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


May 16, 2005


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, 2005.

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

Sincerely,

Nadine Forsman
Controller
<PAGE>


                                  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, 2005


                         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]



<PAGE>

<TABLE>
<CAPTION>

TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Quarterly Report on Form 10-Q for the
Quarter Ended March 31, 2005

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



                                                                                                               Page
<S>                                                                                                             <C>
Part I    Financial Information

    Item 1.    Financial Statements (unaudited)

          Balance Sheets - March 31, 2005
          and December 31, 2004.............................................................................      3


          Statements of Operations for the three months
          ended March 31, 2005 and 2004.....................................................................      4


          Statements of Partners' Capital for the three months
          ended March 31, 2005 and 2004.....................................................................      5


          Statements of Cash Flows for the three months
          ended March 31, 2005 and 2004.....................................................................      6


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


    Item 2.    Management's Discussion and Analysis of Financial Condition
               and Results of Operations....................................................................     13


    Item 4.    Controls and Procedures......................................................................     17


Part II   Other Information

    Item 1.    Legal Proceedings............................................................................     17

    Item 6.    Exhibits ....................................................................................     17

</TABLE>




<PAGE>
<TABLE>
<CAPTION>
TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Balance Sheets

March 31, 2005 and December 31, 2004
(Amounts in thousands)
(unaudited)
---------------------------------------------------------------------------------------------------------

                                                                              2005               2004
                                                                         -------------      -------------
<S>                                                                      <C>                <C>
Assets
Container rental equipment held for sale, net of
   accumulated depreciation of  $1,282 (2004: $-) (notes 4 & 6)          $      2,926       $           -
Container rental equipment, net of accumulated
   depreciation of  $- (2004: $1,047) (note 4)                                      -               3,327
Cash                                                                              397                 545
Accounts receivable, net of allowance for doubtful
   accounts of $39 (2004: $40)                                                    338                 314
Due from affiliates, net (note 2)                                                 101                  42
Prepaid expenses                                                                    4                   5
                                                                         -------------      -------------

                                                                         $      3,766       $       4,233
                                                                         =============      =============

Liabilities and Partners' Capital
Liabilities:
   Accounts payable                                                      $         18       $          17
   Accrued liabilities                                                             24                  22
   Accrued damage protection plan costs                                            74                  71
   Accrued professional fees                                                       36                  37
   Accrued service provider fees                                                   20                  24
   Deferred damage protection plan revenue                                         21                  22
                                                                         -------------      -------------

       Total liabilities                                                          193                 193
                                                                         -------------      -------------

Partners' capital:
   General partners                                                                 -                   -
   Limited partners                                                             3,573               4,040
                                                                         -------------      -------------

       Total partners' capital                                                  3,573               4,040
                                                                         -------------      -------------


                                                                         $      3,766       $       4,233
                                                                         =============      =============


</TABLE>
See accompanying notes to financial statements



<PAGE>
<TABLE>
<CAPTION>

TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Statements of Operations

For the three months ended March 31, 2005 and 2004
(Amounts in thousands except for unit and per unit amounts)
(unaudited)
---------------------------------------------------------------------------------------------------------------



                                                                             2005                    2004
                                                                       ----------------        ----------------
<S>                                                                    <C>                     <C>
Rental income                                                          $           378         $           386
                                                                       ----------------        ----------------

Costs and expenses:
   Direct container expenses                                                        55                     108
   Bad debt expense                                                                  -                       3
   Depreciation (note 4)                                                            74                     171
   Write-down of containers (note 4)                                               247                       2
   Professional fees                                                                37                      14
   Management fees to affiliates (note 2)                                           26                      35
   General and administrative costs to affiliates (note 2)                          30                      18
   Other general and administrative costs                                           27                       4
   (Gain) loss on sale of containers, net                                          (36)                      3
                                                                       ----------------        ----------------

                                                                                   460                     358
                                                                       ----------------        ----------------

   (Loss) income from operations                                                   (82)                     28
                                                                       ----------------        ----------------

