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


                               __________________

                                    FORM 10-Q
                               __________________



            X  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
           ---           SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended March 31, 2002

                                       OR

              TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
          ---            SECURITIES EXCHANGE ACT OF 1934

                      For the transition period from ___ to ___


                               __________________

                          Commission File No. 333-69864
                               __________________



                          LEASE INVESTMENT FLIGHT TRUST
                          -----------------------------
             (Exact name of registrant as specified in its charter)

                                    51-65219
                        (IRS Employer Identification No.)

                                    DELAWARE
         (State or other jurisdiction of incorporation or organization)

    1100 North Market Street, Rodney Square North, Wilmington, Delaware 19890
                                 (302) 651-1000
          (Address and telephone number of principal executive offices)




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
                                  ---              ---

                      This document consists of 17 pages.


                          Lease Investment Flight Trust

            FORM 10-Q - For the Quarterly Period Ended March 31, 2002




                                      INDEX



Part I.       Financial Information                                         Page

    Item 1.      Financial Statements

         a)  Consolidated Balance Sheets - March 31, 2002 and
             December 31, 2001................................................3

         b)  Consolidated Statement of Operations - Three Months Ended
             March 31, 2002...................................................4

         c)  Consolidated Statement of Changes in Beneficial
             Interest Holders' Deficit and Comprehensive Loss -
             Three Months Ended March 31, 2002................................5

         d)  Consolidated Statement of Cash Flows - Three Months Ended
             March 31, 2002...................................................6

         e)  Notes to Consolidated Financial Statements.......................7

    Item 2.      Management's Discussion and Analysis of
                 Financial Condition and Results of Operations................9

    Item 3.      Quantitative and Qualitative Disclosures about
                 Market Risk.................................................13


Part II.      Other Information

    Item 5.      Other Information...........................................15

    Item 6.      Exhibits and Reports on Form 8-K............................15

    Signatures   ............................................................16


                                       2



                          Part I. Financial Information
                          -----------------------------

Item 1.       Financial Statements

                 Lease Investment Flight Trust and Subsidiaries
                           Consolidated Balance Sheets
                             (dollars in thousands)

                                                        March 31,   December 31,
                                                          2002          2001
                                                        ---------   ------------
                                                       (unaudited)
                                     Assets

Cash and cash equivalents                             $    98,640   $    97,499
Restricted cash                                            11,155        10,468
Rents receivable                                            2,627         3,186
Prepaids                                                      161           315
Aircraft, net                                           1,280,511     1,291,759
Debt issuance cost, net and other deferred
  charges                                                  20,560        18,358
                                                      -----------   -----------

          Total assets                                $ 1,413,654   $ 1,421,585
                                                      ===========   ===========

              Liabilities and Beneficial Interest Holders' Deficit

Accounts payable and accrued liabilities              $     5,107   $     4,434
Deferred rental income                                      5,165         5,343
Derivative financial instruments                           13,317        23,541
Security and other deposits                                20,783        16,960
Notes payable:
     Class A-1                                            400,000       400,000
     Class A-2                                            260,000       260,000
     Class A-3                                            392,002       401,767
     Class B-1                                             58,201        58,739
     Class B-2                                             80,512        81,255
     Class C-1                                             69,000        69,000
     Class C-2                                             72,000        72,000
     Class D-1                                             35,000        35,000
     Class D-2                                             25,000        25,000
     Unamortized Class D discounts                        (14,939)      (15,317)
                                                      -----------   -----------
     Total notes payable, net                           1,376,776     1,387,444
                                                      -----------   -----------

          Total liabilities                             1,421,148     1,437,722
                                                      -----------   -----------

Beneficial interest holders' equity:
     Beneficial interest                                    5,823         7,404
     Accumulated other comprehensive loss                 (13,317)      (23,541)
                                                      -----------   -----------

          Total beneficial interest holders' deficit       (7,494)      (16,137)
                                                      -----------   -----------

Total liabilities and beneficial interest
  holders' deficit                                    $ 1,413,654   $ 1,421,585
                                                      ===========   ===========

                  The accompanying notes are an integral part
                  of these consolidated financial statements.

