Back to GetFilings.com



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


November 12, 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 Textainer Equipment Income Fund II,
L.P. (the "Partnership") the Partnership's Quarterly Report on Form 10-Q for the
Third Quarter ended September 30, 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 September 30, 2003


Commission file number 0-19145


TEXTAINER EQUIPMENT INCOME FUND II, L.P.
A California Limited Partnership
(Exact name of Registrant as specified in its charter)


California 94-3097644
(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]






TEXTAINER EQUIPMENT INCOME FUND II, L.P.
(a California Limited Partnership)

Quarterly Report on Form 10-Q for the
Quarter Ended September 30, 2003

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



Page

Part I Financial Information

Item 1. Financial Statements (unaudited)

Balance Sheets - September 30, 2003
and December 31, 2002............................................................................. 3


Statements of Operations for the three and nine months
ended September 30, 2003 and 2002................................................................. 4


Statements of Partners' Capital for the nine months
ended September 30, 2003 and 2002................................................................. 5


Statements of Cash Flows for the nine months
ended September 30, 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.................................... 22


Item 4. Controls and Procedures....................................................................... 22


Part II Other Information

Item 6. Exhibits and Reports on Form 8-K.............................................................. 23







TEXTAINER EQUIPMENT INCOME FUND II, L.P.
(a California Limited Partnership)

Balance Sheets

September 30, 2003 and December 31, 2002
(Amounts in thousands)
(unaudited)
- ------------------------------------------------------------------------------------------------------------------

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

Assets
Container rental equipment, net of accumulated
depreciation of $14,243 (2002: $14,572) (note 4) $ 14,987 $ 17,105
Cash 380 373
Accounts receivable, net of allowance for doubtful
accounts of $72 (2002: $81) 1,002 1,198
Due from affiliates, net (note 2) 57 55
Prepaid expenses - 15
---------------- ----------------

$ 16,426 $ 18,746
================ ================
Liabilities and Partners' Capital
Liabilities:
Accounts payable $ 90 $ 74
Accrued liabilities 148 193
Accrued damage protection plan costs 160 126
Accrued recovery costs 11 8
Deferred quarterly distributions 42 47
Deferred damage protection plan revenue 83 83
---------------- ----------------

Total liabilities 534 531
---------------- ----------------

Partners' capital:
General partners - -
Limited partners 15,892 18,215
---------------- ----------------

Total partners' capital 15,892 18,215
---------------- ----------------


$ 16,426 $ 18,746
================ ================


See accompanying notes to financial statements







TEXTAINER EQUIPMENT INCOME FUND II, L.P.
(a California Limited Partnership)

Statements of Operations

For the three and nine months ended September 30, 2003 and 2002
(Amounts in thousands except for unit and per unit amounts)
(unaudited)
- ------------------------------------------------------------------------------------------------------------------------------


Three months Three months Nine months Nine months
Ended Ended Ended Ended
Sept. 30, 2003 Sept. 30, 2002 Sept. 30, 2003 Sept. 30, 2002
---------------- ---------------- ---------------- ----------------

Rental income $ 1,162 $ 1,207 $ 3,554 $ 3,448
---------------- ---------------- ---------------- ----------------

Costs and expenses:
Direct container expenses 327 298 841 982
Bad debt (benefit) expense (10) 5 (4) 18
Depreciation (note 4) 470 1,004 1,427 2,000
Write-down of containers (note 4) 8 77 41 279
Professional fees 7 11 19 35
Management fees to affiliates (note 2) 115 107 339 306
General and administrative costs to
affiliates (note 2) 55 55 168 182
Other general and administrative costs 19 42 56 127
Loss on sale of containers 15 58 82 37
---------------- ---------------- ---------------- ----------------

1,006 1,657 2,969 3,966
---------------- ---------------- ---------------- ----------------

Income (loss) from operations 156 (450) 585 (518)
---------------- ---------------- ---------------- ----------------

Interest income 1 2 3 5
---------------- ---------------- ---------------- ----------------

Net earnings (loss) $ 157 $ (448) $ 588 $ (513)
================ ================ ================ ================

