Back to GetFilings.com



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


May 13, 2003


Securities and Exchange Commission
Washington, DC 20549

Ladies and 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 Quarterly Report on Form 10-Q for the First
Quarter ended March 31, 2003.

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

Sincerely,

Nadine Forsman
Controller



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington DC 20549



FORM 10-Q



QUARTERLY REPORT UNDER SECTION 13 OR 15 (D) OF
THE SECURITIES EXCHANGE ACT OF 1934


For the quarterly period ended March 31, 2003


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)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

Yes [X] No [ ]


Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

Yes [ ] No [X]



TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Quarterly Report on Form 10-Q for the
Quarter Ended March 31, 2003

Table of Contents
- -----------------------------------------------------------------------------------------------------------------



Page

Item 1. Financial Statements (unaudited)

Balance Sheets - March 31, 2003
and December 31, 2002............................................................................. 3


Statements of Operations for the three months
ended March 31, 2003 and 2002..................................................................... 4


Statements of Partners' Capital for the three months
ended March 31, 2003 and 2002..................................................................... 5


Statements of Cash Flows for the three months
ended March 31, 2003 and 2002..................................................................... 6


Notes to Financial Statements..................................................................... 8


Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations......................................................................... 14


Item 3. Quantitative and Qualitative Disclosures about Market Risk........................................ 21


Item 4. Controls and Procedures........................................................................... 21







TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Balance Sheets

March 31, 2003 and December 31, 2002
(Amounts in thousands)
(unaudited)
- ---------------------------------------------------------------------------------------------------------


2003 2002
------------- -------------

Assets
Container rental equipment, net of accumulated
depreciation of $6,127 (2002: $6,154) (note 4) $ 5,572 $ 5,832
Cash 428 513
Accounts receivable, net of allowance for doubtful
accounts of $18 (2002: $24) 406 410
Due from affiliates, net (note 2) 39 29
Prepaid expenses 3 17
------------- -------------

$ 6,448 $ 6,801
============= =============

Liabilities and Partners' Capital
Liabilities:
Accounts payable $ 124 $ 128
Accrued liabilities 21 27
Accrued recovery costs 19 18
Accrued damage protection plan costs 42 43
Deferred damage protection plan revenue 22 22
------------- -------------

Total liabilities 228 238
------------- -------------

Partners' capital:
General partners - -
Limited partners 6,220 6,563
------------- -------------

Total partners' capital 6,220 6,563
------------- -------------


$ 6,448 $ 6,801
============= =============




See accompanying notes to financial statements







TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Statements of Operations

For the three months ended March 31, 2003 and 2002
(Amounts in thousands except for unit and per unit amounts)
(unaudited)
- ---------------------------------------------------------------------------------------------------------------

2003 2002
---------------- ----------------

Rental income $ 429 $ 404
---------------- ----------------

Costs and expenses:
Direct container expenses 102 127
Bad debt (benefit) expense (1) 7
Depreciation (note 4) 176 156
Write-down of containers (note 4) 6 55
Professional fees 8 10
Management fees to affiliates (note 2) 39 39
General and administrative costs to affiliates (note 2) 21 23
Other general and administrative costs 4 18
Loss on sale of containers, net 8 27
---------------- ----------------

363 462
---------------- ----------------

Income (loss) from operations 66 (58)
---------------- ----------------

Interest income 1 2
---------------- ----------------

Net earnings (loss) $ 67 $ (56)
================ ================

Allocation of net earnings (loss) (note 2):
General partners $ 5 $ 6
Limited partners 62 (62)
---------------- ----------------

$ 67 $ (56)
================ ================
Limited partners' per unit share
of net earnings (loss) $ 0.04 $ (0.04)
================ ================

Limited partners' per unit share
of distributions $ 0.28 $ 0.30
================ ================

Weighted average number of limited
partnership units outstanding 1,412,199 1,428,963
================ ================



See accompanying notes to financial statements





TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Statements of Partners' Capital

For the three months ended March 31, 2003 and 2002
(Amounts in thousands)
(unaudited)
- -------------------------------------------------------------------------------------------------------------

Partners' Capital
-----------------------------------------------------
General Limited Total
------------- ------------- -------------

Balances at January 1, 2002 $ - $ 8,043 $ 8,043

Distributions (6) (430) (436)

Redemptions (note 5) - (21) (21)

Net earnings (loss) 6 (62) (56)
------------- ------------- -------------

Balances at March 31, 2002 $ - $ 7,530 $ 7,530
============= ============= =============

Balances at January 1, 2003 $ - $ 6,563 $ 6,563

Distributions (5) (390) (395)

Redemptions (note 5) - (15) (15)

Net earnings 5 62 67
------------- ------------- -------------

Balances at March 31, 2003 $ - $ 6,220 $ 6,220
============= ============= =============






See accompanying notes to financial statements





TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Statements of Cash Flows

For the three months ended March 31, 2003 and 2002
(Amounts in thousands)
(unaudited)
- ----------------------------------------------------------------------------------------------------------------


2003 2002
------------ ------------

Cash flows from operating activities:
Net earnings (loss) $ 67 $ (56)
Adjustments to reconcile net earnings (loss) to
net cash provided by operating activities:
Depreciation (note 4) 176 156
Write-down of containers (note 4) 6 55
(Decrease) increase in allowance for doubtful accounts (6) 6
Loss on sale of containers 8 27
(Increase) decrease in assets:
Accounts receivable 10 64
Due from affiliates, net (31) 14
Prepaid expenses 14 1
Increase (decrease) in liabilities:
Accounts payable and accrued liabilities (10) (2)
Accrued recovery costs 1 (17)
Damage protection plan costs (1) (1)
Deferred damage protection plan revenue - (1)
------------ ------------

Net cash provided by operating activities 234 246
------------ ------------

Cash flows from investing activities:
Proceeds from sale of containers 91 166
------------ ------------

Net cash provided by investing activities 91 166
------------ ------------

Cash flows from financing activities:
Redemptions of limited partnership units (15) (21)
Distributions to partners (395) (436)
------------ ------------

Net cash used in financing activities (410) (457)
------------ ------------

Net decrease in cash (85) (45)

Cash at beginning of period 513 533
------------ ------------

Cash at end of period $ 428 $ 488
============ ============


See accompanying notes to financial statements






TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Statements Of Cash Flows--Continued

For the three months ended March 31, 2003 and 2002
(Amounts in thousands)
(unaudited)
- --------------------------------------------------------------------------------

Supplemental Disclosures:

Supplemental schedule of non-cash investing and financing activities:

The following table summarizes the amounts of distributions to partners and
proceeds from sale of containers which had not been paid or received as of March
31, 2003 and 2002, and December 31, 2002 and 2001, resulting in differences in
amounts recorded and amounts of cash disbursed or received by the Partnership,
as shown in the Statements of Cash Flows for the three-month periods ended March
31, 2003 and 2002.