                                       3


                 Lease Investment Flight Trust and Subsidiaries
                      Consolidated Statement of Operations
                                   (unaudited)
                             (dollars in thousands)




                                                                   Three Months
                                                                       Ended
                                                                  March 31, 2002
                                                                  --------------
Revenues:
   Rental income from operating leases                               $ 35,782
   Interest income                                                        481
                                                                     --------

      Total revenues                                                   36,263
                                                                     --------

Expenses:
   Interest                                                            23,005
   Depreciation and amortization                                       12,042
   Operating                                                            1,268
   Administration and other                                             1,529
                                                                     --------

      Total expenses                                                   37,844
                                                                     --------

Net Loss                                                             $ (1,581)
                                                                     ========

                 The accompanying notes are an integral part of
                    these consolidated financial statements.

                                       4



                 Lease Investment Flight Trust and Subsidiaries
            Consolidated Statement of Changes in Beneficial Interest
                    Holders' Deficit and Comprehensive Loss
                                   (unaudited)
                             (dollars in thousands)




                                               Accumulated                            Total Beneficial
                                           Other Comprehensive  Beneficial Interest       Interest
                                              Income (Loss)       Holders' Equity     Holders' Deficit
                                              -------------       ---------------     ----------------

                                                                                
Balance at December 31, 2001                    $(23,541)             $  7,404           $(16,137)

Comprehensive income:
     Net loss                                       --                  (1,581)            (1,581)

     Other comprehensive income
     changes in fair value of derivative
     financial instruments                        10,224                  --               10,224
                                                                                         --------

     Total comprehensive income                                                             8,643
                                                --------              --------           --------

Balance at March 31, 2002                       $(13,317)             $  5,823           $ (7,494)
                                                ========              ========           ========


                 The accompanying notes are an integral part of
                    these consolidated financial statements.

                                       5



                 Lease Investment Flight Trust and Subsidiaries
                      Consolidated Statement of Cash Flows
                                   (unaudited)
                             (dollars in thousands)


                                                                   Three Months
                                                                       Ended
                                                                  March 31, 2002
                                                                  --------------

Cash flows from operating activities:
Net loss                                                             $ (1,581)
Adjustments to reconcile net income to net cash
     provided by operating activities:
     Depreciation and amortization                                     12,042
     Note discount amortization                                           378
Changes in assets and liabilities:
     Rents receivable                                                     559
     Restricted cash                                                     (687)
     Prepaids                                                             154
     Deferred charges                                                  (2,996)
     Accounts payable and accrued liabilities                             673
     Deferred rental income                                              (178)
     Security and other deposits                                        3,823
                                                                     --------

          Net cash provided by operating activities                    12,187
                                                                     --------

Cash flows from financing activities:
     Repayment of notes payable                                       (11,046)
                                                                     --------

          Net cash used in financing activities                       (11,046)
                                                                     --------

Net increase in cash and cash equivalents                               1,141

Cash and cash equivalents at beginning of period                       97,499
                                                                     --------

Cash and cash equivalents at end of period                           $ 98,640
                                                                     ========

Supplemental cash flow information:
     Cash paid for interest expense                                  $ 22,230
                                                                     ========

                 The accompanying notes are an integral part of
                    these consolidated financial statements.

                                       6


                 Lease Investment Flight Trust and Subsidiaries
                   Notes to Consolidated Financial Statements
                                   (unaudited)

                                 March 31, 2002


Note 1 - Organization

         Lease Investment Flight Trust ("LIFT") is a  special-purpose  statutory
business  trust that was formed on June 13,  2001 under the laws of the State of
Delaware.  On June 26,  2001 (the  "Closing  Date"),  LIFT  acquired  one direct
subsidiary,  LIFT  Trust  Sub-1  ("LIFT  1"), a Delaware  business  trust,  from
Automatic LIFT I, LP  ("Automatic"),  its beneficial  owner.  LIFT 1 has various
domestic and foreign  subsidiaries  that own or lease  aircraft.  The authorized
business of LIFT and its subsidiaries,  all of which were organized prior to the
Closing  Date  (collectively,  the  "LIFT  group"),  is  limited  to  acquiring,
financing,  re-financing,  owning, leasing, re-leasing, selling, maintaining and
modifying commercial aircraft.

         On the  Closing  Date,  LIFT 1 and  its  subsidiaries  entered  into an
agreement to acquire 39 commercial  jet aircraft (the "Initial  Aircraft")  from
General  Electric Capital  Corporation and certain of its affiliates  (together,
the  "Seller")  from the  proceeds of bridge  notes issued on the same date (the
"Bridge  Notes").  Also on the Closing  Date,  LIFT  completed a  securitization
transaction in which it received proceeds from a private  placement  offering of
notes (the "Initial Notes") and simultaneously  paid for the cash purchase price
of LIFT 1 and repaid the Bridge Notes on behalf of LIFT 1.