Allocation of net earnings (loss) (note 2):
General partners $ 9 $ 8 $ 29 $ 28
Limited partners 148 (456) 559 (541)
---------------- ---------------- ---------------- ----------------

$ 157 $ (448) $ 588 $ (513)
================ ================ ================ ================

Limited partners' per unit share
of net earnings (loss) $ 0.04 $ (0.13) $ 0.16 $ (0.15)
================ ================ ================ ================

Limited partners' per unit share
of distributions $ 0.24 $ 0.22 $ 0.78 $ 0.73
================ ================ ================ ================

Weighted average number of limited
partnership units outstanding 3,598,318 3,640,833 3,605,084 3,649,886
================ ================ ================ ================


See accompanying notes to financial statements






TEXTAINER EQUIPMENT INCOME FUND II, L.P.
(a California Limited Partnership)

Statements of Partners' Capital

For the nine months ended September 30, 2003 and 2002
(Amounts in thousands)
(unaudited)
- -------------------------------------------------------------------------------------------------------------

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

Balances at January 1, 2002 $ - $ 22,044 $ 22,044

Distributions (28) (2,681) (2,709)

Redemptions (note 5) - (181) (181)

Net earnings (loss) 28 (541) (513)
------------- ------------- -------------

Balances at September 30, 2002 $ - $ 18,641 $ 18,641
============= ============= =============

Balances at January 1, 2003 $ - $ 18,215 $ 18,215

Distributions (29) (2,796) (2,825)

Redemptions (note 5) - (86) (86)

Net earnings 29 559 588
------------- ------------- -------------

Balances at September 30, 2003 $ - $ 15,892 $ 15,892
============= ============= =============


See accompanying notes to financial statements






TEXTAINER EQUIPMENT INCOME FUND II, L.P.
(a California Limited Partnership)

Statements of Cash Flows

For the nine months ended September 30, 2003 and 2002
(Amounts in thousands)
(unaudited)
- ------------------------------------------------------------------------------------------------------------------

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

Cash flows from operating activities:
Net earnings (loss) $ 588 $ (513)
Adjustments to reconcile net earnings (loss) to
net cash provided by operating activities:
Depreciation (note 4) 1,427 2,000
Write-down of containers (note 4) 41 279
Increase in allowance for doubtful accounts (9) (5)
Loss on sale of containers 82 37
(Increase) decrease in assets:
Accounts receivable 209 93
Due from affiliates, net (20) (38)
Prepaid expenses 15 10
Increase (decrease) in liabilities:
Accounts payable and accrued liabilities (29) 29
Accrued damage protection plan costs 34 10
Accrued recovery costs 3 (84)
Deferred damage protection plan revenue - 11
----------- -----------


Net cash provided by operating activities 2,341 1,829
----------- -----------

Cash flows from investing activities:
Proceeds from sale of containers 583 1,128
----------- -----------

Net cash provided by investing activities 583 1,128
----------- -----------

Cash flows from financing activities:
Redemptions of limited partnership units (86) (181)
Distributions to partners (2,831) (2,730)
----------- -----------

Net cash used in financing activities (2,917) (2,911)
----------- -----------

Net increase in cash 7 46

Cash at beginning of period 373 266
----------- -----------

Cash at end of period $ 380 $ 312
=========== ===========


See accompanying notes to financial statements






TEXTAINER EQUIPMENT INCOME FUND II, L.P.
(a California Limited Partnership)

Statements Of Cash Flows--Continued

For the nine months ended September 30, 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
September 30, 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 nine-month periods
ended September 30, 2003 and 2002.

Sept. 30 Dec. 31 Sept. 30 Dec. 31
2003 2002 2002 2001
---------- ---------- ---------- --------


Distributions to partners included in:
Due to affiliates.............................. $ 3 $ 4 $ 4 $ 2
Deferred quarterly distributions............... 42 47 38 61

Proceeds from sale of containers included in:
Due from affiliates............................ 125 144 177 244


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 nine-month
periods ended September 30, 2003 and 2002.


