TCC EQUIPMENT INCOME FUND
10-K, 1997-03-27
EQUIPMENT RENTAL & LEASING, NEC
Previous: AEI REAL ESTATE FUND XVII LIMITED PARTNERSHIP, 10KSB, 1997-03-27
Next: FNB FINANCIAL CORP /PA/, 10-K, 1997-03-27



 .




                 TEXTAINER FINANCIAL SERVICES CORPORATION
                     650 California Street, 16th Floor
                          San Francisco, CA 94108


March 25, 1997


Securities and Exchange Commission
Washington, DC  20549

Gentlemen:

Pursuant to the  requirements  of the  Securities  Exchange Act of 1934,  we are
submitting  herewith  for  filing on behalf of TCC  Equipment  Income  Fund (the
"Partnership") the Partnership's  Annual Report on Form 10-K for the fiscal year
ended December 31, 1996.

The financial  statements  included in the enclosed Annual Report on Form 10K do
not reflect a change from the  preceding  year in any  accounting  principles or
practices, or in the method of applying any such principles or practices.

This filing is being effected by direct  transmission to the Commission's  EDGAR
System.

Sincerely,

Nadine Forsman
Controller
<PAGE>


                      SECURITIES AND EXCHANGE COMMISSION
                             Washington DC 20549

                                   FORM 10K

               ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                     THE SECURITIES EXCHANGE ACT OF 1934

                 For the fiscal year ended December 31, 1996

                        Commission file number 0-17688

            TCC  EQUIPMENT   INCOME  FUND  (a  California   limited
              partnership)   (Exact   name  of   Registrant   as
                          specified in its charter)

    California                                               94-3045888
(State or other jurisdiction                                (IRS Employer
 of incorporation or organization)                           Identification No.)

650 California Street, 16th Floor, 
San Francisco, CA                                             94108
(Address of Principal Executive Offices)                    (ZIP Code)

                                  (415) 434-0551
                (Registrant's telephone number, including area code)

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

                                      NONE

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

               LIMITED PARTNERSHIP DEPOSITARY UNITS (THE "UNITS")
                                 (TITLE OF CLASS)

               LIMITED PARTNERSHIP INTERESTS (UNDERLYING THE UNITS)
                                 (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. [ X ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.
[  ]

State the aggregate  market value of the voting stock held by  nonaffiliates  of
the Registrant. The aggregate market value shall be computed by reference to the
price at which the stock was sold,  or the  average  bid and ask  prices of such
stock, as of a specified date within 60 days prior to the date of the filing.

Not Applicable.

Documents Incorporated by Reference

The Registrant's  Prospectus as contained in  Post-effective  Amendment No. 2 to
the  Registrant's  Registration  Statement,  as  filed  with the  Commission  on
November 30, 1988 as  supplemented by Supplement No. 6 filed with the Commission
under Rule 424(b)(3) of the Securities Act of 1933 on October 16, 1989.


<PAGE>

                                     PART I


ITEM 1.  DESCRIPTION OF BUSINESS.

For more detailed information about the Registrant's  business, see "Business of
the Partnership" in the Registrant's Prospectus as supplemented.

(a)      General Development of Business

         The Registrant is a California  limited partnership formed as of August
         3, 1987 to purchase, own,  operate,  lease,  and  sell  equipment  (the
         Equipment)  used in the  containerized  cargo  shipping  industry.  The
         Registrant  commenced offering units representing  limited  partnership
         interests  (Units) to the public on October 26, 1987 in accordance with
         its Registration Statement and ceased to offer such Units as of October
         26,  1989.  The  Registrant  raised  a total  of  $29,491,000  from the
         offering.

         See  Item 10  herein  for a  description  of the  Registrant's  General
         Partners.

(b)      Financial Information About Industry Segments

         Inapplicable.

(c)      Narrative Description of Business

(c)(1)(i)     A   container  leasing   company  generally,  and  the  Registrant
              specifically,  is an operating business comparable to a rental car
              business.  A  customer  can  lease  a  car  from  a  bank  leasing
              department  for  a  monthly  charge which  represents  the cost of
              the car, plus  interest, amortized over the term of the lease;  or
              the  customer  can  rent the same car from a rental car company at
              a much  higher  daily lease  rate.  The  customer  is  willing  to
              pay  the  higher  daily  rate  for the convenience and value-added
              features provided by the rental car company, the most important of
              which  is  the  ability  to  pick  up  the  car  where  it is most
              convenient,  use  it  for the  desired  period  of time,  and then
              drop it off at a location  convenient to the customer.  Rental car
              companies  compete  with  one another on the basis of lease rates,
              availability  of cars,  and the provision of additional  services.
              They generate revenues by maintaining  the highest lease rates and
              the highest utilization factors that market conditions will allow,
              and  by  augmenting  this  income  with  proceeds  from  sales  of
              insurance, drop-off  fees,  and other  special  charges.  A large 
              percentage  of lease  revenues  earned by car rental companies are
              generated under corporate rate  agreements  wherein,  for a stated
              period  of  time,  employees of a  participating  corporation  can
              rent cars at specific  terms, conditions and rental rates.  Buying
              the cars at fleet prices and selling them in the secondary  market
              are also  key elements to the successful operation of a rental car
              business.

              Container  leasing  companies  and  the  Registrant  operate  in a
              similar manner by owning and leasing a worldwide  fleet of new and
              used transportation containers to international shipping companies
              hauling  various types of goods among  numerous  trade routes.  In
              addition to paying a daily  rental  rate,  all lessees must either
              provide  physical  damage and  liability  insurance  or purchase a
              damage waiver from the  Registrant,  in which case the  Registrant
              agrees  to pay the  cost  of  repairing  any  physical  damage  to
              containers  caused  by  lessees,   special  handling  fees  and/or
              drop-off charges may also be charged in certain markets. Container
              leasing  companies  compete with one another on the basis of lease
              rates,  availability of equipment and services provided.  Revenues
              and profits are generated by  maintaining  the highest lease rates
              and the highest  equipment  utilization  factors allowed by market
              conditions. Rental revenues from containers result primarily under
              master  leases  which  are   comparable  to  the  corporate   rate
              agreements used by rental car companies. The master leases provide
              that container leasing customers,  for a specified period of time,
              may rent  containers  at  specific  terms,  conditions  and rental
              rates.  Although  the terms of the  master  lease  governing  each
              container do not vary,  the number of  containers  in use can vary
              from time to time within the term of the master  lease.  The terms
              and  conditions of the master lease provide that the lessee pays a
              daily  rental  rate for the entire  time the  container  is in his
              possession   (whether  or  not  he  is  actively   using  it),  is
              responsible for any damage,  and must insure the container against
              liabilities.  For a more detailed discussion of the leases for the
              Partnership's  Equipment see "Leasing  Policy" under  "Business of
              the Partnership" in the  Registrant's  Prospectus as supplemented.
              Rental car companies  usually  purchase  only new cars,  but since
              containers  are  completely  standardized,  a  used  container  in
              serviceable condition usually rents for the same rate as a new one
              although the purchase price is lower.  The  Registrant  also sells
              containers in the course of its business if opportunities arise or
              at the end of the  container's  useful life.  See "Business of the
              Partnership" in Registrant's Prospectus, as supplemented.

(c)(1)(ii)    Inapplicable.

(c)(1)(iii)   Inapplicable.

(c)(1)(iv)    Inapplicable.

(c)(1)(v)     Inapplicable.

(c)(1)(vi)    Inapplicable.

(c)(1)(vii)   No single  lessee had rental  billing for the year ended  December
              31, 1996  which was 10% or more of the total rental billing of the
              Registrant.

(c)(1)(viii)  Inapplicable.

(c)(1)(ix)    Inapplicable.

(c)(1)(x)     There are  approximately 80 container  leasing  companies of which
              the top ten control  approximately 93% of the total equipment held
              by all container leasing companies.  The top two container leasing
              companies  control  approximately  28% each of the total equipment
              held  by all  container  leasing  companies.  Textainer  Equipment
              Management Limited, an Associate General Partner of the Registrant
              and the manager of its marine  container  equipment,  is the third
              largest container leasing company and  controls  approximately  9%
              of the equipment held  by all  container  leasing  companies.  The
              Registrant  alone is not a material  participant  in the worldwide
              container leasing market.  The principal  methods  of  competition
              are   price   and  the  provision  of  worldwide  service  to  the
              international shipping community. Additionally, shipping alliances
              and  other operational consolidations  among  shipping  lines have
              recently  allowed shipping lines to operate with fewer containers,
              thereby decreasing the demand for leased  containers.  Competition
              among lessors such as the Registrant has, therefore, increased.

(c)(1)(xi)    Inapplicable.

(c)(1)(xii)   Inapplicable.

(c)(1)(xiii)  The  Registrant  has no employees.  Textainer  Financial  Services
              Corporation (TFS), the Managing General Partner of the Registrant,
              is responsible  for the overall  management of the business of the
              Registrant and has 26 employees.  Textainer  Equipment  Management
              Limited (TEM), an Associate  General  Partner,  is responsible for
              the management of the leasing operations of the Registrant and has
              a total of 138 employees.

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

         The  Registrant  is involved in the leasing of shipping  containers  to
         international   shipping   companies   for  use  in  world   trade  and
         approximately  15.62%,14.18%  and 16.63%,  of the  Registrant's  rental
         revenue  during  years  ended  December  31,  1996,   1995,  and  1994,
         respectively,   was  derived  from  operations  sourced  or  terminated
         domestically.  These  percentages  do not reflect the proportion of the
         Partnership's  income from operations  generated in domestic waterways.
         Substantially  all of  the  Partnership's  income  from  operations  is
         derived from assets  employed in foreign  operations.  See "Business of
         the Partnership" and for discussion of the risks of leasing  containers
         for  use in  world  trade,  see  "Risk  Factors"  in  the  Registrant's
         Prospectus, as supplemented.

ITEM 2.      PROPERTIES.

As of December 31, 1996, the Registrant owned the following types and quantities
of equipment:
<TABLE>
<CAPTION>

<S>                     <C>                                                              <C>  
                        20-foot standard dry freight containers.....................     3,259
                        20-foot refrigerated containers.............................       121
                        40-foot standard dry freight containers.....................     3,274
                        40-foot high cube dry freight containers....................     1,195
                                                                                         -----


                                                                                         7,849

</TABLE>
During  December 1996,  approximately  80% of these shipping  containers were on
lease to international shipping companies,  and the balance were being stored at
shipping  container  manufacturers'  locations  and at a large number of storage
depots located worldwide.

For  information  about  the  Registrant's   property,   see  "Business  of  the
Partnership" in the Registrant's Prospectus, as supplemented.


ITEM 3.      LEGAL PROCEEDINGS.

The Registrant is not subject to any legal proceedings.


ITEM 4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS.

Inapplicable.


                                  PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

(a)      Market Information.

(a)(1)(i)         The units of limited  partnership  interest in the  Registrant
                  are not publicly  traded and there is no  established  trading
                  market for such Units.  The Registrant  has a program  whereby
                  Limited  Partners may redeem Units for a specified  redemption
                  price.

(a)(1)(ii)        Inapplicable.

(a)(1)(iii)       Inapplicable.

(a)(1)(iv)        Inapplicable.

(a)(1)(v)         Inapplicable.

(a)(2)            Inapplicable.

(b)      Holders.

(b)(1)            As of January  1, 1997,  there were  2,010  holders  of record
                  of limited  partnership  interests  in the Registrant.

(b)(2)            Inapplicable.

     (c) Dividends.

                           Inapplicable.

For details of the  distributions  which are made quarterly by the Registrant to
its limited partners, see Item 6, "Selected Financial Data."

ITEM 6.  SELECTED FINANCIAL DATA.

               (Amounts in thousands except for per unit amounts)

<TABLE>
<CAPTION>
                                                                     Year Ended December 31,
                                        ------------------------------------------------------------------------------------
                                             1996             1995              1994               1993            1992
                                             ----             ----              ----               ----            ----

<S>                                        <C>               <C>               <C>                 <C>          <C>  
Rental Income.......................      $     5,383           6,479             6,158             5,994        6,785

Net Earnings........................      $     2,382           2,668             1,792             1,570        2,372

Net Earnings Per Unit
  of Limited Partnership
  Interest..........................      $      1.60            1.79               1.20             1.04          1.58

Distributions Per Unit of
  Limited Partnership
  Interest..........................      $      2.00            1.95               1.68             2.20          2.40

Distributions Per Unit of
  Limited Partnership
  Interest representing
  a return of capital...............      $      0.40            0.16               0.48              1.16         0.82

Total Assets........................      $    20,049          20,914             20,613            21,661       23,137

</TABLE>

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS.