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

   Net (loss) earnings                                                 $           (80)        $            29
                                                                       ================        ================

Allocation of net (loss) earnings (note 2):
   General partners                                                    $             5         $             4
   Limited partners                                                                (85)                     25
                                                                       ----------------        ----------------

                                                                       $           (80)        $            29
                                                                       ================        ================
Limited partners' per unit share
   of net (loss) earnings                                              $         (0.06)        $          0.02
                                                                       ================        ================

Limited partners' per unit share
   of distributions                                                    $          0.27         $          0.20
                                                                       ================        ================

Weighted average number of limited
   partnership units outstanding                                             1,390,649               1,390,649
                                                                       ================        ================



See accompanying notes to financial statements
</TABLE>


<PAGE>
<TABLE>
<CAPTION>

TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Statements of Partners' Capital

For the three months ended March 31, 2005 and 2004
(Amounts in thousands)
(unaudited)
------------------------------------------------------------------------------------------------------------------

                                                                             Partners' Capital
                                                        ----------------------------------------------------------
                                                             General              Limited               Total
                                                        ----------------     ----------------      ---------------
<S>                                                    <C>                  <C>                   <C>
Balances at January 1, 2004                             $             -      $         5,398       $        5,398

Distributions                                                        (4)                (279)                (283)

Redemptions (note 5)                                                  -                  (13)                 (13)

Net earnings                                                          4                   25                   29
                                                        ----------------     ----------------      ---------------

Balances at March 31, 2004                              $             -      $         5,131       $        5,131
                                                        ================     ================      ===============

Balances at January 1, 2005                             $             -      $         4,040       $        4,040

Distributions                                                        (5)                (382)                (387)

Net earnings (loss)                                                   5                  (85)                 (80)
                                                        ----------------     ----------------      ---------------

Balances at March 31, 2005                              $             -      $         3,573       $        3,573
                                                        ================     ================      ===============

</TABLE>



See accompanying notes to financial statements



<PAGE>
<TABLE>
<CAPTION>

TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Statements of Cash Flows

For the three months ended March 31, 2005 and 2004
(Amounts in thousands)
(unaudited)
-----------------------------------------------------------------------------------------------------------------

                                                                                       2005               2004
                                                                                   ------------      ------------
<S>                                                                                <C>               <C>

Cash flows from operating activities:
     Net (loss) earnings                                                           $       (80)      $        29
     Adjustments to reconcile net (loss) earnings to
       net cash provided by operating activities:
        Depreciation (note 4)                                                               74               171
        Write-down of containers (note 4)                                                  247                 2
        (Decrease) increase in allowance for doubtful accounts                              (1)                2
        (Gain) loss on sale of containers                                                  (36)                3
        (Increase) decrease in assets:
           Accounts receivable                                                             (15)               25
           Due from affiliates, net                                                        (59)                6
           Prepaid expenses                                                                  1                 2
        Increase (decrease) in liabilities:
           Accounts payable and accrued liabilities                                          3                (5)
           Damage protection plan costs                                                      3                 2
           Deferred damage protection plan revenue                                          (1)                -
           Accrued professional fees                                                        (1)              (16)
           Accrued service provider fees                                                    (4)               (5)
                                                                                   ------------      ------------

                Net cash provided by operating activities                                  131               216
                                                                                   ------------      ------------

Cash flows from investing activities:
     Proceeds from sale of containers                                                      105                63
                                                                                   ------------      ------------

                Net cash provided by investing activities                                  105                63
                                                                                   ------------      ------------

Cash flows from financing activities:
     Redemptions of limited partnership units                                                -               (13)
     Distributions to partners                                                            (384)             (283)
                                                                                   ------------      ------------

                Net cash used in financing activities                                     (384)             (296)
                                                                                   ------------      ------------

Net decrease in cash                                                                      (148)              (17)

Cash at beginning of period                                                                545               467
                                                                                   ------------      ------------

Cash at end of period                                                              $       397       $       450
                                                                                   ============      ============

See accompanying notes to financial statements

</TABLE>


<PAGE>
<TABLE>
<CAPTION>

TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Statements of Cash Flows-Continued

For the three months ended March 31, 2005 and 2004
(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, 2005 and 2004,  and December 31, 2004 and 2003,  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, 2005 and 2004.