2003 2002
---- ----

Distributions to partners declared.............................................. $2,825 $2,709
Distributions to partners paid.................................................. 2,831 2,730

Proceeds from sale of containers recorded....................................... 564 1,061
Proceeds from sale of containers received....................................... 583 1,128

The Partnership has entered into direct finance leases, resulting in the
transfer of containers from container rental equipment to accounts receivable.
The carrying value of containers transferred during the nine-month periods ended
September 30, 2003 and 2002 was $4 and $12, respectively.


See accompanying notes to financial statements



TEXTAINER EQUIPMENT INCOME FUND II, L.P.
(a California Limited Partnership)

Notes To Financial Statements

For the three and nine months ended September 30, 2003 and 2002
(Amounts in thousands except for unit and per unit amounts)
(unaudited)
- --------------------------------------------------------------------------------

Note 1. General

Textainer Equipment Income Fund II, L.P. (the Partnership), a California
limited partnership with a maximum life of 20 years, was formed in 1989.
The Partnership owns a fleet of intermodal marine cargo containers, which
are leased to international shipping lines.

In July 2001, 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 monthly basis.

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 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 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 September 30, 2003 and December 31, 2002, and the
results of its operations for the three and nine-month periods ended
September 30, 2003 and 2002 and changes in partners' capital and cash flows
for the nine-month periods ended September 30, 2003 and 2002, have been
made.

The financial information presented herein should be read in conjunction
with the audited financial statements and the 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 (loss), 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 3.12,
net earnings or losses and distributions are generally allocated 1% to the
General Partners and 99% to the Limited Partners. If the allocation of
distributions exceeds the allocation of net earnings 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. For the three and nine-month periods ended September 30, 2003
the Partnership incurred $33 and $90 of incentive management fees,
respectively, and $24 and $66, respectively, for the comparable periods in
2002. There were no equipment liquidation fees incurred during these
periods.

The Partnership's container fleet is 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
September 30, 2003 and December 31, 2002.

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 revenues attributable to full payout net leases. These fees
totaled $82 and $249 for the three and nine-month periods ended September
30, 2003, respectively, and $83 and $240, respectively, for the comparable
periods in 2002.

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 TFS and TEM. General and
administrative costs allocated to the Partnership during the three and
nine-month periods ended September 30, 2003 and 2002 were as follows:


Three months Nine months
ended Sept. 30, ended Sept. 30,
--------------- ---------------

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

Salaries $28 $37 $ 91 $118
Other 27 18 77 64
-- -- --- ---
Total general and
administrative costs $55 $55 $168 $182
== == === ===


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 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 and
nine-month periods ended September 30, 2003 and 2002:


Three months Nine months
ended Sept. 30, ended Sept. 30,
--------------- ---------------

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

TEM $47 $48 $145 $156
TFS 8 7 23 26
-- -- --- ---
Total general and
administrative costs $55 $55 $168 $182
== == === ===


At September 30, 2003 and December 31, 2002, due from affiliates, net is
comprised of:

2003 2002
---- ----
Due from affiliates:
Due from TEM..................... $94 $92
-- --

Due to affiliates:
Due to TL........................ - 1
Due to TFS....................... 31 26
Due to TCC....................... 6 10
-- --
37 37
-- --

Due from affiliates, net $57 $55
== ==

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 September 30, 2003 and 2002:

2003 2002
---- ----

On-lease under master leases 4,036 4,867
On-lease under long-term leases 3,405 3,152
----- -----

Total on-lease containers 7,441 8,019
===== =====

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 of 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 located primarily at a large
number of storage depots. At September 30, 2003 and 2002, the Partnership's
off-lease containers were in the following locations:



2003 2002
---- ----

Americas 604 971
Europe 150 303
Asia 515 392
Other 21 42
----- -----

Total off-lease containers 1,290 1,708
===== =====

At September 30, 2003 approximately 6% of the Partnership's off-lease
containers had been specifically identified as for sale.