Mar. 31 Dec. 31 Mar. 31 Dec. 31
2003 2002 2002 2001
----------- ----------- ----------- -----------

Distributions to partners included in:
Due to affiliates.............................. $ 1 $ 1 $ 2 $ 2

Proceeds from sale of containers included in:
Due from affiliates............................ 38 59 110 110

The following table summarizes the amounts of distributions to partners and
proceeds from sale of containers recorded by the Partnership and the amounts
paid or received as shown in the Statements of Cash Flows for the three-month
periods ended March 31, 2003 and 2002.

2003 2002
---- ----

Distributions to partners declared.................................... $395 $436
Distributions to partners paid........................................ 395 436

Proceeds from sale of containers recorded............................. 70 166
Proceeds from sale of containers received............................. 91 166

The Partnership has entered into direct finance leases, resulting in the
transfer of containers from container rental equipment to net investment in
direct finance leases. There were no such transfers during the three-month
period ended March 31, 2003. The carrying value of containers transferred during
the three-month period ended March 31, 2002 was $3.


See accompanying notes to financial statements






TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Notes To Financial Statements

For the three months ended March 31, 2003 and 2002
(Amounts in thousands except for unit and per unit amounts)
(unaudited)
- --------------------------------------------------------------------------------


Note 1. General

TCC Equipment Income Fund (the Partnership), a California limited
partnership with a maximum life of 20 years, was formed in 1987. The
Partnership owns a fleet of intermodal marine cargo containers, which are
leased to international shipping lines.

In January 1998, the Partnership ceased purchasing containers and in
October 1998, the Partnership began its liquidation phase. This phase may
last up to six or more years depending on whether the containers are sold
(i) in one or more large transactions or (ii) gradually, either as they
reach the end of their marine useful lives or when an analysis indicates
that their sale is warranted based on existing market conditions and the
container's age, location and condition. The Partnership anticipates that
all excess cash, after redemptions and working capital reserves, will be
distributed to the limited and general partners on a quarterly basis.

The final termination and winding up of the Partnership, as well as payment
of liquidating and/or final distributions, will occur at the end of the
liquidation phase when all or substantially all of the Partnership's
containers have been sold and the Partnership begins its dissolution. The
accompanying financial statements have been prepared on a going concern
basis which contemplates the realization of assets and payments of
liabilities in the ordinary course of business.

The accompanying interim comparative financial statements have not been
audited by an independent public accountant. However, all adjustments
(which were only normal and recurring adjustments) which are, in the
opinion of management, necessary to fairly present the financial position
of the Partnership as of March 31, 2003 and December 31, 2002 and the
results of its operations, changes in partners' capital and cash flows for
the three-month periods ended March 31, 2003 and 2002, have been made.

The financial information presented herein should be read in conjunction
with the audited financial statements and other accompanying notes included
in the Partnership's annual audited financial statements as of and for the
year ended December 31, 2002, in the Annual Report filed on Form 10-K.

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. The Partnership's management evaluates its estimates on
an on-going basis, including those related to the container rental
equipment, accounts receivable and accruals.

These estimates are based on historical experience and on various other
assumptions that are believed to be reasonable under the circumstances, the
results of which form the basis for making judgments regarding the carrying
values of assets and liabilities. Actual results could differ from those
estimates under different assumptions or conditions.

The Partnership's management believes the following critical accounting
policies affect its more significant judgments and estimates used in the
preparation of its financial statements.

The Partnership maintains allowances for doubtful accounts for estimated
losses resulting from the inability of its lessees to make required
payments. These allowances are based on management's current assessment of
the financial condition of the Partnership's lessees and their ability to
make their required payments. If the financial condition of the
Partnership's lessees were to deteriorate, resulting in an impairment of
their ability to make payments, additional allowances may be required.

The Partnership depreciates its container rental equipment based on certain
estimates related to the container's useful life and salvage value. These
estimates are based upon assumptions about future demand for leased
containers and the estimated sales price at the end of the container's
useful life. The Partnership will evaluate the estimated residual values
and remaining estimated useful lives on an on-going basis and will revise
its estimates as needed. As a result, depreciation expense may fluctuate in
future periods based on fluctuations in these estimates.

Additionally, the recoverability of the recorded amounts of containers to
be held for continued use and identified for sale in the ordinary course of
business are evaluated to ensure that containers held for continued use are
not impaired and that containers identified for sale are recorded at
amounts that do not exceed the estimated fair value of the containers.
Containers to be held for continued use are considered impaired and are
written down to estimated fair value when the estimated future undiscounted
cash flows are less than the recorded values. Containers identified for
sale are written down to estimated fair value when the recorded value
exceeds the estimated fair value. In determining the estimated future
undiscounted cash flows and fair value of containers, assumptions are made
regarding future demand and market conditions for leased containers and the
sales prices for used containers. If actual market conditions are less
favorable than those projected or if actual sales prices are lower than
those estimated by the Partnership, additional write-downs may be required
and/or losses may be realized.