        (Dollar amounts in thousands except for unit and per unit amounts)

The Financial Statements contain information which will assist in evaluating the
financial  condition of the  Partnership  for the years ended December 31, 1996,
1995 and 1994.  Please refer to the  Financial  Statements  and Notes thereto in
connection with the following discussion.

Liquidity and Capital Resources

From  October  1987 until  October  1989 the  Partnership  was  involved  in the
offering of limited  partnership  interests to the public.  On October 26, 1989,
the  Partnership's  offering  of  limited  partnership  interests  was closed at
$29,491.

The Partnership  has set up a program whereby limited  partners may redeem units
for a specified  redemption  value.  The redemption  price is set by formula and
varies  depending on length of time the units are  outstanding.  Up to 2% of the
Partnership's outstanding units may be redeemed each year, although the 2% limit
may be exceeded at the Managing General  Partner's  discretion.  All redemptions
are subject to the Managing  General  Partner's  good faith  determination  that
payment for the redeemed units will not (i) cause the Partnership to be taxed as
a  corporation,  (ii) impair the capital or  operations of the  Partnership,  or
(iii) impair the ability of the Partnership to pay  distributions  in accordance
with its distribution  policy.  The Partnership did not redeem any units for the
year ended December 31, 1996.

Prior  to  its  distribution  or  reinvestment  in  additional  Equipment,   the
Partnership invests working capital and cash flow from operations in short-term,
highly liquid  investments.  It is the policy of the  Partnership  to maintain a
minimum  working  capital  reserve in an amount which is the lesser of (i) 1% of
capital contributions or (ii) $100. At December 31, 1996, the Partnership's cash
of $1,253 was primarily invested in a market-rate account.

During  the  year  ended  December  31,  1996,  the  Partnership  declared  cash
distributions to limited  partners  pertaining to the fourth quarter of 1995 and
the first three quarters of 1996, in the amount of $2,944.  These  distributions
represent a return of 10% of original capital  (measured on an annualized basis)
on each unit. On a cash basis, all of these  distributions were from operations.
On a GAAP basis,  $592 of these  distributions  were a return of capital and the
balance was from net earnings.

At December 31, 1996, the Partnership had committed to purchase  Equipment at an
approximate  total purchase price of $221,  which includes  acquisition  fees of
$11. The Partnership  expects to fund the purchase of Equipment with its cash on
hand. In the event the Partnership decides not to purchase the Equipment, one of
the General  Partners or its  affiliates  will retain the  Equipment for its own
account.

For the year ended December 31, 1996, the  Partnership  had net cash provided by
operating activities of $3,907 compared with $4,528 for the equivalent period in
1995. This decrease was primarily  attributable to a decrease in net earnings of
$286.  Net  earnings  decreased  11% in 1996 from 1995 due to a 17%  decrease in
rental revenue and a 5% increase in direct container  expenses.  The decrease in
rental  revenues  between  periods was due to a decline in  utilization,  rental
rates and fleet size. The increase in direct container  expenses between periods
was primarily due to a decline in utilization.

Certain factors have adversely affected and may continue to adversely affect the
Partnership's operations.  Shipping lines, which are the Partnership's principal
lessees,  continue to experience over-capacity which is directly related to: (i)
the delivery of new and much larger ships and,  (ii) a general  slow-down in the
growth of world  containerized  cargo trade. This over-capacity has led to lower
shipping rates, resulting in shipping lines' need to reduce operating costs. The
drive to reduce costs,  coupled with the  availability of inexpensive  financing
and lower container prices,  encouraged shipping lines to purchase,  rather than
lease, a greater number of new containers in 1996 than in previous years. All of
these  factors have led to: (i) a downward  pressure on  container  lease rates;
(ii) an increase in leasing  incentives  and other  discounts  being  granted to
shipping  lines by  container  lessors;  and (iii) a decline in  utilization  of
leased containers. Declining container utilization is discussed more fully below
under "Results of Operations".

Net cash  provided by  investing  activities  (the  purchase  and sale of rental
Equipment)  for the year ended  December 31, 1996 was $276  compared to net cash
used in  investing  activities  of  $1,755  for the same  period  in  1995.  The
difference  reflects that, on a cash basis,  the Partnership sold more Equipment
than it bought in 1996,  whereas its  purchases of Equipment  exceeded  sales by
$1,755 in 1995. The  Partnership  has a significant  amount of used Equipment in
its portfolio and expects to sell the Equipment periodically when it reaches the
end of its useful marine life.  Consistent with its investment  objectives,  and
the General  Partners'  determination  that Equipment can be profitably  sold or
bought at any time,  the  Partnership  intends to reinvest all or a  significant
amount of proceeds from Equipment sales in additional Equipment.


Results of Operations

The  Partnership's  income from  operations,  which  consists of rental  income,
container  depreciation,   direct  container  expenses,   management  fees,  and
reimbursement  of  administrative  expenses were directly related to the size of
the container fleet ("inventory") during the years ended December 31, 1996, 1995
and 1994. The following is a summary of the container fleet (in units) available
for lease during those periods:

<TABLE>
<CAPTION>
                                                               1996        1995        1994
                                                               ----        ----        ----

<S>                                                            <C>        <C>         <C>  
                   Opening inventory.......................    8,471      8,245       8,140
                   Closing inventory.......................    7,849      8,471       8,245
                   Average.................................    8,160      8,358       8,193
</TABLE>

The decline in the average container fleet of 2% from 1995 to 1996 was primarily
due to the Partnership selling more Equipment than it purchased during 1996. The
decline in the  container  fleet  contributed  to an  overall  decline in rental
income from 1995 to 1996.

Rental  income  and  direct  container  expenses  are  also  affected  by  lease
utilization percentages for the equipment which were 81%, 90% and 88% on average
during the years ended December 31, 1996, 1995 and 1994, respectively.

The following is a comparative  analysis  of  the  results of operations for the
years ended  December 31, 1996, 1995 and 1994.

The  Partnership's  income from operations for the years ended December 31, 1996
and 1995 was $1,945 and  $2,447,  respectively,  on rental  income of $5,383 and
$6,479, respectively. The decrease in rental income of $1,096, a decrease of 17%
from the year ended  December 31, 1995 to 1996,  was primarily  attributable  to
income from  container  rentals,  the major  component of total  revenue,  which
decreased by $887, or 16%, from 1995 to 1996.  Income from container  rentals is
largely  dependent  upon three factors:  equipment  available for lease (average
inventory),  average on-hire (utilization) percentage,  and average daily rental
rates. Average inventory decreased 2%, average on-hire utilization  decreased by
10% and average daily rental rates decreased 4% from the year ended December 31,
1995 to the year ended December 31, 1996.

The  Partnership's  income from operations for the years ended December 31, 1995
and 1994 was $2,447 and  $1,618,  respectively,  on rental  income of $6,479 and
$6,158, respectively. The increase in rental income of $321, or 5% from the year
ended  December  31, 1994 to December  31, 1995 was  primarily  attributable  to
rental income from  container  rentals,  the major  component of total  revenue,
which increased by $305, or 6% from 1994 to 1995.  Average  inventory  increased
2%,  average  daily  rental  rates  were  fairly  stable  and  average   on-hire
utilization  increased  2%,  from the year ended  December  31, 1994 to the year
ended December 31, 1995.

Container  utilization  began to  decline  in late  1995 and  that  decline  has
persisted  throughout 1996 and into 1997. The General Partners believe that this
decrease in demand for leased containers is the result of recent adverse changes
in  the  business  of  its  shipping  line  customers.   These  changes  consist
principally  of: (i) a general  slowdown  in the  growth of world  containerized
cargo  trade,  particularly  in the  Asia-North  America and  Asia-Europe  trade
routes;  (ii)  over-capacity  resulting from the 1996 and 1997 additions of new,
larger  ships to the  existing  container  ship fleet at a rate in excess of the
growth rate in  containerized  cargo trade;  (iii)  shipping line  alliances and
other  operational  consolidations  that have allowed  shipping lines to operate
with fewer containers thereby  decreasing the demand for leased containers;  and
(iv) as noted above,  shipping  lines'  purchased,  rather than leased a greater
number of  containers.  All of these  factors have led to lower  utilization  of
leased  containers,  which in turn has led to  downward  pressure  on  container
rental  rates and  higher  leasing  incentives  and other  discounts  for leased
containers,  further eroding Partnership  profitability.  For the near term, the
General  Partners do not foresee  any changes in this  outlook and caution  that
both utilization and lease rates could continue to decline,  adversely affecting
the Partnership's operating results.

Substantially  all of the  Partnership's  rental income was  generated  from the
leasing of the Partnership's containers under short-term operating leases. There
were  five  direct  financing  leases at  December  31,  1996 and  seven  direct
financing leases at December 31, 1995 and 1994.

The balance of rental income consists of other  lease-related  items,  primarily
income from charges to the lessees for handling and  returning  containers  less
credits  granted to the  lessees  for  leasing  containers  from less  desirable
locations   (location  income),   income  from  handling  and  returning  marine
containers  and income  from  charges to lessees  for a damage  protection  plan
(DPP).  For the year ended  December 31,  1996,  the total of these other rental
income items  decreased by $209 or 26% over the  equivalent  period in 1995. The
primary  cause of the  decrease in other  revenue  was  location  income,  which
decreased  by $179.  The  decrease  in  location  income is largely due to lower
demand,  which drove drop-off  charges to lessees down and increased  credits to
lessees for picking up units at less desirable locations.

For the year ended  December  31, 1995,  the total of these other rental  income
items increased by $16 or 2% over the equivalent  period in 1994,  primarily due
to an increase in location income which  increased by $108,  offset by decreases
in  handling  and DPP  income  of $49 and  $40,  respectively.  Location  income
increased  due to higher  demand,  handling  income  decreased  primarily due to
increased  utilization  and a decrease  in per unit  charges  for  handling  and
returning  containers.  DPP decreased due to  cancellation of this coverage by a
large lessee.

Direct container expenses  (excluding bad debt expense) increased by $45, or 5%,
from the year ended  December 31, 1995, to the same period in 1996.  The primary
components of this  increase  were  increases in storage and DPP expense of $127
and $15,  respectively,  offset  slightly by decreases in maintenance and repair
costs of $21. Storage costs increased due to lower utilization rates in the year
ended December 31, 1996,  compared to the same period in 1995.  Maintenance  and
repair costs  decreased due to the return of fewer units that  required  repairs
and a lower  average cost to repair  units in the year ended  December 31, 1996,
compared to the equivalent period in 1995.

Direct container expenses  (excluding bad debt expense) decreased by $243, a 22%
decrease, from the year ended December 31, 1994, to the same period in 1995. The
primary  components of this decrease were decreased  storage costs of $70, lower
maintenance  and repair  costs of $60 and a decrease of $55 in accrued  expenses
under  the  damage  protection  plan.  Storage  costs  decreased  due to  higher
utilization  rates which  result in fewer units being  stored.  Maintenance  and
repair costs  decreased due to the return of fewer units that  required  repairs
and a lower  average cost to repair  those units in the year ended  December 31,
1995 compared to the year ended December 31, 1994.

Bad debt expense  decreased by $154 from the year ended December 31, 1995 to the
equivalent  period in 1996, due to lower specific  reserve  requirements  in the
year ended December 31, 1996, than in the same period in 1995, primarily for two
specific  lessees.  Similarly,  bad debt expense decreased by $201 from the year
ended  December  31,  1994,  to the same period in 1995,  due to lower  specific
reserve requirements in the year ended December 31, 1995.

Depreciation expense decreased by $310, or 17%, from the year ended December 31,
1995, to the same period in 1996. Depreciation expense decreased by $105, or 5%,
from the year  ended  December  31,  1994,  to the same  period  in 1995.  These
decreases were primarily attributable to certain equipment, acquired used, which
has now been fully depreciated.