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 both the three and nine-month
periods ended September 30, 2002 was an increase to depreciation expense
$564. 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 2001, 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 2003. As a result, the cost of new containers
purchased in recent years 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
September 30, 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 nine-month periods
ended September 30, 2003 and 2002, the Partnership recorded write-down
expenses of $41 and $279, respectively, on 112 and 545 containers
identified as for sale and requiring a reserve. During the three-month
periods ended September 30, 2003 and 2002, the Partnership recorded
write-down expenses of $8 and $77, respectively, on 31 and 111 containers
identified as for sale and requiring a reserve. During the nine-month
periods ended September 30, 2003 and 2002, the Partnership also
reclassified 7 and 56 containers from containers identified for sale to
containers held for continued use due to the improvement in demand for
leased containers in Asia. At September 30, 2003 and 2002, the net book
value of the 77 and 251 containers identified as for sale was $60 and $195,
respectively.

During the nine-month period ended September 30, 2003, the Partnership sold
123 previously written down containers for a loss of $11 and sold 630
previously written down containers for a loss of $56 during the same period
in 2002. During the three-month period ended September 30, 2003 the
Partnership sold 26 previously written down containers for a loss of $1 and
sold 173 previously written down containers for a loss of $31 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 a loss of $71 and a gain of $19 during the nine-month periods
ended September 30, 2003 and 2002, respectively. During the three-month
periods ended September 30, 2003 and 2002, the Partnership recorded losses
of $14 and $27, respectively, on the sale of containers that had not been
written down.

As more containers are subsequently identified as for sale or if container
sales prices 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
nine-month periods ended September 30, 2003 and 2002:

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



Total Partnership redemptions as of
December 31, 2001.................... 71,715 $8.66 $621
Nine-month period ended
September 30, 2002................... 37,451 $4.83 181
------- ---
Total Partnership redemptions as of
September 30, 2002................... 109,166 $7.35 $802
======= ===

Total Partnership redemptions as of
December 31, 2002.................... 129,570 $6.82 $883
Nine-month period ended
September 30, 2003................... 22,112 $3.89 86
------- ---
Total Partnership redemptions as of
September 30, 2003................... 151,682 $6.39 $969
======= ===

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 and nine-month periods
ended September 30, 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 November 8, 1989 until January 15, 1991, the Partnership offered limited
partnership interests to the public. The Partnership received its minimum
subscription amount of $1,000 on December 19, 1989, and on January 15, 1991, the
Partnership had received its maximum subscription amount of $75,000.

In July 2001, 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 monthly 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, 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 provide the source of funds for
distributions. Rental income and container sales prices are affected by current
market conditions for leased containers 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 nine-month period ended September 30, 2003, the Partnership declared
cash distributions to limited partners pertaining to the period from December
2002 through August 2003 in the amount of $2,796, which represented $0.78 per
unit. On a cash basis, as reflected on the Statements of Cash Flows, after
paying redemptions and general partner distributions, $2,226 of total
distributions was from operations, and the balance was a return of capital. On
an accrual basis, as reflected on the Statements of Partners' Capital, after
paying redemptions, $473 of these distributions were from current year earnings
and $2,323 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 nine-month period ended September 30,
2003, the Partnership redeemed 22,112 units for a total dollar amount of $86.
The Partnership used cash flow from operating activities to pay for the redeemed
units.

Net cash provided by operating activities for the nine-month periods ended
September 30, 2003 and 2002, was $2,341 and $1,829, respectively. The increase
of $512, or 28%, was primarily due to the fluctuations in net earnings (loss),
adjusted for non-cash transactions, accounts receivable and accrued recovery
costs. Net earnings (loss), adjusted for non-cash transactions, fluctuated
primarily due to the decrease in direct container expenses and increase in
rental income. These items are discussed more fully in "Results of Operations."
The decrease in gross accounts receivable of $209 during the nine-month period
ended September 30, 2003 was primarily due to the decrease in the average
collection period of accounts receivable, offset by the increase in rental
income. The decrease in gross accounts receivable of $93 during the comparable
period in 2002 was primarily due to the decrease in rental income, offset by the
increase in the average collection period of accounts receivable. The decrease
in accrued recovery costs of $84 during the nine-month period ended September
30, 2002 was primarily due to an adjustment made to eliminate the reserve for
certain containers that were determined to be unrecoverable.

