 
Partnership has not experienced any material losses as a result of this 
bankruptcy.   

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

     In 1993, Healthcare Enterprises of North Texas Ltd. (d.b.a. "Wylie 
Hospital"), a lessee of the Partnership, filed for protection under Chapter 11 
of the Bankruptcy Code in the Eastern District of Texas.  The Chapter 11 
proceeding remains pending.  AFG, on behalf of the Partnership and certain 
other AFG-sponsored programs, filed a proof of claim in this matter.  At 
December 31, 1994, equipment leased to this lessee had a cost of $36,517, 
which was fully depreciated for financial reporting purposes.  Pursuant to 
order of the U.S. District Bankruptcy Court, Wylie Hospital must pay $11,000 
to the Partnership for settlement of this matter.  To date, Wylie Hospital 
has paid $8,250 towards the settlement amount.  In the event that Wylie 
Hospital defaults on its payment obligations, American Healthcare Management,
the Guarantor of this lessee's obligations, is responsible for making payment
to the Partnership.  This bankruptcy is not expected to have a material 
adverse effect on the financial position of the Partnership.

NOTE 8 - SUBSEQUENT EVENT

     On January 10, 1995, AFG entered into a series of agreements (the 
"Agreements") with PLM International, Inc., a Delaware corporation 
headquartered in San Francisco, California ("PLM"), whereby PLM will: (i) 
purchase certain of AFG's assets and (ii) provide certain accounting, asset 
management, and investor services to AFG and AFG's affiliates, including the 
Partnership and all other equipment leasing programs currently managed by 
AFG.  The Agreements specify several terms and conditions necessary to effect
a closing, which event is expected to occur between July 1, 1995 and 
September 30, 1995.  However, the parties may choose to consummate or 
terminate the transaction at an earlier date by mutual agreement.  Commencing
with the transaction closing date (hereafter the "Effective Date"), AFG will 
be prohibited by agreement from sponsoring any equipment leasing investment 
program or pursuing certain other business interests which compete with PLM 
for a period of five years.

     PLM has organized American Finance Group Corporation ("AFGC") pursuant to 
the laws of the State of Florida to assume substantially all of PLM's 
contractual obligations to AFG and AFG's affiliates under the Agreements, 
including all accounting, asset management, and investor services for the 
Partnership.  AFG will continue to be Manager for the Partnership and will 
retain ownership and control of the Managing General Partner and all authority 
with respect thereto.  The majority of AFG's existing employees, including its 
lease origination and general operations staff, will become employees of AFGC 
at the Effective Date.  Gary D. Engle, President and Chief Operating Officer of
AFG, will assume a similar role with AFGC at such date.  AFG's executive 
management believes this transaction represents a positive development which 
will not adversely affect the Partnership or the other equipment leasing 
programs sponsored and managed by AFG.


               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

         SCHEDULE OF EXCESS (DEFICIENCY) OF TOTAL CASH GENERATED TO COST
                              OF EQUIPMENT DISPOSED

              for the years ended December 31, 1994, 1993 and 1992 

    The Partnership classifies all rents from leasing equipment as lease 
revenue.  Upon expiration of the primary lease terms, equipment may be sold, 
rented on a month-to-month basis or re-leased for a defined period under a new 
or extended lease agreement.  The proceeds generated from selling or re-leasing
the equipment, in addition to any month-to-month revenues, represent the total 
residual value realized for each item of equipment.  Therefore, the financial 
statement gain or loss, which reflects the difference between the net book 
value of the equipment at the time of sale or disposition and the proceeds 
realized upon sale or disposition, may not reflect the aggregate residual 
proceeds realized by the Partnership for such equipment. 


[CAPTION]
    The following is a summary of cash excess associated with equipment 
dispositions occurring in the years ended December 31, 1994, 1993 and 1992.