In the fourth  quarter of 1996,  a pretax  charge of $114 was  recorded to write
down the value of the  refrigerated  containers  owned by the  Partnership.  The
carrying  value of these  refrigerated  containers was written down to an amount
equal to the estimated  future  discounted cash flows from these  containers and
the charge was included in depreciation expense.

Management fees were 9.4% and 8.6% of rental income for the years ended December
31, 1996 and 1995,  respectively.  Incentive management fees, which are based on
the Partnership's  distributions to the limited and general partners,  were 2.3%
and 1.9% of gross  revenue  for the  years  ended  December  31,  1996 and 1995,
respectively.  Equipment  management  fees  were 7% of  gross  revenue  for both
periods.

Management fees were 8.6% and 8.8% of rental income for the years ended December
31,  1995 and  1994.  Incentive  management  fees,  were  1.9% and 1.7% of gross
revenue in the years ended December 31, 1995 and 1994. Equipment management fees
were 7% of gross revenue for both periods.

General and administrative costs to affiliates decreased by 28%, or $117, in the
year ended December 31, 1996,  compared to the same period in 1995. The decrease
was primarily the result of a decrease in total  overhead  costs  allocated from
TEM to the Partnership.

General and administrative  costs to affiliates  increased by 4%, or $14, in the
year ended December 31, 1995, compared to the same period in 1994, primarily the
result of an increase in overhead costs  allocated to the Partnership due to its
larger fleet size.

Other  income  includes a gain on sales of  equipment of $415 for the year ended
December 31, 1996,  compared to a gain of $213 for the  equivalent  period ended
1995.  Net interest  income  increased  by $14 from the year ended  December 31,
1995, to the comparable period in 1996, due to higher average cash balances.

For the year ended December 31, 1995,  other income  includes a gain on sales of
equipment  of $213  compared to a gain of $170 for the  equivalent  period ended
1994.  Interest  income  decreased  by $3 from  the  twelve-month  period  ended
December 31, 1994, to the comparable period in 1995.  Interest expense decreased
by $7 due to termination of the credit facility.

Net earnings per limited partnership unit decreased from $1.79 to $1.60 per unit
from the year ended  December 31, 1995,  to the same period in 1996,  reflecting
the decrease in net earnings from $2,668 to $2,382 for the  respective  periods.
Net earnings per limited partnership unit increased from $1.20 to $1.79 per unit
from the year ended  December  31,  1994,  to the year ended  December 31, 1995,
reflecting the increase in net earnings from $1,792 in 1994 to $2,668 in 1995.

Although  substantially  all of the  Partnership's  income  from  operations  is
derived from assets employed in foreign operations, virtually all of this income
is  denominated  in United  States  dollars.  The  Partnership's  customers  are
international  shipping  lines  which  transport  goods on  international  trade
routes.  The  domicile  of the lessee is not  indicative  of where the lessee is
transporting  the  Equipment.  The  Partnership's  business  risk in its foreign
operations lies with the  creditworthiness of the lessees, and the Partnership's
ability to keep the Equipment under lease,  rather than the geographic  location
of the  Equipment  or the domicile of the  lessees.  The  Equipment is generally
operated on the international  high seas rather than on the domestic  waterways.
The  Equipment  is subject to the risk of war or other  political,  economic  or
social  occurrence  where the Equipment is used, which may result in the loss of
Equipment,  which,  in turn,  may have a  material  impact on the  Partnership's
results of operations  and  financial  condition.  The General  Partners are not
aware of any  conditions as of December 31, 1996 which would result in such risk
materializing.

Other risks of the Partnership's  leasing  operations include  competition,  the
cost of  repositioning  Equipment  after  it  comes  off-lease,  the  risk of an
uninsured  loss,  increases in maintenance  expenses or other costs of operating
the  Equipment,  and the effect of world trade,  industry  trends and/or general
business and economic cycles on the Partnership's operations. See "Risk Factors"
in the Partnership's Prospectus, as supplemented,  for additional information on
risks of the Partnership's business.

ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTAL DATA.

           Attached pages 11 to 23.



<PAGE>













                      Independent Auditors' Report


The Partners
TCC Equipment Income Fund:

We have audited the accompanying  balance sheets of TCC Equipment Income Fund (a
California  limited  partnership)  as of  December  31,  1996 and 1995,  and the
related  statements of earnings,  partners' capital and cash flows for the years
ended  December 31, 1996,  1995 and 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 audits 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 TCC Equipment Income Fund as of
December 31, 1996 and 1995,  and the results of its  operations,  its  partners'
capital,  and its cash flows for the years ended  December  31,  1996,  1995 and
1994, in conformity with generally accepted accounting principles.



                       KPMG Peat Marwick LLP




San Francisco, California
February 17, 1997


<PAGE>


                      TCC EQUIPMENT INCOME FUND
                (a California limited partnership)

                           Balance Sheets

                     December 31, 1996 and 1995
                        (Amounts in thousands)


<TABLE>
<CAPTION>
                                                                               1996               1995
                                                                          ----------------   ---------------


<S>                                                                     <C>                   <C>
Assets
Container rental equipment, net of accumulated
   depreciation of $ 10,343 (1995:  $ 10,681)                           $          15,601            17,317

Cash                                                                                1,253               492

Net investment in direct financing leases (note 4)                                    461               760

Accounts receivable, net of allowance
   for doubtful accounts of $ 687 (1995:  $ 661)                                    1,554             1,705

Due from affiliates, net (note 2)                                                   1,170               630

Prepaid expenses                                                                       10                10
                                                                          ----------------   ---------------

                                                                        $         20,049            20,914
                                                                          ================   ===============

Liabilities and Partners' Capital
Liabilities:
   Accounts payable                                                     $             133               150

   Accrued liabilities                                                                  -                50

   Accrued damage protection plan costs (note 1)                                      130               129

   Accrued maintenance and repair costs (note 1)                                       45                27

   Warranty claims (note 1)                                                           260               324

   Equipment purchases payable                                                        269               430
                                                                          ----------------   ---------------

       Total liabilities                                                              837             1,110
                                                                          ----------------   ---------------

Partners' capital:
   General partners                                                                  (36)              (36)

   Limited partners                                                                19,248            19,840
                                                                          ----------------   ---------------

       Total partners' capital                                                     19,212            19,804
                                                                          ----------------   ---------------

Commitments (note 8)                                                    $          20,049            20,914
                                                                          ================   ===============


See accompanying notes to financial statements
</TABLE>
<PAGE>


                     TCC EQUIPMENT INCOME FUND
                (a California limited partnership)

                       Statements of Earnings

     Years ended December 31, 1996,  1995 and 1994 (Dollar
     amounts in thousands except for unit and per unit amounts)





<TABLE>
<CAPTION>
                                                    1996              1995               1994
                                              -----------------  ----------------  -----------------

<S>                                         <C>                  <C>               <C>
Rental Income                               $            5,383             6,479              6,158
                                              -----------------  ----------------  -----------------

Costs and expenses:
   Direct container expenses                               927               882              1,125

   Bad debt expense                                         59               213                414

   Depreciation (note 7)                                 1,547             1,857              1,962

   Professional fees                                        31                35                 27

   Management fees to affiliates (note 2)                  506               559                541

   General and administrative costs to 
   affiliates (note 2)                                     301               418                404

   Other general and administrative costs                   67                68                 67
                                              -----------------  ----------------  -----------------


                                                         3,438             4,032              4,540
                                              -----------------  ----------------  -----------------

   Income from operations                                1,945             2,447              1,618
                                              -----------------  ----------------  -----------------

Other income:
   Interest income, net                                     22                 8                  4

   Gain on sale of equipment (note 6)                      415               213                170
                                              -----------------  ----------------  -----------------


                                                           437               221                174
                                              -----------------  ----------------  -----------------

    Net earnings                            $            2,382             2,668              1,792
                                              =================  ================  =================

Allocation of net earnings (note 1):
   General partners                         $               30                37                 25

   Limited partners                                      2,352             2,631              1,767
                                              -----------------  ----------------  -----------------

                                            $            2,382             2,668              1,792
                                              =================  ================  =================
Limited partners' per unit share
   of net earnings                          $             1.60              1.79               1.20
                                              =================  ================  =================

Limited partners' per unit share
   of distributions                         $             2.00              1.95               1.68
                                              =================  ================  =================

Weighted average number of limited
   partnership units outstanding                     1,471,779         1,472,471          1,474,143
                                              =================  ================  =================



See accompanying notes to financial statements
</TABLE>
<PAGE>


                          TCC EQUIPMENT INCOME FUND
                     (a California limited partnership)

                       Statements of Partners' Capital

                  Years ended December 31, 1996, 1995 and 1994
                            (Amounts in thousands)


<TABLE>
<CAPTION>
                                                                Partners' Capital
                                             --------------------------------------------------------
                                               General              Limited               Total
                                             -------------       ---------------      ---------------

<S>                                        <C>                   <C>                  <C>
Balances at December 31, 1993              $         (36)               20,806               20,770

Distributions                                        (25)               (2,469)              (2,494)

Redemptions (note 1)                                   -                   (14)                 (14)

Net earnings                                          25                 1,767                1,792
                                             -------------       ---------------      ---------------

Balances at December 31, 1994                        (36)               20,090               20,054
                                             -------------       ---------------      ---------------


Distributions                                        (37)               (2,872)              (2,909)

Redemptions (note 1)                                    -                   (9)                  (9)

Net earnings                                          37                 2,631                2,668
                                             -------------       ---------------      ---------------

Balances at December 31, 1995                        (36)               19,840               19,804
                                             -------------       ---------------      ---------------


Distributions                                        (30)               (2,944)              (2,974)

Net earnings                                          30                 2,352                2,382
                                             -------------       ---------------      ---------------

Balances at December 31, 1996              $         (36)               19,248               19,212
                                             =============       ===============      ===============



See accompanying notes to financial statements
</TABLE>
<PAGE>


                          TCC EQUIPMENT INCOME FUND
                     (a California limited partnership)

                          Statements of Cash Flows

                 Years ended December 31, 1996, 1995 and 1994
                            (Amounts in thousands)



<TABLE>
<CAPTION>
                                                                       1996            1995             1994
                                                                   -------------    ------------    -------------

<S>                                                             <C>                 <C>             <C>
Cash flows from operating activities:
     Net earnings                                               $         2,382           2,668            1,792

     Adjustments  to reconcile  net  earnings to net cash  
     provided by operating activities:

        Depreciation                                                      1,547           1,857            1,962

        Increase in allowance for doubtful accounts                          26              40              391

        Gain on sale of equipment                                         (415)           (213)            (170)

        Changes in assets and liabilities:

           Decrease (increase) in accounts receivable                       124            (59)            (422)

           Decrease (increase) in due from affiliates, net                   49           (152)            (181)

           Proceeds from principal payments
              on direct financing leases                                    306             261              237

           Decrease (increase) in prepaid expenses                            -               1              (2)

           Decrease in accounts payable and
              accrued liabilities                                          (67)             (2)             (52)

           Increase (decrease) in accrued maintenance and
              repair costs                                                   18             (9)              (6)

           (Decrease) increase in warranty claim                           (64)             152             (37)

           Increase (decrease) in accrued
              damage protection plan costs                                    1            (16)             (16)
                                                                   -------------    ------------    -------------

              Net cash provided by operating activities                   3,907           4,528            3,496
                                                                   -------------    ------------    -------------

Cash flows from investing activities:

     Proceeds from sale of equipment                                      1,348             768              798

     Container purchases                                                (1,072)         (2,523)          (2,543)
                                                                   -------------    ------------    -------------

              Net cash provided by (used in) investing activities           276         (1,755)          (1,745)
                                                                   -------------    ------------    -------------

Cash flows from financing activities:

     (Repayment to) borrowings from affiliates                            (435)             435                -

     Redemptions of limited partnership units                                 -             (9)             (14)

     Distributions to partners                                          (2,987)         (2,899)          (2,512)
                                                                   -------------    ------------    -------------

              Net cash used in financing activities                     (3,422)         (2,473)          (2,526)
                                                                   -------------    ------------    -------------

Net increase (decrease) in cash                                             761             300            (775)

Cash at beginning of period                                                 492             192              967
                                                                   -------------    ------------    -------------

Cash at end of period                                           $         1,253             492              192
                                                                   =============    ============    =============

Interest paid during the period                                 $            14               4               27
                                                                   =============    ============    =============


See accompanying notes to financial statements
</TABLE>
<PAGE>


                            TCC EQUIPMENT INCOME FUND
                      (a California limited partnership)

                     Statements of Cash Flows--Continued
                Years ended December 31, 1996, 1995 and 1994
                             (Amounts in thousands)


Supplemental Disclosures:

Supplemental schedule of non-cash investing and financing activities:

The following table summarizes the amounts of equipment purchases, distributions
to partners,  and proceeds from sale of container rental equipment which had not
been paid or received by the Partnership as of December 31, 1996, 1995, 1994 and
1993, resulting in differences in amounts recorded and amounts of cash disbursed
or received by the Partnership, as shown in the Statements of Cash Flows.