For the nine-month periods ended September 30, 2003 and 2002 net cash provided
by investing activities (the sale of containers) was $583 and $1,128,
respectively. The decrease of $545 was primarily due to the decrease in the
number of containers sold. 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. The sale of containers in low
demand locations, the decline in value for used containers in recent years, and
the related market conditions are discussed more fully under "Results of
Operations."

Due, in part, to these 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
nine-month periods ended September 30, 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............... 9,425 10,990
Ending container fleet.................. 8,731 9,727
Average container fleet................. 9,078 10,359

The average container fleet decreased 12% from the nine-month period ended
September 30, 2002 to the comparable period in 2003, primarily due to continuing
sales of containers (i) that had reached the end of their useful lives or (ii)
that an analysis had indicated 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 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
nine-month period ended September 30, 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 84%, and 69% during the nine-month
periods ended September 30, 2003 and 2002, respectively. The remaining container
fleet is off-lease and is being stored primarily at a large number of storage
depots. At September 30, 2003 and 2002, utilization was 85% and 82%,
respectively, and the Partnership's off-lease containers (in units) were located
in the following locations:

2003 2002
---- ----

Americas 604 971
Europe 150 303
Asia 515 392
Other 21 42
----- -----

Total off-lease containers 1,290 1,708
===== =====

At September 30, 2003, approximately 6% 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 for the Partnership's containers decreased 6% between
the periods. Average rental rates declined primarily due to the decline in long
term lease rates. The decline in average rental rates under master leases
between the periods was minor. The majority of the Partnership's rental income
was generated from leasing of the Partnership's containers under master
operating leases, but an increasing percentage of the Partnership's containers
have been on lease under long term leases. At September 30, 2003 and 2002, 46%
and 39%, 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
nine-month periods ended September 30, 2003 and 2002.

The Partnership's income (loss) from operations for the nine-month periods ended
September 30, 2003 and 2002 was $585 and ($518), respectively, on rental income
of $3,554 and $3,448, respectively. The increase in rental income of $106, or
3%, from the nine-month period ended September 30, 2002 to the comparable period
in 2003 was attributable to the increase in income from container rentals,
offset by the decrease in other rental income, which is discussed below. Income
from container rentals, the major component of total revenue, increased $147, or
5%, primarily due to the increase in on-hire utilization of 22%, offset by
decreases in the average container fleet of 12% and average rental rates of 6%
between the periods.

Beginning in March 2002, utilization began to improve and improved steadily
through the end of 2002. Utilization declined slightly in the first quarter of
2003, which is traditionally a slow period for container demand, improved during
the second quarter and was stable in the third quarter of 2003. Utilization has
remained relatively strong due to a large volume of export cargo out of Asia, a
larger percentage of containers under long term lease and efforts by the General
Partners to reduce the quantities of containers that can be redelivered in low
demand locations. However, rental rates continued to slowly decline 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 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.

Although demand for leased containers has improved, the trade imbalance between
Asia and the Americas continues. As a result, a large portion of the
Partnership's off-lease containers are located in low demand locations in the
Americas as detailed in the above chart. For these and other off-lease
containers, the Partnership determines whether these containers should be sold
or held for continued use. 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 is made to sell containers, the Partnership writes down the
value of these specifically identified containers when the carrying value is
greater than the container's estimated net realizable value, which is based on
recent sales prices less cost of sales. Container sales prices appear to have
stabilized as the average sales price for containers sold by TEM on behalf of
the Partnership as well as other container owners was comparable for the
nine-month periods ended September 30, 2003 and 2002. Fluctuations in average
sales prices between the periods are primarily due to the type of container sold
as well as the location of the container.

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 nine-month period ended September 30,
2003, other rental income was $382 a decrease of $41 from the equivalent period
in 2002. Other rental income decreased primarily due to the decline in handling
and location income of $51 and $26, respectively, offset by the increase in DPP
income of $36. Handling income decreased primarily due to the decrease in
container movement. Location income decreased primarily due to a decrease in
charges to lessees for dropping off containers in certain locations. DPP income
increased primarily due to an increase in the number of containers covered under
DPP.