                                                               Mar. 31        Dec. 31        Mar. 31        Dec. 31
                                                                2005           2004           2004           2003
                                                             -----------    -----------    -----------    -----------
<S>                                                          <C>            <C>            <C>            <C>
Distributions to partners included in:
     Due to affiliates..............................             $ 4            $ 1            $ 1            $ 1

Proceeds from sale of containers included in:
     Due from affiliates............................              49             46             47             48

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, 2005 and 2004.

                                                                                              2005           2004
                                                                                              ----           ----

Distributions to partners declared..............................................              $387           $283
Distributions to partners paid..................................................               384            283

Proceeds from sale of containers recorded.......................................               108             62
Proceeds from sale of containers received.......................................               105             63

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  three-month  periods
ended March 31, 2005 and 2004 was $8 and $3, respectively.


See accompanying notes to financial statements
</TABLE>



<PAGE>

TCC EQUIPMENT INCOME FUND
(a California Limited Partnership)

Notes To Financial Statements

For the three months ended March 31, 2005 and 2004
(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.

     At a  Special  Meeting  of  Limited  Partners,  held on March 21,  2005,  a
     proposal to sell substantially all the Partnership's  assets to RFH Limited
     ("RFH") and terminate and dissolve the Partnership was approved.  The asset
     sale did not  close on March 31,  2005 in  accordance  with the Asset  Sale
     Agreement,  as RFH requested,  and the Partnership granted, an extension to
     April 15, 2005 to close the Asset Sale. See Note 6.

     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,  2005 and  December  31,  2004 and the
     results of its operations,  changes in partners' capital and cash flows for
     the three-month periods ended March 31, 2005 and 2004, 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, 2004, 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 following critical  accounting  policies are 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.

     The Partnership depreciates its container rental equipment based on certain
     estimates  related  to the  container's  useful  life  and  salvage  value.
     Additionally, the Partnership writes down the value of its containers if an
     evaluation  indicates  that the  recorded  amounts  of  containers  are not
     recoverable  based on estimated  future  undiscounted  cash flows and sales
     prices.   These  estimates  are  based  upon  historical  useful  lives  of
     containers and container  sales prices as well as assumptions  about future
     demand for leased containers and estimated sales prices.

     Certain  reclassifications,  not affecting net (loss)  earnings,  have been
     made to  prior  year  amounts  in order to  conform  to the 2005  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 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 $- and $8 of incentive  management
     fees  during  the  three-month  periods  ended  March  31,  2005 and  2004,
     respectively.  There were no equipment liquidation fees incurred during the
     three-month periods ended March 31, 2005 and 2004.

     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
     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, 2005 and December 31,
     2004.

     Subject to certain reductions,  TEM receives a monthly equipment management
     fee equal to 7% of gross lease revenues  attributable  to operating  leases
     and 2% of gross  lease  revenues  attributable  to full  payout net leases.
     These fees totaled $26 and $27 for the three-month  periods ended March 31,
     2005 and 2004, 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, 2005 and 2004 were as follows:

                                               2005         2004
                                               ----         ----

          Salaries                              $20          $11
          Other                                  10            7
                                                 --           --
            Total general and
               administrative costs             $30          $18
                                                 ==           ==

     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  interest in the managed  containers to the
     total   container   fleet  managed  by  TFS  during  the  period,   or  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, 2005 and 2004:

                                               2005         2004
                                               ----         ----

          TEM                                   $14          $15
          TFS                                    16            3
                                                 --           --
            Total general and
               administrative costs             $30          $18
                                                 ==           ==


     At March 31,  2005 and  December  31,  2004,  due from  affiliates,  net is
     comprised of:

                                                         2005        2004
                                                         ----        ----
          Due from affiliates:
                Due from TEM.......................      $132         $62
                                                          ---          --

          Due to affiliates:
                Due to TCC.........................        21           8
                Due to TFS.........................        10          12
                                                          ---          --
                                                           31          20
                                                          ---          --
               Due from affiliates, net                  $101         $42
                                                          ===          ==

     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, 2005 and 2004:

                                                         2005        2004
                                                         ----        ----

              On-lease under master leases              1,790       1,900
              On-lease under long-term leases           1,094       1,059
                                                        -----       -----

                 Total on-lease containers              2,884       2,959
                                                        =====       =====

     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
     number of storage depots.

Note 4. Container Rental Equipment and Container Rental Equipment Held for Sale

     At March 31, 2005, all of the Partnership's  containers had been identified
     as held for sale. At June 30, 2004,  the  Partnership  had written down the
     value of containers  that had carrying values greater than the sales prices
     in the letter of intent from RFH for the sale of the  container  fleet.  At
     March  31,  2005,  the  Partnership  evaluated  the  recoverability  of the
     recorded  amount of the container  fleet,  now identified as held for sale,
     taking into  consideration  (i) the prices in the Asset Sale  Agreement and
     (ii) RFH's rights, under the Asset Sale Agreement, to the estimated results
     of operations  from the container fleet from January 1, 2005 to the date of
     the Asset Sale.  This comparison  resulted in the  Partnership  recording a
     write down of $247.  See Note 6 for details on the  completion of the Asset
     Sale.

     The  Partnership  evaluated the  recoverability  of the recorded  amount of
     container  rental equipment at March 31, 2004 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 at March 31, 2004 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.  These  containers are included in container  rental equipment in the
     balance sheets.

     During the three-month period ended March 31, 2004 the Partnership recorded
     a write-down expense of $2 on 16 containers identified as held for sale and
     requiring  a  reserve.  At March  31,  2004  the net  book  value of the 14
     containers identified as held for sale was $11.

     During the three-month period ended March 31, 2004, the Partnership sold 18
     of  these  previously  written  down  containers  for a  gain  of  $-.  The
     Partnership  also  sold  containers  that  had not  been  written  down and
     recorded a loss of $3 during the three-month period ended March 31, 2004.
<PAGE>
<TABLE>
<CAPTION>

Note 5.  Redemptions

     The following  redemptions were  consummated by the Partnership  during the
     three-month period ended March 31, 2004:


                                                               Units             Average
                                                             Redeemed        Redemption Price           Amount Paid
                                                             --------        ----------------           -----------
<S>                                                         <C>              <C>                       <C>

       Total Partnership redemptions as of
          December 31, 2003......................             79,655              $5.05                     $402

       Three-month period ended:
          March 31, 2004.........................              4,250              $3.06                       13
                                                              ------                                         ---

       Total Partnership redemptions as of                    83,905              $4.95                     $415
          March 31, 2004.........................             ======                                         ===

     The  Partnership  did not redeem any units  during the  three-month  period
     ended  March  31,  2005.  The  redemption  price  is fixed  by  formula  in
     accordance with the Partnership Agreement.
</TABLE>

Note 6.  Subsequent Events

     On April 14, 2005, RFH requested a short  postponement  of the closing date
     of the Asset Sale due to a lawsuit filed on April 11, 2005, in the Superior
     Court of California against the Partnership,  RFH and other parties related
     to the sale.  (This  lawsuit was described in a report on Form 8-K filed on
     April 15,  2005.) The  Partnership  agreed to postpone the closing date for
     the sale until April 19, 2005.

     The Partnership  completed the sale of  substantially  all of its assets to
     RFH on April 18,  2005.  The total  price paid by RFH on April 18, 2005 was
     $3,296,   which   consisted  of  $3,270  for   substantially   all  of  the
     Partnership's assets and $26 in interest.  The Partnership received $3,131,
     or 95%, of the total price and the  remaining  $165,  or 5%, was paid to an
     escrow  account.  On August 1, 2005,  any  remaining  balance in the escrow
     account  is  scheduled  to be paid to the  Partnership,  unless a claim for
     indemnification  under the Asset Sale  Agreement  is made by RFH,  in which
     case the amount of such claim will remain in the escrow account.