In June 2002, the FASB issued SFAS No. 146 "Accounting for Costs Associated
With Exit or Disposal Activities". SFAS No. 146 addresses financial
accounting and reporting for costs associated with exit or disposal
activities and nullifies Emerging Issues Task Force (EITF) Issue No. 94-3
"Liability Recognition for Certain Employee Termination Benefits and Other
Costs to Exit an Activity (including Certain Costs Incurred in a
Restructuring)." This Statement requires that a liability for a cost
associated with an exit or disposal activity be recognized when the
liability is incurred. The Partnership adopted SFAS No. 146 on January 1,
2003 and there was no material impact on the Partnership's financial
condition, operating results or cash flow.

Certain reclassifications, not affecting net earnings, have been made to
prior year amounts in order to conform to the 2003 financial statement
presentation.

Note 2. Transactions with Affiliates

Textainer Financial Services Corporation (TFS) is the managing general
partner of the Partnership and is a wholly-owned subsidiary of Textainer
Capital Corporation (TCC). Textainer Equipment Management Limited (TEM) 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. The General Partners manage
and control the affairs of the Partnership.

In accordance with the Partnership Agreement, sections 3.08 through 3.11,
net earnings or losses and distributions are generally allocated 1% to the
General Partners and 99% to the Limited Partners. Effective October 1998,
the allocation of distributions to the General Partners was increased to
1.3% in accordance with section 2.05 of the Partnership Agreement. In
addition, if the allocation of distributions exceeds the allocation of net
earnings (loss) and creates a deficit in the General Partners' aggregate
capital account, the Partnership Agreement provides for a special
allocation of gross income equal to the amount of the deficit to be made to
the General Partners.

As part of the operation of the Partnership, the Partnership is to pay to
the General Partners an equipment management fee, an incentive 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 incurred $9 and $11 of incentive management
fees during the three-month periods ended March 31, 2003 and 2002,
respectively. There were no equipment liquidation fees incurred during the
three-month periods ended March 31, 2003 and 2002.

The Partnership's containers are managed by TEM. In its role as manager,
TEM has authority to acquire, hold, manage, lease, sell and dispose of the
Partnership's containers. 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 due from affiliates, net at March 31,
2003 and December 31, 2002.

Subject to certain reductions, TEM receives a monthly equipment management
fee equal to 7% of gross revenues attributable to operating leases and 2%
of gross revenues attributable to full payout net leases. These fees
totaled $30 and $28 for the three-month periods ended March 31, 2003 and
2002, respectively.

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 incurred and paid by TEM and TFS. Total general and
administrative costs allocated to the Partnership during the three-month
periods ended March 31, 2003 and 2002 were as follows:

2003 2002
---- ----

Salaries $12 $13
Other 9 10
-- --
Total general and
administrative costs $21 $23
== ==

TEM allocates these general and administrative costs based on the ratio of
the Partnership's interest in the managed containers to the total container
fleet managed by TEM during the period. TFS allocates these costs either
based on the ratio of the Partnership's investors to the total number of
investors of all limited partnerships managed by TFS or equally among all
the limited partnerships managed by TFS. The General Partners allocated the
following general and administrative costs to the Partnership during the
three-month periods ended March 31, 2003 and 2002:

2003 2002
---- ----

TEM $18 $20
TFS 3 3
-- --
Total general and
administrative costs $21 $23
== ==


At March 31, 2003 and December 31, 2002, due from affiliates, net is
comprised of:

2003 2002
---- ----
Due from affiliates:
Due from TEM................... $55 $39
-- --

Due to affiliates:
Due to TCC..................... 6 3
Due to TFS..................... 10 7
-- --
16 10
-- --
Due from affiliates, net $39 $29
== ==

These 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 remittance of expenses,
fees and distributions described above and in the accrual and remittance of
net rental revenues and container sales proceeds from TEM.

Note 3. Lease Rental Income

Leasing income arises principally from the renting of containers to various
international shipping lines. Revenue is recorded when earned according to
the terms of the container rental contracts. These contracts are typically
for terms of five years or less. The following is the lease mix of the
on-lease containers (in units) at March 31, 2003 and 2002:

2003 2002
---- ----

On-lease under master leases 2,134 1,896
On-lease under long-term leases 942 761
----- -----

Total on-lease containers 3,076 2,657
===== =====

Under master lease agreements, the lessee is not committed to lease a
minimum number of containers from the Partnership during the lease term and
may generally return any portion or all the containers to the Partnership
at any time, subject to certain restrictions in the lease agreement. Under
long-term lease agreements, containers are usually leased from the
Partnership for periods of between three to five years. Such leases are
generally cancelable with a penalty at the end of each twelve-month period.
Under direct finance leases, the containers are usually leased from the
Partnership for the remainder of the container's useful life with a
purchase option at the end of the lease term.

The remaining containers are off-lease and are being stored primarily at a
large number of storage depots. At March 31, 2003 and 2002, the
Partnership's off-lease containers were located in the following locations:

2003 2002
---- ----

Americas 367 458
Europe 167 293
Asia 105 772
Other 21 32
--- -----

Total off-lease containers 660 1,555
=== =====

At March 31, 2003, approximately 10% of the Partnership's off-lease
containers had been specifically identified as for sale and are carried at
lower of cost or estimated disposal proceeds.


Note 4. Container Rental Equipment

Effective July 1, 2002, the Partnership revised its estimate for container
salvage value from a percentage of equipment cost to an estimated dollar
residual value. The effect of this change for the three-month period ended
March 31, 2003 was an increase to depreciation expense of $29. The
Partnership will evaluate the estimated residual values and remaining
estimated useful lives on an on-going basis and will revise its estimates
as needed. As a result, depreciation expense may fluctuate in future
periods based on fluctuations in these estimates.