<TABLE>
<CAPTION>
                                                                     1996           1995           1994        1993
                                                                     ----           ----           ----        ----

<S>                                                             <C>                 <C>            <C>         <C>
Equipment purchases included in:
   Due to affiliates........................................    $       1             44             12           4
   Equipment purchases payable..............................          269            430              4         225

Distributions to partners included in:
   Due to affiliates........................................            2             15              5          23

Proceeds from sale of container rental equipment included in:
   Accounts receivable......................................           -               1              1           2
   Due from affiliates......................................          327            229            167         146
</TABLE>

The following table summarizes the amounts of equipment purchases, distributions
to partners,  and proceeds from sale of container rental  equipment  recorded by
the  Partnership  and the amounts paid or received as shown in the Statements of
Cash Flows for the years ended December 31, 1996, 1995 and 1994.

<TABLE>
<CAPTION>
                                                                     1996            1995          1994
                                                                     ----            ----          ----

<S>                                                               <C>              <C>            <C>  
Equipment purchases recorded................................      $   868          2,981          2,330
Equipment purchases paid....................................        1,072          2,523          2,543

Distributions to partners declared..........................        2,974          2,909          2,494
Distributions to partners paid..............................        2,987          2,899          2,512

Proceeds from sale of container
  rental equipment recorded.................................        1,445            830            818
Proceeds from sale of container
  rental equipment received.................................        1,348            768            798


See accompanying notes to financial statements
</TABLE>
<PAGE>


                         TCC EQUIPMENT INCOME FUND
                    (a California limited partnership)
                       Notes to Financial Statements
                Years ended December 31, 1996, 1995 and 1994
       (Dollar amounts in thousands except for unit and per unit amounts)

Note 1.   Summary of Significant Accounting Policies

          (a)  Nature of Operations

          TCC  Equipment  Income Fund (TEIF or the  Partnership),  a  California
          limited  partnership,  was  formed  on August 3, 1987 to engage in the
          business of owning,  leasing and selling  both new and used  equipment
          related to the international  containerized  cargo shipping  industry,
          including,  but  not  limited  to,  containers,  trailers,  and  other
          container-related   equipment  (the  Equipment).  TEIF  offered  units
          representing limited partnership interests (Units) to the public until
          October 26, 1989,  the close of the offering  period,  when a total of
          1,474,559 Units had been purchased for a total of $29,491.

          Textainer Financial Services Corporation (TFS) is the managing general
          partner of the Partnership (prior to its name change on April 4, 1994,
          TFS was known as Textainer Capital Corporation). TFS is a wholly-owned
          subsidiary of Textainer  Capital  Corporation (TCC) (prior to its name
          change on April 4, 1994, TCC was known as Textainer (Delaware), Inc.).
          Textainer   Equipment   Management   Limited  (TEM)  (prior  to  being
          redomiciled on December 20, 1994, TEM was known as Textainer Equipment
          Management  N.V.) and  Textainer  Limited (TL) are  associate  general
          partners of the  Partnership.  The  managing  general  partner and the
          associate general partners are collectively referred to as the General
          Partners and are commonly owned by Textainer  Group  Holdings  Limited
          (TGH).  The  General  Partners  also act in this  capacity  for  other
          limited partnerships.  Textainer Acquisition Services Limited (TAS) is
          an affiliate of the General  Partners which performs  services related
          to the acquisition of Equipment outside the United States on behalf of
          the Partnership.  TCC Securities  Corporation (TSC), a licensed broker
          and dealer in securities and an affiliate of the General Partners, was
          the  managing  sales  agent for the  offering  of Units for sale.  The
          General Partners manage and control the affairs of the Partnership.

          (b)  Basis of Accounting

          The Partnership utilizes the accrual method of accounting.  Revenue is
          recorded when earned  according to the terms of the  Equipment  rental
          contracts.  These  contracts are typically for a one-year term and are
          classified as operating  leases, or direct financing leases if they so
          qualify  under  Statement on Financial  Accounting  Standards  No. 13:
          "Accounting for Leases".  Certain  estimates and assumptions were made
          by the  Partnership's  management that affect the reported  amounts of
          assets  and  liabilities  and  disclosures  of  contingent  assets and
          liabilities  at the date of the financial  statements and the reported
          amounts of revenue and expenses  during the reporting  period.  Actual
          results could differ from those estimates.

          (c)  Equipment

          The Equipment is carried at the lower of cost of the assets purchased,
          which includes acquisition fees, or the estimated recoverable value of
          such  assets.  Depreciation  of new  equipment  is computed  using the
          straight-line  method over its estimated  useful life of 12 years to a
          28%  salvage  value.  Used  equipment  is  depreciated  based upon its
          estimated  remaining useful life at the date of acquisition (from 2 to
          11 years).  When assets are retired or otherwise disposed of, the cost
          and related accumulated depreciation are removed from the accounts and
          any resulting gain or loss is recognized in income for the period.

          In  March  1995,  the  Financial  Accounting  Standards  Board  issued
          Statement No. 121, "Accounting for the Impairment of Long-Lived Assets
          and Long-Lived  Assets to be Disposed Of" (SFAS 121). The  Partnership
          adopted  SFAS 121  during  1995.  In  accordance  with SFAS  121,  the
          Partnership  periodically  reviews the carrying value of the Equipment
          to expected future market  conditions for the purpose of assessing the
          recoverability  of the recorded  amounts.  There were no reductions to
          the  carrying  value of the  equipment  during 1996 and 1995 except as
          noted in Note 7.

          (d)  Nature of Income from Operations

          Although substantially all of the Partnership's income from operations
          is derived from assets employed in foreign  operations,  virtually all
          of  this  income  is  denominated  in  United  States   dollars.   The
          Partnership's   customers  are   international   shipping  lines  that
          transport goods on international  trade routes.  Once the Equipment is
          on-hire  with a lessee,  the  Partnership  has no way of  knowing  its
          location.  The domicile of the lessee is not  indicative  of where the
          lessee is transporting the Equipment.  The Partnership's business risk
          in its  foreign  operations  lies  with  the  creditworthiness  of the
          lessees  rather than the  geographic  location of the Equipment or the
          domicile of the lessees.  No single lessee accounted for more than 10%
          of the  Partnership's  revenues for the year ended  December 31, 1996,
          1995 and 1994.

          (e)  Allocation of Net Earnings and Partnership Distributions

          In accordance with the Partnership  Agreement,  net earnings or losses
          and partnership distributions are allocated 1% to the General Partners
          and 99% to the limited partners,  with the exception of gains on sales
          of containers. Such gains are allocated to the General Partners to the
          extent that their  capital  accounts'  deficits  exceed the portion of
          syndication  and offering  costs  allocated to them. On termination of
          the Partnership,  the General Partners shall be allocated gross income
          equal to their allocations of syndication and offering costs.

          Actual  cash  distributions  to the limited  partners  differ from the
          allocated  net  earnings as presented  in these  financial  statements
          because  cash   distributions   are  based  on  cash   available   for
          distribution.  Cash  distributions are paid to the general and limited
          partners on a quarterly basis in accordance with the provisions of the
          Partnership Agreement.

          (f)  Income Taxes

          The  Partnership  is not  subject  to income  taxes.  Accordingly,  no
          provision  for  income  taxes has been  made.  The  Partnership  files
          federal and state information  returns only. Taxable income or loss is
          reportable by the individual partners.

          (g)  Acquisition Fees

          In accordance with the  Partnership  Agreement,  acquisition  fees are
          paid to the  General  Partners  or TAS  equal  to 5% of the  Equipment
          purchase price (see note 2). These fees are capitalized as part of the
          cost of the Equipment.

          (h)  Maintenance and Repair

          The Partnership  accrues maintenance and repair costs on damaged units
          in depots.  At December 31, 1996 and 1995,  the amount accrued was $45
          and $27, respectively.

          (i)  Damage Protection Plan

          The Partnership  offers a Damage Protection Plan (the Plan) to lessees
          of its Equipment.  Under the terms of the Plan, the Partnership  earns
          additional  revenues on a daily basis and, as a result,  has agreed to
          bear certain repair costs. It is the Partnership's policy to recognize
          revenue when earned and to provide a reserve  sufficient  to cover the
          Partnership's   obligation  for  estimated  future  repair  costs.  At
          December  31, 1996 and 1995,  this reserve was equal to $130 and $129,
          respectively.

          (j)  Warranty Claims

          During 1992 and 1995, the Partnership  settled warranty claims against
          an  equipment   manufacturer.   The   Partnership  is  amortizing  the
          settlement  amounts over the  remaining  estimated  useful life of the
          applicable  equipment (seven years),  reducing  maintenance and repair
          costs over that time. At December 31, 1996 and 1995,  the  unamortized
          portion  of the  settlement  amounts  was  equal  to  $260  and  $324,
          respectively.

          (k) Limited Partners' Per Unit Share of Net Earnings and Distributions

          Limited   partners'   per  unit  share  of  both  net   earnings   and
          distributions were computed using the weighted average number of units
          outstanding during each year of the Partnership's operations which was
          1,471,779, 1,472,471 and 1,474,143 during the years ended December 31,
          1996, 1995 and 1994, respectively.

          (l)  Redemptions

          The following redemption offerings were consummated by the Partnership
          during the years ended 1996, 1995 and 1994:
<TABLE>
<CAPTION>
                                                                              Average
                                                           Units          Redemption Price
                                                          Redeemed                              Amount Paid


<S>                                                      <C>              <C>                   <C>
          Year ended  December  31, 1994:

                  3rd quarter......................         1,525              $ 8.86                 $  14
                                                            =====                                        ==


          Year ended  December  31, 1995:
                  1st Quarter.....................            500              $ 7.96                 $   4
                  4th Quarter.....................            750              $ 7.43                     5
                                                              ---                                         -
                                                            1,250              $ 7.64                     9
                                                            =====                                        ==


                  Partnership to date.............          2,775              $ 8.31                 $  23
                                                            =====                                        ==
</TABLE>

          There were no units  redeemed  during 1996.  The  redemption  price is
          fixed by formula and varies  depending on the length of time the units
          have been outstanding.

          (m)  Fair Value of Financial Instruments

          To meet the reporting  requirements of Financial  Accounting Standards
          Board  Statement No. 107,  "Disclosures  about Fair Value of Financial
          Instruments,"  the Partnership  calculates the fair value of financial
          instruments and includes this  additional  information in the notes to
          the  financial  statements  when the fair value is different  than the
          book value of those  financial  instruments.  At December 31, 1996 and
          1995,  the  fair  value  of the  Partnership's  financial  instruments
          approximates the related book value of such instruments.

          (n)  Reclassifications

          Certain reclassifications,  not affecting net earnings, have been made
          to prior years'  amounts in order to conform  with the 1996  financial
          statement presentation.

Note 2.  Transactions with Affiliates

          As part of the operation of the Partnership, the Partnership is to pay
          to the  General  Partners  (or TAS) an  incentive  management  fee, an
          acquisition  fee,  an  equipment   management  fee  and  an  equipment
          liquidation  fee.  These fees are for  various  services  provided  in
          connection with the  administration and management of the Partnership.
          The   Partnership   capitalized   $49,  $122  and  $111  of  equipment
          acquisition  fees as part of  Equipment  costs  during the years ended
          December 31, 1996,  1995 and 1994,  respectively,  and incurred  $124,
          $124, and $107 of incentive  management  fees during the same periods.
          No equipment liquidation fees were paid in 1996, 1995 or 1994.