     In April 2005, the lawsuit filed with the United States  District Court for
     the Northern District of California against the Partnership,  RFH and other
     parties  related  to the sale was  consolidated  with  another  suit  filed
     against other Textainer partnerships,  RFH and other parties related to the
     sale.

     In May 2005, the Partnership declared $3,215 as a liquidating distribution.


<PAGE>

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, 2005 and 2004. 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.

Overview of Partnership's Current Status

As of the  date  this  report  is  being  prepared,  the  Partnership  has  sold
substantially  all of its assets (the "Asset  Sale") and  anticipates  paying to
partners a majority of the  proceeds of this sale in May 2005.  The  Partnership
will then be in the final  stages of  liquidation  and will begin to wind up its
affairs.  The Asset Sale was  completed on April 18, 2005,  which meant that the
Partnership  recorded  revenues  and  expenses  related to its  container  fleet
through that date. However, under the Asset Sale Agreement,  RFH was entitled to
the results of operations  from the container  fleet from January 1, 2005 to the
date of the Asset Sale. See "Write Down of Containers" below.

Sale of Partnership's Assets

In November 2004, the Partnership and five other limited partnerships managed by
the General  Partners and their  affiliates  entered into Asset Sale  Agreements
with RFH ("the Buyer") to sell  substantially  all of their assets. At a Special
Meeting of Limited Partners, held on March 21, 2005, the limited partners of the
Partnership  approved  the Asset  Sale.  On April 18,  2005,  the Asset Sale was
completed.  The Partnership  received $3,131, or 95%, of the total price and the
remaining  $165, or 5%, was paid to an escrow  account.  On August 1, 2005,  any
remaining  balance  in  the  escrow  account  is  scheduled  to be  paid  to the
Partnership,  unless a claim for indemnification  under the Asset Sale Agreement
is made by RFH, in which case the amount of such claim will remain in the escrow
account.

In May  2005,  the  Partnership  plans  to pay the  first of two  planned  final
liquidating  distributions.  This  distribution  will  consist  of the  proceeds
received  from the Asset  Sale plus  cash held by the  Partnership  at March 31,
2005, less the estimated total remaining  expenses of the Partnership.  A second
distribution  is planned  after the funds in the escrow  account  are  released,
which is currently  scheduled to be August 1, 2005. The second distribution will
be  substantially  smaller  than the  first,  since  the first  distribution  is
expected to represent a majority of the proceeds  realized  from the Asset Sale.
This second distribution is expected to be the Partnership's final distribution.
There can be no guarantee about the timing or amount of the final  distribution,
since this  distribution  is still  subject  to  conditions  and future  events,
including  the absence of any claim by the Buyer against the funds in the escrow
account or any other legal restriction that could interfere with payment.

Liquidity and Capital Resources

Historical

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

General

The  Partnership  has been in its  liquidation  phase since October 1998,  which
means that from that time forward, the Partnership no longer sought to replenish
its container fleet by buying new containers,  and considered the possibility of
selling  containers,  either  in one or more  groups, or  individually  when the
containers  came off lease.  During this  phase,  the  Partnership's  policy has
generally  been 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  have consisted of cash from operations and/or cash
from sales proceeds.

In  April  2005,  the  Partnership  sold   substantially  all  its  assets.  The
Partnership plans to distribute its remaining cash during 2005 and terminate its
existence.

Sources of Cash
<PAGE>

On April 18, 2005, the Partnership sold its container fleet for cash to RFH. The
Partnership  plans to  distribute a majority of the proceeds from the Asset Sale
in May 2005 and to retain some cash to pay its anticipated  remaining  expenses.
Additional  sources of cash are  expected  to consist  only of (i) the 5% of the
sale  proceeds  currently  being  held  in  an  escrow  account;  (ii)  accounts
receivable not included in the Asset Sale;  and (iii)  interest  earned on these
cash balances.