The Partnership stopped purchasing containers in 1998, but its leasing
activities are affected by fluctuations in new container prices. New
container prices steadily declined from 1995 through 1999 and have remained
low through the beginning of 2003. As a result, the cost of new containers
purchased during 1995 through 1997 is significantly less than the average
cost of containers purchased in prior years. The Partnership evaluated the
recoverability of the recorded amount of container rental equipment at
March 31, 2003 and 2002 for containers to be held for continued use and
determined that a reduction to the carrying value of these containers was
not required. The Partnership also evaluated the recoverability of the
recorded amount of containers identified for sale in the ordinary course of
business and determined that a reduction to the carrying value of some of
these containers was required. The Partnership wrote down the value of
these containers to their estimated net realizable value, which was based
on recent sales prices less cost to sell. During the three-month periods
ended March 31, 2003 and 2002, the Partnership recorded write down expenses
of $6 and $55, respectively, on 13 and 107 containers identified as for
sale and requiring a reserve. At March 31, 2003 and 2002, the net book
value of the 64 and 203 containers identified for sale was $43 and $158,
respectively.

The Partnership sold 14 previously written down containers for a gain of $1
during the three-month period ended March 31, 2003 and sold 73 previously
written down containers for a loss of $5 during the same period in 2002.
The Partnership incurred losses on the sale of some containers previously
written down as the actual sales prices received on these containers were
lower than the estimates used for the write-downs.

The Partnership also sold containers that had not been written down and
recorded losses of $9 and $22 during the three-month periods ended March
31, 2003, and 2002, respectively.

As more containers are subsequently identified as for sale or if container
sales prices continue to decline, the Partnership may incur additional
write-downs on containers and/or may incur losses on the sale of
containers. The Partnership will continue to evaluate the recoverability of
the recorded amounts of container rental equipment.



Note 5. Redemptions

The following redemptions were consummated by the Partnership during the
three-month periods ended March 31, 2003 and 2002:


Units Average
Redeemed Redemption Price Amount Paid
-------- ---------------- -----------

Total Partnership redemptions as of
December 31, 2001......................... 40,966 $6.36 $260

Three-month period ended:
March 31, 2002............................ 4,625 $4.64 21
------ ---

Total Partnership redemptions as of
March 31, 2002............................ 45,591 $6.16 $281
====== ===

Total Partnership redemptions as of
December 31, 2002......................... 58,115 $5.68 $330

Three-month period ended:
March 31, 2003............................ 4,240 $3.54 15
------ ---

Total Partnership redemptions as of
March 31, 2003............................ 62,355 $5.53 $345
====== ===



The redemption price is fixed by formula in accordance with the Partnership
Agreement.



ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

(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 three-month periods ended March
31, 2003 and 2002. Please refer to the Financial Statements and Notes thereto in
connection with the following discussion.

Textainer Financial Services Corporation (TFS) is the Managing General Partner
of the Partnership and is a wholly-owned subsidiary of Textainer Capital
Corporation (TCC). Textainer Equipment Management Limited (TEM) and Textainer
Limited (TL) are Associate General Partners of the Partnership. The General
Partners manage and control the affairs of the Partnership.

Liquidity and Capital Resources

From October 1987 until October 1989, the Partnership offered limited
partnership interests to the public. The Partnership received its minimum
subscription amount of $1,000 on April 8, 1988, and on October 26, 1989, the
Partnership's offering of limited partnership interests was closed at $29,491.

In October 1998, the Partnership entered its liquidation phase, which may last
up to six or more years depending on whether the containers are sold (i) in one
or more large transactions or (ii) gradually, either as they reach the end of
their useful marine lives or when an analysis indicates that their sale is
warranted based on existing market conditions and the container's age, location
and condition. To date, the Partnership has sold containers only gradually,
rather than in large transactions. The Partnership anticipates that all excess
cash, after redemptions and working capital reserves, will be distributed to the
general and limited partners on a quarterly basis. These distributions will
consist of cash from operations and/or cash from sales proceeds. As the
Partnership's container fleet decreases, cash from operations is expected to
decrease, while cash from sales proceeds is expected to fluctuate based on the
number of containers sold and the actual sales price per container received.
Consequently, the Partnership anticipates that a large portion of all future
distributions will be a return of capital.

The final termination and winding up of the Partnership, as well as payment of
liquidating and/or final distributions, will occur at the end of the liquidation
phase when all or substantially all of the Partnership's containers have been
sold and the Partnership begins its dissolution.

The Partnership invests working capital and cash flow from operating and
investing activities prior to its distribution to the partners in short-term,
liquid investments. Rental income and proceeds from container sales are the
Partnership's principal sources of liquidity and the source of funds for
distributions. Rental income and container sales prices are affected by market
conditions for leased and used containers. Market conditions are discussed more
fully in "Results of Operations." The Partnership's cash is affected by cash
provided by or used in operating, investing and financing activities. These
activities are discussed in detail below.

During the three-month period ended March 31, 2003, the Partnership declared
cash distributions to limited partners pertaining to the fourth quarter of 2002
in the amount of $390, which represented $0.28 per unit. On a cash basis, as
reflected on the Statements of Cash Flows, after paying redemptions and general
partner distributions, $214 of these distributions was from operating activities
and the balance of $176 was a return of capital. On an accrual basis, as
reflected on the Statements of Partners' Capital, after paying redemptions, $47
of these distributions were from current year earnings and $343 was a return of
capital.

From time to time, the Partnership redeems units from limited partners for a
specified redemption value, which is set by formula. 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. During the three-month period ended March 31,
2003, the Partnership redeemed 4,240 units for a total dollar amount of $15. The
Partnership used cash flow from operations to pay for the redeemed units.

Net cash provided by operating activities for the three-month periods ended
March 31, 2003 and 2002, was $234 and $246, respectively. The decrease of $12,
or 5% was primarily attributable to the fluctuations in gross accounts
receivable and due from affiliates, net, offset by the fluctuations in net
earnings (loss), adjusted for non-cash transactions and accrued recovery costs.
The decrease of $10 in gross accounts receivable for the three-month period
ended March 31, 2003 was primarily due to a decline in the average collection
period of accounts receivable. The decrease of $64 in gross accounts receivable
during the same period in 2002 was primarily due to a decrease in rental income,
offset by an increase in the average collection period of accounts receivable.
The fluctuations in due from affiliates, net resulted from timing differences in
the payment of expenses, fees, and distributions and the remittance of net
rental revenues and container sales proceeds, as well as in fluctuations in
these amounts. Net earnings (loss), adjusted for non-cash transactions,
fluctuated primarily due to the increase in rental income and the decrease in
direct container expenses. These items are discussed more fully under "Results
of Operations." The decrease in accrued recovery costs of $17 during the
three-month period ended March 31, 2002 was primarily due to an adjustment made
to eliminate the reserve for certain containers that were determined to be
unrecoverable.