Direct container expenses decreased $141, or 14%, from the nine-month period
ended September 30, 2002 to the equivalent period in 2003. The decrease was
primarily due to the decrease in storage expense of $314, offset by an increase
in repositioning expense of $196. Storage expense decreased primarily due to the
increase in utilization noted above and the decrease in the average storage cost
per container. Repositioning expense increased due to increases in the number of
containers repositioned and in the average repositioning costs due to (i)
expensive repositioning moves related to one lessee who required containers to
be delivered to certain locations and (ii) longer average repositioning moves.

Bad debt (benefit) expense was $(4) and $18 for the nine-month periods ended
September 30, 2003 and 2002, respectively. Fluctuations in bad debt (benefit)
expense reflect the adjustment to the bad debt reserve, after deductions have
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 nine-month period ended September 30, 2003 reflects a lower reserve
estimate, after deductions had been taken against the reserve, from December 31,
2002 and the expense recorded during the same period in 2002 reflects a higher
estimate, after deductions had been taken against the reserve, from December 31,
2001.

Depreciation expense decreased $573, or 29%, from the nine-month period ended
September 30, 2002 to the comparable period in 2003. The decrease was primarily
due to an additional depreciation expense of $496 booked in the third quarter of
2002 to write down fully depreciated containers to the new estimated salvage
values as discussed below and 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 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 2001, 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
2003. As a result, the cost of new containers purchased in recent years 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 September 30, 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 nine-month periods ended September
30, 2003 and 2002, the Partnership recorded write-down expenses of $41 and $279,
respectively, on 112 and 545 containers identified as for sale and requiring a
reserve. During the nine-month period ended September 30, 2003 and 2002, the
Partnership also reclassified 7 and 56 containers from containers identified for
sale to containers held for continued use due to the improvement in demand for
leased containers in Asia. At September 30, 2003 and 2002, the net book value of
the 77 and 251 containers identified as for sale was $60 and $195, respectively.

The Partnership sold 123 previously written down containers for a loss of $11
during the nine-month period ended September 30, 2003 and sold 630 previously
written down containers for a loss of $56 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
a loss of $71 and a gain of $19 during the nine-month periods ended September
30, 2003 and 2002, respectively.

As more containers are subsequently identified as for sale or if container sales
prices 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 increased $33, or 11%, from the nine-month period
ended September 30, 2002 to the equivalent period in 2003. The increase was due
to increases in both incentive and equipment management fees. Incentive
management fees, which are based on the Partnership's limited and general
partner distributions made from cash from operations and partners' capital
increased primarily due to the increase in the amount of distributions paid from
cash from operations between the two periods. Equipment management fees, which
are based primarily on gross revenue, increased as a result of the increase in
rental income and were approximately 7% of rental income for both nine-month
periods ended September 30, 2003 and 2002.

General and administrative costs to affiliates decreased $14, or 8%, from the
nine-month period ended September 30, 2002 to the same period in 2003, primarily
due to the decrease in overhead costs allocated by TEM, as the Partnership
represented a smaller portion of the total fleet managed by TEM.

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 $71 from the nine-month period
ended September 30, 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, net fluctuated from $37 for the nine-month period
ended September 30, 2002 to $82 for the comparable period in 2003. Although the
Partnership sold fewer containers during the nine-month period ended September
30, 2003, the average loss incurred on these sales increased, resulting in the
increase in loss on container sales between the periods

Net earnings/(loss) per limited partnership unit fluctuated from a loss of $0.15
during the nine-month period ended September 30, 2002 to earnings of $0.16
during the comparable period in 2003, reflecting the fluctuation in net
earnings/(loss) allocated to limited partners from a loss of $541 to earnings of
$559, respectively. The allocation of net earnings/(loss) for the nine-month
periods ended September 30, 2003 and 2002 included a special allocation of gross
income to General Partners of $23 and $33, respectively, in accordance with the
Partnership Agreement.

The following is a comparative analysis of the results of operations for the
three-month periods ended September 30, 2003 and 2002.