Uses of Cash

Distributions to partners are the Partnership's  primary use of cash. The amount
of  distributions  paid to partners  has been  dependent on cash  received  from
operations and the sale of containers,  less amounts used to pay  redemptions or
held as working capital.

From time to time, the  Partnership  redeemed 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
were subject to the Managing  General  Partner's good faith  determination  that
payment for the redeemed  units would 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.

These activities are discussed in detail below.

Distributions:   During  the  three-month  period  ended  March  31,  2005,  the
Partnership  declared cash  distributions to limited partners  pertaining to the
fourth quarter of 2004 in the amount of $382, which  represented $0.27 per unit.
On a cash basis,  as reflected  in the  Statements  of Cash Flows,  after paying
general partner  distributions,  $126 of these distributions were from operating
activities and the balance of $256 was a return of capital. On an accrual basis,
as reflected on the Statements of Partners' Capital,  all of these distributions
were a return of capital.

In May 2005, the Partnership  declared the first of two final  liquidating  cash
distributions to limited partners in the amount of $2.28 per unit, or 11% of the
original per unit cost of $20.00.  This distribution  consists of sales proceeds
received by the  Partnership on April 18, 2005,  plus cash balances at March 31,
2005, less the estimated total remaining expenses of the Partnership.

The Partnership plans to pay a second and final liquidating  distribution during
the third quarter of 2005.  Payment of the second  liquidating  distribution  is
currently  expected  to be  contingent  on the  release of funds from the escrow
account, in which 5% of the proceeds from the Asset Sale are currently held. The
funds  are  scheduled  to be  released  on August  1,  2005,  unless a claim for
indemnification  is made by the Buyer under the  agreement  governing  the Asset
Sale,  in which case the amount of the claim  would  continue  to be held in the
escrow account.  Payment of this second  liquidating  distribution could also be
delayed or otherwise affected by legal  restrictions  imposed on the Partnership
as a result of certain  lawsuits filed with respect to the Asset Sale, and which
have been previously described in the Partnership's report on Form 10-K filed on
March 30,  2005 and in the  Partnership's  report on Form 8-K filed on April 15,
2005.  In addition to the funds  released from the escrow  account,  this second
distribution  may include cash received after March 31, 2005 related to accounts
receivable  which  were not sold to RFH and  interest.  The amount of the second
distribution may also be adjusted to reflect the then-anticipated  final amounts
of the Partnership's expenses.

The amount of the second distribution is expected to be substantially lower than
the first distribution,  since the first distribution consists of almost all the
proceeds from the sale of the Partnership's fleet and any cash held on March 31,
2005, less amounts held back for the Partnership's remaining expenses.

Capital  Commitments:  Redemptions:  There  were no units  redeemed  during  the
three-month  period ended March 31, 2005 and the Partnership does not anticipate
redeeming units prior to its termination.

The  Partnership  invests  working  capital  and cash flow from  operations  and
investing  activities  prior to its  distribution to the partners in short-term,
liquid investments.

Results of Operations

As noted above, under the Asset Sale Agreement,  RFH was entitled to the results
of operations  from the container  fleet from January 1, 2005 to the date of the
Asset Sale. As a result, the Partnership determined that certain containers were
impaired  and  recorded a  write-down  expense as  described  below in "Critical
Accounting  Policies and Estimates." These items are discussed below, as well as
direct container and depreciation expenses, gain and loss on sale of containers,
and professional fees and general and administrative costs.

Write Down of Containers

Write-down  expense  increased $245 from the three-month  period ended March 31,
2004  to the  same  period  in  2005.  The  increase  was  primarily  due to the
Partnership  recording  a  write-down  of $247 in  March  2005.  The  write-down
occurred  because,  under the Asset  Sale  Agreement,  RFH was  entitled  to the
results of operations  from the container fleet from January 1, 2005 to the date
of the Asset Sale. See "Critical  Accounting Policies and Estimates" below. This
write-down  did not affect the cash paid by RFH under the Asset Sale  Agreement,
since the Agreement had contemplated that RFH would be entitled to these results
of operations,  and RFH paid the sales price  originally  agreed to in November,
plus interest.