          The  Equipment  of the  Partnership  is managed  by TEM.  Prior to the
          Partnership  selling  its  storage  fleet in 1995  (note  6),  TEM had
          entered into an agreement  with its 100%-owned  subsidiary,  Textainer
          Storage Services (TSS) to manage these storage containers. In its role
          as manager,  TEM has authority to acquire,  hold, manage,  lease, sell
          and dispose of the Partnership's Equipment. TEM holds, for the payment
          of  direct  operating  expenses,  a  reserve  of cash  that  has  been
          collected from leasing operations; such cash is included in the amount
          due from affiliates at December 31, 1996 and 1995.

          Subject  to  certain  reductions,  TEM  receives  a monthly  equipment
          management  fee equal to 7% of gross lease  revenues  attributable  to
          operating  leases and 2% of gross lease revenues  attributable to full
          payout net leases. Such fee is either retained by TEM or, prior to the
          sale of its  storage  fleet,  such fees  allocable  to TSS were passed
          through  by TEM  for  services  rendered.  In  1996,  1995  and  1994,
          equipment management fees totaled $382, $435, and $434,  respectively.
          The  Partnership's  Equipment is or was leased by TEM and TSS to third
          party lessees on operating master leases, spot leases, full payout net
          leases and term leases.  The majority of the Partnership's  leases are
          operating leases with limited terms and no purchase option.

          Certain  indirect general and  administrative  costs such as salaries,
          employee  benefits,  taxes and  insurance  are incurred in  performing
          administrative services necessary to the operation of the Partnership.
          These  costs  are  borne by TFS,  TEM,  and,  prior to the sale of the
          Partnership's  storage fleet in 1995,  TSS. During 1996, 1995 and 1994
          costs  allocated to the  Partnership  for salaries were $158, $213 and
          $214,  respectively  and other general and  administrative  costs were
          $143, $205 and $190, respectively.

          TEM  and  TSS  allocate   these  costs  based  on  the  ratio  of  the
          Partnership's interest in the managed Equipment to the total Equipment
          managed  by TEM  and TSS  during  the  period.  Indirect  general  and
          administrative  costs allocated to the Partnership by TEM and TSS were
          $260,  $352 and $339 for the years ended  December 31, 1996,  1995 and
          1994, respectively.

          TFS  allocates  indirect  general  and  administrative  costs  to  the
          Partnership based on the ratio of the  Partnership's  Equipment to the
          total  Equipment  of all  limited  partnerships  managed  by TFS.  TFS
          allocated $41, $66 and $65 of these indirect costs to the  Partnership
          during 1996, 1995 and 1994, respectively.

          The General Partners,  or TAS, may acquire Equipment in their own name
          and hold title on a temporary  basis for the  purpose of  facilitating
          the acquisition of such Equipment for the  Partnership.  The Equipment
          may then be resold to the  Partnership on an all-cash basis at a price
          equal to the actual cost, as defined in the Partnership Agreement.  In
          addition, the General Partners, or TAS, are entitled to an acquisition
          fee for any Equipment resold to the Partnership.

          At December 31, due from and to affiliates are comprised of:
<TABLE>
<CAPTION>

                                                                            1996              1995
                                                                            ----              ----
<S>                                                                      <C>                <C>
                       Due from affiliates:
                          Due from TEM and TSS..................         $ 1,190             1,139
                                                                           -----            ------

                       Due to affiliates:
                          Due to TL.............................               -                 2
                          Due to TCC............................               6                 5
                          Due to TAS............................               -                37
                          Due to TFS............................              14               464
                          Due to TGH............................               -                 1
                                                                       ---------         ---------

                                                                       $      20               509
                                                                        --------           -------
                       Net due from affiliates                           $ 1,170               630
                                                                          ======           =======
</TABLE>
          Included in the  amounts  due to TFS at  December  31, 1995 is $435 in
          loans  used to  facilitate  equipment  purchases.  All  other  amounts
          receivable  from  and  payable  to  affiliates  were  incurred  in the
          ordinary course of business between the Partnership and its affiliates
          and  represent  timing  differences  in the  accrual  and  payment  of
          expenses and fees described  above or in the accrual and remittance of
          net rental revenues from TEM and TSS.

          Prior to July  1994,  it was the  policy  of the  Partnership  and the
          General   Partners  to  charge  interest  on   intercompany   balances
          outstanding for more than one month. Interest was charged at the prime
          rate plus 2%. As of July 1994,  this  policy  was  changed so that the
          Partnership is not charged  interest on  intercompany  balances except
          for loans on  equipment  purchases.  Interest is charged at a rate not
          greater than the General  Partners' or affiliates'  own cost of funds.
          The  Partnership   incurred  interest  expense  of  $10,  $4  and  $4,
          respectively,  on intercompany balances payable to TFS and TEM for the
          years ended December 31, 1996, 1995 and 1994.

Note 3.   Rentals Under Operating Leases

          The  following  is a  schedule  by  year  of  minimum  future  rentals
          receivable on noncancelable operating leases as of December 31, 1996:

<TABLE>
<CAPTION>
<S>                                                                                          <C>
                       Year ending December 31:

                            1997................................................             $ 327
                            1998................................................                25
                                                                                               ---

                            Total minimum future rentals receivable.............             $ 352

                                                                                              ====
</TABLE>
Note 4.   Direct Financing Leases

          During the period from 1990 through 1996, the  Partnership  leased 100
          refrigerated and 83 standard  containers on direct finance leases. The
          total receivable over the two to eight-year terms of these leases from
          their inception is $3,125.

          The components of the net investment in direct  financing leases as of
          December 31, 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                                                                    1996              1995
                                                                                    ----              ----

<S>                                                                                <C>                <C>
                  Future minimum lease payments receivable.................        $ 515               890
                  Residual value...........................................            2                 5
                  Less: unearned income....................................          (56)             (135)
                                                                                    -----            ------

                  Net investment in direct financing leases................         $ 461              760
                                                                                     ====             =====
</TABLE>

          The  following  is a  schedule  by  year  of  minimum  lease  payments
          receivable under the direct financing leases as of December 31, 1996

<TABLE>
<CAPTION>
                  Year ending December 31:

<S>                    <C>                                                                                  <C>
                       1997...............................................................                  384
                       1998...............................................................                  130
                       1999...............................................................                    1
                                                                                                          -----

                       Total minimum lease payments receivable............................                $ 515

                                                                                                           ====
</TABLE>
          Rental income for the years ended December 31, 1996,  1995,  and  1994
          includes  $98,  $135  and  $170,  respectively,  of income from direct
          financing leases.

Note 5.   Income Taxes

          At December 31, 1996, 1995 and 1994, there were temporary  differences
          of $9,580,  $9,157 and  $10,529,  respectively  between the  financial
          statement  carrying  value of certain assets and  liabilities  and the
          federal  income  tax  basis  of  such  assets  and  liabilities.   The
          reconciliation of net income for financial  statement  purposes to net
          income for federal  income tax purposes  for the years ended  December
          31, 1996, 1995 and 1994 is as follows:

<TABLE>
<CAPTION>
                                                                              1996            1995            1994
                                                                              ----            ----            ----

<S>                                                                         <C>              <C>             <C>  
           Net income per financial statements....................          $ 2,382          2,668           1,792

           Increase in provision for bad debt.....................               26             40             391
           Depreciation for income tax purposes in excess of
             depreciation for financial statement purposes........              (92)        (1,144)         (2,258)
           Gain on sale of fixed assets in excess of gain
             recognized for financial statement purposes..........              973            509             338
           Increase (decrease) in damage protection
             plan reserve.........................................                1            (16)            (16)
           Increase (decrease) in warranty claim..................              125            (37)            (37)
           Other..................................................                -               -             (3)
                                                                           --------        --------        --------

           Net income for federal income tax purposes                       $ 3,415          2,020             207
                                                                              =====         ======          ======
             
</TABLE>

Note 6.   Sale of Storage Fleet

          In August 1995,  the  Partnership  sold its container  storage  fleet,
          managed by TSS, to an unrelated purchaser.  The proceeds from the sale
          were $20 compared to the Partnership's  cost basis in the equipment of
          $15.  The  resulting  gain from the sale was $5. The  Partnership  has
          invested  the  proceeds  from the sale into  marine  container  rental
          equipment.

Note 7.   Write-down of Certain Equipment

          In the fourth quarter of 1996, a pretax charge of $114 was recorded to
          write  down the value of  certain  equipment.  The  write-down  is the
          result of an  evaluation of the  Partnership's  ability to recover the
          net  book  value  of  this  equipment  given  the  changes  in  market
          conditions   for  this   specific   container   type.   The  estimated
          undiscounted cash flows anticipated from these refrigerated containers
          indicated  that a write-down  to fair market value was required  under
          SFAS 121.  The carrying  value of these  refrigerated  containers  was
          written down to an amount  equal to the  estimated  future  discounted
          cash  flows  from these  refrigerated  containers,  and the charge was
          recorded as additional depreciation expense.

Note 8.  Commitments

         At  December  31,  1996,  the  Partnership  has  committed  to purchase
         Equipment at an approximate total purchase price of $221 which includes
         acquisition  fees of $11. These  commitments were made to TAS which, as
         the contracting party, has in turn committed to purchase this equipment
         on behalf of the Partnership.

<PAGE>



ITEM 9 -  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE.

There have been none.

                               PART III

ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The Registrant has no officers or directors.

As described in the Prospectus, the Registrant's three original general partners
were TCC, TEM and TI which have comprised the Textainer Group. Effective October
1, 1993,  the Textainer  Group  streamlined  its  organization  by forming a new
holding company, Textainer Group Holdings Limited (TGH), and the shareholders of
the underlying companies which include the General Partners have accepted shares
in TGH in  exchange  for their  shares in the  individual  companies.  Textainer
Financial  Services  Corporation  (TFS) is the managing  general  partner of the
Partnership  (prior  to its  name  change  on April 4,  1994,  TFS was  known as
Textainer Capital  Corporation).  TFS is a wholly-owned  subsidiary of Textainer
Capital  Corporation  (TCC) (prior to its name change on April  4,1994,  TCC was
known as Textainer  (Delaware) Inc.).  Textainer  Equipment  Management  Limited
(TEM) is an associate  general partner of the  Partnership.  Textainer Inc. (TI)
was an associate  general partner of the Partnership  through September 30, 1993
when it was replaced in that capacity by Textainer  Limited (TL),  pursuant to a
corporate reorganization effective October 1, 1993, which caused TFS, TEM and TL
to fall under the common  ownership of Textainer  Group Holdings  Limited.  (The
managing  general  partner  and  associate  general  partners  are  collectively
referred to as the General  Partners).  Pursuant to this  restructuring,  TI has
transferred  substantially  all of its  assets  including  all of its rights and
duties as associate  general  partner to TL. This  transfer was  effective  from
October  1, 1993.  The end result was that TFS,  TEM and TL now serve as General
Partners  for  the  Registrant  and  are  wholly-owned  or   substantially-owned
subsidiaries  of TGH. The General  Partners  also act in this capacity for other
limited  partnerships.  Textainer  Acquisition  Services  Limited  (TAS)  is  an
affiliate  of the General  Partners,  which  performs  services  relative to the
acquisition of Equipment outside the United States on behalf of the Partnership.
TCC Securities Corporation (TSC), a licensed broker and dealer in securities and
an  affiliate  of the General  Partners,  was the  managing  sales agent for the
offering of Units for sale.

TFS,  as  the  Managing  General  Partner,   is  responsible  for  managing  the
administration  and operation of the  Registrant,  and for the  formulation  and
administration of investment policies.

TEM, an Associate  General Partner,  manages all aspects of the operation of the
Registrant's Equipment.

TL, an Associate  General  Partner,  owns a fleet of container  rental equipment
which is  managed  by TEM.  TL  provides  advice  to the  Partnership  regarding
negotiations  with financial  institutions,  manufacturers and equipment owners,
and regarding the terms upon which particular items of Equipment are acquired.

Section 16(a) Beneficial Ownership Reporting Compliance.