         On December  18, 2001,  LIFT  completed  an exchange  offer  whereby it
issued seven classes of new notes,  also designated  Class A-1, Class A-2, Class
A-3, Class B-1,  Class B-2, Class C-1, and Class C-2 (the "Exchange  Notes" and,
together  with the  Initial  Notes,  the  "Notes"),  in  exchange  for the seven
corresponding  classes of the Initial Notes. The terms of the Exchange Notes are
identical  in all  material  respects  to the  Initial  Notes,  except  that the
Exchange Notes are registered under the Securities Act of 1933, as amended.  The
Class D-1 and Class D-2 Notes were not exchanged and remained unregistered.  $10
million of the Class A-2 and $34 million of the Class A-3 Initial Notes were not
tendered in the exchange offer and remain outstanding.


Note 2 - Basis of Presentation

         The accompanying  unaudited consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America and the rules and  regulations  of the  Securities  and
Exchange Commission for interim financial statements. Accordingly, these interim
statements do not include all of the information  and  disclosures  required for
complete financial statements. In the opinion of the controlling trustees, based
upon the advice of LIFT's  administrative  agent,  all  adjustments  (consisting
solely  of  adjustments  of a  normal  recurring  nature)  necessary  for a fair
statement of these interim results have been included. All intercompany accounts
and transactions  have been eliminated.  The results for the interim periods are
not  necessarily  indicative  of the results to be expected  for the year ending
December 31, 2002.

         These interim  unaudited  consolidated  financial  statements should be
read in conjunction with the LIFT group's consolidated  financial statements and
accompanying  notes included in LIFT's Annual Report on Form 10-K  (Registration

                                       7


No.  333-69864)  for the year ended  December 31, 2001 filed with the Securities
and Exchange Commission on March 28, 2002 (the "Annual Report").

Use of Estimates

         The  preparation of financial  statements in conformity with accounting
principles   generally  accepted  in  the  United  States  of  America  requires
management to make estimates and assumptions 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 revenues and
expenses during the reporting period. While the controlling trustees, based upon
the  advice of LIFT's  administrative  agent,  believe  that the  estimates  and
related  assumptions  used  in the  preparation  of the  consolidated  financial
statements are  appropriate,  actual results could differ from those  estimates.
Significant  estimates  are  made in the  assessment  of the  collectibility  of
receivables, depreciable lives and estimated residual values of leased aircraft.

Risks and Uncertainties

         The controlling trustees are not aware of any trend or uncertainty that
is  reasonably  likely to have a material  effect on the LIFT group's  financial
condition or results of operations other than risks and uncertainties  disclosed
in the Annual Report.

Reclassifications

         Certain  reclassifications have been made to prior year data to conform
with the current year.


Note 3 - Derivative Financial Instruments

Interest Rate Swap Agreements

         At March 31, 2002,  LIFT was a party to an interest rate swap agreement
which it entered into on June 13, 2001 and which became effective on the Closing
Date.  Under  the  agreement,  LIFT  pays  a  fixed  rate  of  interest  to  the
counterparty  based  on  an  amortizing   notional  amount  and,  in  turn,  the
counterparty pays LIFT a rate of interest based on the same amortizing  notional
amount based on LIBOR as set out below (dollars in thousands):

               Rate to be        Rate to be
 Notional        paid by         received by         Maturity          Estimated
  Amount          LIFT              LIFT               Date           Fair Value
  ------          ----              ----               ----           ----------
$1,190,410        5.79%             LIBOR          June 15, 2011     $  (13,317)

         On March  31,  2002,  the fair  value of the  interest  rate swap was a
liability  of   approximately   $13.3   million   compared  to  a  liability  of
approximately  $23.5  million on December 31, 2001, an increase in fair value of
the derivative of $10.2 million.

         The one-month  LIBOR with respect to the interest rate swap as of March
31, 2002 was 1.90%.