Direct Container Expenses

Direct  container  expenses  decreased $53, or 49%, from the three-month  period
ended March 31, 2004 to the  equivalent  period in 2005. The decrease in expense
was primarily due to declines in  repositioning  and storage expenses of $27 and
$17,  respectively.  Repositioning  expense  declined  due to the decline in the
number of containers repositioned between the periods. Storage expense decreased
not only due to the decrease in average fleet size, but also due to the increase
in  utilization.  The decrease was partially  offset by higher  average  storage
costs per container.

Depreciation Expense

Depreciation  expense  decreased $97, or 57%, from the three-month  period ended
March  31,  2004  to the  comparable  period  in 2005  primarily  due to (i) the
write-down  recorded in June,  2004, which reduced the carrying value of certain
containers and resulted in a lower depreciation expense during the first quarter
of 2005;  (ii) the declines in the average  fleet size between the periods;  and
(iii) the  Partnership  recording  depreciation  expense only through  March 21,
2005, the date the limited  partners  approved the Asset Sale and the containers
were  reclassified  as held for  sale.

Gain (Loss) on Sale of Containers

The  following  details  the  gain  (loss)  on the  sale of  containers  for the
three-month periods ended March 31, 2005 and 2004:

                                                    2005           2004
                                                    ----           ----

        Gain (loss) on sale of containers            $36            $(3)
                                                      ==             ==

The gain in the table above for the first quarter of 2005 is for containers sold
prior to the sale of the entire fleet, which occurred after the end of the first
quarter, on April 18, 2005.

The amount of gain or loss recorded on the sale of containers has fluctuated due
to the specific  conditions of the containers sold, the type of containers sold,
the location where the containers  were sold and their net book value.  The gain
recorded during the three-month period ended March 31, 2005 was primarily due to
the  significant  reduction  in net  book  value  as a  result  of the  previous
write-downs  and the container sales prices received during the first quarter of
2005.

Professional Fees and General and Administrative Costs

Professional fees increased $23 from the three-month period ended March 31, 2004
to 2005.  The increase was  primarily  due to the increase in legal fees between
the periods.  Legal fees  increased  primarily due to  additional  fees incurred
related to the proxy statement.

General  and  administrative   costs  to  affiliates   increased  $12  from  the
three-month period ended March 31, 2004 to 2005, primarily due to an increase in
overhead costs allocated from TFS.

Other  general  and  administrative  costs were $27, an increase of $23 from the
three-month  period ended March 31, 2004 to 2005. The increase was primarily due
to solicitation,  printing and mailing costs associated with the proxy statement
materials mailed in January 2005.

Critical Accounting Policies and Estimates

Certain estimates and assumptions were made by the Partnership's management that
affect  its  financial  statements.  These  estimates  are  based on  historical
experience and on assumptions believed to be reasonable under the circumstances.
These  estimates and assumptions  form the basis for making  judgments about the
carrying value of assets and liabilities. Actual results could differ.

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.

Allowance for Doubtful Accounts: The allowance for doubtful accounts is 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 General Partners have established a Credit Committee, which actively manages
and monitors the collection of  receivables  on at least a monthly  basis.  This
committee  establishes  credit limits for every lessee and  potential  lessee of
equipment,   monitors   compliance  with  these  limits,   monitors   collection
activities,  follows up on the  collection of outstanding  accounts,  determines
which  accounts  should be  written-off  and estimates  allowances  for doubtful
accounts.  As a result of  actively  managing  these  areas,  the  Partnership's
allowance for bad debt as a percentage of accounts receivable has ranged from 6%
to 12% and has averaged approximately 9% over the last 5 years. These allowances
have historically covered all of the Partnership's bad debts.