      Section  16(a)  of the  Securities  Exchange  Act  of  1934  requires  the
      Partnership's  General Partners,  policy-making  officials and persons who
      beneficially  own more than ten  percent  of the Units to file  reports of
      ownership  and  changes in  ownership  with the  Securities  and  Exchange
      Commission.  Copies  of  these  reports  must  also  be  furnished  to the
      Partnership.

      Based  solely on a review of the  copies of such  forms  furnished  to the
      Partnership or on written  representations  that no forms were required to
      be filed,  the  Partnership  believes that with respect to its most recent
      fiscal year ended December 31, 1996, all Section 16(a) filing requirements
      were  complied  with,  except  that  Philip K.  Brewer  filed his  initial
      statement of beneficial interest on Form 3 late. No director,  officer, or
      beneficial  owner  owned  more  than 10  percent  of any  interest  in the
      Partnership.  None of the  foregoing  failed  to file or  filed  late  any
      reports of transactions in the Units.

The directors and executive officers of the General Partners are as follows:
<TABLE>
<CAPTION>

Name                             Age    Position

<S>                              <C>    <C>                                                  
Neil I. Jowell                    63    Director and Chairman of TGH, TEM, TL, TFS and TCC
James E. Hoelter                  57    President  and CEO of TGH, TL, TFS and TCC,  Director of TGH,  TEM, TL, TFS,
                                        TCC and TSC
John A. Maccarone                 52    President and CEO of TEM, Vice  President of TGH,  Director of TGH, TEM, TL,
                                        TFS, TCC and TSC
Cara D. Smith                     34    President and CEO of TSC and Director of TCC and TFS
John R. Rhodes                    47    Executive  Vice  President,  CFO, and Secretary of TGH, TEM, TL, TFS and TCC
                                        and Director of  TEM, TFS and TCC
Alex M. Brown                     58    Director of TGH, TEM, TL, TCC and TSC
Harold J. Samson                  75    Director of TGH, TL and TSC
Philip K. Brewer                  40    Senior Vice President - Capital Markets for TGH and TL
Robert D. Pedersen                38    Senior Vice President - Marketing for TEM
Anthony C. Sowry                  44    Vice President - Operations and Acquisitions for TEM
Jens W. Palludan                  46    Vice President - Americas/Africa/Australia for TEM
Robert S.A. Goodall               39    Vice President - Europe/Middle East/India for TEM
Wing Sing Mak                     39    Vice President - South Asia for TEM
Masanori Sagara                   41    Vice President - North Asia for TEM
Stefan Mackula                    44    Vice President - Equipment Resale for TEM
Ernest J. Furtado                 41    Vice President, Finance and Assistant Secretary of TGH, TEM and TL
Richard G. Murphy                 44    Vice President - Risk Management for TEM
Janet S. Ruggero                  48    Vice President - Administration and Marketing Services for TEM
Adnan Z. Abou Ayyash              52    Director of TGH and TL
Isam K. Kabbani                   62    Director of TGH and TL
S. Arthur Morris                  63    Director of TGH, TEM and TL
Dudley R. Cottingham              45    Assistant Secretary, Vice President and Director of TGH, TEM and TL
James S. McCaffrey                41    Executive Vice President,  Chief Operating Officer,  Assistant Secretary and
                                        Director for TFS and TCC
Jeanene K. Gomes                  43    Assistant Secretary of TFS and TCC, Secretary and Compliance Officer of TSC
</TABLE>


          Neil I. Jowell is Director and  Chairman of TGH,  TEM, TL, TFS and TCC
and a member of the  Investment  Advisory  Committee  and  Equipment  Investment
Committee (see  "Committees"  below). He has served on the Board of Trencor Ltd.
since  1966  and as  Chairman  since  1973.  He is  also a  director  of  Mobile
Industries, Ltd. (1969 to present), an Affiliate of Trencor, and a non-executive
director of Forward  Corporation  Ltd. (1993 to present).  Trencor is a publicly
traded  diversified  industrial group listed on the Johannesburg Stock Exchange.
Its business is the  leasing,  owning,  managing  and  financing of marine cargo
containers   worldwide  and  the   manufacture  and  export  of  containers  for
international  markets.  In  South  Africa,  it  is  engaged  in  manufacturing,
transport,  trading  and  exports of general  commodities.  Trencor  also has an
interest in Forward  Corporation  Ltd., a publicly traded holding company listed
on the Johannesburg Stock Exchange.  It has interests in industrial and consumer
businesses  operating in South Africa and abroad.  Mr. Jowell became  affiliated
with the General  Partners and its affiliates when Trencor  became,  through its
beneficial  ownership in two controlled  companies,  a major  shareholder of the
Textainer  Group in  1992.  Mr.  Jowell  has over 36  years'  experience  in the
transportation  industry. He holds an M.B.A. degree from Columbia University and
a B.Com.L.L.B. from the University of Cape Town.

          James E. Hoelter is President and Chief Executive  Officer of TGH, TL,
TFS and TCC and a director of TGH,  TEM, TL, TFS, TCC and TSC. As President  and
Chief  Executive  Officer of TGH, Mr. Hoelter is responsible  for overseeing the
management of, and  coordinating  the activities of, TEM, TL, TFS and TCC. He is
also  responsible  for overseeing  TEM's  equipment  management  operations.  In
addition,  Mr.  Hoelter is  Chairman  of the Credit  Committee,  the  Investment
Advisory  Committee and the Equipment  Investment  Committee (see  "Committees",
below).  Prior to joining the Textainer Group in 1987, Mr. Hoelter was president
of Intermodal  Equipment Associates ("IEA") in San Francisco,  California,  from
the  company's  inception in 1979 until 1987.  Mr.  Hoelter  co-founded  IEA and
directed its sponsorship of ten public and private  investment  programs,  which
provided  more than $100 million of equity from 10,000  investors.  From 1976 to
1978,  Mr.  Hoelter was Vice President - North America for Trans Ocean Ltd., San
Francisco,  a marine container leasing company, where he was responsible for all
leasing  operations in that area. From 1971 to 1976, he was associated with Itel
Corporation, San Francisco, where he held a number of positions, the most recent
of which was director of financial  leasing for Itel's Container  Division.  Mr.
Hoelter  received his B.B.A. in business  administration  from the University of
Wisconsin, where he currently serves as a member of its Business School's Dean's
Advisory  Board,  and his M.B.A.  from the Harvard  Graduate  School of Business
Administration.

          John A.  Maccarone is President and CEO of TEM, Vice  President of TGH
and a director  of TGH,  TEM,  TL,  TFS,  TCC and TSC.  In this  capacity  he is
responsible  for the  performance  of  TEM's  worldwide  fleet of  marine  cargo
containers.  Additionally, he is a member of the Equipment Investment Committee,
the Credit Committee and the Investment  Advisory  Committee (see  "Committees",
below).  Mr.  Maccarone was instrumental in co-founding IEA with Mr. Hoelter and
held a variety of  executive  positions  with IEA from 1979 until 1987,  when he
joined the Textainer Group. Mr. Maccarone was previously a Director of Marketing
for Trans Ocean Leasing  Corporation  in Hong Kong with  responsibility  for all
leasing  activities in Southeast  Asia.  From 1969 to 1977, Mr.  Maccarone was a
marketing  representative  for  IBM  Corporation.  He  holds  a B.S.  degree  in
Engineering  Management  from  Boston  University  and  an  M.B.A.  from  Loyola
University of Chicago.

          Cara  D. Smith  is  President  and Chief  Executive  Officer of TSC, a
director  of TFS and TCC and a member of the Investment  Advisory Committee (see
"Committees",  below).  In  this  capacity  Ms. Smith  is  responsible  for  the
organization, marketing and after-market  support of TSC's investment  programs.
Ms. Smith joined Textainer in 1992, and prior  to  1996, was  Vice  President of
Marketing.  Ms. Smith  has  worked  in  the  securities industry for the past 13
years.  Ms.  Smith's extensive  experience  ranges  from compliance and investor
relations  to  administration  and  marketing of equipment leasing, multi-family
housing  and  tax  credit  investment  programs.   She  holds  five   securities
licenses  and  is  a  registered  principal.  Ms. Smith  is also a member of the
International Association of Financial Planners.

          John R. Rhodes is Executive Vice President,  Chief  Financial  Officer
and  Secretary of TGH,  TEM, TL, TFS and TCC and a director of TEM, TFS and TCC.
In this capacity he is responsible for all accounting, financial management, and
reporting  functions for the Textainer  Group. He is also a member of the Credit
Committee,  the Equipment Investment Committee and Investment Advisory Committee
(see  "Committees",  below).  Prior to joining  Textainer in November  1987, Mr.
Rhodes was Vice President of Finance for Greenbrier  Capital  Corporation in San
Francisco,  a trailer  leasing and management  company,  from 1986 to 1987; from
1981 to 1985, he was employed by Gelco Rail Services, an intermodal refrigerated
trailer  company in San  Francisco,  first in the capacity of Vice President and
Controller  and then as Senior Vice President and General  Manager.  Mr. Rhodes'
earlier  business  affiliations  include  serving as Vice  President and General
Manager  of Itel  Capital  Corporation  and as  senior  accountant  with  Arthur
Andersen & Co., both in San Francisco.  He is a Certified Public  Accountant and
holds a B.A. in economics from Stanford  University and an M.B.A.  in accounting
from Golden Gate University.

          Alex  M.  Brown  is  a  director  of  TGH,   TEM,  TL,  TCC  and  TSC.
Additionally,  he is a member  of the  Equipment  Investment  Committee  and the
Investment  Advisory  Committee  (see  "Committees",  below).  Mr.  Brown became
affiliated  with the  Textainer  Group in April 1986.  From August 4, 1987 until
October 1993, he was President and Chief  Executive  Officer of Textainer,  Inc.
and the Chairman of the Textainer  Group.  From June 1993 to present,  Mr. Brown
has been Chief Executive Officer of AAF, a company  affiliated with Trencor Ltd.
AAF is a publicly listed company on the London Stock Exchange and is involved in
manufacturing  and leasing modular buildings and construction  scaffolding.  Mr.
Brown  is  Chairman  of  WACO  International  Corporation,  which  is  based  in
Cleveland,  Ohio.  WACO  manufactures,  rents and erects  scaffolding  and other
associated  construction products throughout the USA. Mr. Brown was the managing
director of Cross  County  Leasing in England from 1984 until it was acquired by
Textainer in 1986.

          Harold J. Samson is a director  of TGH,  TL and TSC and is a member of
the  Investment   Advisory   Committee  (see "Committees",  below).  Mr.  Samson
served as a consultant  to  various  securities  firms since 1981 to 1989.  From
1974 to 1981 he was Executive  Vice President of Foster & Marshall,  Inc., a New
York Stock Exchange  member firm based in Seattle. Mr.  Samson  was  a  director
of IEA from 1979 to 1981. From 1957 to 1984 he served as Chief Financial Officer
in several New  York  Stock  Exchange  member  firms.  Mr.  Samson  holds a B.S.
in  Business  Administration  from  the  University  of California, Berkeley and
is a California Certified Public Accountant.

          Philip K.  Brewer is Senior Vice  President  - Capital Markets for TGH
and TL.  Mr. Brewer is responsible for optimizing  the capital  structure of and
identifying new sources of finance for Textainer.  Prior to joining Textainer in
1996, Mr. Brewer worked at Bankers Trust from 1990 to 1996,  starting  as a Vice
President  in  Corporate  Finance  and  ending as Managing  Director and Country
Manager  for  Indonesia;  from  1989 to 1990, he was Vice President in Corporate
Finance at Jarding  Fleming;  from 1987 to 1989,  he was Capital Markets Advisor
to the  United  States  Agency  for  International Development; and from 1984 to
1987 he was an  Associate  with Drexel Burnham  Lambert in New York.  Mr. Brewer
holds an M.B.A.  in Finance from the  Graduate  School  of  Business at Columbia
University,  and  a  B.A.  in  Economics  and  Political  Science  from  Colgate
University.

          Robert  D.  Pedersen  is based in San  Francisco  and is  Senior  Vice
President - Marketing for TEM,  responsible  for  worldwide  sales and marketing
related  activities.  Mr.  Pedersen  is a member of the  Credit  Committee  (see
"Committees"  below).  He joined TEM in 1991 as Regional Vice  President for the
Americas  Region.  Mr. Pedersen has extensive  experience in the industry having
held a variety of positions  with Maersk Line, a container  shipping  line (from
1978 to 1984),  XTRA,  a  container  lessor  (1985 to 1988) and Klinge  Cool,  a
manufacturer of refrigerated  container  cooling units (1989 to 1991),  where he
was worldwide  sales and marketing  director.  Mr. Pedersen is a graduate of the
A.P. Moller shipping and transportation  program and Merkonom Business School in
Copenhagen, majoring in Company Organization.