                                       8




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

         On the Closing Date, LIFT issued  $1,429.0  million of Initial Notes in
nine classes:  Class A-1, Class A-2, Class A-3, Class B-1, Class B-2, Class C-1,
Class C-2,  Class D-1 and Class D-2. LIFT used the proceeds from the sale of the
Initial  Notes to fund cash  reserves,  pay  transaction  expenses  and make the
payments described in the following paragraph.  Also on the Closing Date, LIFT 1
issued  $1,310.5   million  of  Bridge  Notes  to  Credit  Suisse  First  Boston
Corporation,  the proceeds of which were used by LIFT 1 to pay to the Seller the
full aircraft purchase price for all 39 Initial Aircraft.

         Also on the Closing Date, LIFT agreed with Automatic to purchase LIFT 1
and its subsidiaries under a beneficial interest purchase  agreement,  to pay to
Automatic the cash purchase price of approximately $5.5 million and to repay the
Bridge Notes on behalf of LIFT 1. As a result,  LIFT 1 became a part of the LIFT
group on the Closing Date.

         LIFT and its subsidiaries  are  special-purpose  entities,  a number of
which own  aircraft  subject to  operating  leases.  The LIFT  group's  business
consists  of  aircraft  leasing  activities.  The LIFT group may also  engage in
acquisitions of additional  aircraft and sales of aircraft.  Any acquisitions of
additional  aircraft and the related  issuance of additional  notes will require
confirmation  by the rating  agencies rating the Notes that they will not lower,
qualify or withdraw their ratings on the outstanding Notes as a result. The LIFT
group's  cash  flows from its  leasing  activities  will be used to service  the
interest and principal on the outstanding  Notes and to distribute any remaining
amounts  to the  holders  of the  beneficial  interest  certificates,  after the
payment of expenses incurred by the LIFT group.

         The LIFT group's ability to generate  sufficient cash from its aircraft
assets to service the  outstanding  Notes and any  additional  notes will depend
primarily on the rental rates it can achieve on leases,  the lessees' ability to
perform  according  to the terms of the leases and the prices it can  achieve on
any aircraft sales.  The LIFT group's  ability to service the outstanding  Notes
and any  additional  notes  will also  depend  on the level of the LIFT  group's
operating  expenses,  including  maintenance  obligations  that are  expected to
increase as the aircraft age, and any  unforeseen  contingent  liabilities.  The
Indenture,  dated  June 26,  2001,  under  which  the  Notes  were  issued  (the
"Indenture")  requires that LIFT maintain a cash reserve balance on deposit in a
collections  account and permits LIFT to establish a credit facility in order to
provide a source of liquidity for its obligations.

         LIFT,  may,  under certain  circumstances,  issue  additional  notes to
acquire additional aircraft.

         References  in this Form  10-Q to the  initial  appraised  value of the
Initial  Aircraft  mean the  average  of the  three  appraisals  of the  Initial
Aircraft as of December 31, 2000.  For a further  discussion of the  appraisals,
see page 22 of the Annual Report.

Recent Developments

The Aircraft and Lessees

         In  January  2002,  LIFT  Arizona,  LLC  entered  into a  restructuring
agreement  with a lessee  based in the United  States with respect to a B737-300
aircraft.  This  agreement  reduces the rent for  seventeen  months  starting in
December  2001 and extends the lease for  nineteen  months.  The  aircraft  with
respect to this lessee  represents  approximately  1.1% of the aggregate initial
appraised value of the Initial Aircraft.

                                       9



         In January  2002,  LIFT RS Brazil,  LLC issued a notice of default to a
Brazilian lessee with respect to a B737-500 aircraft after this lessee failed to
make payments to LIFT RS Brazil,  LLC. LIFT RS Brazil,  LLC is expected to enter
into a restructured lease agreement in May 2002 as discussed below. The aircraft
with  respect to this  lessee  represents  approximately  1.7% of the  aggregate
initial appraised value of the Initial Aircraft.

         In February 2002, LIFT Ireland Leasing Limited signed  contracts with a
lessee  based in  Singapore  for  two-year  leases  of two MD-82  aircraft.  One
aircraft is currently off-lease and is expected to be delivered in May 2002. The
other aircraft was delivered in March 2002 upon return from the previous  lessee
based in Tunisia,  who had  extended the lease of the aircraft to meet the lease
return conditions.  These aircraft represent approximately 2.5% of the aggregate
initial appraised value of the Initial Aircraft.

         In  February  2002,  LIFT  Portugal,  LLC  signed an early  termination
agreement,  in exchange  for an early  termination  fee,  with a lessee based in
Portugal with respect to a B737-300 aircraft.  This early termination fee, which
is to be paid by this lessee in twelve  equal  monthly  installments  commencing
April 2002,  will be recognized  as other  income.  The aircraft was returned in
March 2002 and was delivered to a British lessee for a five-year  lease in March
2002.  This aircraft  represents  approximately  2.0% of the  aggregate  initial
appraised value of the Initial Aircraft.

         In February  2002,  LIFT Morocco,  LLC entered into an agreement with a
lessee  based in Spain  for a  three-year  lease of a  B737-800  aircraft.  This
aircraft  was  delivered  in April 2002 upon its early  return from the previous
lessee  based in Morocco.  The aircraft  with respect to this lessee  represents
approximately  2.7% of the  aggregate  initial  appraised  value of the  Initial
Aircraft.

         In March 2002,  LIFT VG Brazil,  LLC entered into a restructured  lease
agreement with a Brazilian lessee for a B737-300 and a B737-700 aircraft,  which
reduces rents starting from September 2001 and extends the leases for 24 months.
The aircraft  with respect to this lessee  represent  approximately  4.2% of the
aggregate initial appraised value of the Initial Aircraft.

         In April 2002, MD82 Aircraft  Leasing I Corporation  signed a letter of
intent with a lessee based in China for a three-year  extension  with respect to
an MD-82 aircraft. This aircraft represents  approximately 1.2% of the aggregate
initial appraised value of the Initial Aircraft.

         In April 2002, MD82 Aircraft Leasing II Corporation  signed a letter of
intent with a lessee based in China for a three-year  extension  with respect to
an MD-82 aircraft. This aircraft represents  approximately 1.2% of the aggregate
initial appraised value of the Initial Aircraft.

         In April 2002, MD82 Aircraft Leasing III Corporation signed a letter of
intent with a lessee based in China for a three-year  extension  with respect to
an MD-82 aircraft. This aircraft represents  approximately 1.2% of the aggregate
initial appraised value of the Initial Aircraft.

         In  May  2002,  LIFT  RS  Brazil,  LLC  is  expected  to  enter  into a
restructured  lease  agreement  with respect to a B737-500  aircraft,  currently
leased to a  Brazilian  lessee,  to defer a portion  of the rent for six  months
commencing in October 2001 and to extend the lease for fifteen months beyond the
current lease expiry.  The deferral will be repaid with interest over a 36-month
period beginning March 2003. The aircraft with respect to this lessee represents
approximately  1.7% of the  aggregate  initial  appraised  value of the  Initial
Aircraft.

                                       10



         The lease restructuring events discussed above and in pages 31 to 33 of
the  Annual  Report  caused a  reduction  of $1.2  million  in the LIFT  group's
revenues  for the three months  ended March 31, 2002 (the  "Quarter")  and could
result in a permanent  reduction  in the LIFT  group's  revenues as well.  These
events and any similar future events may give rise to the  possibility  that the
LIFT group may not be able to pay scheduled  interest on certain Note classes on
a monthly  basis or may not be able to repay in full the  principal  of  certain
Note classes by the final maturity dates of those classes.  For a description of
the impact of assumed  increased  levels of delinquency on gross revenues and of
permanent changes in gross revenues on the expected maturities, weighted average
lives and yields of the respective  classes of Notes, see pages 93 to 100 of the
Form  S-4  Registration  Statement  of LIFT  (Registration  No.  333-69864),  as
amended,  relating to the  issuance  of the  Exchange  Notes (the  "Registration
Statement").

Other Developments

         As a result of the  recession,  the terrorist  attacks of September 11,
2001 and the significant adverse financial impact that these attacks have had on
the airline industry,  the rating agencies that rate the Notes have re-evaluated
their ratings of securities issued by aircraft lease securitization vehicles. On
October  30,  2001,  Moody's  placed  the Class D Notes on review  for  possible
downgrade.  On March 18, 2002,  Moody's downgraded the Class D Notes from Ba2 to
Ba3. On September 27, 2001, Standard & Poor's placed the Class D Notes on credit
watch with negative implications.  On September 20, 2001, Fitch placed the Class
A, B, C and D Notes on rating  watch  negative,  but on  December  21, 2001 they
removed the Class A, B and C Notes from this placement without any change to the
ratings of these classes.

         As of March 31, 2002, LIFT had repaid $37.3 million of principal on the
Notes,  as compared to an estimate of $36.8 million  that,  based on revenue and
expense assumptions found in pages 93 to 95 of the Registration  Statement,  was
projected to have been repaid by March 31, 2002.

Results of Operations

         The LIFT group  reported net loss of $1.6 million during the Quarter on
total  revenues  of $36.3  million.  The net loss was  primarily  caused  by the
reduction in revenue due to the recent  lease  restructuring  events,  discussed
above under "Recent  Developments - The Aircraft and Lessees".  The LIFT group's
revenues  consisted of rental income from operating  leases and interest  income
earned on cash balances.

         Interest income was $0.5 million for the Quarter. The LIFT group's cash
balances are invested in short-term  highly liquid  investments  as permitted by
the  Indenture.  The amount of  interest  income  earned  varies  based upon the
current  interest rates paid on such  investments and the level of cash balances
held by the LIFT group.

         Interest  expense,  including  interest  rate  swap  expense  of  $11.8
million,  was $23.0 million for the Quarter.  Interest expense is paid on LIFT's
outstanding  Notes.  The  weighted  average  interest  rate on the Notes for the
Quarter  was 6.5%.  The  outstanding  balance of the Notes at March 31, 2002 was
$1,376.8 million,  net of unamortized note discounts of $14.9 million.  Interest
expense  varies based on the actual  interest  rates on the floating rate Notes,
the interest rate swap costs or proceeds and the outstanding  principal balances
of the Notes.

         Depreciation  and  amortization  expense  was  $12.0  million  for  the
Quarter.

         Operating  expense was $1.3 million for the Quarter.  Operating expense
consists primarily of aircraft maintenance expense and lease-related costs. Most
of the LIFT group's lease  contracts  require the lessee to bear the  obligation

                                       11


for maintenance  costs on airframes and engines,  and require the lessee to make
certain  payments  to the lessor,  calculated  on measures of usage to cover the
expected costs of scheduled  maintenance  charges,  including major airframe and
engine overhauls. Under the provisions for many leases, for certain airframe and
engine  overhauls,  the lessee is reimbursed  for costs  incurred up to, but not
exceeding,  related  payments  made by the lessee to the  lessor  based on those
measures of usage.  Reserves are  maintained at amounts  considered  adequate to
cover those expected payments for maintenance costs.

         Administrative  and other  expenses  were $1.5 million for the Quarter.
These  expenses  consist  primarily of fees paid to service  providers and other
general and  administrative  costs.  The most  significant of these fees was the
servicer  fee,  which  amounted to $1.1 million for the Quarter.  A  significant
portion of the fees paid to the servicer  corresponds to rental payments due and
received.  These fees are based upon a fixed  percentage of rental  receipts and
will vary with rental income of the LIFT group.

Liquidity

         The LIFT group held cash and cash  equivalents  of $98.6  million,  and
restricted  cash of $11.2  million,  at March 31, 2002.  The  liquidity  reserve
amount,  which is included in cash and cash  equivalents,  was $83.0  million at
March 31, 2002. The liquidity  reserve amount is required under the terms of the
Indenture and is intended to serve as a source of liquidity for the LIFT group's
swap and interest payments, maintenance obligations and other contingent costs.

         The Class A contingent collateral amount of $3.0 million, funded by the
initial  beneficial  interest holders on the Closing Date, will be returned with
interest to the initial  beneficial  interest  holders  under the terms found in
pages 123 and 124 of the Registration  Statement.  In very limited circumstances
the Class A contingent  collateral amount will be available to support the Class
A Notes.

Cash Flows from Operating Activities

         The LIFT group's cash flows from  operating  activities  depend on many
factors,  including, but not limited to, the performance of lessees and the LIFT
group's ability to re-lease  aircraft,  the average interest rates of the Notes,
the efficiency of its interest rate hedging policies and the ability of interest
rate swap providers to perform under the terms of the swap agreements.

         Net cash provided by operating  activities for the Quarter  amounted to
$12.2 million,  primarily  reflecting  non-cash  depreciation  and  amortization
expense of $12.0  million,  security  and other  deposits of $3.8  million,  and
accounts payable and accrued  liabilities of $0.7 million.  These were partially
offset by a net loss of $1.6  million,  deferred  charges  of $3.0  million  and
restricted cash of $0.7 million.

Cash Flows from Financing Activities

         Net cash used for  financing  activities  for the  Quarter  amounted to
$11.0 million, which reflects principal repayment on the Notes. As a result, the
balance of the Notes was $1,376.8  million,  including  unamortized  discount of
$14.9 million, at March 31, 2002. Generally, principal and interest is repaid on
the Notes monthly based upon the cash collected,  the  anticipated  expenses and
the cash balances held by the LIFT group on the  calculation  date. As a result,
monthly principal  payments on the Notes will vary depending on the LIFT group's
revenues and expenses for the month.

         At March 31, 2002,  LIFT was a party to an interest rate swap agreement
which it entered into on June 13, 2001 and which became effective on the Closing
Date.  The net  aggregate  amounts  due to be paid or received by LIFT under the
agreement  are  determined  monthly and are due on the same day as the  payments
under the Notes.  The net economic  effect of the interest rate swap is to hedge

                                       12


LIFT's variable  interest rate exposure against movements in interest rates over
the  duration  of certain  lease  terms.  Please see "Item 3.  Quantitative  and
Qualitative  Disclosures  about Market Risk" for further  information about this
interest rate swap agreement.


Item 3.       Quantitative and Qualitative Disclosures about Market Risk

         Interest  incurred by LIFT on the Notes and the rental income  received
by the LIFT group under  operating  leases are based on combinations of variable
and fixed measures of interest rates. The LIFT group is exposed to interest rate
risk to the extent that the mix of variable and fixed interest obligations under
the  Notes  do not  correlate  to the mix of  variable  and  fixed  rents  under
operating leases.  The LIFT group has engaged advisors to monitor interest rates
in order to mitigate  its  exposure to  unfavorable  variations.  LIFT  utilizes
interest rate swaps that shift the risk of fluctuations in floating rates to the
counterparty  in exchange for fixed payments by LIFT.  Risks in the use of these
instruments arise from the possible  inability of the counterparties to meet the
terms of their  contracts  and from market  movements in  securities  values and
interest rates.

         The controlling  trustees of LIFT, with the assistance of Credit Suisse
First Boston  Corporation,  are  responsible  for  reviewing  and  approving the
overall  interest rate  management  policies and transaction  authority  limits.
Counterparty risk will be monitored on an ongoing basis.  Counterparties will be
subject to the prior approval of the  controlling  trustees.  Currently,  LIFT's
counterparty is an affiliate of Credit Suisse First Boston  Corporation.  Future
counterparties  may consist  primarily of the  affiliates of major United States
and  European  financial  institutions,   including  special-purpose  derivative
vehicles,   that  have  credit   ratings  or  that   provide   collateralization
arrangements consistent with maintaining the ratings of the Notes.

         LIFT has issued nine classes of Notes.  The estimated fair value of the
Notes at March 31, 2002 was approximately  $1,273.6  million.  The terms of each
class of the Notes,  the outstanding  principal amount at March 31, 2002 and the
estimated  fair  value of each  class of the Notes are as  follows  (dollars  in
thousands):



                Outstanding                      Expected
                 Principal                         Final              Final           Estimated
 Class of Note    Amount      Interest Rate    Payment Date       Maturity Date       Fair Value
 -------------    ------      -------------    ------------       -------------       ----------

                                                                     
 Class A-1     $  400,000     LIBOR + 0.390%     July 15, 2003     July 15, 2031    $  388,000
 Class A-2        260,000     LIBOR + 0.430%     July 15, 2004     July 15, 2031       252,200
 Class A-3        392,002     LIBOR + 0.430%    August 15, 2010    July 15, 2016       381,222
 Class B-1         58,201     LIBOR + 1.120%     May 15, 2018      July 15, 2031        49,471
 Class B-2         80,512             7.124%     May 15, 2018      July 15, 2031        72,461
 Class C-1         69,000     LIBOR + 2.120%     May 15, 2018      July 15, 2031        55,200
 Class C-2         72,000             8.093%     May 15, 2018      July 15, 2031        54,000
 Class D-1         35,000     LIBOR + 2.000%     May 15, 2018      July 15, 2031        12,250
 Class D-2         25,000             8.000%     May 15, 2018      July 15, 2031         8,750
               ----------                                                           ----------
               $1,391,715                                                           $1,273,554
               ==========                                                           ==========



                                       13



         At March  31,  2002,  LIFT  was a party  to a single  floating-to-fixed
interest rate swap with an affiliate of Credit  Suisse First Boston  Corporation
under which LIFT receives  monthly  payments based on one-month  LIBOR and makes
monthly  payments  based on a fixed rate,  each  measured  against an amortizing
notional balance. The following table presents,  as of March 31, 2002, the terms
and estimated fair value of LIFT's swap agreement (dollars in thousands):

               Rate to be     Rate to be
 Notional       paid by       received by        Maturity           Estimated
  Amount          LIFT           LIFT              Date            Fair Value
  ------          ----           ----              ----            ----------
$1,190,410        5.79%          LIBOR         June 15, 2011       $ (13,317)

         LIFT expects to enter into  additional  swaps, or sell at market values
or unwind  part or all of its  initial  swap and any future  swaps on a periodic
basis,  in its  efforts to  mitigate  its  exposure  to  unfavorable  changes in
interest rates.  Any changes in LIFT's policy regarding its use of interest rate
hedging products will be subject to periodic review by the rating agencies.

         The LIFT group is not  exposed to  significant  foreign  exchange  risk
since rents from the lessees are made in US dollars.

                                       14



                           Part II. Other Information
                           --------------------------

Item 5.       Other Information

Forward Looking Statements

         Any statements  contained herein that are not historical facts, or that
might be considered opinions or projections,  whether expressed or implied,  are
meant as, and should be considered,  forward-looking  statements as that term is
defined  in  the  Private  Securities   Litigation  Reform  Act  of  1995.  Such
forward-looking  statements  include,  among others,  statements relating to the
LIFT group's  future plans,  objectives,  expectations  and  intentions  and the
assumptions underlying or relating to such plans,  objectives,  expectations and
intentions,  and may be identified by the use of words such as "expect,"  "may,"
"anticipate,"  "intend," "plan,"  "should,"  "believe,"  "estimate,"  "predict,"
"potential,"  "continue,"  or similar terms that relate to the future or express
uncertainty.  Forward-looking  statements are based on assumptions  and opinions
concerning a variety of known and unknown risks.  If any assumptions or opinions
prove  incorrect,  any  forward-looking  statements  made on that basis may also
prove materially incorrect. Important factors that could cause actual results to
differ materially from the results reflected in the  forward-looking  statements
contained  herein are  described  in  Exhibit  99.1.  The LIFT group  assumes no
obligation to update any forward-looking statements to reflect actual results or
changes in the factors affecting such forward-looking statements.



Item 6.       Exhibits and Reports on Form 8-K

a.      Exhibits (numbered in accordance with Item 601 of Regulation S-K)

        99.1     Other information - Important risk factors.

b.      Reports on Form 8-K

        During the quarterly  period ended March 31, 2002,  the LIFT group filed
        reports on Form 8-K dated January 15, 2002,  February 15, 2002 and March
        15,  2002.  Such  reports  on Form 8-K  included  copies of the  monthly
        reports to holders of the Notes.

                                       15




                                   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.


                                              LEASE INVESTMENT FLIGHT TRUST
                                              by Wilmington Trust Company,
                                              not in its individual capacity but
                                              solely as the Owner Trustee


         May 7, 2002                          By:    /S/DAVID VANASKEY, JR.
         -----------                                 ----------------------
           Date                               Name:  David Vanaskey, Jr.
                                              Title: Vice President


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated.



SIGNATURE                              TITLE                            DATE
- ---------                              -----                            ----


/S/JOSEPH E. FRANCHT, JR.        Independent Controlling Trustee     May 7, 2002
- -------------------------                                            -----------
Joseph E. Francht, Jr.


/S/JONATHAN M. SCHOFIELD         Independent Controlling Trustee     May 7, 2002
- ------------------------                                             -----------
Jonathan M. Schofield


/S/DAVID H. TREITEL              Equity Trustee and Controlling      May 7, 2002
- -------------------              Trustee                             -----------
David H. Treitel


/S/DAVID VANASKEY, JR.           Owner Trustee                       May 7, 2002
- ----------------------                                               -----------
Wilmington Trust Company, not
in its individual capacity but
solely as the Owner Trustee

                                       16



Exhibit 99.1

Important Risk Factors

         For a description of important  factors that could cause actual results
to  differ  materially  from  the  results  reflected  in  the   forward-looking
statements  contained in this Form 10-Q,  see pages 6 to 17 of the Annual Report
on Form 10-K  (Commission  File No.  333-69864)  filed with the  Securities  and
Exchange  Commission  on  March  28,  2002,  which  is  hereby  incorporated  by
reference.