The Partnership's income (loss) from operations for the three-month periods
ending September 30, 2003 and 2002 was $156 and ($450), respectively, on rental
income of $1,162 and $1,207, respectively. The decrease in rental income of $45,
or 4%, from the three-month period ended September 30, 2002 to the comparable
period in 2003 was attributable to the decrease in income from container rentals
and other rental income. Income from container rentals decreased $22, or 2%,
primarily due to decreases in the average container fleet of 11% and average
rental rates of 4% between the periods, partially offset by the increase in
on-hire utilization of 12%.

For the three-month period ended September 30, 2003, other rental income was
$127, a decrease of $23 from the equivalent period in 2002. Other rental income
decreased primarily due to the declines in handling and location income of $29
and $15, respectively, offset by the increase in DPP income of $21. Handling
income decreased primarily due to the decrease in container movement. Location
income decreased primarily due to a decrease in charges to lessees for dropping
off containers in certain locations and an increase in credits granted to
lessees for picking up containers from certain locations. DPP income increased
primarily due to an increase in the number of containers covered under DPP.

Direct container expenses increased $29, or 10%, from the three-month period
ended September 30, 2002 to the equivalent period in 2003. The increase was
primarily due to an increase in repositioning expense of $106, offset by
decreases in storage and handling expenses of $60 and $20, respectively.
Repositioning expense increased due to increases in the number of containers
repositioned and in the average repositioning costs due to longer average
repositioning moves. Storage expense decreased primarily due to the increase in
utilization noted above and decrease in average storage cost per container. The
decline in handling expense was primarily due to the decline in container
movement.

Bad debt (benefit) expense increased from $5 for the three-month period ended
September 30, 2002 to ($10) for the comparable period in 2003. The benefit
recorded during the three-month period ended September 30, 2003 reflects a lower
reserve estimate, after deductions had been taken against the reserve, from June
30, 2003 and the expense recorded during the same period in 2002 reflects a
higher reserve estimate, after deductions had been taken against the reserve,
from June 30, 2002.

Depreciation expense decreased $534, or 53%, from the three-month period ended
September 30, 2002 to the comparable period in 2003. The decrease was primarily
due to an additional depreciation expense of $496 booked in the third quarter of
2002 to write down fully depreciated containers to the new estimated salvage
values and the decrease in average fleet size noted above.

During the three-month periods ended September 30, 2003 and 2002, the
Partnership recorded write-down expenses of $8 and $77, respectively, on 31 and
111 containers identified as for sale and requiring a reserve. The Partnership
sold 26 of these previously written down containers for a loss of $1 during the
three-month period ended September 30, 2003 and sold 173 previously written down
containers for a loss of $31 during the same period in 2002. The Partnership
also sold containers that had not been written down and recorded losses of $14
and $27 during the three-month periods ended September 30, 2003 and 2002,
respectively.

Management fees to affiliates increased $8, or 7%, from the three-month period
ended September 30, 2002 to the comparable period in 2003. The increase was
primarily due to the increase in incentive management fees. Incentive management
fees increased primarily due to the increase in the amount of distributions paid
from cash from operations between the two periods. Equipment management fees
were comparable and were approximately 7% of rental income for both three-month
periods ended September 30, 2003 and 2002.

General and administrative costs to affiliates were comparable at $55 for both
the three-month periods ended September 30, 2003 and 2002.

Other general and administrative costs decreased $23 from the three-month period
ended September 30, 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, net fluctuated from $58 for the three-month period
ended September 30, 2002 to $15 for the comparable period in 2003. The decrease
was primarily due to the Partnership incurring a lower average loss per
container sale and selling fewer containers.

Net (loss) earnings per limited partnership unit fluctuated from a loss of $0.13
during the three-month period ended September 30, 2002 to earnings of $0.04 for
the comparable period in 2003, reflecting the fluctuation in net (loss) earnings
allocated to limited partners from a loss of $456 to earnings of $148,
respectively. The allocation of net earnings (loss) for the three-month periods
ended September 30, 2003 and 2002 included a special allocation of gross income
to the General Partners 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 on a going concern basis, 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 for them,
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-15 and 15d-15 of the Securities Exchange Act of 1934),
the managing general partner's principal executive officer and principal
financial officer have found those controls and procedures to be effective as of
the end of the period covered by the report. There has been no change in the
Partnership's internal control over financial reporting that occurred during the
Partnership's most recent fiscal quarter, and which has materially affected, or
is reasonably likely materially to affect, the Partnership's internal control
over financial reporting.