          Anthony C. Sowry is Vice President - Operations and  Acquisitions  for
TEM. Mr. Sowry supervises all international container operations and maintenance
and technical  functions  for the fleets under  management.  In addition,  he is
responsible for the acquisition of all new and used containers for the Textainer
Group. He began his affiliation with TEM in 1988 and previously  served as Fleet
Quality  Control  Manager for Textainer Inc. from 1982 through March 1988. He is
also a member of the Credit  Committee  and the Equipment  Investment  Committee
(see  "Committees",  below).  From 1980 to 1982, he was  operations  manager for
Trans  Container  Services in London;  and from 1978 to 1982, he was a technical
representative  for Trans Ocean  Leasing,  also in London.  He received his B.A.
degree in business management from the London School of Business. Mr. Sowry is a
member of the Technical  Committee of the  International  Institute of Container
Lessors and a certified container inspector.

          Jens W. Palludan is based in New York and is Vice President - Americas
/Africa/Australia  for  TEM, responsible for coordinating all leasing activities
in North  and  South  America,  Africa and Australia/New  Zealand.  Mr. Palludan
spent  his  career  from  1969  through  1992  with  Maersk Line of  Copenhagen,
Denmark in a variety of key  management  positions in both Denmark and overseas.
Prior to joining  TEM in 1993 Mr.  Palludan was General  Manager,  Equipment and
Terminals,  where  he  was  responsible  for  a fleet of over 200,000 TEUs.  Mr.
Palludan  holds  an  M.B.A.  from  the Centre  European  D'Education Permanente,
Fontainebleau, France.

         Robert S.A. Goodall is based in London and is Vice President  -  Europe
/Middle East/India for TEM, in which capacity he is responsible for coordinating
all leasing  activities in these three  areas  of operation.  Mr. Goodall joined
TEM  in  September  1994.  Previously,  Mr. Goodall  spent  his career from July
1990 until August 1994 with Tiphook Container Rental,  during which time he held
numerous senior marketing  positions within the company.  He was responsible for
setting up their green field operation in North America,  which he  successfully
ran  from  inception  for  three years.  Mr. Goodall also  spearheaded a quality
program  within  the  company  which  received  ISO  accreditation  for the Tank
Container  operation  and  associated  business  areas.  Mr.  Goodall  has spent
nearly  sixteen  years  in the  container  leasing and  transport industry.  Mr.
Goodall graduated from Bloxham College, Oxfordshire and Business Studies at West
London College.

          Wing Sing Mak is based in Singapore and is the Regional Vice President
 - South  Asia.  Mr.  Mak  is  responsible  for  container  leasing   activities
in  North/Central  People's  Republic of China (PRC),  Hong Kong and South China
(PRC),  and  Southeast  Asia.  Mr. Mak most  recently was the Regional  Manager,
Southeast  Asia, for Trans Ocean Leasing,  working there from 1994 to 1996. From
1987 to 1994, Mr. Mak worked with Tiphook as their Regional General Manager, and
with OOCL from 1976 to 1987 in a variety of  positions,  most  recently as their
Logistics Operations Manager.

          Masanori  Sagara  is the Regional Vice  President - North Asia of TEM.
Mr. Sagara is responsible  for Textainer's marketing activities in Japan, Korea,
and Taiwan.  Mr. Sagara joined Textainer in 1990 and was the company's Marketing
Director in Japan through 1996. From 1987 to 1990, he was the Marketing  Manager
with  IEA.  Mr.  Sagara's other  experience in the  container  leasing  business
includes marketing management at Genstar from 1984 to 1987 and various container
operations  positions  with  Thoresen  & Company  from 1979 to 1984.  Mr. Sagara
holds a Bachelor of  Science  degree in Economics from Aoyama Bakuin University.

          Stefan Mackula is Vice President - Equipment  Resale for TEM, in which
capacity he coordinates the worldwide sale of equipment into secondary  markets.
Mr. Mackula also served as Vice President - Marketing for TEM, in which capacity
he was responsible for  coordinating all leasing  activities in Europe,  Africa,
and the Middle  East.  He joined TEM in 1983 as Leasing  Manager  for the United
Kingdom. Prior to joining TEM, Mr. Mackula held, beginning in 1972, a variety of
positions in the international container shipping industry.

          Ernest J. Furtado is Vice President,  Finance and Assistant  Secretary
of TGH,  TEM and TL, in which  capacity he is  responsible  for all  accounting,
financial  management,  and  reporting  functions  for TGH, TEM and TL. Prior to
joining Textainer in May 1991, Mr. Furtado was Controller for Itel Instant Space
and manager of accounting for Itel Containers International Corporation, both in
San Francisco,  from 1984 to 1991. Mr. Furtado's  earlier business  affiliations
include  serving as audit manager for Wells Fargo Bank and as senior  accountant
with John F.  Forbes & Co.,  both in San  Francisco.  He is a  Certified  Public
Accountant  and holds a B.S. in business  administration  from the University of
California  at Berkeley and an M.B.A.  in  information  systems from Golden Gate
University.

          Richard G. Murphy is Vice  President,  Risk  Management  for TEM.  Mr.
Murphy is responsible for all credit and risk  management  functions for TEM and
supervises the administrative aspects of equipment acquisitions.  He is a member
of and acts as secretary to the Credit and Equipment Investment  Committees (see
"Committees",  below).  He  previously  served as  Director  of Credit  and Risk
Management from 1989 to 1991 and as Controller  from 1988 to 1989.  Prior to the
takeover of the management of the Interocean  Leasing Ltd. fleet by TEM in 1988,
Mr. Murphy held various  positions in the  accounting  and financial  areas with
that company  from 1980,  acting as Chief  Financial  Officer from 1984 to 1988.
Prior to 1980, he held various positions with firms of public accountants in the
U.K. Mr.  Murphy is an Associate of the  Institute of Chartered  Accountants  in
England  and Wales and holds a Bachelor of  Commerce  degree  from the  National
University of Ireland.

          Janet S.  Ruggero  is Vice  President,  Administration  and  Marketing
Services for TEM.  Ms.  Ruggero is  responsible  for the tracking and billing of
fleets under TEM management,  including direct  responsibility for ensuring that
all data is input in an accurate and timely  fashion.  She assists the marketing
and  operations  departments by providing  statistical  reports and analyses and
serves on the  Credit  Committee  (see  "Committees",  below).  Prior to joining
Textainer in 1986,  Ms.  Ruggero held various  positions with Gelco CTI over the
course of 15 years, the last one as Director of Marketing and Administration for
the North American Regional office in New York City. She has a B.A. in education
from Cumberland College.

          Dr.  Adnan Z.  Abou  Ayyash  is a  director of TGH and TL.  Since 1974
he has been  General  Manager and Chief Executive  Officer of one of the largest
firms of consulting  engineers in Saudi Arabia,  Rashid  Engineering.  Dr. Adnan
Abou  Ayyash  holds  a  B.S.  degree  in  Civil  Engineering  from  the American
University of Beirut, as well as M.S. and Ph.D.degrees in Civil Engineering from
the University of Texas.

          Sheikh Isam K. Kabbani is a director of TGH and TL. He is Chairman and
principal  stockholder of the IKK Group,  Jeddah,  Saudi Arabia, a manufacturing
and trading group which is active both in Saudi Arabia and  internationally.  In
1959 Sheikh Isam Kabbani joined the Saudi Arabian  Ministry of Foreign  Affairs,
and in 1960 moved to the Ministry of Petroleum for a period of ten years. During
this time he was seconded to the Organization of Petroleum  Exporting  Countries
(OPEC).  After a period as Chief  Economist of OPEC, in 1967 he became the Saudi
Arabian  member of OPEC's  Board of  Governors.  In 1970 he left the ministry of
Petroleum to establish his own business, the National Marketing Group, which has
been his principal business activity for the past 17 years. Sheikh Kabbani holds
a B.A.  degree from  Swarthmore  College,  Pennsylvania,  and an M.A.  degree in
Economics and International Relations from Columbia University.

          S. Arthur  Morris is a director  of TGH,  TEM and TL. He is a founding
partner in the firm of Morris and Kempe,  Chartered Accountants  (1962-1977) and
currently  functions  as a  correspondent  member of a number  of  international
accounting  firms through his firm Arthur Morris and Company (1978 to date).  He
is also President and director of Continental Management Limited (1977 to date).
Continental  Management Limited is a Bermuda corporation that provides corporate
representation,   administration  and  management  services  and  corporate  and
individual  trust  administration   services.  Mr.  Morris  has  over  30  years
experience in public  accounting and serves on numerous  business and charitable
organizations  in the Cayman  Islands and Turks and Caicos  Islands.  Mr. Morris
became a director of TL and TGH in 1993, and TEM in 1994.

          Dudley R.  Cottingham  is Assistant  Secretary,  Vice  President and a
director  of TGH,  TEM and TL. He is a partner  with  Arthur  Morris and Company
(1977 to date) and a Vice  President  and  director  of  Continental  Management
Limited (1978 to date), both in the Cayman Islands and Turks and Caicos Islands.
Continental  Management Limited is a Bermuda corporation that provides corporate
representation,   administration  and  management  services  and  corporate  and
individual  trust  administration  services.  Mr.  Cottingham  has over 20 years
experience  in  public   accounting  with   responsibility   for  a  variety  of
international and local clients.  Mr. Cottingham became a director of TL and TGH
in 1993, and TEM in 1994.

          James S.  McCaffrey  is  Executive  Vice  President,  Chief  Operating
Officer,  Assistant Secretary and a director of TFS and TCC. In this capacity he
is responsible for all accounting, financial management, and reporting functions
for TFS and TCC.  He is a  member  of and acts as  secretary  to the  Investment
Advisory Committee and serves as a member of the Equipment  Investment Committee
(see "Committees" below). Prior to joining Textainer in July 1993, Mr. McCaffrey
was Vice  President  of Finance for  Meridian  Point  Properties,  a real estate
syndication and management company,  from 1985 to 1993; from 1983 to 1985 he was
employed by Trans-west  Capital as Controller and Chief Financial  Officer.  Mr.
McCaffrey's  earlier  business   affiliations  include  serving  as  manager  of
financial reporting for Fox and Carskadon Financial  Corporation and as a senior
accountant  with  Arthur  Andersen & Co. Mr.  McCaffrey  is a  Certified  Public
Accountant  and holds a B.S. in business  administration  and  mathematics  from
Southern Oregon State College, and two securities licenses.

         Jeanene K. Gomes is Assistant  Secretary  of TFS and TCC and  Secretary
and Compliance  Officer of TSC. Ms. Gomes is responsible for  administering  the
public  partnerships  sponsored by the Textainer  Group.  She is responsible for
ensuring that all data relating to investor  accounts is input,  monitored,  and
stored  in a  timely  manner  and in  accordance  with the  limited  partnership
agreement for each of the  partnerships as well as state and federal  securities
regulations. Ms. Gomes oversees all communications with the limited partners and
as such  directly  supervises  all  personnel in performing  this  function.  As
compliance  officer for TSC, Ms. Gomes is  responsible  for ensuring  compliance
with all  securities  regulations.  Ms.  Gomes  also  serves  on the  Investment
Advisory  Committee (see  "Committees"  below).  Ms. Gomes holds five securities
licenses and was, prior to joining Textainer in 1989, the compliance officer for
CIS Investment Corporation, a broker-dealer.

Committees

          The Managing  General  Partner has  established  the  following  three
committees to facilitate decisions involving credit and organizational  matters,
negotiations,  documentation,  management and final disposition of Equipment for
the Partnership and for other programs organized by the Textainer Group:

          Equipment  Investment  Committee.  The Equipment  Investment Committee
will review the equipment leasing programs of the Partnership on a regular basis
with emphasis on matters  involving  equipment  purchases,  the equipment mix in
the  Partnership's  portfolio,  equipment   remarketing  issues,  and  decisions
regarding ultimate  disposition of equipment.  The members of the  committee are
James E. Hoelter  (Chairman),  John  A.  Maccarone,  John R. Rhodes,  Anthony C.
Sowry, James McCaffrey, Richard G. Murphy (Secretary), Alex M. Brown and Neil I.
Jowell.