For the three-month periods ended March 31, 2003 and 2002, net cash provided by
investing activities (the sale of containers) was $91 and $166, respectively.
The decrease of $75 was due to the Partnership selling fewer containers during
the three-month period ended March 31, 2003, compared to the equivalent period
in 2002. Some containers sold were located in low demand locations, and these
sales were driven by the liquidation plans discussed above, and by adverse
market conditions in these locations. Until demand for containers improves in
certain low demand locations, the Partnership plans to continue selling some of
its containers that are off-lease in these locations rather than incurring the
expense of repositioning them. Although the average sales prices were comparable
between the periods, generally, the sales prices received on container sales
continued to decrease as a result of current market conditions, which have
adversely affected the value of used containers. The sale of containers in low
demand locations, the decline in value for used containers, and the related
market conditions are discussed more fully under "Results of Operations."

Due, in part, to current market conditions and their effect on demand for used
containers, the Partnership has been primarily selling containers only if the
containers are at the end of their useful lives or if they are located in these
low demand locations. Therefore, and as noted above, the Partnership has
implemented its liquidation phase to date by selling containers gradually. The
Partnership will continue to evaluate its options for selling containers in the
context of both these market conditions and the Partnership's liquidation plans.
The number of containers sold both in low demand locations and elsewhere, as
well as the amount of sales proceeds, will affect how much the Partnership will
pay in future distributions to Partners.

Results of Operations

The Partnership's income from operations, which consists primarily of rental
income less costs and expenses (including container depreciation, direct
container expenses, management fees, and reimbursement of administrative
expenses) was directly related to the size of the container fleet during the
three-month periods ended March 31, 2003 and 2002, as well as certain other
factors as discussed below. The following is a summary of the container fleet
(in units) available for lease during those periods:

2003 2002
---- ----

Beginning container fleet............... 3,822 4,416
Ending container fleet.................. 3,736 4,212
Average container fleet................. 3,779 4,314

The average container fleet decreased 12% from the three-month period ended
March 31, 2002 to the comparable period in 2003, primarily due to the continuing
sale of containers (i) that had reached the end of their useful lives or (ii)
that an analysis had indicated that their sale was otherwise warranted. Included
in this second group were containers located in low demand locations. The
Partnership expects that the size of its container fleet will further decline as
additional containers are sold for these reasons and as the Partnership
continues its liquidation plans. The Partnership expects rental income to
decline as the container fleet declines. While the decline in the container
fleet resulted in lower rental income, this decrease was more than offset by the
improvement in utilization, resulting in the increase in rental income from the
three-month period ended March 31, 2002 to the same period in 2003. An overall
decline in rental income is expected to continue in future years, as the size of
the Partnership's container fleet continues to decrease.

Rental income and direct container expenses are also affected by the average
utilization of the container fleet, which was 80% and 60% on average during the
three-month periods ended March 31, 2003 and 2002, respectively. The remaining
container fleet is off-lease and is being stored primarily at a large number of
storage depots. At March 31, 2003 and 2002, utilization was 82% and 63%,
respectively, and the Partnership's off-lease containers (in units) were located
in the following locations:

2003 2002
---- ----

Americas 367 458
Europe 167 293
Asia 105 772
Other 21 32
--- -----

Total off-lease containers 660 1,555
=== =====

At March 31, 2003 approximately 10% of the Partnership's off-lease containers
had been specifically identified as for sale.

In addition to utilization, rental income is affected by daily rental rates. The
average daily rental rate decreased 11% between the periods. The decrease in the
average rental rate was due to declines in both master and long term lease
rates, which are the two principal types of leases for the Partnership's
containers. The majority of the Partnership's rental income was generated from
leasing of the Partnership's containers under master operating leases, but in
the past several years an increasing percentage of the Partnership's containers
have been on lease under long term leases. At March 31, 2003 and 2002, 31% and
29%, respectively, of the Partnership's on-lease containers were on lease under
long term leases. Long term leases generally have lower rental rates than master
leases because the lessees have contracted to lease the containers for several
years and cannot return the containers prior to the termination date without a
penalty. Fluctuations in rental rates under either type of lease generally will
affect the Partnership's operating results.

The following is a comparative analysis of the results of operations for the
three-month periods ended March 31, 2003 and 2002.

The Partnership's income (loss) from operations for the three-month periods
ending March 31, 2003 and 2002 was $66 and ($58), respectively, on rental income
of $429 and $404, respectively. The increase in rental income of $25, or 6%,
from the three-month period ended March 31, 2002 to the comparable period in
2003 was attributable to increases in income from container rentals and other
rental income, which is discussed below. Income from container rentals, the
major component of total revenue, increased $18, or 5%, primarily due to the
increase in average on-hire utilization of 33%, offset by decreases in average
fleet size of 12% and average rental rates of 11% between the periods.

Beginning in March 2002, utilization began to improve and improved steadily
through the end of 2002 due to:

o An increase in export cargo out of Asia
o Prior repositioning of containers to Asia which placed large quantities of
containers in areas of high demand
o Disposal of older containers and fewer purchases of new containers by both
container lessors and shipping lines in 2001 and 2002, resulting in an
overall better-balanced supply of containers
o The labor disagreement that affected U.S. West Coast ports in the third and
part of the fourth quarter had short-term positive effects on demand for
containers as shipping lines were not able to reposition enough containers
to Asia and had to lease more containers to meet their customers' demands

Utilization declined slightly in the first quarter of 2003, which is
traditionally a slow period for container demand. Rental rates also declined
slightly primarily due to low new container prices, low interest rates and low
rates offered by competitors. The General Partners are cautiously optimistic
that current utilization levels can be maintained or improved during the next
several months. However, the General Partners caution that market conditions
could deteriorate again due to global economic and political conditions. Demand
for leased containers could therefore weaken again and result in a decrease in
utilization and further declines in lease rates and container sale prices,
adversely affecting the Partnership's operating results.