Part II

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

(a) Exhibits 31.1 and 31.2 Certifications pursuant to Rules 13a-14 or
15d-14 of the Securities and Exchange Act of 1934.

Exhibits 32.1 and 32.2 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.


TEXTAINER EQUIPMENT INCOME FUND II, L.P.
A California Limited Partnership

By Textainer Financial Services Corporation
The Managing General Partner



By _______________________________
Ernest J. Furtado
Chief Financial Officer


Date: November 12, 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 November 12, 2003
Ernest J. Furtado Vice President and Secretary





________________________ President November 12, 2003
John A. Maccarone






Part II

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

(a) Exhibits 31.1 and 31.2 Certifications pursuant to Rules 13a-14 or
15d-14 of the Securities and Exchange Act of 1934.

Exhibits 32.1 and 32.2 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.


TEXTAINER EQUIPMENT INCOME FUND II, L.P.
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: November 12, 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 November 12, 2003
Ernest J. Furtado Vice President and Secretary





/s/John A. Maccarone
________________________________ President November 12, 2003
John A. Maccarone







EXHIBIT 31.1


CERTIFICATIONS

I, John A. Maccarone, certify that:

1. I have reviewed this quarterly report on form 10-Q of Textainer Equipment
Income Fund II, L.P.;

2. Based on my knowledge, this 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
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this 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 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-15(e) and 15d-15(e)) for the registrant and we
have:

a.) designed such disclosure controls and procedures, or caused such
disclosure controls and procedures to be designed under our
supervision, 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 report is being prepared;

b.) evaluated the effectiveness of the registrant's disclosure controls
and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end
of the period covered by this report based on such evaluation; and

c.) disclosed in this report any change in the registrant's internal
control over financial reporting that occurred during the registrant's
most recent fiscal quarter (the registrant's fourth fiscal quarter in
the case of an annual report) that has materially affected, or is
reasonably likely to materially affect, the registrant's internal
control over financial reporting; and

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation of internal control over financial reporting, 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 and material weaknesses in the design or
operation of internal control over financial reporting which are
reasonably likely to adversely affect the registrant's ability to
record, process, summarize and report financial information; and

b.) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
control over financial reporting.

November 12, 2003

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





EXHIBIT 31.2


CERTIFICATIONS

I, Ernest J. Furtado, certify that:

1. I have reviewed this quarterly report on form 10-Q of Textainer Equipment
Income Fund II, L.P.;

2. Based on my knowledge, this 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
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this 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 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-15(e) and 15d-15(e)) for the registrant and we
have:

a.) designed such disclosure controls and procedures, or caused such
disclosure controls and procedures to be designed under our
supervision, 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 report is being prepared;

b.) evaluated the effectiveness of the registrant's disclosure controls
and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end
of the period covered by this report based on such evaluation; and

c.) disclosed in this report any change in the registrant's internal
control over financial reporting that occurred during the registrant's
most recent fiscal quarter (the registrant's fourth fiscal quarter in
the case of an annual report) that has materially affected, or is
reasonably likely to materially affect, the registrant's internal
control over financial reporting; and

5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation of internal control over financial
reporting, 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 and material weaknesses in the design or
operation of internal control over financial reporting which are
reasonably likely to adversely affect the registrant's ability to
record, process, summarize and report financial information; and

b.) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
control over financial reporting.

November 12, 2003

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






EXHIBIT 32.1



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 Textainer Equipment Income Fund II,
L.P., (the "Registrant") on Form 10-Q for the quarterly period ended September
30, 2003, as filed on November 12, 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, results of operations and cash flows of
the Registrant.





November 12, 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 32.2



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 Textainer Equipment Income Fund II,
L.P., (the "Registrant") on Form 10-Q for the quarterly period ended September
30, 2003, as filed on November 12, 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, results of operations and cash flows of
the Registrant.





November 12, 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.