          Credit  Committee.  The Credit Committee will establish  credit limits
for every lessee and potential lessee of Equipment and periodically review these
limits.  In setting such limits, the Credit Committee will consider such factors
as customer trade routes,  country, political risk, operational  history, credit
references, credit agency analyses, financial statements, and other information.
The  members  of  the  Credit  Committee are James E. Hoelter  (Chairman),  John
A. Maccarone, Richard  G.  Murphy (Secretary), Janet S. Ruggero, John R. Rhodes,
Anthony C. Sowry and Robert D. Pedersen.

          Investment Advisory Committee.  The Investment Advisory Committee will
review  investor  program operations on at least a quarterly basis,  emphasizing
matters  related  to  cash  distributions  to  investors,  cash flow management,
portfolio management,  and liquidation.  The  Investment  Advisory  Committee is
organized  with  a  view  to applying an  interdisciplinary approach,  involving
management, financial,  legal  and  marketing  expertise,  to  the  analysis  of
investor  program operations.   The members of the Investment Advisory Committee
are James E. Hoelter (Chairman),  John A. Maccarone,  Cara  D. Smith,  James  S.
McCaffrey  (Secretary),  John  R. Rhodes,  Jeanene  K. Gomes,  Harold J. Samson,
Alex M. Brown and Neil I. Jowell.


ITEM 11.       EXECUTIVE COMPENSATION.

The Registrant  has no executive  officers and does not reimburse TFS, TEM or TL
for the remuneration payable to their executive officers.


ITEM 12.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

(a)       Security Ownership of Certain Beneficial Owners.

          There is no person or "Group" who is known to the Registrant to be the
          beneficial owner of more than five percent of the outstanding units of
          limited partnership investment of the Registrant.

(b)       Security Ownership of Management.

<TABLE>
<CAPTION>
          As of January 1, 1997:
                                                                          Number
<S>                                                                      <C>             <C>
                   Name of Beneficial Owner                              Of Units        % All Units

                   James E. Hoelter                                         2,500           .170%
                   John A. Maccarone                                        1,915           .130%
                                                                           ------           -----

                   Officers and Management as a Group                       4,415           .300%
                                                                           ======           =====
</TABLE>

(c)       Changes in Control.

          Inapplicable

ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

                          (Dollar amounts in thousands)

         (a) Transactions with Management and Others.

          At December 31, 1996 and 1995,  net due from  affiliates  is comprised
          of:

<TABLE>
<CAPTION>
                                                                          1996              1995
                                                                          ----              ----
<S>                                                                   <C>                 <C>
                   Due from affiliates:
                      Due from TEM and TSS..................      $      1,190             1,139
                                                                         -----            ------

                   Due to affiliates:
                      Due to TL.............................                 -                 2
                      Due to TCC............................                 6                 5
                      Due to TAS............................                 -                37
                      Due to TFS............................                14               464
                      Due to TGH............................                 -                 1
                                                                     ---------         ---------

                                                                  $         20               509
                                                                      --------           -------
                   Net due from affiliates                        $      1,170               630
                                                                        ======           =======
</TABLE>

          Included in the  amounts  due to TFS at  December  31, 1995 is $435 in
          loans  used to  facilitate  equipment  purchases.  All  other  amounts
          receivable  from  and  payable  to  affiliates  were  incurred  in the
          ordinary course of business between the Partnership and its affiliates
          and  represent  timing  differences  in the  accrual  and  payment  of
          expenses and fees described  above or in the accrual and remittance of
          net rental  revenues from TEM and  Textainer  Storage  Services  (TSS)
          which is a 100% owned subsidiary of TEM.

          In addition,  the Registrant paid or will pay the following amounts to
          the General Partners:

         Acquisition Fees in connection with the purchase of equipment on behalf
         of the Registrant:

<TABLE>
<CAPTION>
                                                                            1996               1995            1994
                                                                            ----               ----            ----

<S>                                                               <C>                          <C>            <C>
                  TAS..........................................   $          49                  122            111
                                                                            ===                 ====           ====

         Management fees in connection with the operations of the Registrant:

                                                                            1996               1995            1994
                                                                            ----               ----            ----

                  TFS...........................................  $          99                   99            85
                  TEM...........................................            407                  460           456
                                                                            ---                  ---           ---
                  Total.........................................  $         506                  559           541
                                                                            ===                  ===           ===

         Reimbursement for administrative  costs in respect of the operations of
         the Registrant:

                                                                            1996               1995            1994
                                                                            ----               ----            ----

                  TFS...........................................  $          41                   66            65
                  TEM...........................................            260                  352           339
                                                                            ---                  ---           ---
                  Total.........................................  $         301                  418           404
                                                                            ===                  ===           ===
</TABLE>

(b)   Certain Business Relationships.

      Inapplicable.

(c)   Indebtedness of Management

      Inapplicable.

(d)   Transactions with Promoters

      Inapplicable.

See the "Compensation of Affiliates" section of the Registrant's Prospectus,  as
supplemented, and the Notes to Financial Statements in Item 8.


                                  PART IV


ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

(a)   1.  Audited  financial  statements  of  the  Registrant for the year ended
          December 31, 1996 are contained in Item 8 of this Report.

      2.  Financial Statement Schedules.

          (i)  Independent Auditors' Report on Supplementary Schedule.

          (ii) Schedule II - Valuation and Qualifying Accounts.

      3.  Exhibits Incorporated by reference

          (i)  The  Registrant's   Prospectus  as  contained  in  Post-effective
               Amendment No. 2 to the Registrant's  Registration  Statement (No.
               33-16447),  as filed with the Commission on November 30, 1988, as
               supplemented  by  Supplement  No. 6  as filed with the Commission
               under Rule 424(b)(3) of the Securities Act of 1933 on October 16,
               1989.

          (ii) The  Registrant's limited partnership agreement, Exhibit A to the
               Prospectus.

(b) During the year  ended  1996,  no reports on Form 8-K have been filed by the
Registrant.







<PAGE>













          Independent Auditors' Report on Supplementary Schedule



The Partners
TCC Equipment Income Fund:

Under the date of February  17, 1997,  we reported on the balance  sheets of TCC
Equipment  Income Fund (the  Partnership)  as of December 31, 1996 and 1995, and
the related  statements  of earnings,  partners'  capital and cash flows for the
years ended  December  31, 1996,  1995 and 1994,  which are included in the 1996
annual report on Form 10-K. In connection with our audits of the  aforementioned
financial  statements,  we also audited the related financial statement schedule
as listed in Item 14. This financial statement schedule is the responsibility of
the  Partnership's  management.  Our  responsibility is to express an opinion on
this financial statement schedule based on our audits.

In our  opinion,  such  schedule,  when  considered  in  relation  to the  basic
financial  statements  taken  as a  whole,  presents  fairly,  in  all  material
respects, the information set forth therein.



                              KPMG Peat Marwick LLP






San Francisco, California
February 17, 1997



<PAGE>


                            TCC EQUIPMENT INCOME FUND
                       (a California limited partnership)

                 Schedule II - Valuation and Qualifying Accounts

                          (Dollar amounts in thousands)
<TABLE>
<CAPTION>

                                                             Charged                                         Balance
                                             Balance at      to Costs       Charged                           at End
                                             Beginning        and           to Other                              of
                                             of Period       Expenses       Accounts      Deduction           Period

For the year ended December 31, 1996:

<S>                                       <C>                <C>            <C>           <C>
Allowance for
  doubtful accounts                       $          661              59              -           (33)           687
                                                     ---            ----         ------          -----           ---

Damage protection
  plan reserve                            $          129             140              -          (139)           130
                                                     ---             ---         ------          -----           ---

Warranty settlement                       $          324             (64)             -             -            260
                                                     ---             ----        ------          -----            ---


For the year ended December 31, 1995:

Allowance for
  doubtful accounts                       $          621             213              -          (173)           661
                                                     ---             ---         ------          -----           ---

Damage protection
  plan reserve                            $          145             126              -          (142)           129
                                                     ---             ---         ------          -----           ---

Warranty settlement                       $          172             (37)           189             -            324
                                                     ---            -----        ------          -----           ---


For the year ended December 31, 1994:

Allowance for
  doubtful accounts                       $          230             414              -           (23)           621
                                                     ---             ---        -------         ------           ---

Damage protection
  plan reserve                            $          161             181              -          (197)           145
                                                     ---             ---        -------          -----           ---

Warranty settlement                       $          209             (37)             -             -            172
                                                     ---            -----       -------         ------           ---

</TABLE>
<PAGE>


                                   SIGNATURES


Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                     TCC EQUIPMENT INCOME FUND
                                     A California Limited Partnership

                                     By Textainer Financial Services Corporation
                                     The Managing General Partner

                                     By 
                                        John R. Rhodes
                                        Executive Vice President

Date:  March 25, 1997

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of Textainer  Financial
Services  Corporation,  the Managing  General Partner of the Registrant,  in the
capacities and on the dates indicated:
<TABLE>
<CAPTION>

<S>                                             <C>                                          <C>
Signature                                       Title                                        Date

                                                Executive Vice President
                                                (Principal Financial and                     March 25, 1997
John R. Rhodes                                  Accounting Officer) and
                                                Secretary


                                                President (Principal Executive               March 25, 1997
James E. Hoelter                                Officer) and Director


                                                Executive Vice President, Chief              March 25, 1997
James S. McCaffrey                              Operating Officer and Director


                                                Director                                     March 25, 1997
John A. Maccarone


                                                Director                                     March 25, 1997
Cara D. Smith
</TABLE>
<PAGE>



                                   SIGNATURES


Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                     TCC EQUIPMENT INCOME FUND
                                     A California Limited Partnership

                                     By Textainer Financial Services Corporation
                                     The Managing General Partner

                                     By /s/John R. Rhodes
                                        John R. Rhodes
                                        Executive Vice President

Date: March 25, 1997

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of Textainer  Financial
Services  Corporation,  the Managing  General Partner of the Registrant,  in the
capacities and on the dates indicated:
<TABLE>
<CAPTION>

<S>                                              <C>                                          <C>
Signature                                        Title                                        Date



/s/John R. Rhodes                                Executive Vice President                     March 25, 1997
- -----------------------------------------------
John R. Rhodes                                   (Principal Financial and
                                                 Accounting Officer) and
                                                 Secretary

/s/James E. Hoelter                              President (Principal Executive               March 25, 1997
- -----------------------------------------------
James E. Hoelter                                 Officer) and Director


/s/James S. McCaffrey                            Executive Vice President, Chief              March 25, 1997
- ----------------------------------------------
James S. McCaffrey                               Operating Officer and Director


/s/John A. Maccarone                             Director                                     March 25, 1997
- ----------------------------------------------
John A. Maccarone


/s/Cara D. Smith                                 Director                                     March 25, 1997
- ----------------------------------------------
Cara D. Smith
</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     1996 Form 10K
</LEGEND>
<CIK>                         0000820083
<NAME>                        Textainer Equipment Income Fund, L.P.
<MULTIPLIER>                                   1,000
<CURRENCY>                                     US Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   DEC-31-1996
<EXCHANGE-RATE>                                1
<CASH>                                         1,253
<SECURITIES>                                   0
<RECEIVABLES>                                  3,872
<ALLOWANCES>                                   687
<INVENTORY>                                    0
<CURRENT-ASSETS>                               10
<PP&E>                                         25,944
<DEPRECIATION>                                 10,343
<TOTAL-ASSETS>                                 20,049
<CURRENT-LIABILITIES>                          837
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       0
<OTHER-SE>                                     19,212
<TOTAL-LIABILITY-AND-EQUITY>                   20,049
<SALES>                                        0
<TOTAL-REVENUES>                               5,383
<CGS>                                          0
<TOTAL-COSTS>                                  3,438
<OTHER-EXPENSES>                               (437)
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                2,382
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            0
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   2,382
<EPS-PRIMARY>                                  0
<EPS-DILUTED>                                  0
        


</TABLE>


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