Container Impairment Estimates:  Write-downs of containers were made when it was
determined  that the recorded value of the containers  exceeded their  estimated
fair value. On March 21, 2005, the limited  partners  approved the Asset Sale at
the Special Meeting of Limited Partners,  and the Partnership's entire container
fleet was  reclassified as held for sale. The Partnership  compared the recorded
amount of containers  identified as for sale to the sales prices detailed in the
Asset Sale Agreement with RFH, less the amount equal to the estimated results of
operations from the container fleet from January 1, 2005 through April 18, 2005.
Once these amounts were compared to the recorded values,  the recorded values of
some of the  containers  were found to be higher.  The  Partnership,  therefore,
recorded an impairment.

Risk Factors and Forward Looking Statements

The  Partnership  sold  substantially  all of its assets in April,  2005 and has
described  above  plans  to pay  final  liquidating  distributions  in 2005  and
terminate. No assurance can be given that these events will occur. The risks and
uncertainties  associated with these events include, but are not limited to, the
following:  the timely  release of the remaining  sales proceeds from the escrow
account;  the absence of any legal  restrictions  that would  interfere with the
payment of the final  liquidating  distributions;  and any other events that may
arise as a result of future developments in certain lawsuits filed regarding the
Asset Sale. The  Partnership  does not undertake any obligation to update any of
its forward-looking statements.

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  last fiscal  quarter,  and which has materially  affected,  or is
reasonably likely materially to affect, the Partnership's  internal control over
financial reporting.

Part II.  OTHER INFORMATION

Item 1.  Legal Proceedings

Two lawsuits  regarding the Asset Sale, one of which named the  Partnership as a
defendant and both of which named RFH and other  parties  related to the sale as
defendants,  were previously  described in the Partnership's report on Form 10-K
filed  March 30,  2005.  These  two  lawsuits  (Gordon  v.  Textainer  Financial
Services,  et al.,  Case No. C  05-01146  CRB,  and Lewis,  et al. v.  Textainer
Financial  Services,  et al.,  Case No. C 05-0969  MMC)  were both  filed in the
United States  District  Court for the Northern  District of California and have
now been  consolidated  into Civil Action No. C 05-00969  MMC,  captioned "In re
Textainer Partnership Securities Litigation."

There have been no material  developments  in the lawsuit  filed in the Superior
Court of California,  San Francisco  County,  Case No.  CGC-05-440303  (Labow v.
Textainer Financial Services,  et al.) and described in the Partnership's report
on Form 8-K filed on April 15, 2005.

Item 6.   Exhibits

    (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.








<PAGE>
<TABLE>
<CAPTION>





                                   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 16, 2005

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>                                       <C>                                            <C>



________________________                 Chief Financial Officer, Senior                May 16, 2005
Ernest J. Furtado                        Vice President and Secretary



________________________                 President                                      May 16, 2005
John A. Maccarone
</TABLE>
<PAGE>
<TABLE>
<CAPTION>



                                   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 16, 2005


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>                                         <C>                                               <C>


/s/Ernest J. Furtado
________________________________            Chief  Financial   Officer, Senior                May 16, 2005
                                            Vice President and Secretary
Ernest J. Furtado



/s/John A. Maccarone
________________________________            President                                         May 16, 2005
John A. Maccarone
</TABLE>



<PAGE>


                                  EXHIBIT 31.1


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  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.


May 16, 2005

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




<PAGE>


                                  EXHIBIT 31.2


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  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.


May 16, 2005

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


<PAGE>


                                  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 TCC  Equipment  Income Fund,  (the
"Registrant")  on Form 10-Q for the  quarterly  period ended March 31, 2005,  as
filed  on May  16,  2005  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.



May 16, 2005



                         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.





<PAGE>



                                  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 TCC  Equipment  Income Fund,  (the
"Registrant")  on Form 10-Q for the  quarterly  period ended March 31, 2005,  as
filed  on May  16,  2005  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.



May 16, 2005



                                  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.