UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549-1004

                                   Form 10-QSB


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


                 For the Quarterly Period Ended June 30, 2004


                          Commission file number 1-9259


                 AIRLEASE LTD., A CALIFORNIA LIMITED PARTNERSHIP
        _________________________________________________________________
        (Exact name of small business issuer as specified in its charter)


      California                                         94-3008908
_______________________                     ____________________________________
(State of Organization)                     (I.R.S. Employer Identification No.)


555 California Street, 4th floor, San Francisco, CA.                     94104
____________________________________________________                  __________
      (Address of principal executive offices)                        (Zip Code)


                                 (415) 765-1814
                ________________________________________________
                (Issuer's telephone number, including area code)





                 AIRLEASE LTD., A CALIFORNIA LIMITED PARTNERSHIP


                                    I N D E X


                                                                        Page No.

Part I - Financial Information:

         Item 1.   Financial Statements (Unaudited)

                   Balance Sheets --
                     June 30, 2004 and December 31, 2003......................3

                   Statements of Operations --
                     Three and six months ended June 30, 2004 and 2003........4

                   Condensed Statements of Changes of Partners' Equity Accounts
                     Six months ended June 30, 2004 and 2003..................5

                   Statements of Cash Flows
                     Six months ended June 30, 2004 and 2003..................6

                   Notes to Condensed Financial Statements....................7

         Item 2.   Management's Discussion and Analysis of
                   Financial Condition and Results of Operations.............10

         Item 3.   Controls and Procedures...................................13

Part II - Other Information:

         Item 6.   Exhibits and Reports on Form 8-K..........................12
                   Signatures................................................14





                          PART I. FINANCIAL INFORMATION

ITEM 1.    FINANCIAL STATEMENTS

                 AIRLEASE LTD., A CALIFORNIA LIMITED PARTNERSHIP

                                 BALANCE SHEETS

                                                      JUNE 30,
                                                        2004        DECEMBER 31,
(IN THOUSANDS EXCEPT UNIT DATA)                       UNAUDITED)        2003*
________________________________________________________________________________

ASSETS

Cash and cash equivalents                             $  4,952         $  4,288
Investments - available for sale                             -               43
Finance leases - net                                         -            3,718
Operating leases - net                                       -            2,250
Aircraft held for sale (1) MD-81                             -            1,200
Prepaid expenses and other assets                            -               33
                                                      ________         ________

          Total assets                                $  4,952         $ 11,532
                                                      ========         ========

LIABILITIES AND PARTNERS' EQUITY

LIABILITIES

Distribution payable to partners                      $      -         $  1,448
Accounts payable to General Partner and Affiliates           6              238
Accounts payable and accrued liabilities                   202              112
Aircraft sale security deposit                               -              200
Maintenance reserves                                         -            1,425
Current portion of long-term notes payable                   -              764
Long-term notes payable                                      -            1,256
                                                      ________         ________

          Total liabilities                                208            5,443
                                                      ________         ________

COMMITMENTS AND CONTINGENCIES

PARTNERS' EQUITY

Limited partners (4,625,000 units outstanding)           4,697            6,029
General partner (46,717 units outstanding)                  47               60
                                                      ________         ________

          Total partners' equity                         4,744            6,089
                                                      ________         ________

          Total liabilities and partners' equity      $  4,952         $ 11,532
                                                      ========         ========



See accompanying notes to the condensed financial statements

*The amounts are derived from the December 31, 2003, audited financial
statements


                                       3









                 AIRLEASE LTD., A CALIFORNIA LIMITED PARTNERSHIP


                            STATEMENTS OF OPERATIONS


                                           THREE MONTHS ENDED        SIX MONTHS ENDED
(UNAUDITED; IN THOUSANDS                        JUNE 30,                 JUNE 30,
EXCEPT PER UNIT AMOUNTS)                   2004          2003        2004        2003
_______________________________________________________________________________________
                                                                    

REVENUES

Finance lease income                      $     -      $     63     $   43      $   132
Operating lease rentals                       154           360        402          760
Gain on sale of aircraft                      468             -        468            -
Aircraft maintenance reserves income        1,187             -      1,187
Other income                                    9            10          6           17
                                          _______      ________     ______      _______

          Total revenues                    1,818           433      2,106          909
                                          _______      ________     ______      _______


EXPENSES

Interest                                      116            48        156          101
Depreciation                                    0           637         18        1,275
Management fee - general partner              274            65        363          132
Investor reporting                            197            86        292          171
General and administrative                    117            35        281           64
Tax on gross income                           250            30        325           59
Impairment charge on aircraft                   -         7,652        561        7,652
Aircraft maintenance and refurbishing           1            66          7           99
                                          _______      ________     ______      _______

          Total expenses                      955         8,619      2,003        9,553
                                          _______      ________     ______      _______


Net Income (Loss)                         $   863      $ (8,186)    $  103      $(8,644)
                                          =======      ========     ======      =======

Net Income (Loss) Allocated To:

General Partner                           $     9      $    (82)    $    1      $   (86)
                                          =======      ========     ======      =======

Limited Partners                          $   854      $ (8,104)    $  102      $(8,558)
                                          =======      ========     ======      =======

Net Income (Loss) Per Limited
 Partnership Unit                         $  0.18      $  (1.75)    $ 0.02      $ (1.85)
                                          =======      ========     ======      =======


See accompanying notes to the condensed financials statements


                                       4









                 AIRLEASE LTD., A CALIFORNIA LIMITED PARTNERSHIP


               STATEMENTS OF CHANGES IN PARTNERS' EQUITY ACCOUNTS

                         SIX MONTHS ENDED JUNE 30, 2004


                                GENERAL       LIMITED           TOTAL
(UNAUDITED; IN THOUSANDS)       PARTNER       PARTNERS       PARTNERSHIP
________________________________________________________________________


Balance, January 1, 2003         $ 258        $ 25,497         $25,755

Net Loss                           (86)         (8,558)         (8,644)

Declared Distributions              (6)           (462)           (468)
                                 _____        ________         _______

Balance, June 30, 2003           $ 166        $ 16,477         $16,643
                                 =====        ========         =======


Balance, January 1, 2004         $  60        $  6,029         $ 6,089

Net Income                           1             102             103

Declared Distributions             (14)         (1,434)         (1,448)
                                 _____        ________         _______

Balance, June 30, 2004           $  47        $  4,697         $ 4,744
                                 =====        ========         =======


          See accompanying notes to the condensed financial statements


                                       5








                  AIRLEASE LTD., A CALIFORNIA LIMITED PARTNERSHIP


                            STATEMENTS OF CASH FLOWS

                                                                                SIX MONTHS ENDED
                                                                                    JUNE 30,
(UNAUDITED; IN THOUSANDS)                                                       2004        2003
__________________________________________________________________________________________________
                                                                                     

CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)                                                              $   103     $(8,644)
Adjustments to reconcile net income (loss) to net cash (used in) provided
by operating activities:
Impairment charge on aircraft                                                      561       7,652
Depreciation                                                                        18       1,275
Gain on sale of aircraft                                                          (468)          -
Loss on sale of investments                                                         12           -
Decrease in prepaid expenses and other assets                                       33          11
Increase (decrease) in accounts payable and accrued liabilities                     90         (21)
Increase (decrease) in accounts payable to General Partner and Affiliates         (232)        (79)
Increase (decrease) in maintenance reserves                                     (1,425)        370
                                                                               _______     _______
  Net cash (used in) provided by operating activities                           (1,308)        564
                                                                               _______     _______

CASH FLOWS FROM INVESTING ACTIVITIES

Proceeds from sale of aircraft                                                   6,245           -
Proceeds from sale of investments                                                   31           -
Rental receipts in excess of finance lease income                                  612         520
                                                                               _______     _______

  Net cash provided by investing activities                                      6,888         520
                                                                               _______     _______

CASH FLOWS FROM FINANCING ACTIVITIES

Repayment of long-term notes payable                                            (2,020)       (348)
Distributions paid to partners                                                  (2,896)       (468)
                                                                               _______     _______

  Net cash used in financing activities                                         (4,916)       (816)
                                                                               _______     _______

Increase in cash and cash equivalents                                              664         268
Cash and cash equivalents at beginning of period                                 4,288       2,569
                                                                               _______     _______

Cash and cash equivalent at end of period                                      $ 4,952     $ 2,837
                                                                               =======     =======


ADDITIONAL INFORMATION

Interest paid                                                                  $   186     $   104
                                                                               =======     =======


         See accompanying notes to the condensed financials statements


                                       6







                 AIRLEASE LTD., A CALIFORNIA LIMITED PARTNERSHIP


                     NOTES CONDENSED TO FINANCIAL STATEMENTS



SIGNIFICANT ACCOUNTING POLICIES

1.  BASIS OF  PRESENTATION  - The  accompanying  unaudited  condensed  financial
statements of Airlease Ltd., A California Limited Partnership (the Partnership),
reflect all adjustments  (consisting only of normal recurring  adjustments) that
are, in the opinion of the  Partnership,  necessary  to fairly state the results
for the interim periods.  The results of operations for such interim periods are
not  necessarily  indicative  of results  of  operations  for a full  year.  The
December 31, 2003,  balance  sheet  included  herein is derived from the audited
financial   statements   included  in  the   Partnership's   Annual  Report  and
incorporated  by  reference  in the Form 10-KSB for the year ended  December 31,
2003.  The  accompanying  unaudited  condensed  financial  statements  have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States for interim  financial  information  and with the  instructions to
Form 10-QSB and Article 10 of Regulation S-X.  Accordingly,  they do not include
all  disclosures  required by accounting  principles  generally  accepted in the
United States for complete financial  statements.  The statements should be read
in conjunction  with the Organization  and Significant  Accounting  Policies and
other notes to financial  statements included in the Partnership's Annual Report
for the year ended December 31, 2003.

DISSOLUTION, WINDING UP AND LIQUIDATION OF THE PARTNERSHIP

On March 17, 2004 the Board of  Directors  of the General  Partner  directed the
General Partner to cease making new aircraft investments, sell the Partnership's
remaining  aircraft as attractive sale  opportunities  arise,  distribute  sales
proceeds  (after  repaying  debt  and  establishing   appropriate  reserves)  to
Unitholders after disposition,  and dissolve the Partnership when all assets are
sold. In May 2004, the Partnership sold all three of the Partnership's aircraft.
On June 18, 2004,  in response to these sales and pursuant to the  provisions of
the Amended and Restated  Agreement of Limited  Partnership of the  Partnership,
the Board of Directors  of the General  Partner  approved  the  cessation of the
Partnership's  business and the dissolution and liquidation of the  Partnership.
On June  30,  2004,  the  General  Partner  of the  Partnership  filed  with the
California Secretary of State a certificate of dissolution.

As a consequence of the foregoing  developments,  the  Partnership  has now been
dissolved and the General  Partner has  undertaken to wind up the affairs of the
Partnership  and liquidate its assets.  The  Partnership  has ceased  conducting
business and, until the Partnership is terminated,  the Partnership  will engage
only in such  activities  as are  necessary  to  wind  up its  affairs,  pay its
creditors and satisfy its liabilities,  and distribute its remaining assets. The
General Partner  presently intends to terminate the Partnership at or before the
end of 2004.

On July 12, 2004, the Board of Directors of the General Partner  declared a cash
distribution  of $0.88 per unit  payable  on August  6, 2004 to  Unitholders  of
record on July 22, 2004,  representing  a majority of the net  available  funds.
This  distribution  represents  cash from the sale of aircraft  net of cash from
operations.  In declaring this distribution,  the Board of Directors  determined
that the  Partnership's  remaining  assets are reasonably  likely to satisfy all
creditors  and  liabilities  of  the  Partnership  through  termination  of  the
Partnership.

The Board also has determined that it will not declare any further distributions
until termination of the Partnership.

MD-82S AIRCRAFT SALE

Pursuant  to the  Board's  directive  and the  authority  granted to the General
Partner  by the  unitholders  to sell  the  Partnership's  remaining  assets  as
attractive sale opportunities  arise, the General Partner, on May 10, 2004, sold


                                       7





to Jetran  International Ltd. the two MD-82 aircraft  previously on lease to CSI
for $1.3 million and $1.4 million,  respectively, for a total of $2.7 million in
cash and recognized a gain in the second quarter of $468,000.

B727-200FH AIRCRAFT SALE

On May 27,  2004,  the  Partnership  completed  the sale of one  Boeing  727-2D4
aircraft to Federal Express Corporation  ("FedEx"),  the lessee of the aircraft.
The total  consideration paid by FedEx was $2,545,000 $794,000 of which was paid
to the  Partnership  and $1,751,000 of which was applied in payment in full of a
note collateralized by the aircraft. Included in the payment to the lender was a
make-whole  payment  of  $94,000  in  accordance  with  the note  agreement  and
primarily represented the interest expense for the difference of the coupon rate
of 7.4%  and the  current  market  rate for a  similar  debt  instrument  with a
corresponding remaining average life.

Since the sale price was  expected to be lower than the book value of the lease,
an impairment charge of $561,000 was recorded in the first quarter of 2004.

CASH EQUIVALENTS - The Partnership  considers all highly liquid investments with
a maturity of three months or less when purchased to be cash equivalents.

FINANCE  LEASES  -  Lease  agreements,  under  which  the  Partnership  recovers
substantially  all its investment  from the minimum lease payments are accounted
for as finance leases. At lease commencement,  the Partnership records the lease
receivable,  estimated residual value of the leased aircraft, and unearned lease
income.  The  original  unearned  income  is  equal to the  receivable  plus the
residual value less the cost of the aircraft (including the acquisition fee paid
to an  affiliate  of the General  Partner).  The  remaining  unearned  income is
recognized  as revenue over the lease term so as to  approximate a level rate of
return on the investment.

OPERATING  LEASES - Leases that do not meet the criteria for finance  leases are
accounted for as operating  leases.  The  Partnership's  undivided  interests in
aircraft  subject to  operating  leases are  recorded at  carrying  value of the
aircraft  at  lease  inception,   less  any  impairment  charges.  Aircraft  are
depreciated  over the related  lease  terms,  generally  five to nine years on a
straight-line  basis to an  estimated  salvage  value,  or over their  estimated
useful  lives  for  aircraft  held for  lease,  on a  straight-line  basis to an
estimated salvage value.

INVESTMENT SECURITIES - Investment securities available for sale at December 31,
2003  include  6,975  shares of US  Airways  Class A common  stock  received  in
December  2003 in partial  settlement of a claim against US Airways for past due
lease payments and damages  resulting  from US Airways'  failure to return three
aircraft in the condition  prescribed in the lease  agreement.  These shares are
reported  at market  value,  with  unrealized  gains and  losses,  net of taxes,
reported as a component  of  cumulative  other  comprehensive  income  (loss) in
partners' equity. Unrealized gains and losses  other-than-temporary  impairments
related to investment  securities are determined using specific  identification.
Investment  securities are regularly  reviewed for impairment  based on criteria
that include the extent to which cost exceeds market value,  the duration of the
market decline and the financial health of and specific  prospects of the issuer
of the investment  security.  On March 30, 2004, the Partnership  sold its 6,975
shares of Common A stock with a settlement  date of April 2, 2004.  The net sale
price of the  stock  was  $31,177.  Since  the sale  price  was  lower  than the
investment  book value, a loss on sale of $12,208 was recorded as a component of
other income in the statement of operations.

MAINTENANCE  RESERVES - On certain operating leases the Partnership required the
lessees to pay aircraft  maintenance  reserves.  The reserves are applied toward
the aircraft's  maintenance  requirements as they occur.  Reserves are collected
for engines, airframe, and other aircraft components. The amount of the reserves
is based on flight  hours.  As a result of the sale of the sale of the two MD-82
aircraft in the month of May 2004, the remaining maintenance reserves balance of
$1,187,000 was recognized as other income in the second quarter of 2004.

LONG-LIVED  ASSETS  -  The  Partnership  accounts  for  its  long-lived  assets,
including Operating Leases and Aircraft Held for Lease and assets held for sale,
in accordance with Statement of Financial  Accounting Standards ("SFAS") No. 144
"ACCOUNTING FOR THE IMPAIRMENT OR DISPOSAL OF LONG-LIVED ASSETS".

SFAS No. 144 addresses how and when to measure  impairment on long-lived assets,
and how to account  for  long-lived  assets  that an entity  plans to dispose of
either through sale,  abandonment,  exchange,  or distribution to owners.  Under
SFAS No.  144,  an  impairment  loss is  recognized  in an  amount  equal to the


                                       8





difference  between the carrying  value and the fair value if the carrying value
of an asset is not recoverable based on undiscounted  future cash flows.  Assets
held for sale are carried at  estimated  fair  value,  less  estimated  disposal
costs.

Residual valuation, which is reviewed annually,  represents the estimated amount
to be received from the  disposition  of aircraft  after lease  termination.  If
necessary,  residual adjustments are made which result in an immediate charge to
earnings and/or a reduction in earnings over the remaining term of the lease.

NET INCOME (LOSS) PER LIMITED  PARTNERSHIP  UNIT - Net income (loss) per limited
partnership  unit is computed by dividing the net loss  allocated to the Limited
Partners by the weighted average limited partner units outstanding (4,625,000).

2. CASH  DISTRIBUTIONS  - In March  2004,  the  Partnership  declared  a regular
first-quarter  2004 cash  distribution of $0.05 per unit totaling  approximately
$234,000.  The Partnership also declared a special cash distribution of $0.26 as
a result of the sale on January 26, 2004 of one MD-81 off-lease aircraft.  Both,
the regular and the special  cash  distributions  are payable on May 14, 2004 to
unitholders of record on March 31, 2004.

The cash distributions paid in the first six months of 2004 totaled  $2,896,464,
of which  $28,965 was  allocated  to the  General  Partner  and  $2,867,499  was
allocated to the limited  partners,  or $0.62 per limited  partnership unit. The
cash  distributions  represent the regular fourth quarter 2003 and first quarter
2004 distributions of $0.05 per unit each, and two special cash distributions of
$0.26 per unit each from the sale of two MD-81 off-lease aircraft.

DECLARED  SPECIAL CASH  DISTRIBUTIONS - On July 12, 2004, the Board of Directors
of the General Partner declared a cash distribution of $0.88 per unit payable on
August  6,  2004 to  Unitholders  of record  on July 22,  2004,  representing  a
majority of the net  available  funds.  The $0.88 per unit  distribution  totals
approximately  $4,111,000  to be paid  to on all  units  outstanding.  Following
payment  of  the  $0.88  per  unit  distribution,   the  Partnership  will  have
approximately  $841,000 in cash and cash  equivalents  then  remaining  on hand,
which  will  be  used  to  pay  and  satisfy  the  Partnership's  creditors  and
outstanding   liabilities,   and  pay  expenses   associated  with  winding  up,
liquidating and terminating the Partnership.  The Board anticipates  terminating
the Partnership  and making a final cash  distribution to Unitholders out of its
then remaining net available funds at or before the end of 2004.

3.  ASSETS  AND  LIABILITIES  LISTING  AS OF  JUNE  30,  2004 - As  part  of the
dissolution and termination  process,  the Partnership  agreement provides for a
listing  of  the  Partnership's  assets  and  liabilities  at  the  time  of the
Partnership's  dissolution  and  termination.  Following  is a  listing  of  the
Partnership's  assets  and  liabilities  as of June  30,  2004,  the date of the
Partnership's  filing  of  the  dissolution  certificates  with  the  California
Secretary of State:

                ASSETS & Liabilities Schedule as of June 30, 2004

ASSETS (IN THOUSANDS):
Cash and Cash Equivalents                                              $4,952
Warrants for 4,278 of US Airways' Class A Preferred Stock (1)               0
                                                                       ______

Total Assets                                                           $4,952
                                                                       ======

LIABILITIES (IN THOUSANDS):
Accounts payable to General Partner and Affiliaties                    $    6

Accounts Payable and Accrued Liabilities:
   K-1 Processing, Printing and Mailing                                $   85
   SEC and Investor Reporting                                              19
   Tax and Audit Fees                                                      30
   Legal Fees                                                              65
   General and Administrative                                               3
                                                                       ______
Total Accounts Payable and Accrued Liabilities                            202
                                                                       ______

Total Liabilities                                                      $  208
                                                                       ======

(1) The strike price of these warrants is $7.42 per share,  substantially  lower
than the trading price of the stock.


                                       9





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

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF
1995:

The Partnership has included in this report certain "forward-looking statements"
within  the  meaning of the  Private  Securities  Litigation  Reform Act of 1995
concerning the Partnership's business,  operations and financial condition.  The
words or phrases "can be", "may  affect",  "may  depend",  "expect",  "believe",
"anticipate",  "intend",  "will",  "estimate",  "project"  and similar words and
phrases  are  intended  to  identify  such  forward-looking   statements.   Such
forward-looking  statements  are subject to various  known and unknown risks and
uncertainties  and  the  Partnership   cautions  you  that  any  forward-looking
information  provided by or on behalf of the  Partnership  is not a guarantee of
future   performance.   Actual  results  could  differ   materially  from  those
anticipated in such forward-looking  statements due to a number of factors, some
of which are beyond the Partnership's control, in addition to those discussed in
the Partnership's filings with the Securities and Exchange Commission, including
(i) changes in interest rates;  (ii) the costs  satisfying and providing for the
Partnership's  liabilities;  and (iii) the costs of winding up,  liquidating and
dissolving the Partnership. All such forward-looking statements are current only
as of the date on which such  statements  were made.  The  Partnership  does not
undertake any  obligation to publicly  update any  forward-looking  statement to
reflect  events or  circumstances  after the date on which any such statement is
made or to reflect the occurrence of unanticipated events.

DISSOLUTION, WINDING UP AND LIQUIDATION OF THE PARTNERSHIP

On March 17, 2004,  the Board of Directors of the General  Partner  directed the
General Partner to cease making new aircraft investments, sell the Partnership's
remaining  aircraft as attractive sale  opportunities  arise,  distribute  sales
proceeds  (after  repaying  debt  and  establishing   appropriate  reserves)  to
Unitholders after disposition,  and dissolve the Partnership when all assets are
sold. In May 2004, the Partnership sold all three of the Partnership's aircraft.
On June 18, 2004,  in response to these sales and pursuant to the  provisions of
the Amended and Restated  Agreement of Limited  Partnership of the  Partnership,
the Board of Directors  of the General  Partner  approved  the  cessation of the
Partnership's  business and the dissolution and liquidation of the  Partnership.
On June  30,  2004,  the  General  Partner  of the  Partnership  filed  with the
California Secretary of State a certificate of dissolution.

As a consequence of the foregoing  developments,  the  Partnership  has now been
dissolved and the General  Partner has  undertaken to wind up the affairs of the
Partnership  and liquidate its assets.  The  Partnership  has ceased  conducting
business and, until the Partnership is terminated,  the Partnership  will engage
only in such  activities  as are  necessary  to  wind  up its  affairs,  pay its
creditors and satisfy its liabilities,  and distribute its remaining assets. The
General Partner  presently intends to terminate the Partnership at or before the
end of 2004.

On July 12, 2004, the Board of Directors of the General Partner  declared a cash
distribution  of $0.88 per unit  payable  on August  6, 2004 to  Unitholders  of
record on July 22, 2004,  representing  a majority of the net  available  funds.
This distribution represents both cash from the sale of aircraft in May 2004 and
cash from  operations.  In declaring this  distribution,  the Board of Directors
determined  that the  Partnership's  remaining  assets are reasonably  likely to
satisfy all creditors and liabilities of the Partnership  through termination of
the Partnership.

The Board also has determined that it will not declare any further distributions
until termination of the Partnership.


                                       10





RESULTS OF OPERATIONS

The  Partnership  reported net income  $863,000 in the second quarter ended June
30, 2004, compared with last year's second quarter loss of $8,186,000.  Revenues
for the 2004  second-quarter  were $1,818,000,  compared with last year's second
quarter  revenues of  $433,000.  Net income for the first six months of 2004 was
$103,000,  compared  with a net loss of  $8,644,000  for the first six months of
2003.  Revenues for the six-month period of 2004 were $2,106,000,  compared with
revenues of $909,000 for the first six months of 2003.

The  increased  earnings  in the first  half of 2004 as  compared  with the same
period of 2003 is primarily due to increased  revenues and reduced  expenses for
the first six months of 2004 compared to the first six months of 2003. Increased
revenues and reduced  expenses also led to net income for the three months ended
June 30, 2004 compared to a net loss for the comparable period of 2003.

Revenue  increased in during the first six months of 2004  compared to the first
six months of 2003 primarily as a result of the recording of $468,000 in gain on
sale  associated  with the two MD-82  aircraft that were sold in May 2004 and to
the recognition in other income of $1,187,000 of maintenance reserves associated
with two sold aircraft.

Expenses  for the  first  six  months of 2004 were  $2,003,000,  a  decrease  of
$7,550,000  from  $9,553,000  for the  comparable  2003 period.  The decrease in
expenses  is  primarily  due to lower  aircraft  impairment  charges of $561,000
during the first six months of 2004 compared to $7,652,000 of impairment charges
for the first six months of 2003.  Expenses  for the three months ended June 30,
2004 also  decreased  compared to  expenses  for the  comparable  period in 2003
primarily  for the same reason.  Taxes on gross income  increased  substantially
during the three months  ended June 2004 due to the payment of taxes  associated
with sale of aircraft in May 2004.

CLOSING AND POST-CLOSING EXPENSE ESTIMATES

In the  course of winding  up,  liquidating  and  terminating  the  Partnership,
certain operating expenses will be incurred until the Partnership is terminated.
Among  these  expenses  are  expenses   relating  to  processing  and  producing
Unitholders'  Form K-1 reports for the 2004 taxable  year,  expenses  associated
with  preparing and filing  periodic  reports with the  Securities  and Exchange
Commission,  preparing the Partnership's  2004 tax return,  accounting and legal
fees,  and  various  other  miscellaneous  expenses.  Following  is  a  schedule
outlining the estimates of these expenses:

2004 K-1 Processing, Printing and Mailing                        $170,000
SEC and Investor Reporting (including transfer agent fees)         47,000
Tax and Accounting Services                                        51,000
Legal Fees (including fees associated with aircraft sales)        110,000
General, Administrative, and Other Expenses                        37,000
                                                                 ________
Total Estimated Closing and Post-Closing Expenses                $415,000
                                                                 ========

These  estimates  are based on  information  currently  available to the General
Partner and represent the General  Partner's  current belief as to the types and
amounts of expenses that the General Partner  presently expects will be incurred
through  termination of the  Partnership.  The actual  expenses  incurred by the
Partnership  through  termination  may be greater  or less than these  estimates
since many of these estimates cannot be quantified precisely at this time.

LIQUIDITY AND CAPITAL RESOURCES

At June 30,  2004,  the  Partnership's  assets  consisted  of only cash and cash
equivalents  in the amount of  $4,952,000.  Since the  Partnership  has now been
dissolved,  it will not conduct any business  activities and will only undertake
such other activities as are necessary to wind up the Partnership's affairs, pay
its creditors and satisfy its liabilities,  and distribute its remaining assets.
As discussed below under "Declared Distributions," the Board of Directors of the
General  Partnership  declared on July 12, 2004 a  distribution  to  Unitholders
representing a majority of the Partnership's net available funds.


                                       11





In conjunction with the sale of the FedEx aircraft, the Partnership paid off its
only long-term debt facility.  This 7.4% non-recourse note collateralized by one
aircraft leased to FedEx was due to mature in April 2006. The pay-off amount was
$1,751,000,  which included a make-whole  payment of $94,000 in accordance  with
the note  agreement  and  primarily  represented  the  interest  expense for the
difference of the coupon rate of 7.4% and the current  market rate for a similar
debt instrument with a corresponding remaining average life.

In March  2004,  the  Partnership  declared  a regular  first-quarter  2004 cash
distribution of $0.05 per unit totaling approximately  $234,000. The Partnership
also  declared a special cash  distribution  of $0.26 as a result of the sale on
January  26, 2004 of one MD-81  off-lease  aircraft.  Both,  the regular and the
special cash  distributions are payable on May 14, 2004 to Unitholders of record
on March 31, 2004.

The cash distributions paid in the first six months of 2004 totaled  $2,896,464,
of which  $28,965 was  allocated  to the  General  Partner  and  $2,867,499  was
allocated to the limited  partners,  or $0.62 per limited  partnership unit. The
cash  distributions  represent the regular fourth quarter 2003 and first quarter
2004 distributions of $0.05 per unit each, and two special cash distributions of
$0.26 per unit each from the sale of two MD-81 off-lease aircraft.

DECLARED  DISTRIBUTIONS

On July 12, 2004, the Board of Directors of the General Partner  declared a cash
distribution  of $0.88 per unit  payable  on August  6, 2004 to  Unitholders  of
record on July 22, 2004, representing a majority of the net available funds. The
$0.88 per unit distribution totals approximately $4,111,000 to be paid to on all
units  outstanding.  Following payment of the $0.88 per unit  distribution,  the
Partnership will have  approximately  $841,000 in cash and cash equivalents then
remaining  on hand,  which  will be used to pay and  satisfy  the  Partnership's
creditors and outstanding liabilities,  pay expenses associated with winding up,
liquidating and terminating the Partnership.  The Board anticipates  terminating
the Partnership  and making a final cash  distribution to Unitholders out of its
then remaining net available funds at or before the end of 2004.

PORTFOLIO MATTERS

Pursuant  to the  Board's  directive  and the  authority  granted to the General
Partner  by the  Unitholders  to sell  the  Partnership's  remaining  assets  as
attractive sale opportunities  arise, the General Partner, on May 10, 2004, sold
to Jetran  International Ltd. the two MD-82 aircraft  previously on lease to CSI
for $1.3 million and $1.4 million,  respectively, for a total of $2.7 million in
cash and recognized a gain in the second quarter of $468,000.

On May 27,  2004,  the  Partnership  completed  the sale of one  Boeing  727-2D4
aircraft to Federal Express Corporation  ("FedEx"),  the lessee of the aircraft.
The total  consideration  paid by FedEx was $2,545,000,  of which $1,751,000 was
paid to the lender in payment in full of a note  collateralized by the aircraft.
Since the sale price was  expected to be lower than the book value of the lease,
an impairment charge of $561,000 was recorded in the first quarter of 2004.

ITEM 3. CONTROLS AND PROCEDURES

         (a) The Chief Executive  Officer and the Chief Financial Officer of the
General Partner of the Partnership,  after  evaluating the  effectiveness of the
Partnership's  disclosure  controls and  procedures  as of the end of the period
covered  by  this  quarterly  report,  have  concluded  that  the  Partnership's
disclosure  of  the  controls  and  procedures  are  effective  to  ensure  that
information required to be disclosed by the Partnership in this quarterly report
is accumulated and communicated to the Partnership's  management to allow timely
decisions regarding required disclosure.

         (b) No  change  was made in the  Partnership's  internal  control  over
financial  reporting that has materially  affected,  or is reasonably  likely to
materially affect, the Partnership's internal control over financial reporting.


                                       12





PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

In June 2002, the Partnership commenced litigation against US Airways seeking to
recover  damages for US Airways'  failure to return three aircraft  leased to US
Airways in the condition  prescribed in the lease following lease  expiration on
October 1, 2001 and to pay rent due on such  aircraft.  US Airways  subsequently
filed for  bankruptcy,  and the owner  trustee for the  Partnership  (the "Owner
Trustee")  filed a proof of claim in the bankruptcy  case in the amount of $13.0
million with respect to the aircraft.  In September  2003, the Owner Trustee and
US  Airways  entered  into a  stipulation  providing  for  the  allowance  of an
unsecured  claim in the  bankruptcy  case in the amount of $9.3 million.  In its
Disclosure  Statement dated January 17, 2003, filed as part of its proposed plan
of reorganization,  US Airways projected that it would pay between 1.2% and 1.8%
on  unsecured  claims.  In December  2003,  the  Partnership  received a partial
distribution  from US Airways in the form of  company  Class A Common  stock and
Warrants redeemable for Class A Preferred stocks. The Partnership received 6,975
shares of Class A Common  stock,  which were valued as of  December  31, 2003 at
$43,385 ($6.22 per share) and warrants for 4,278 of Class A Preferred  stock. No
value was  recorded on the  Preferred  stock since the per share strike price of
$7.42 was higher than the closing  stock price of $6.22 at December 31, 2003. On
March 30, 2004, the  Partnership  sold its 6,975 shares of Common A stock with a
settlement  date of April 2, 2004.  The net sale price of the stock was $31,177.
Since the sale price was lower than the investment book value, a loss on sale of
$12,208 was  recorded in the first  quarter of 2004 and included in other income
in the statement of operations.

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K.

               (a) Exhibits:


                3.1    Fourth Amendment to Amended and Restated Partnership
                       Agreement

               31.1    Certification of Chief Executive Officer pursuant to
                       Section 302 of the Sarbanes-Oxley Act of 2002

               31.2    Certification of Chief Financial Officer pursuant to
                       Section 302 of the Sarbanes-Oxley Act of 2002

               32.1    Certification of Chief Executive Officer pursuant to
                       Section 906 of the Sarbanes-Oxley Act of 2002

               32.2    Certification of Chief Financial Officer pursuant to
                       Section 906 of the Sarbanes-Oxley Act of 2002

               99.1    Press release issued by the Partnership on July 12, 2004

               99.2    Independent Accountant's Report



               Reports on Form 8-K

               On May 14,  2004,  the  Partnership  filed a report  on Form 8-K
               dated May 10, 2004,  disclosing  under Item 2 the  completion of
               the sale by the  Partnership  of two MD-82  aircraft and related
               assets to Jetran International Ltd.

               On June 6,  2004,  the  Partnership  filed a report  on Form 8-K
               dated May 27, 2004,  disclosing  under Item 2 the  completion of
               the  sale by the  Partnership  of one  B727-200FH  aircraft  and
               related assets to FedEx Corporation.


                                       13





                                   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.



                                   AIRLEASE LTD., A CALIFORNIA LIMITED
                                   PARTNERSHIP

                                   By:  Airlease Management Services, Inc.
                                        General Partner


July 15, 2004                      By: /s/ DAVID B. GEBLER
_____________                          __________________________________
Date                                    David B. Gebler
                                        Chairman, Chief Executive Officer
                                        and President


July 15, 2004                      By: /s/ ROBERT A. KEYES
_____________                          __________________________________
Date                                    Robert A. Keyes
                                        Chief Financial Officer


                                       14





                                  EXHIBIT INDEX


       EXHIBIT NUMBER      DESCRIPTION

(a) Exhibits:

             3.1     Fourth Amendment to Amended and Restated Partnership
                     Agreement

            31.1     Certification of Chief Executive Officer pursuant to
                     Section 302 of the Sarbanes-Oxley Act of 2002

            31.2     Certification of Chief Financial Officer pursuant to
                     Section 302 of the Sarbanes-Oxley Act of 2002

            32.1     Certification of Chief Executive Officer pursuant to
                     Section 906 of the Sarbanes-Oxley Act of 2002

            32.2     Certification of Chief Financial Officer pursuant to
                     Section 906 of the Sarbanes-Oxley Act of 2002

            99.1     Press release issued by the Partnership on July 12, 2004.

            99.2     Independent Accountant's Report



            Reports on Form 8-K

            On May 14,  2004,  the  Partnership  filed a report  on Form 8-K
            dated May 10, 2004,  disclosing  under Item 2 the  completion of
            the sale by the  Partnership  of two MD-82  aircraft and related
            assets to Jetran International Ltd.

            On June 6,  2004,  the  Partnership  filed a report  on Form 8-K
            dated May 27, 2004,  disclosing  under Item 2 the  completion of
            the  sale by the  Partnership  of one  B727-200FH  aircraft  and
            related assets to FedEx Corporation .


                                       15