Despite the improvement in utilization since early 2002, the Partnership
continues to sell (rather than reposition) some older containers located in low
demand locations. For the number of off-lease containers located in the lower
demand locations in the Americas and Europe, see chart above. The decision to
sell containers is based on the current expectation that the economic benefit of
selling these containers is greater than the estimated economic benefit of
continuing to own these containers. The majority of the containers sold are
older containers. The expected economic benefit of continuing to own these older
containers is significantly less than that of newer containers. This is due to
their shorter remaining marine life, the cost to reposition them, and the
shipping lines' preference for leasing newer containers when they have a choice.

Once the decision was made to sell containers, the Partnership wrote down the
value of these specifically identified containers when the carrying value was
greater than the container's estimated net realizable value, which was based on
recent sales prices less cost of sales. The sale of these containers is
discussed in more detail below.

Other rental income consists of other lease-related items, primarily income from
charges to lessees for dropping off containers in surplus locations less credits
granted to lessees for leasing containers from surplus locations (location
income), income from charges to lessees for handling related to leasing and
returning containers (handling income) and income from charges to lessees for a
Damage Protection Plan (DPP). For the three-month period ended March 31, 2003,
other rental income was $67, an increase of $7 from the equivalent period in
2002. The increase in other rental income was primarily due to an increase in
location income of $7. Location income increased primarily due to the increase
in charges to one lessee who required containers to be delivered to specific
locations.

Direct container expenses decreased $25, or 20%, from the three-month period
ended March 31, 2002 to the equivalent period in 2003. The decrease was
primarily due to the decrease in storage expense of $47, offset by the increase
in repositioning expense of $26. Storage expense decreased due to the increase
in utilization noted above and the decrease in the average storage cost per
container. Repositioning expense increased due to an increase in the average
repositioning costs due to (i) expensive repositioning moves related to one
lessee who required containers to be delivered to certain locations as discussed
above and (ii) longer, more expensive average repositioning moves. This increase
was partially offset by the decline in the number of containers repositioned
between the periods.

Bad debt (benefit) expense was ($1) and $7 for the three-month periods ended
March 31, 2003 and 2002, respectively. Fluctuations in bad debt expense
(benefit) reflect the required adjustment to the bad debt reserve, after
deductions had been taken against the reserve, and are based on management's
then current estimates of the portion of accounts receivable that may not be
collected, and which will not be covered by insurance. These estimates are based
primarily on management's current assessment of the financial condition of the
Partnership's lessees and their ability to make their required payments. The
benefit recorded during the three-month period ended March 31, 2003 reflects a
lower reserve requirement from December 31, 2002. The expense recorded during
the three-month period ended March 31, 2002 reflects a higher reserve
requirement from December 31, 2001.

Depreciation expense increased $20, or 13%, from the three-month period ended
March 31, 2002 to the comparable period in 2003, primarily due to an increase in
the depreciation rate as a result of changes in estimated salvage values as
discussed below, offset by the decrease in average fleet size noted above.

Effective July 1, 2002, the Partnership revised its estimate for container
salvage value from a percentage of equipment cost to an estimated dollar
residual value. The effect of this change for the three-month period ended March
31, 2003 was an increase to depreciation expense of $29. The Partnership will
evaluate the estimated residual values and remaining estimated useful lives on
an on-going basis and will revise its estimates as needed. As a result,
depreciation expense may fluctuate in future periods based on fluctuations in
these estimates.

The Partnership stopped purchasing containers in 1998, but its leasing
activities are affected by fluctuations in new container prices. New container
prices steadily declined from 1995 through 1999 and have remained low through
the beginning of 2003. As a result, the cost of new containers purchased during
1995 through 1997 is significantly less than the average cost of containers
purchased in prior years. The Partnership evaluated the recoverability of the
recorded amount of container rental equipment at March 31, 2003 and 2002 for
containers to be held for continued use and determined that a reduction to the
carrying value of these containers was not required. The Partnership also
evaluated the recoverability of the recorded amount of containers identified for
sale in the ordinary course of business and determined that a reduction to the
carrying value of some of these containers was required. The Partnership wrote
down the value of these containers to their estimated net realizable value,
which was based on recent sales prices less cost to sell. The containers written
down included those located in low demand locations and identified for sale as
discussed above. During the three-month periods ended March 31, 2003 and 2002,
the Partnership recorded write down expense of $6 and $55, respectively, on 13
and 107 containers identified as for sale and requiring a reserve. At March 31,
2003 and 2002, the net book value of the 64 and 203 containers identified for
sale was $43 and $158, respectively.

The Partnership sold 14 previously written down containers for a gain of $1
during the three-month period ended March 31, 2003 and sold 73 previously
written down containers for a loss of $5 during the same period in 2002. The
Partnership incurred losses on the sale of some containers previously written
down as the actual sales prices received on these containers were lower than the
estimates used for the write-downs.

The Partnership also sold containers that had not been written down and recorded
losses of $9 and $22 during the three-month periods ended March 31, 2003, and
2002, respectively.

As more containers are subsequently identified as for sale or if container sales
prices continue to decline, the Partnership may incur additional write-downs on
containers and/or may incur losses on the sale of containers. The Partnership
will continue to evaluate the recoverability of the recorded amounts of
container rental equipment.

Management fees to affiliates were $39 for both the three-month periods ended
March 31, 2003 and 2002 as the increase in equipment management fees was offset
by the decrease in incentive management fees. Equipment management fees
increased due to the increase in rental income, upon which equipment management
fees are primarily based. These fees were approximately 7% of rental income for
these periods. Incentive management fees, decreased primarily due to (i) the
decrease in the amount of distributions paid from cash from operations and (ii)
decreases in partners' capital due to redemptions of limited partners units.

General and administrative costs to affiliates were comparable at $21 and $23
during the three-month periods ended March 31, 2003 and 2002, respectively.

The Partnership Agreement provides for the ongoing payment to the General
Partners of the management fees and the reimbursement of the expenses discussed
above. Since these fees and expenses are established by the Agreement, they
cannot be considered the result of arms' length negotiations with third parties.
The Partnership Agreement was formulated at the Partnership's inception and was
part of the terms upon which the Partnership solicited investments from its
limited partners. The business purpose of paying the General Partners these fees
is to compensate the General Partners for the services they render to the
Partnership. Reimbursement for expenses is made to offset some of the costs
incurred by the General Partners in managing the Partnership and its container
fleet. More details about these fees and expenses are included in footnote 2 to
the Financial Statements.


Other general and administrative costs decreased $14 from the three-month period
ended March 31, 2002 to the same period in 2003. The decrease was primarily due
to decreases in other service fees between the periods.

Loss on sale of containers decreased $19 from the three-month period ended March
31, 2002 to the comparable period in 2003. The decrease in loss on sale of
containers was primarily due to the Partnership selling fewer containers at a
lower average loss during the three-month period ended March 31, 2003 than in
the same period in 2002.

Net earnings/(loss) per limited partnership unit fluctuated from a loss of $0.04
during the three-month period ended March 31, 2002 to earnings of $0.04 during
the equivalent period in 2003, reflecting the fluctuation in net earnings/(loss)
allocated to limited partners from a loss of $62 to earnings of $62. The
allocation of net earnings/(loss) for the three-month periods ended March 31,
2003 and 2002 included special allocations of gross income to the General
Partners of $4 and $7, respectively, in accordance with the Partnership
Agreement.

Critical Accounting Policies and Estimates

The Partnership's discussion and analysis of its financial condition and results
of operations are based upon the Partnership's financial statements, which have
been prepared in accordance with accounting principles generally accepted in the
United States of America. 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. The Partnership's management evaluates its estimates on an
on-going basis, including those related to the container rental equipment,
accounts receivable and accruals.

These estimates are based on historical experience and on various other
assumptions that are believed to be reasonable under the circumstances, the
results of which form the basis for making judgments regarding the carrying
values of assets and liabilities. Actual results could differ from those
estimates under different assumptions or conditions. The accompanying financial
statements have been prepared on a going concern basis which contemplates the
realization of assets and payments of liabilities in the ordinary course of
business.

The Partnership's management believes the following critical accounting policies
affect its more significant judgments and estimates used in the preparation of
its financial statements.

The Partnership maintains allowances for doubtful accounts for estimated losses
resulting from the inability of its lessees to make required payments. These
allowances are based on management's current assessment of the financial
condition of the Partnership's lessees and their ability to make their required
payments. If the financial condition of the Partnership's lessees were to
deteriorate, resulting in an impairment of their ability to make payments,
additional allowances may be required, which would adversely affect the
Partnership's operating results.

The Partnership depreciates its container rental equipment based on certain
estimates related to the container's useful life and salvage value. These
estimates are based upon assumptions about future demand for leased containers
and the estimated sales price at the end of the container's useful life.
Effective July 1, 2002, the Partnership revised its estimate for container
salvage value from a percentage of equipment cost to an estimated dollar
residual value. The Partnership will evaluate the estimated residual values and
remaining estimated useful lives on an on-going basis and will revise its
estimates as needed. As a result, depreciation expense may fluctuate in future
periods based on fluctuations in these estimates. If the estimates regarding
residual value and remaining useful life of the containers were to decline,
depreciation expense would increase, adversely affecting the Partnership's
operating results.

Additionally, the recoverability of the recorded amounts of containers to be
held for continued use and identified for sale in the ordinary course of
business are evaluated to ensure that containers held for continued use are not
impaired and that containers identified for sale are recorded at amounts that do
not exceed the estimated fair value of the containers. Containers to be held for
continued use are considered impaired and are written down to estimated fair
value when the estimated future undiscounted cash flows are less than the
recorded values. Containers identified for sale are written down to estimated
fair value when the recorded value exceeds the estimated fair value. In
determining the estimated future undiscounted cash flows and fair value of
containers, assumptions are made regarding future demand and market conditions
for leased containers and the sales prices for used containers. If actual market
conditions are less favorable than those projected or if actual sales prices are
lower than those estimated by the Partnership, additional write-downs may be
required and/or losses may be realized. Any additional write-downs or losses
would adversely affect the Partnership's operating results.

Risk Factors and Forward Looking Statements

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 containers. The Partnership's business risk in its foreign
operations lies with the creditworthiness of the lessees, and the Partnership's
ability to keep its containers under lease, rather than the geographic location
of the containers or the domicile of the lessees. The containers are generally
operated on the international high seas rather than on domestic waterways. The
containers are subject to the risk of war or other political, economic or social
occurrence where the containers are used, which may result in the loss of
containers, which, in turn, may have a material impact on the Partnership's
results of operations and financial condition.

Other risks of the Partnership's leasing operations include competition, the
cost of repositioning containers after they come off-lease, the risk of an
uninsured loss, including bad debts, increases in maintenance expenses or other
costs of operating the containers, 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. See "Critical
Accounting Policies and Estimates" above for information on the Partnership's
critical accounting policies and how changes in those estimates could adversely
affect the Partnership's results of operations.

The foregoing includes forward-looking statements and predictions about possible
or future events, results of operations and financial condition. These
statements and predictions may prove to be inaccurate, because of the
assumptions made by the Partnership or the General Partners or the actual
development of future events. No assurance can be given that any of these
forward-looking statements or predictions will ultimately prove to be correct or
even substantially correct. The risks and uncertainties in these forward-looking
statements include, but are not limited to, changes in demand for leased
containers, changes in global business conditions and their effect on world
trade, future modifications in the way in which the Partnership's lessees
conduct their business or of the profitability of their business, increases or
decreases in new container prices or the availability of financing therefore,
alterations in the costs of maintaining and repairing used containers, increases
in competition, changes in the Partnership's ability to maintain insurance for
its containers and its operations, the effects of political conditions on
worldwide shipping and demand for global trade or of other general business and
economic cycles on the Partnership, as well as other risks detailed herein and
from time to time in the Partnership's filings with the Securities and Exchange
Commission. The Partnership does not undertake any obligation to update
forward-looking statements.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Inapplicable.

Item 4. Controls and Procedures

Based on an evaluation of the Partnership's disclosure controls and procedures
(as defined in Rules 13a-14 and 15d-14 of the Securities Exchange Act of 1934)
conducted within ninety days of the filing date of this report, the managing
general partner's principal executive officer and principal financial officer
have found those controls and procedures to be effective. There have been no
significant changes in the Partnership's internal controls or in other factors
that could significantly affect these controls subsequent to the date of their
evaluation including any corrective actions with regard to significant
deficiencies and material weaknesses.





Part II

Item 6. Exhibits and Reports on Form 8-K.

(a) Exhibits 99.1 and 99.2 Certifications pursuant to 18 U.S.C. Section
1350, as adopted, and regarding Section 906 of the Sarbanes-Oxley
Act of 2002.

(b) Not applicable.



SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


TCC EQUIPMENT INCOME FUND
A California Limited Partnership

By Textainer Financial Services Corporation
The Managing General Partner



By ______________________________________
Ernest J. Furtado
Chief Financial Officer


Date: May 13, 2003

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:


Signature Title Date



________________________ Chief Financial Officer, Senior May 13, 2003
Ernest J. Furtado Vice President and Secretary






________________________ President May 13, 2003
John A. Maccarone





Part II

Item 6. Exhibits and Reports on Form 8-K.

(a) Exhibits 99.1 and 99.2 Certifications pursuant to 18 U.S.C. Section
1350, as adopted, and regarding Section 906 of the Sarbanes-Oxley Act
of 2002.

(b) Not applicable.



SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


TCC EQUIPMENT INCOME FUND
A California Limited Partnership

By Textainer Financial Services Corporation
The Managing General Partner



By /s/Ernest J. Furtado
__________________________________
Ernest J. Furtado
Chief Financial Officer


Date: May 13, 2003


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:


Signature Title Date





/s/Ernest J. Furtado
_______________________________ Chief Financial Officer, Senior May 13, 2003
Ernest J. Furtado Vice President and Secretary





/s/John A. Maccarone
_______________________________ President May 13, 2003
John A. Maccarone






CERTIFICATIONS

I, John A. Maccarone, certify that:

1. I have reviewed this quarterly report on form 10-Q of TCC Equipment Income
Fund;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a.) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this quarterly
report is being prepared;

b.) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

c.) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):

a.) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

b.) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.


May 13, 2003

/s/ John A. Maccarone
_____________________________________
John A. Maccarone
President and Director of TFS



CERTIFICATIONS

I, Ernest J. Furtado, certify that:

1. I have reviewed this quarterly report on form 10-Q of TCC Equipment Income
Fund;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a.) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this quarterly
report is being prepared;

b.) evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

c.) presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):

a.) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

b.) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.


May 13, 2003

/s/ Ernest J. Furtado
__________________________________________________
Ernest J. Furtado
Chief Financial Officer, Senior Vice President,
Secretary and Director of TFS








EXHIBIT 99.1



CERTIFICATION PURSUANT TO
18 U.S.C. ss. 1350,
AS ADOPTED, REGARDING SECTION 906
OF THE SARBANES-OXLEY ACT OF 2002



In connection with the Quarterly Report of TCC Equipment Income Fund, (the
"Registrant") on Form 10-Q for the quarterly period ended March 31, 2003, as
filed on May 13, 2003 with the Securities and Exchange Commission (the
"Report"), I, John A. Maccarone, the President and Director of Textainer
Financial Services Corporation ("TFS") and Principal Executive Officer of TFS,
the Managing General Partner of the Registrant, certify, pursuant to 18 U.S.C.
ss. 1350, as adopted, regarding Section 906 of the Sarbanes-Oxley Act of 2002,
that:

(i) The Report fully complies with the requirements of Section 13(a) or 15(d)
of the Securities Exchange Act of 1934; and

(ii) The information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the
Registrant.


May 13, 2003



By /s/ John A. Maccarone
_________________________________
John A. Maccarone
President and Director of TFS








A signed original of this written statement required by Section 906 has been
provided to the Registrant and will be retained by the Registrant and furnished
to the Securities and Exchange Commission or its staff upon request.






EXHIBIT 99.2



CERTIFICATION PURSUANT TO
18 U.S.C. ss. 1350,
AS ADOPTED, REGARDING SECTION 906
OF THE SARBANES-OXLEY ACT OF 2002



In connection with the Quarterly Report of TCC Equipment Income Fund. (the
"Registrant") on Form 10-Q for the quarterly period ended March 31, 2003, as
filed on May 13, 2003 with the Securities and Exchange Commission (the
"Report"), I, Ernest J. Furtado, Chief Financial Officer, Senior Vice President,
Secretary and Director of Textainer Financial Services Corporation ("TFS") and
Principal Financial and Accounting Officer of TFS, the Managing General Partner
of the Registrant, certify, pursuant to 18 U.S.C. ss. 1350, as adopted,
regarding Section 906 of the Sarbanes-Oxley Act of 2002, that:

(i) The Report fully complies with the requirements of Section 13(a) or 15(d)
of the Securities Exchange Act of 1934; and

(ii) The information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the
Registrant.



May 13, 2003



By /s/ Ernest J. Furtado
_______________________________________________
Ernest J. Furtado
Chief Financial Officer, Senior Vice President,
Secretary and Director of TFS






A signed original of this written statement required by Section 906 has been
provided to the Registrant and will be retained by the Registrant and furnished
to the Securities and Exchange Commission or its staff upon request.