<TABLE>
<S>                                   <C>            <C>            <C>
                                          1994           1993           1992    

    Rents earned prior to
     disposal of equipment,
     net of interest charges          $ 2,914,616    $ 4,652,725    $ 6,094,668 

    Sale proceeds, including
     forgiveness of debt,
     realized upon disposition
     of equipment                         357,916        735,401      2,167,557 

    Total cash generated from rents
     and equipment sale proceeds        3,272,532      5,388,126      8,262,225 

    Original acquisition cost of
     equipment disposed                 2,881,579      4,931,614      7,969,935 

    Excess of total cash generated
     to cost of equipment disposed    $   390,953    $   456,512    $   292,290 
</TABLE>

[CAPTION]
               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

            STATEMENT OF CASH AND DISTRIBUTABLE CASH FROM OPERATIONS,
                             SALES AND REFINANCINGS

                      for the year ended December 31, 1994
<TABLE>


<S>                                     <C>          <C>            <C>
                                                      Sales and   
                                        Operations   Refinancings      Total    

Net income                              $  412,892   $    269,648   $   682,540 

Add back:
  Depreciation                             976,507             --       976,507 
  Management fees                           78,807             --        78,807 
  Book value of disposed equipment              --         88,268        88,268 
  Decrease in allowance for 
   doubtful accounts                       (45,000)            --       (45,000)

Less:
  Principal reduction of notes    
    payable                               (314,513)            --      (314,513)

  Cash from operations, sales
    and refinancings                     1,108,693        357,916     1,466,609 

Less:
  Management fees                          (78,807)            --       (78,807)

  Distributable cash from operations,
   sales and refinancings                1,029,886        357,916     1,387,802 

Other sources and uses of cash:
  Cash at beginning of year              1,486,204             --     1,486,204 
  Purchase of equipment                    (16,420)            --       (16,420)
  Net change in receivables
    and accruals                               256             --           256 

Less:
  Cash distributions paid               (1,680,496)      (357,916)   (2,038,412)

Cash at end of year                     $  819,430   $         --   $   819,430 

</TABLE>

               AMERICAN INCOME PARTNERS III-A LIMITED PARTNERSHIP

      SCHEDULE OF COSTS REIMBURSED TO THE MANAGING GENERAL PARTNER AND ITS
            AFFILIATES AS REQUIRED BY SECTION 10.4 OF THE AMENDED AND
            RESTATED AGREEMENT AND CERTIFICATE OF LIMITED PARTNERSHIP

                                December 31, 1994




     For the year ended December 31, 1994, the Partnership reimbursed the 
Managing General Partner and its Affiliates for the following costs:



     Operating expenses                                   $ 142,606






<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   YEAR                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1993             DEC-31-1994
<PERIOD-END>                               DEC-31-1993             DEC-31-1994
<CASH>                                       1,486,204                 819,430
<SECURITIES>                                         0                       0
<RECEIVABLES>                                  528,729                 433,774
<ALLOWANCES>                                   185,000                 140,000
<INVENTORY>                                          0                       0
<CURRENT-ASSETS>                             1,829,933               1,113,204
<PP&E>                                      16,701,367              13,836,208
<DEPRECIATION>                              11,062,913               9,246,109
<TOTAL-ASSETS>                               7,468,387               5,703,303
<CURRENT-LIABILITIES>                          665,370                 570,671
<BONDS>                                        560,198                 245,685
<COMMON>                                             0                       0
                                0                       0
                                          0                       0
<OTHER-SE>                                   6,242,819               4,886,947
<TOTAL-LIABILITY-AND-EQUITY>                 7,468,387               5,703,303
<SALES>                                              0                       0
<TOTAL-REVENUES>                             2,747,214               1,890,005
<CGS>                                                0                       0
<TOTAL-COSTS>                                        0                       0
<OTHER-EXPENSES>                             2,497,651               1,197,610
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                              54,907                   9,855
<INCOME-PRETAX>                                      0                       0
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                            194,656                 682,540
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                   194,656                 682,540
<EPS-PRIMARY>                                        0                       0
<EPS-DILUTED>                                        0                       0
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission