Delaware
|
1-10323
|
74-2099724
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
1600 Smith Street, Dept. HQSEO, Houston, Texas
|
77002
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
(713) 324-2950
|
||
(Registrant’s telephone number, including area code)
|
|
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
o Soliciting material pursuant to Rule 14a−12 under the Exchange Act (17 CFR 240.14a−12)
|
|
o Pre−commencement communications pursuant to Rule 14d−2(b) under the Exchange Act (17 CFR 240.14d−2(b))
|
|
o Pre−commencement communications pursuant to Rule 13e−4(c) under the Exchange Act (17 CFR 240.13e−4(c))
|
|
1.1
|
Underwriting Agreement, dated September 19, 2012, among the underwriters named therein, acting through their representatives Credit Suisse Securities (USA) LLC and Morgan Stanley & Co. LLC, Natixis S.A., acting through its New York Branch, as depositary, and Continental Airlines, Inc.
|
|
4.1
|
Pass Through Trust Agreement, dated as of October 3, 2012, between Continental Airlines, Inc. and Wilmington Trust, National Association, as trustee
|
|
4.2
|
Trust Supplement No. 2012-2A-O, dated as of October 3, 2012, between Wilmington Trust, National Association, as trustee, and Continental Airlines, Inc., to Pass Through Trust Agreement, dated as of October 3, 2012
|
|
4.3
|
Trust Supplement No. 2012-2A-S, dated as of October 3, 2012, between Wilmington Trust, National Association, as trustee, and Continental Airlines, Inc., to Pass Through Trust Agreement, dated as of October 3, 2012
|
|
4.4
|
Trust Supplement No. 2012-2B-O, dated as of October 3, 2012, between Wilmington Trust, National Association, as trustee, and Continental Airlines, Inc., to Pass Through Trust Agreement, dated as of October 3, 2012
|
|
4.5
|
Trust Supplement No. 2012-2B-S, dated as of October 3, 2012, between Wilmington Trust, National Association, as trustee, and Continental Airlines, Inc., to Pass Through Trust Agreement, dated as of October 3, 2012
|
|
4.6
|
Revolving Credit Agreement (2012-2A), dated as of October 3, 2012, between Wilmington Trust, National Association, as subordination agent, as agent and trustee, and as borrower, and Natixis S.A., acting through its New York Branch, as liquidity provider
|
|
4.7
|
Revolving Credit Agreement (2012-2B), dated as of October 3, 2012, between Wilmington Trust, National Association, as subordination agent, as agent and trustee, and as borrower, and Natixis S.A., acting through its New York Branch, as liquidity provider
|
|
4.8
|
Intercreditor Agreement, dated as of October 3, 2012, among Wilmington Trust, National Association, as trustee, Natixis S.A., acting through its New York Branch, as liquidity provider, and Wilmington Trust, National Association, as subordination agent and trustee
|
|
4.9
|
Deposit Agreement (Class A), dated as of October 3, 2012, between U.S. Bank National Association, as escrow agent, and Natixis S.A., acting through its New York Branch, as depositary
|
|
4.10
|
Deposit Agreement (Class B), dated as of October 3, 2012, between U.S. Bank National Association, as escrow agent, and Natixis S.A., acting through its New York Branch, as depositary
|
|
4.11
|
Escrow and Paying Agent Agreement (Class A), dated as of October 3, 2012 among U.S. Bank National Association, as escrow agent, Credit Suisse Securities (USA) LLC and Morgan Stanley & Co. LLC, for themselves and on behalf of the several Underwriters of the Certificates, Wilmington Trust, National Association, as trustee, and Wilmington Trust, National Association, as paying agent
|
|
4.12
|
Escrow and Paying Agent Agreement (Class B), dated as of October 3, 2012 among U.S. Bank National Association, as escrow agent, Credit Suisse Securities (USA) LLC and Morgan Stanley & Co. LLC, for themselves and on behalf of the several Underwriters of the Certificates, Wilmington Trust, National Association, as trustee, and Wilmington Trust, National Association, as paying agent
|
|
4.13
|
Note Purchase Agreement, dated as of October 3, 2012, among Continental Airlines, Inc., Wilmington Trust, National Association, as trustee, Wilmington Trust, National Association, as subordination agent, U.S. Bank National Association, as escrow agent, and Wilmington Trust, National Association, as paying agent
|
|
4.14
|
Form of Participation Agreement (Participation Agreement between Continental Airlines, Inc. and Wilmington Trust, National Association, as mortgagee, subordination agent and trustee) (Exhibit B to Note Purchase Agreement)
|
|
4.15
|
Form of Indenture (Trust Indenture and Mortgage between Continental Airlines, Inc. and Wilmington Trust, National Association, as mortgagee) (Exhibit C to Note Purchase Agreement)
|
|
4.16
|
Form of Continental Airlines Pass Through Certificate, Series 2012-2A-O (included in Exhibit 4.2)
|
|
4.17
|
Form of Continental Airlines Pass Through Certificate, Series 2012-2B-O (included in Exhibit 4.4)
|
|
23.1
|
Consent of Aircraft Information Services, Inc., dated September 19, 2012
|
|
23.2
|
Consent of BK Associates, Inc., dated September 19, 2012
|
|
23.3
|
Consent of Morten Beyer & Agnew, Inc., dated September 19, 2012
|
CONTINENTAL AIRLINES, INC.
|
||
Date: October 3, 2012
|
By
|
/s/ Christopher T. Kenny
|
Christopher T. Kenny
|
||
Vice President & Controller
|
|
1.1
|
Underwriting Agreement, dated September 19, 2012, among the underwriters named therein, acting through their representatives Credit Suisse Securities (USA) LLC and Morgan Stanley & Co. LLC, Natixis S.A., acting through its New York Branch, as depositary, and Continental Airlines, Inc.
|
|
4.1
|
Pass Through Trust Agreement, dated as of October 3, 2012, between Continental Airlines, Inc. and Wilmington Trust, National Association, as trustee
|
|
4.2
|
Trust Supplement No. 2012-2A-O, dated as of October 3, 2012, between Wilmington Trust, National Association, as trustee, and Continental Airlines, Inc., to Pass Through Trust Agreement, dated as of October 3, 2012
|
|
4.3
|
Trust Supplement No. 2012-2A-S, dated as of October 3, 2012, between Wilmington Trust, National Association, as trustee, and Continental Airlines, Inc., to Pass Through Trust Agreement, dated as of October 3, 2012
|
|
4.4
|
Trust Supplement No. 2012-2B-O, dated as of October 3, 2012, between Wilmington Trust, National Association, as trustee, and Continental Airlines, Inc., to Pass Through Trust Agreement, dated as of October 3, 2012
|
|
4.5
|
Trust Supplement No. 2012-2B-S, dated as of October 3, 2012, between Wilmington Trust, National Association, as trustee, and Continental Airlines, Inc., to Pass Through Trust Agreement, dated as of October 3, 2012
|
|
4.6
|
Revolving Credit Agreement (2012-2A), dated as of October 3, 2012, between Wilmington Trust, National Association, as subordination agent, as agent and trustee, and as borrower, and Natixis S.A., acting through its New York Branch, as liquidity provider
|
|
4.7
|
Revolving Credit Agreement (2012-2B), dated as of October 3, 2012, between Wilmington Trust, National Association, as subordination agent, as agent and trustee, and as borrower, and Natixis S.A., acting through its New York Branch, as liquidity provider
|
|
4.8
|
Intercreditor Agreement, dated as of October 3, 2012, among Wilmington Trust, National Association, as trustee, Natixis S.A., acting through its New York Branch, as liquidity provider, and Wilmington Trust, National Association, as subordination agent and trustee
|
|
4.9
|
Deposit Agreement (Class A), dated as of October 3, 2012, between U.S. Bank National Association, as escrow agent, and Natixis S.A., acting through its New York Branch, as depositary
|
|
4.10
|
Deposit Agreement (Class B), dated as of October 3, 2012, between U.S. Bank National Association, as escrow agent, and Natixis S.A., acting through its New York Branch, as depositary
|
|
4.11
|
Escrow and Paying Agent Agreement (Class A), dated as of October 3, 2012 among U.S. Bank National Association, as escrow agent, Credit Suisse Securities (USA) LLC and Morgan Stanley & Co. LLC, for themselves and on behalf of the several Underwriters of the Certificates, Wilmington Trust, National Association, as trustee, and Wilmington Trust, National Association, as paying agent
|
|
4.12
|
Escrow and Paying Agent Agreement (Class B), dated as of October 3, 2012 among U.S. Bank National Association, as escrow agent, Credit Suisse Securities (USA) LLC and Morgan Stanley & Co. LLC, for themselves and on behalf of the several Underwriters of the Certificates, Wilmington Trust, National Association, as trustee, and Wilmington Trust, National Association, as paying agent
|
|
4.13
|
Note Purchase Agreement, dated as of October 3, 2012, among Continental Airlines, Inc., Wilmington Trust, National Association, as trustee, Wilmington Trust, National Association, as subordination agent, U.S. Bank National Association, as escrow agent, and Wilmington Trust, National Association, as paying agent
|
|
4.14
|
Form of Participation Agreement (Participation Agreement between Continental Airlines, Inc. and Wilmington Trust, National Association, as mortgagee, subordination agent and trustee) (Exhibit B to Note Purchase Agreement)
|
|
4.15
|
Form of Indenture (Trust Indenture and Mortgage between Continental Airlines, Inc. and Wilmington Trust, National Association, as mortgagee) (Exhibit C to Note Purchase Agreement)
|
|
4.16
|
Form of Continental Airlines Pass Through Certificate, Series 2012-2A-O (included in Exhibit 4.2)
|
|
4.17
|
Form of Continental Airlines Pass Through Certificate, Series 2012-2B-O (included in Exhibit 4.4)
|
|
23.1
|
Consent of Aircraft Information Services, Inc., dated September 19, 2012
|
|
23.2
|
Consent of BK Associates, Inc., dated September 19, 2012
|
|
23.3
|
Consent of Morten Beyer & Agnew, Inc., dated September 19, 2012
|
Very truly yours,
|
|||
CONTINENTAL AIRLINES, INC.
|
|||
By:
|
/s/ Gerald Laderman | ||
Name:
|
Gerald Laderman | ||
Title:
|
Senior Vice President Finance and Treasurer |
By:
|
CREDIT SUISSE SECURITIES (USA) LLC
|
||
By:
|
/s/ Thomas L. Smith | ||
Name:
|
Thomas L. Smith | ||
Title:
|
Managing Director |
By:
|
MORGAN STANLEY & CO. LLC
|
||
By:
|
/s/ Thomas F. Cahill, Jr. | ||
Name:
|
Thomas F. Cahill, Jr. | ||
Title:
|
Managing Director |
NATIXIS S.A.
New York Branch,
as Depositary
|
||
By:
|
/s/ Jocelyn Noel | |
Name:
|
Jocelyn Noel | |
Title:
|
Vice President |
|
||
|
/s/ Louis Douady | |
Name:
|
Louis Douady | |
Title:
|
Managing Director |
Certificate Designation
|
Aggregate
Face
Amount
|
Interest Rate
|
Final
Expected Distribution
Date
|
2012-2A-O
|
$711,622,000
|
4.00%
|
October 29, 2024
|
2012-2B-O
|
$132,266,000
|
5.50%
|
October 29, 2020
|
Underwriters
|
2012-2A-O
|
2012-2B-O
|
Credit Suisse Securities (USA) LLC
|
$117,417,630
|
$21,823,890
|
Morgan Stanley & Co. LLC
|
$117,417,630
|
$21,823,890
|
Citigroup Global Markets Inc.
|
$117,417,630
|
$21,823,890
|
Deutsche Bank Securities Inc.
|
$117,417,630
|
$21,823,890
|
Goldman, Sachs & Co.
|
$117,417,630
|
$21,823,890
|
Jefferies & Company, Inc.
|
$117,417,630
|
$21,823,890
|
Natixis Securities Americas LLC
|
$7,116,220
|
$1,322,660
|
Closing date, time and location:
|
October 3, 2012
|
Securities:
|
Class A Pass Through Certificates,
Series 2012-2 (“Class A Certificates”)
|
Class B Pass Through Certificates,
Series 2012-2 (“Class B Certificates”)
|
Amount:
|
$711,622,000 |
$132,266,000
|
CUSIP:
|
210795 QB9 |
210795 QC7
|
ISIN:
|
US210795QB94 |
US210795QC77
|
Coupon:
|
4.00%
|
5.50%
|
Make-Whole Spread over Treasuries:
|
0.40%
|
0.50%
|
Available Amount under Liquidity Facility at October 29, 2013:
|
$42,697,320
|
$10,911,945
|
Initial Maximum Commitment Amount Under Liquidity Facility:
|
$44,753,117
|
$11,437,335
|
Public Offering Price:
|
100%
|
100%
|
Underwriting:
|
||
Credit Suisse Securities (USA) LLC
|
$117,417,630
|
$21,823,890
|
Morgan Stanley & Co. LLC
|
$117,417,630
|
$21,823,890
|
Citigroup Global Markets Inc.
|
$117,417,630
|
$21,823,890
|
Deutsche Bank Securities Inc.
|
$117,417,630
|
$21,823,890
|
Goldman, Sachs & Co.
|
$117,417,630
|
$21,823,890
|
Jefferies & Company, Inc.
|
$117,417,630
|
$21,823,890
|
Natixis Securities Americas LLC
|
$7,116,220
|
$1,322,660
|
Concession to Selling Group Members:
|
0.50%
|
0.50%
|
Discount to Broker/Dealers:
|
0.25%
|
0.25%
|
Underwriting Commission:
|
$10,548,600
|
|
Continental’s Transaction Expenses:
|
$3,500,000
|
|
Underwriting Agreement:
|
Dated September 19, 2012
|
|
Settlement:
|
October 3, 2012 (T+10) closing date, the 10th business day following the date hereof
|
|
Preliminary Prospectus Supplement:
|
Continental has prepared a Preliminary Prospectus Supplement, dated September 19, 2012, which includes additional information regarding the Class A and Class B Certificates
|
|
|
2
|
|
11
|
|
11
|
|
12
|
|
|
|
13
|
|
15
|
|
17
|
|
17
|
|
|
|
17
|
|
18
|
|
18
|
|
18
|
|
19
|
|
21
|
|
21
|
|
21
|
|
22
|
|
|
|
22
|
|
23
|
|
24
|
|
25
|
|
|
|
25
|
|
26
|
|
|
|
27
|
|
28
|
|
28
|
|
29
|
29
|
|
30
|
|
30
|
|
31
|
|
31
|
|
|
|
31
|
|
31
|
|
32
|
|
33
|
|
33
|
|
33
|
|
33
|
|
34
|
|
35
|
|
36
|
|
37
|
|
37
|
|
38
|
|
39
|
|
39
|
|
40
|
|
40
|
|
40
|
|
|
|
40
|
|
40
|
|
41
|
|
41
|
|
|
|
42
|
|
43
|
|
44
|
|
44
|
|
44
|
|
44
|
|
44
|
|
|
45
|
|
|
|
46
|
|
|
|
47
|
|
47
|
|
47
|
|
47
|
|
48
|
|
48
|
|
49
|
|
49
|
|
49
|
|
49
|
|
49
|
|
49
|
|
49
|
|
49
|
Exhibit A
|
Form of Certificate
|
Trust Indenture Act
of 1939 Section
|
Pass Through Trust
Agreement Section
|
310(a)(1)
|
7.08
|
(a)(2)
|
7.08
|
312(a)
|
3.05; 7.12; 8.01; 8.02
|
313(a) and (c)
|
8.03
|
313(b) and (d)
|
N.A.
|
314(a)(1)-(3)
|
8.04(a) - (c)
|
(a)(4)
|
8.04(d)
|
(c)(1)
|
1.02
|
(c)(2)
|
1.02
|
(d)(1)
|
N.A.
|
(d)(2)
|
N.A.
|
(d)(3)
|
N.A.
|
(e)
|
1.02
|
315(b)
|
7.02
|
315(c)
|
7.01(b)
|
316(a)(last sentence)
|
1.04(c)
|
(a)(1)(A)
|
6.04
|
(a)(1)(B)
|
6.05
|
(b)
|
6.06
|
(c)
|
1.04(d)
|
317(a)(1)
|
6.03
|
(b)
|
7.13
|
318(a)
|
12.07
|
|
Attention:
|
Treasurer
|
|
Facsimile:
|
(312) 997-8333
|
|
Attention:
|
Corporate Trust Administration
|
|
Facsimile:
|
(302) 636-4140
|
|
Telephone:
|
(302) 636-6294
|
CONTINENTAL AIRLINES, INC.
|
||||
By:
|
/s/ Gerald Laderman | |||
Name:
|
Gerald Laderman | |||
Title:
|
Senior Vice President Finance and Treasurer |
WILMINGTON TRUST, NATIONAL ASSOCIATION,
as Trustee
|
||||
By:
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
|
$_________ Fractional Undivided Interest representing ._____% of the Trust per $1,000 face amount
|
1.
|
This legend to appear on Book-Entry Certificates to be deposited with The Depository Trust Company.
|
CONTINENTAL AIRLINES PASS THROUGH TRUST _______
|
|||
By:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
as Trustee
|
||
By:
|
|||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
as Trustee
|
|||
By:
|
|||
Authorized Officer
|
2
|
||
2
|
||
|
4
|
|
4
|
||
|
10
|
|
10
|
||
12
|
||
12
|
||
13
|
||
|
13
|
|
13
|
||
15
|
||
|
16
|
|
16
|
||
17
|
||
17
|
||
17
|
||
18
|
||
|
19
|
|
19
|
||
19
|
||
19
|
||
20
|
||
|
20
|
|
20
|
||
|
22
|
|
22
|
||
22
|
||
23
|
||
23
|
CONTINENTAL AIRLINES, INC.
|
||||
By:
|
/s/ Gerald Laderman
|
|||
Name:
|
Gerald Laderman
|
|||
Title:
|
Senior Vice President
Finance and Treasurer
|
WILMINGTON TRUST, NATIONAL
ASSOCIATION, as Trustee
|
||||
By:
|
/s/ Chad May
|
|||
Name:
|
Chad May
|
|||
Title:
|
Assistant Vice President
|
CONTINENTAL AIRLINES PASS THROUGH
TRUST 2012-2A-O
|
|||
|
By:
|
WILMINGTON TRUST, NATIONAL
ASSOCIATION,
as Trustee
|
|
|
By:
|
||
Name: | |||
Title: | |||
WILMINGTON TRUST, NATIONAL
ASSOCIATION,
as Trustee
|
|||
|
By:
|
||
Name: | |||
Title: | |||
ASSIGNOR: | |||
WILMINGTON TRUST, NATIONAL
ASSOCIATION, not in its individual
capacity except as expressly provided
herein, but solely as trustee under the
Pass Through Trust Agreement and
Trust Supplement in respect of the
Continental Airlines Pass Through Trust
2012-2A-O
|
|||
|
By:
|
||
Name: | |||
Title: |
ASSIGNEE: | |||
WILMINGTON TRUST, NATIONAL
ASSOCIATION, not in its individual
capacity except as expressly provided
herein, but solely as trustee under the
Pass Through Trust Agreement and
Trust Supplement in respect of the
Continental Airlines Pass Through Trust
2012-2A-S
|
|||
|
By:
|
||
Name: | |||
Title: | |||
2
|
||
2
|
||
|
4
|
|
4
|
||
|
10
|
|
10
|
||
12
|
||
12
|
||
13
|
||
|
14
|
|
14
|
||
16
|
||
|
16
|
|
16
|
||
17
|
||
17
|
||
17
|
||
18
|
||
|
19
|
|
19
|
||
19
|
||
19
|
||
20
|
||
|
20
|
|
20
|
||
|
21
|
|
21
|
||
21
|
||
21
|
||
21
|
CONTINENTAL AIRLINES, INC.
|
||||
By:
|
/s/ Gerald Laderman | |||
Name:
|
Gerald Laderman | |||
Title:
|
Senior Vice President Finance and Treasurer |
WILMINGTON TRUST, NATIONAL ASSOCIATION,
as Trustee
|
||||
By:
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
|
2
|
2
|
|
|
4
|
4
|
|
|
10
|
10
|
|
12
|
|
12
|
|
13
|
|
|
13
|
13
|
|
15
|
|
|
16
|
16
|
|
17
|
|
17
|
|
17
|
|
18
|
|
|
19
|
19
|
|
19
|
|
19
|
|
20
|
|
|
20
|
20
|
|
|
22
|
22
|
|
22
|
|
23
|
|
23
|
CONTINENTAL AIRLINES, INC.
|
||||
By:
|
/s/ Gerald Laderman | |||
Name:
|
Gerald Laderman | |||
Title:
|
Senior Vice President Finance and Treasurer |
WILMINGTON TRUST, NATIONAL ASSOCIATION,
as Trustee
|
||||
By:
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
CONTINENTAL AIRLINES PASS THROUGH TRUST 2012-2B-O
|
||||
By:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
as Trustee
|
|||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
as Trustee
|
||||
By:
|
||||
Name:
|
||||
Title:
|
ASSIGNOR:
|
|||||
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity except as expressly provided herein, but solely as trustee under the Pass Through Trust Agreement and Trust Supplement in respect of the Continental Airlines Pass Through Trust 2012-2B-O
|
|||||
By:
|
|||||
Name:
|
|||||
Title:
|
ASSIGNEE:
|
|||||
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity except as expressly provided herein, but solely as trustee under the Pass Through Trust Agreement and Trust Supplement in respect of the Continental Airlines Pass Through Trust 2012-2B-S
|
|||||
By:
|
|||||
Name:
|
|||||
Title:
|
|
2
|
2
|
|
|
4
|
4
|
|
|
10
|
10
|
|
12
|
|
12
|
|
13
|
|
|
14
|
14
|
|
16
|
|
|
16
|
16
|
|
17
|
|
17
|
|
17
|
|
18
|
|
|
19
|
19
|
|
19
|
|
19
|
|
20
|
|
|
20
|
20
|
|
|
21
|
21
|
|
21
|
|
21
|
|
21
|
CONTINENTAL AIRLINES, INC.
|
||||
By:
|
/s/ Gerald Laderman | |||
Name:
|
Gerald Laderman | |||
Title:
|
Senior Vice President Finance and Treasurer |
WILMINGTON TRUST, NATIONAL ASSOCIATION,
as Trustee
|
||||
By:
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
|
1
|
1
|
|
|
7
|
7
|
|
7
|
|
10
|
|
10
|
|
10
|
|
11
|
|
12
|
|
12
|
|
12
|
|
13
|
|
|
13
|
13
|
|
14
|
|
15
|
|
16
|
|
17
|
|
17
|
|
17
|
|
18
|
|
19
|
|
19
|
|
|
20
|
20 | |
22
|
|
22
|
|
|
22
|
22
|
|
22
|
|
23
|
23
|
|
23
|
|
|
23
|
23
|
|
23
|
|
24
|
|
24
|
|
24
|
|
25
|
|
25
|
|
26
|
|
27
|
|
27
|
|
27
|
|
28
|
|
28
|
|
28
|
|
28
|
|
29
|
|
29
|
|
29
|
-
|
Certain Economic Terms
|
|
-
|
Administration Details
|
|
-
|
Interest Advance Notice of Borrowing
|
|
-
|
Non-Extension Advance Notice of Borrowing
|
|
-
|
Downgrade Advance Notice of Borrowing
|
|
-
|
Final Advance Notice of Borrowing
|
|
-
|
Notice of Termination
|
|
-
|
Notice of Replacement Subordination Agent
|
|
-
|
Special Termination Advance Notice of Borrowing
|
|
-
|
Notice of Special Termination
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as agent and trustee for the Class A Trust,
as Borrower
|
||||
By:
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
NATIXIS S.A., acting through its NEW YORK BRANCH,
as Liquidity Provider
|
||||
By:
|
/s/ Jocelyn Noel | |||
Name:
|
Jocelyn Noel | |||
Title:
|
Vice President | |||
By:
|
/s/ Louis Douady | |||
Name:
|
Louis Douady | |||
Title:
|
Managing Director |
Borrower:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION
|
Address:
|
1100 North Market Square
|
Liquidity Provider:
|
NATIXIS S.A., acting through its New York Branch
|
Address:
|
1251 Avenue of the Americas
|
Account Details:
|
Bank Name:
|
JPMorgan Chase Bank, N.A.
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
Very truly yours,
NATIXIS S.A., acting through its NEW YORK BRANCH, as Liquidity Provider
|
||||
By:
|
||||
Name:
|
||||
Title:
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
Very truly yours,
NATIXIS S.A., acting through its NEW YORK BRANCH, as Liquidity Provider
|
||||
By:
|
||||
Name:
|
||||
Title:
|
||||
By:
|
||||
Name:
|
||||
Title:
|
|
1
|
1
|
|
|
7
|
7
|
|
7
|
|
10
|
|
10
|
|
10
|
|
11
|
|
12
|
|
12
|
|
12
|
|
13
|
|
|
13
|
13
|
|
14
|
|
15
|
|
16
|
|
17
|
|
17
|
|
17
|
|
18
|
|
19
|
|
19
|
|
|
20
|
20
|
|
22
|
|
22
|
|
|
22
|
22
|
|
22
|
|
23
|
23
|
|
23
|
|
|
23
|
23
|
|
23
|
|
24
|
|
24
|
|
24
|
|
25
|
|
25
|
|
26
|
|
27
|
|
27
|
|
27
|
|
28
|
|
28
|
|
28
|
|
28
|
|
29
|
|
29
|
|
29
|
-
|
Certain Economic Terms
|
|
-
|
Administration Details
|
|
-
|
Interest Advance Notice of Borrowing
|
|
-
|
Non-Extension Advance Notice of Borrowing
|
|
-
|
Downgrade Advance Notice of Borrowing
|
|
-
|
Final Advance Notice of Borrowing
|
|
-
|
Notice of Termination
|
|
-
|
Notice of Replacement Subordination Agent
|
|
-
|
Special Termination Advance Notice of Borrowing
|
|
-
|
Notice of Special Termination
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as agent and trustee for the Class B Trust,
as Borrower
|
||||
By:
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
NATIXIS S.A., acting through its NEW YORK BRANCH,
as Liquidity Provider
|
||||
By:
|
/s/ Jocelyn Noel | |||
Name:
|
Jocelyn Noel | |||
Title:
|
Vice President | |||
By:
|
/s/ Louis Douady | |||
Name:
|
Louis Douady | |||
Title:
|
Managing Director |
Borrower:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION
|
Address:
|
1100 North Market Square
|
Liquidity Provider:
|
NATIXIS S.A., acting through its New York Branch
|
Address:
|
1251 Avenue of the Americas
|
Account Details:
|
Bank Name:
|
JPMorgan Chase Bank, N.A.
|
|
City and State:
|
New York, NY
|
|
ABA No.:
|
021 000 021
|
|
Account Name:
|
Natixis, New York Branch
|
|
Account No.:
|
544-7-75330
|
|
Reference:
|
Continental 2012-2B Liquidity
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
Very truly yours,
NATIXIS S.A., acting through its NEW YORK BRANCH, as Liquidity Provider
|
||||
By:
|
||||
Name:
|
||||
Title:
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Subordination Agent, as Borrower
|
||||
By:
|
||||
Name:
|
||||
Title:
|
Very truly yours,
NATIXIS S.A., acting through its NEW YORK BRANCH, as Liquidity Provider
|
||||
By:
|
||||
Name:
|
||||
Title:
|
||||
By:
|
||||
Name:
|
||||
Title:
|
|
2
|
2
|
|
|
20
|
20
|
|
20
|
|
22
|
|
22
|
|
23
|
|
24
|
|
|
26
|
26
|
|
27
|
|
30
|
|
30
|
|
30
|
|
|
37
|
37
|
|
39
|
|
39
|
|
40
|
|
40
|
|
|
40
|
40
|
|
42
|
|
42
|
|
42
|
|
|
42
|
42
|
|
43
|
|
43
|
|
43
|
43
|
|
44
|
|
44
|
|
44
|
|
44
|
|
45
|
|
|
45
|
45
|
|
|
45
|
45
|
|
|
46
|
46
|
|
50
|
|
50
|
|
50
|
|
|
50
|
50
|
|
50
|
|
51
|
|
51
|
|
52
|
|
52
|
|
52
|
|
52
|
|
52
|
|
54
|
|
54
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
not in its individual capacity but solely as Trustee for each of the Trusts
|
||||
By:
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
NATIXIS S.A., ACTING THROUGH ITS NEW YORK BRANCH, as Class A Liquidity Provider and Class B Liquidity Provider
|
||||
By:
|
/s/ Jocelyn Noel | |||
Name:
|
Jocelyn Noel | |||
Title:
|
Vice President |
By:
|
/s/ Louis Douady | |||
Name:
|
Louis Douady | |||
Title:
|
Managing Director |
WILMINGTON TRUST, NATIONAL ASSOCIATION,
not in its individual capacity except as expressly set forth herein but solely as Subordination Agent and trustee
|
||||
By:
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
|
2
|
|
2
|
|
2
|
|
2
|
|
2
|
|
2
|
|
3
|
|
4
|
|
4
|
|
4
|
|
5
|
|
5
|
|
6
|
|
6
|
|
6
|
|
7
|
|
7
|
|
7
|
|
7
|
|
7
|
|
7
|
|
7
|
|
9
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By
|
/s/ David W. Doucette | |||
Name:
|
David W. Doucette | |||
Title:
|
Vice President |
NATIXIS S.A., acting through its New York Branch,
as Depositary
|
||||
By
|
/s/ Jocelyn Noel | |||
Name:
|
Jocelyn Noel | |||
Title:
|
Vice President | |||
By
|
/s/ Louis Douady | |||
Name:
|
Louis Douady | |||
Title:
|
Managing Director |
Aircraft Type
|
Deposit Amount
|
Sub-Account No.
|
Boeing 737-924ER
|
$28,112,000.00
|
750701A
|
Boeing 737-924ER
|
$28,112,000.00
|
750702A
|
Boeing 737-924ER
|
$28,143,000.00
|
750703A
|
Boeing 737-924ER
|
$28,143,000.00
|
750704A
|
Boeing 737-924ER
|
$28,220,000.00
|
750705A
|
Boeing 737-924ER
|
$28,220,000.00
|
750706A
|
Boeing 737-924ER
|
$28,250,000.00
|
750707A
|
Boeing 737-924ER
|
$28,250,000.00
|
750708A
|
Boeing 737-924ER
|
$28,282,000.00
|
750709A
|
Boeing 737-924ER
|
$28,282,000.00
|
750710A
|
Boeing 737-924ER
|
$28,358,000.00
|
750711A
|
Boeing 737-924ER
|
$28,358,000.00
|
750712A
|
Boeing 737-924ER
|
$28,390,000.00
|
750713A
|
Boeing 737-924ER
|
$28,390,000.00
|
750714A
|
Boeing 737-924ER
|
$28,422,000.00
|
750715A
|
Boeing 737-924ER
|
$28,422,000.00
|
750716A
|
Boeing 737-924ER
|
$28,499,000.00
|
750717A
|
Boeing 737-924ER
|
$28,499,000.00
|
750718A
|
Boeing 787-8
|
$67,163,000.00
|
750719A
|
Boeing 787-8
|
$67,163,000.00
|
750720A
|
Boeing 787-8
|
$67,944,000.00
|
750721A
|
Name
|
Telephone Number
|
Signature
|
|
1.
|
David W. Doucette
|
(617) 603-6534
|
/s/ David W. Doucette
|
2.
|
John G. Correia
|
(617) 603-6566
|
/s/ John G. Correia
|
3.
|
Alison D. Nadeau
|
(617) 603-6553
|
/s/ Alison D. Nadeau
|
4.
|
Eric Donaghey
|
(617) 603-6549
|
/s/ Eric Donaghey
|
Name
|
Telephone Number
|
|
1.
|
David W. Doucette
|
(617) 603-6534
|
2.
|
John G. Correia
|
(617) 603-6566
|
3.
|
Alison D. Nadeau
|
(617) 603-6553
|
4.
|
Eric Donaghey
|
(617) 603-6549
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By:
|
||||
Name:
|
||||
Title:
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By:
|
||||
Name:
|
||||
Title:
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By:
|
||||
Name:
|
||||
Title:
|
|
2
|
|
2
|
|
2
|
|
2
|
|
2
|
|
2
|
|
3
|
|
4
|
|
4
|
|
4
|
|
5
|
|
5
|
|
6
|
|
6
|
|
6
|
|
7
|
|
7
|
|
7
|
|
7
|
|
7
|
|
7
|
|
7
|
|
9
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By
|
/s/ David W. Doucette | |||
Name:
|
David W. Doucette | |||
Title:
|
Vice President |
NATIXIS S.A., acting through its New York Branch,
as Depositary
|
||||
By
|
/s/ Jocelyn Noel | |||
Name:
|
Jocelyn Noel | |||
Title:
|
Vice President | |||
By
|
/s/ Louis Douady | |||
Name:
|
Louis Douady | |||
Title:
|
Managing Director |
Aircraft Type
|
Deposit Amount
|
Sub-Account No.
|
Boeing 737-924ER
|
$5,225,000.00
|
750701B
|
Boeing 737-924ER
|
$5,225,000.00
|
750702B
|
Boeing 737-924ER
|
$5,231,000.00
|
750703B
|
Boeing 737-924ER
|
$5,231,000.00
|
750704B
|
Boeing 737-924ER
|
$5,245,000.00
|
750705B
|
Boeing 737-924ER
|
$5,245,000.00
|
750706B
|
Boeing 737-924ER
|
$5,251,000.00
|
750707B
|
Boeing 737-924ER
|
$5,251,000.00
|
750708B
|
Boeing 737-924ER
|
$5,256,000.00
|
750709B
|
Boeing 737-924ER
|
$5,256,000.00
|
750710B
|
Boeing 737-924ER
|
$5,271,000.00
|
750711B
|
Boeing 737-924ER
|
$5,271,000.00
|
750712B
|
Boeing 737-924ER
|
$5,277,000.00
|
750713B
|
Boeing 737-924ER
|
$5,277,000.00
|
750714B
|
Boeing 737-924ER
|
$5,283,000.00
|
750715B
|
Boeing 737-924ER
|
$5,283,000.00
|
750716B
|
Boeing 737-924ER
|
$5,297,000.00
|
750717B
|
Boeing 737-924ER
|
$5,297,000.00
|
750718B
|
Boeing 787-8
|
$12,483,000.00
|
750719B
|
Boeing 787-8
|
$12,483,000.00
|
750720B
|
Boeing 787-8
|
$12,628,000.00
|
750721B
|
Name
|
Telephone Number
|
Signature
|
|
1.
|
David W. Doucette
|
(617) 603-6534
|
/s/ David W. Doucette
|
2.
|
John G. Correia
|
(617) 603-6566
|
/s/ John G. Correia
|
3.
|
Alison D. Nadeau
|
(617) 603-6553
|
/s/ Alison D. Nadeau
|
4.
|
Eric Donaghey
|
(617) 603-6549
|
/s/ Eric Donaghey
|
Name
|
Telephone Number
|
|
1.
|
David W. Doucette
|
(617) 603-6534
|
2.
|
John G. Correia
|
(617) 603-6566
|
3.
|
Alison D. Nadeau
|
(617) 603-6553
|
4.
|
Eric Donaghey
|
(617) 603-6549
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By:
|
||||
Name:
|
||||
Title:
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By:
|
||||
Name:
|
||||
Title:
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By:
|
||||
Name:
|
||||
Title:
|
|
2
|
2
|
|
3
|
|
4
|
|
4
|
|
5
|
|
5
|
|
5
|
|
6
|
|
6
|
|
|
6
|
6
|
|
7
|
|
7
|
|
8
|
|
8
|
|
8
|
|
|
9
|
|
9
|
|
9
|
|
10
|
|
11
|
|
12
|
|
12
|
|
13
|
|
13
|
|
13
|
|
13
|
|
13
|
|
14
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By
|
/s/ David W. Doucette | |||
Name:
|
David W. Doucette | |||
Title:
|
Vice President |
CREDIT SUISSE SECURITIES (USA) LLC and MORGAN STANLEY & CO. LLC, for themselves and on behalf of the several Underwriters
By: CREDIT SUISSE SECURITIES (USA) LLC,
as an Underwriter
|
||||
By
|
/s/ Thomas L. Smith | |||
Name:
|
Thomas L. Smith | |||
Title:
|
Managing Director |
By: MORGAN STANLEY & CO. LLC,
as an Underwriter
|
||||
By
|
/s/ Stacie Selinger | |||
Name:
|
Stacie Selinger | |||
Title:
|
Vice President |
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity, but solely as Pass Through Trustee for and on behalf of Continental Airlines Pass Through Trust 2012-2A-O
|
||||
By
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
WILMINGTON TRUST, NATIONAL ASSOCIATION,
as Paying Agent
|
||||
By
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By
|
||||
Name:
|
||||
Title:
|
Very truly yours,
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Pass Through Trustee
|
||||
By
|
||||
Name:
|
||||
Title:
|
|
2
|
2
|
|
3
|
|
4
|
|
4
|
|
5
|
|
5
|
|
5
|
|
6
|
|
6
|
|
|
6
|
6
|
|
7
|
|
7
|
|
8
|
|
8
|
|
8
|
|
|
9
|
|
9
|
|
9
|
|
10
|
|
11
|
|
12
|
|
12
|
|
13
|
|
13
|
|
13
|
|
13
|
|
13
|
|
14
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By
|
/s/ David W. Doucette | |||
Name:
|
David W. Doucette | |||
Title:
|
Vice President |
CREDIT SUISSE SECURITIES (USA) LLC and MORGAN STANLEY & CO. LLC, for themselves and on behalf of the several Underwriters
By: CREDIT SUISSE SECURITIES (USA) LLC,
as an Underwriter
|
||||
By
|
/s/ Thomas L. Smith | |||
Name:
|
Thomas L. Smith | |||
Title:
|
Managing Director |
By: MORGAN STANLEY & CO. LLC,
as an Underwriter
|
||||
By
|
/s/ Stacie Selinger | |||
Name:
|
Stacie Selinger | |||
Title:
|
Vice President |
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity, but solely as Pass Through Trustee for and on behalf of Continental Airlines Pass Through Trust 2012-2B-O
|
||||
By
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
WILMINGTON TRUST, NATIONAL ASSOCIATION,
as Paying Agent
|
||||
By
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President |
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By
|
||||
Name:
|
||||
Title:
|
Very truly yours,
WILMINGTON TRUST, NATIONAL ASSOCIATION, not in its individual capacity but solely as Pass Through Trustee
|
||||
By
|
||||
Name:
|
||||
Title:
|
3
|
|
7
|
|
7
|
|
12
|
|
16
|
|
16
|
|
17
|
|
18
|
|
19
|
Form of Closing Notice
|
Form of Participation Agreement
|
Form of Indenture
|
CONTINENTAL AIRLINES, INC.
|
||||
|
||||
By:
|
/s/ Gerald Laderman | |||
Name:
|
Gerald Laderman | |||
Title:
|
Senior Vice President Finance and Treasurer |
|||
Address:
|
77 W. Wacker Drive
Chicago, IL 60601
Attention: Treasurer
Facsimile: (312) 997-8333
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
not in its individual capacity, except as otherwise provided herein, but solely as Pass Through Trustee
|
||||
|
||||
By:
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President | |||
Address:
|
1100 North Market Street
Wilmington, Delaware 19890-1605
Attention: Corporate Trust
Administration
Facsimile: (302) 636-4140
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
not in its individual capacity, except as otherwise provided herein, but solely as Subordination Agent
|
||||
|
||||
By:
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President | |||
Address:
|
1100 North Market Street
Wilmington, Delaware 19890-1605
Attention: Corporate Trust
Administration
Facsimile: (302) 636-4140
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
|
||||
By:
|
/s/ David W. Doucette | |||
Name:
|
David W. Doucette | |||
Title:
|
Vice President | |||
Address:
|
Boston, MA Office
One Federal Street, 3rd Floor
EX-MA-FED
Boston, MA 02110
Attention: David W. Doucette
Facsimile: (617) 603-6672
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
as Paying Agent
|
||||
|
||||
By:
|
/s/ Chad May | |||
Name:
|
Chad May | |||
Title:
|
Assistant Vice President | |||
Address:
|
1100 North Market Street
Wilmington, Delaware 19890-1605
Attention: Corporate Trust
Administration
Facsimile: (302) 636-4140
|
Aircraft Type
|
Expected
Registration
Number
|
Expected Manufacturer’s
Serial Number
|
Scheduled Delivery
Month
|
Boeing 737-924ER
|
N39461
|
37207
|
November 2012
|
Boeing 737-924ER
|
N37462
|
37201
|
November 2012
|
Boeing 737-924ER
|
N39463
|
37208
|
December 2012
|
Boeing 737-924ER
|
N37464
|
41745
|
December 2012
|
Boeing 737-924ER
|
N37465
|
36599
|
January 2013
|
Boeing 737-924ER
|
N37466
|
31644
|
January 2013
|
Boeing 737-924ER
|
N38467
|
33537
|
February 2013
|
Boeing 737-924ER
|
N37468
|
32836
|
February 2013
|
Boeing 737-924ER
|
N36469
|
36600
|
March 2013
|
Boeing 737-924ER
|
N37470
|
37099
|
March 2013
|
Boeing 737-924ER
|
N37471
|
37102
|
April 2013
|
Boeing 737-924ER
|
N36472
|
31653
|
April 2013
|
Boeing 737-924ER
|
N38473
|
38702
|
May 2013
|
Boeing 737-924ER
|
N37474
|
31648
|
May 2013
|
Boeing 737-924ER
|
N39475
|
38703
|
June 2013
|
Boeing 737-924ER
|
N36476
|
37100
|
June 2013
|
Boeing 737-924ER
|
N27477
|
31647
|
July 2013
|
Boeing 737-924ER
|
N38479
|
31649
|
July 2013
|
Boeing 787-8
|
N27901
|
34821
|
December 2012
|
Boeing 787-8
|
N27903
|
34823
|
December 2012
|
Boeing 787-8
|
N29907
|
34830
|
July 2013
|
Boeing 787-8
|
N27908
|
36400
|
September 2013
|
N39461
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,112,000.00
|
$5,225,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,112,000.00
|
5,225,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,112,000.00
|
5,225,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,070,583.74
|
4,925,140.76
|
1,041,416.26
|
299,859.24
|
October 29, 2014
|
26,373,363.54
|
4,690,825.37
|
697,220.20
|
234,315.39
|
April 29, 2015
|
25,676,257.59
|
4,456,575.91
|
697,105.95
|
234,249.46
|
October 29, 2015
|
24,979,271.56
|
4,222,395.60
|
696,986.03
|
234,180.31
|
April 29, 2016
|
24,282,411.26
|
3,988,287.86
|
696,860.30
|
234,107.74
|
October 29, 2016
|
23,585,683.36
|
3,754,256.37
|
696,727.90
|
234,031.49
|
April 29, 2017
|
22,889,094.10
|
3,520,305.03
|
696,589.26
|
233,951.34
|
October 29, 2017
|
22,192,651.31
|
3,286,438.01
|
696,442.79
|
233,867.02
|
April 29, 2018
|
21,496,362.24
|
3,052,659.80
|
696,289.07
|
233,778.21
|
October 29, 2018
|
20,821,659.27
|
2,818,975.21
|
674,702.97
|
233,684.59
|
April 29, 2019
|
20,125,311.99
|
2,585,389.36
|
696,347.28
|
233,585.85
|
October 29, 2019
|
19,449,785.24
|
2,351,907.82
|
675,526.75
|
233,481.54
|
April 29, 2020
|
18,753,417.82
|
2,118,536.54
|
696,367.42
|
233,371.28
|
October 29, 2020
|
18,077,108.89
|
0.00
|
676,308.93
|
2,118,536.54
|
April 29, 2021
|
17,380,766.13
|
0.00
|
696,342.76
|
0.00
|
October 29, 2021
|
16,703,723.05
|
0.00
|
677,043.08
|
0.00
|
April 29, 2022
|
16,007,456.85
|
0.00
|
696,266.20
|
0.00
|
October 29, 2022
|
15,329,735.98
|
0.00
|
677,720.87
|
0.00
|
April 29, 2023
|
14,633,607.78
|
0.00
|
696,128.20
|
0.00
|
October 29, 2023
|
13,955,275.42
|
0.00
|
678,332.36
|
0.00
|
April 29, 2024
|
13,259,357.21
|
0.00
|
695,918.21
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,259,357.21
|
0.00
|
N37462
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,112,000.00
|
$5,225,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,112,000.00
|
5,225,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,112,000.00
|
5,225,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,070,583.74
|
4,925,140.76
|
1,041,416.26
|
299,859.24
|
October 29, 2014
|
26,373,363.54
|
4,690,825.37
|
697,220.20
|
234,315.39
|
April 29, 2015
|
25,676,257.59
|
4,456,575.91
|
697,105.95
|
234,249.46
|
October 29, 2015
|
24,979,271.56
|
4,222,395.60
|
696,986.03
|
234,180.31
|
April 29, 2016
|
24,282,411.26
|
3,988,287.86
|
696,860.30
|
234,107.74
|
October 29, 2016
|
23,585,683.36
|
3,754,256.37
|
696,727.90
|
234,031.49
|
April 29, 2017
|
22,889,094.10
|
3,520,305.03
|
696,589.26
|
233,951.34
|
October 29, 2017
|
22,192,651.31
|
3,286,438.01
|
696,442.79
|
233,867.02
|
April 29, 2018
|
21,496,362.24
|
3,052,659.80
|
696,289.07
|
233,778.21
|
October 29, 2018
|
20,821,659.27
|
2,818,975.21
|
674,702.97
|
233,684.59
|
April 29, 2019
|
20,125,311.99
|
2,585,389.36
|
696,347.28
|
233,585.85
|
October 29, 2019
|
19,449,785.24
|
2,351,907.82
|
675,526.75
|
233,481.54
|
April 29, 2020
|
18,753,417.82
|
2,118,536.54
|
696,367.42
|
233,371.28
|
October 29, 2020
|
18,077,108.89
|
0.00
|
676,308.93
|
2,118,536.54
|
April 29, 2021
|
17,380,766.13
|
0.00
|
696,342.76
|
0.00
|
October 29, 2021
|
16,703,723.05
|
0.00
|
677,043.08
|
0.00
|
April 29, 2022
|
16,007,456.85
|
0.00
|
696,266.20
|
0.00
|
October 29, 2022
|
15,329,735.98
|
0.00
|
677,720.87
|
0.00
|
April 29, 2023
|
14,633,607.78
|
0.00
|
696,128.20
|
0.00
|
October 29, 2023
|
13,955,275.42
|
0.00
|
678,332.36
|
0.00
|
April 29, 2024
|
13,259,357.21
|
0.00
|
695,918.21
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,259,357.21
|
0.00
|
N39463
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,143,000.00
|
$5,231,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,143,000.00
|
5,231,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,143,000.00
|
5,231,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,100,948.38
|
4,930,665.22
|
1,042,051.62
|
300,334.78
|
October 29, 2014
|
26,402,946.12
|
4,696,086.99
|
698,002.26
|
234,578.23
|
April 29, 2015
|
25,705,058.24
|
4,461,574.78
|
697,887.88
|
234,512.21
|
October 29, 2015
|
25,007,290.41
|
4,227,131.79
|
697,767.83
|
234,442.99
|
April 29, 2016
|
24,309,648.45
|
3,992,761.46
|
697,641.96
|
234,370.33
|
October 29, 2016
|
23,612,139.04
|
3,758,467.46
|
697,509.41
|
234,294.00
|
April 29, 2017
|
22,914,768.43
|
3,524,253.70
|
697,370.61
|
234,213.76
|
October 29, 2017
|
22,217,544.46
|
3,290,124.36
|
697,223.97
|
234,129.34
|
April 29, 2018
|
21,520,474.37
|
3,056,083.92
|
697,070.09
|
234,040.44
|
October 29, 2018
|
20,845,014.60
|
2,822,137.21
|
675,459.77
|
233,946.71
|
April 29, 2019
|
20,147,886.24
|
2,588,289.35
|
697,128.36
|
233,847.86
|
October 29, 2019
|
19,471,601.75
|
2,354,545.92
|
676,284.49
|
233,743.43
|
April 29, 2020
|
18,774,453.23
|
2,120,912.86
|
697,148.52
|
233,633.06
|
October 29, 2020
|
18,097,385.69
|
0.00
|
677,067.54
|
2,120,912.86
|
April 29, 2021
|
17,400,261.86
|
0.00
|
697,123.83
|
0.00
|
October 29, 2021
|
16,722,459.35
|
0.00
|
677,802.51
|
0.00
|
April 29, 2022
|
16,025,412.16
|
0.00
|
697,047.19
|
0.00
|
October 29, 2022
|
15,346,931.11
|
0.00
|
678,481.05
|
0.00
|
April 29, 2023
|
14,650,022.06
|
0.00
|
696,909.05
|
0.00
|
October 29, 2023
|
13,970,928.83
|
0.00
|
679,093.23
|
0.00
|
April 29, 2024
|
13,274,230.02
|
0.00
|
696,698.81
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,274,230.02
|
0.00
|
N37464
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,143,000.00
|
$5,231,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,143,000.00
|
5,231,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,143,000.00
|
5,231,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,100,948.38
|
4,930,665.22
|
1,042,051.62
|
300,334.78
|
October 29, 2014
|
26,402,946.12
|
4,696,086.99
|
698,002.26
|
234,578.23
|
April 29, 2015
|
25,705,058.24
|
4,461,574.78
|
697,887.88
|
234,512.21
|
October 29, 2015
|
25,007,290.41
|
4,227,131.79
|
697,767.83
|
234,442.99
|
April 29, 2016
|
24,309,648.45
|
3,992,761.46
|
697,641.96
|
234,370.33
|
October 29, 2016
|
23,612,139.04
|
3,758,467.46
|
697,509.41
|
234,294.00
|
April 29, 2017
|
22,914,768.43
|
3,524,253.70
|
697,370.61
|
234,213.76
|
October 29, 2017
|
22,217,544.46
|
3,290,124.36
|
697,223.97
|
234,129.34
|
April 29, 2018
|
21,520,474.37
|
3,056,083.92
|
697,070.09
|
234,040.44
|
October 29, 2018
|
20,845,014.60
|
2,822,137.21
|
675,459.77
|
233,946.71
|
April 29, 2019
|
20,147,886.24
|
2,588,289.35
|
697,128.36
|
233,847.86
|
October 29, 2019
|
19,471,601.75
|
2,354,545.92
|
676,284.49
|
233,743.43
|
April 29, 2020
|
18,774,453.23
|
2,120,912.86
|
697,148.52
|
233,633.06
|
October 29, 2020
|
18,097,385.69
|
0.00
|
677,067.54
|
2,120,912.86
|
April 29, 2021
|
17,400,261.86
|
0.00
|
697,123.83
|
0.00
|
October 29, 2021
|
16,722,459.35
|
0.00
|
677,802.51
|
0.00
|
April 29, 2022
|
16,025,412.16
|
0.00
|
697,047.19
|
0.00
|
October 29, 2022
|
15,346,931.11
|
0.00
|
678,481.05
|
0.00
|
April 29, 2023
|
14,650,022.06
|
0.00
|
696,909.05
|
0.00
|
October 29, 2023
|
13,970,928.83
|
0.00
|
679,093.23
|
0.00
|
April 29, 2024
|
13,274,230.02
|
0.00
|
696,698.81
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,274,230.02
|
0.00
|
N37465
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,220,000.00
|
$5,245,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,220,000.00
|
5,245,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,220,000.00
|
5,245,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,174,485.50
|
4,944,044.34
|
1,045,514.50
|
300,955.66
|
October 29, 2014
|
26,474,589.25
|
4,708,829.60
|
699,896.25
|
235,214.74
|
April 29, 2015
|
25,774,807.69
|
4,473,681.05
|
699,781.56
|
235,148.55
|
October 29, 2015
|
25,075,146.50
|
4,238,601.91
|
699,661.19
|
235,079.14
|
April 29, 2016
|
24,375,611.52
|
4,003,595.63
|
699,534.98
|
235,006.28
|
October 29, 2016
|
23,676,209.45
|
3,768,665.88
|
699,402.07
|
234,929.75
|
April 29, 2017
|
22,976,946.56
|
3,533,816.59
|
699,262.89
|
234,849.29
|
October 29, 2017
|
22,277,830.70
|
3,299,051.95
|
699,115.86
|
234,764.64
|
April 29, 2018
|
21,578,869.15
|
3,064,376.46
|
698,961.55
|
234,675.49
|
October 29, 2018
|
20,901,576.55
|
2,829,794.94
|
677,292.60
|
234,581.52
|
April 29, 2019
|
20,202,556.56
|
2,595,312.55
|
699,019.99
|
234,482.39
|
October 29, 2019
|
19,524,437.01
|
2,360,934.87
|
678,119.55
|
234,377.68
|
April 29, 2020
|
18,825,396.81
|
2,126,667.86
|
699,040.20
|
234,267.01
|
October 29, 2020
|
18,146,492.08
|
0.00
|
678,904.73
|
2,126,667.86
|
April 29, 2021
|
17,447,476.63
|
0.00
|
699,015.45
|
0.00
|
October 29, 2021
|
16,767,834.94
|
0.00
|
679,641.69
|
0.00
|
April 29, 2022
|
16,068,896.34
|
0.00
|
698,938.60
|
0.00
|
October 29, 2022
|
15,388,574.27
|
0.00
|
680,322.07
|
0.00
|
April 29, 2023
|
14,689,774.20
|
0.00
|
698,800.07
|
0.00
|
October 29, 2023
|
14,008,838.28
|
0.00
|
680,935.92
|
0.00
|
April 29, 2024
|
13,310,249.00
|
0.00
|
698,589.28
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,310,249.00
|
0.00
|
N37466
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,220,000.00
|
$5,245,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,220,000.00
|
5,245,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,220,000.00
|
5,245,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,174,485.50
|
4,944,044.34
|
1,045,514.50
|
300,955.66
|
October 29, 2014
|
26,474,589.25
|
4,708,829.60
|
699,896.25
|
235,214.74
|
April 29, 2015
|
25,774,807.69
|
4,473,681.05
|
699,781.56
|
235,148.55
|
October 29, 2015
|
25,075,146.50
|
4,238,601.91
|
699,661.19
|
235,079.14
|
April 29, 2016
|
24,375,611.52
|
4,003,595.63
|
699,534.98
|
235,006.28
|
October 29, 2016
|
23,676,209.45
|
3,768,665.88
|
699,402.07
|
234,929.75
|
April 29, 2017
|
22,976,946.56
|
3,533,816.59
|
699,262.89
|
234,849.29
|
October 29, 2017
|
22,277,830.70
|
3,299,051.95
|
699,115.86
|
234,764.64
|
April 29, 2018
|
21,578,869.15
|
3,064,376.46
|
698,961.55
|
234,675.49
|
October 29, 2018
|
20,901,576.55
|
2,829,794.94
|
677,292.60
|
234,581.52
|
April 29, 2019
|
20,202,556.56
|
2,595,312.55
|
699,019.99
|
234,482.39
|
October 29, 2019
|
19,524,437.01
|
2,360,934.87
|
678,119.55
|
234,377.68
|
April 29, 2020
|
18,825,396.81
|
2,126,667.86
|
699,040.20
|
234,267.01
|
October 29, 2020
|
18,146,492.08
|
0.00
|
678,904.73
|
2,126,667.86
|
April 29, 2021
|
17,447,476.63
|
0.00
|
699,015.45
|
0.00
|
October 29, 2021
|
16,767,834.94
|
0.00
|
679,641.69
|
0.00
|
April 29, 2022
|
16,068,896.34
|
0.00
|
698,938.60
|
0.00
|
October 29, 2022
|
15,388,574.27
|
0.00
|
680,322.07
|
0.00
|
April 29, 2023
|
14,689,774.20
|
0.00
|
698,800.07
|
0.00
|
October 29, 2023
|
14,008,838.28
|
0.00
|
680,935.92
|
0.00
|
April 29, 2024
|
13,310,249.00
|
0.00
|
698,589.28
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,310,249.00
|
0.00
|
N38467
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,250,000.00
|
$5,251,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,250,000.00
|
5,251,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,250,000.00
|
5,251,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,630,689.77
|
5,027,044.77
|
619,310.23
|
223,955.23
|
October 29, 2014
|
26,925,686.36
|
4,789,062.74
|
705,003.41
|
237,982.03
|
April 29, 2015
|
26,220,658.14
|
4,551,066.40
|
705,028.22
|
237,996.34
|
October 29, 2015
|
25,515,603.99
|
4,313,055.07
|
705,054.15
|
238,011.33
|
April 29, 2016
|
24,810,522.51
|
4,075,028.00
|
705,081.48
|
238,027.07
|
October 29, 2016
|
24,105,412.64
|
3,836,984.40
|
705,109.87
|
238,043.60
|
April 29, 2017
|
23,400,272.38
|
3,598,923.41
|
705,140.26
|
238,060.99
|
October 29, 2017
|
22,695,100.73
|
3,360,844.12
|
705,171.65
|
238,079.29
|
April 29, 2018
|
21,989,895.50
|
3,122,745.58
|
705,205.23
|
238,098.54
|
October 29, 2018
|
21,306,577.88
|
2,884,626.72
|
683,317.62
|
238,118.86
|
April 29, 2019
|
20,600,906.79
|
2,646,486.44
|
705,671.09
|
238,140.28
|
October 29, 2019
|
19,916,331.33
|
2,408,323.53
|
684,575.46
|
238,162.91
|
April 29, 2020
|
19,210,185.64
|
2,170,136.69
|
706,145.69
|
238,186.84
|
October 29, 2020
|
18,524,343.58
|
0.00
|
685,842.06
|
2,170,136.69
|
April 29, 2021
|
17,817,713.80
|
0.00
|
706,629.78
|
0.00
|
October 29, 2021
|
17,130,594.57
|
0.00
|
687,119.23
|
0.00
|
April 29, 2022
|
16,423,469.24
|
0.00
|
707,125.33
|
0.00
|
October 29, 2022
|
15,735,060.62
|
0.00
|
688,408.62
|
0.00
|
April 29, 2023
|
15,027,426.84
|
0.00
|
707,633.78
|
0.00
|
October 29, 2023
|
14,337,714.37
|
0.00
|
689,712.47
|
0.00
|
April 29, 2024
|
13,629,556.26
|
0.00
|
708,158.11
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,629,556.26
|
0.00
|
N37468
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,250,000.00
|
$5,251,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,250,000.00
|
5,251,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,250,000.00
|
5,251,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,630,689.77
|
5,027,044.77
|
619,310.23
|
223,955.23
|
October 29, 2014
|
26,925,686.36
|
4,789,062.74
|
705,003.41
|
237,982.03
|
April 29, 2015
|
26,220,658.14
|
4,551,066.40
|
705,028.22
|
237,996.34
|
October 29, 2015
|
25,515,603.99
|
4,313,055.07
|
705,054.15
|
238,011.33
|
April 29, 2016
|
24,810,522.51
|
4,075,028.00
|
705,081.48
|
238,027.07
|
October 29, 2016
|
24,105,412.64
|
3,836,984.40
|
705,109.87
|
238,043.60
|
April 29, 2017
|
23,400,272.38
|
3,598,923.41
|
705,140.26
|
238,060.99
|
October 29, 2017
|
22,695,100.73
|
3,360,844.12
|
705,171.65
|
238,079.29
|
April 29, 2018
|
21,989,895.50
|
3,122,745.58
|
705,205.23
|
238,098.54
|
October 29, 2018
|
21,306,577.88
|
2,884,626.72
|
683,317.62
|
238,118.86
|
April 29, 2019
|
20,600,906.79
|
2,646,486.44
|
705,671.09
|
238,140.28
|
October 29, 2019
|
19,916,331.33
|
2,408,323.53
|
684,575.46
|
238,162.91
|
April 29, 2020
|
19,210,185.64
|
2,170,136.69
|
706,145.69
|
238,186.84
|
October 29, 2020
|
18,524,343.58
|
0.00
|
685,842.06
|
2,170,136.69
|
April 29, 2021
|
17,817,713.80
|
0.00
|
706,629.78
|
0.00
|
October 29, 2021
|
17,130,594.57
|
0.00
|
687,119.23
|
0.00
|
April 29, 2022
|
16,423,469.24
|
0.00
|
707,125.33
|
0.00
|
October 29, 2022
|
15,735,060.62
|
0.00
|
688,408.62
|
0.00
|
April 29, 2023
|
15,027,426.84
|
0.00
|
707,633.78
|
0.00
|
October 29, 2023
|
14,337,714.37
|
0.00
|
689,712.47
|
0.00
|
April 29, 2024
|
13,629,556.26
|
0.00
|
708,158.11
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,629,556.26
|
0.00
|
N36469
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,282,000.00
|
$5,256,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,282,000.00
|
5,256,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,282,000.00
|
5,256,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,661,823.69
|
5,032,709.18
|
620,176.31
|
223,290.82
|
October 29, 2014
|
26,956,025.88
|
4,794,458.99
|
705,797.81
|
238,250.19
|
April 29, 2015
|
26,250,203.24
|
4,556,194.49
|
705,822.64
|
238,264.50
|
October 29, 2015
|
25,544,354.65
|
4,317,914.97
|
705,848.59
|
238,279.52
|
April 29, 2016
|
24,838,478.69
|
4,079,619.69
|
705,875.96
|
238,295.28
|
October 29, 2016
|
24,132,574.32
|
3,841,307.86
|
705,904.37
|
238,311.83
|
April 29, 2017
|
23,426,639.51
|
3,602,978.63
|
705,934.81
|
238,329.23
|
October 29, 2017
|
22,720,673.28
|
3,364,631.08
|
705,966.23
|
238,347.55
|
April 29, 2018
|
22,014,673.44
|
3,126,264.25
|
705,999.84
|
238,366.83
|
October 29, 2018
|
21,330,585.86
|
2,887,877.09
|
684,087.58
|
238,387.16
|
April 29, 2019
|
20,624,119.63
|
2,649,468.47
|
706,466.23
|
238,408.62
|
October 29, 2019
|
19,938,772.80
|
2,411,037.20
|
685,346.83
|
238,431.27
|
April 29, 2020
|
19,231,831.44
|
2,172,581.98
|
706,941.36
|
238,455.22
|
October 29, 2020
|
18,545,216.58
|
0.00
|
686,614.86
|
2,172,581.98
|
April 29, 2021
|
17,837,790.57
|
0.00
|
707,426.01
|
0.00
|
October 29, 2021
|
17,149,897.10
|
0.00
|
687,893.47
|
0.00
|
April 29, 2022
|
16,441,975.00
|
0.00
|
707,922.10
|
0.00
|
October 29, 2022
|
15,752,790.69
|
0.00
|
689,184.31
|
0.00
|
April 29, 2023
|
15,044,359.56
|
0.00
|
708,431.13
|
0.00
|
October 29, 2023
|
14,353,869.92
|
0.00
|
690,489.64
|
0.00
|
April 29, 2024
|
13,644,913.87
|
0.00
|
708,956.05
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,644,913.87
|
0.00
|
N37470
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,282,000.00
|
$5,256,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,282,000.00
|
5,256,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,282,000.00
|
5,256,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,661,823.69
|
5,032,709.18
|
620,176.31
|
223,290.82
|
October 29, 2014
|
26,956,025.88
|
4,794,458.99
|
705,797.81
|
238,250.19
|
April 29, 2015
|
26,250,203.24
|
4,556,194.49
|
705,822.64
|
238,264.50
|
October 29, 2015
|
25,544,354.65
|
4,317,914.97
|
705,848.59
|
238,279.52
|
April 29, 2016
|
24,838,478.69
|
4,079,619.69
|
705,875.96
|
238,295.28
|
October 29, 2016
|
24,132,574.32
|
3,841,307.86
|
705,904.37
|
238,311.83
|
April 29, 2017
|
23,426,639.51
|
3,602,978.63
|
705,934.81
|
238,329.23
|
October 29, 2017
|
22,720,673.28
|
3,364,631.08
|
705,966.23
|
238,347.55
|
April 29, 2018
|
22,014,673.44
|
3,126,264.25
|
705,999.84
|
238,366.83
|
October 29, 2018
|
21,330,585.86
|
2,887,877.09
|
684,087.58
|
238,387.16
|
April 29, 2019
|
20,624,119.63
|
2,649,468.47
|
706,466.23
|
238,408.62
|
October 29, 2019
|
19,938,772.80
|
2,411,037.20
|
685,346.83
|
238,431.27
|
April 29, 2020
|
19,231,831.44
|
2,172,581.98
|
706,941.36
|
238,455.22
|
October 29, 2020
|
18,545,216.58
|
0.00
|
686,614.86
|
2,172,581.98
|
April 29, 2021
|
17,837,790.57
|
0.00
|
707,426.01
|
0.00
|
October 29, 2021
|
17,149,897.10
|
0.00
|
687,893.47
|
0.00
|
April 29, 2022
|
16,441,975.00
|
0.00
|
707,922.10
|
0.00
|
October 29, 2022
|
15,752,790.69
|
0.00
|
689,184.31
|
0.00
|
April 29, 2023
|
15,044,359.56
|
0.00
|
708,431.13
|
0.00
|
October 29, 2023
|
14,353,869.92
|
0.00
|
690,489.64
|
0.00
|
April 29, 2024
|
13,644,913.87
|
0.00
|
708,956.05
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,644,913.87
|
0.00
|
N37471
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,358,000.00
|
$5,271,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,358,000.00
|
5,271,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,358,000.00
|
5,271,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,736,808.18
|
5,046,351.64
|
621,191.82
|
224,648.36
|
October 29, 2014
|
27,029,097.13
|
4,807,455.61
|
707,711.05
|
238,896.03
|
April 29, 2015
|
26,321,361.18
|
4,568,545.23
|
707,735.95
|
238,910.38
|
October 29, 2015
|
25,613,599.20
|
4,329,619.79
|
707,761.98
|
238,925.44
|
April 29, 2016
|
24,905,809.78
|
4,090,678.55
|
707,789.42
|
238,941.24
|
October 29, 2016
|
24,197,991.87
|
3,851,720.72
|
707,817.91
|
238,957.83
|
April 29, 2017
|
23,490,143.45
|
3,612,745.43
|
707,848.42
|
238,975.29
|
October 29, 2017
|
22,782,263.52
|
3,373,751.78
|
707,879.93
|
238,993.65
|
April 29, 2018
|
22,074,349.88
|
3,134,738.79
|
707,913.64
|
239,012.99
|
October 29, 2018
|
21,388,407.91
|
2,895,705.42
|
685,941.97
|
239,033.37
|
April 29, 2019
|
20,680,026.61
|
2,656,650.53
|
708,381.30
|
239,054.89
|
October 29, 2019
|
19,992,821.98
|
2,417,572.94
|
687,204.63
|
239,077.59
|
April 29, 2020
|
19,283,964.27
|
2,178,471.32
|
708,857.71
|
239,101.62
|
October 29, 2020
|
18,595,488.16
|
0.00
|
688,476.11
|
2,178,471.32
|
April 29, 2021
|
17,886,144.50
|
0.00
|
709,343.66
|
0.00
|
October 29, 2021
|
17,196,386.32
|
0.00
|
689,758.18
|
0.00
|
April 29, 2022
|
16,486,545.20
|
0.00
|
709,841.12
|
0.00
|
October 29, 2022
|
15,795,492.68
|
0.00
|
691,052.52
|
0.00
|
April 29, 2023
|
15,085,141.17
|
0.00
|
710,351.51
|
0.00
|
October 29, 2023
|
14,392,779.78
|
0.00
|
692,361.39
|
0.00
|
April 29, 2024
|
13,681,901.93
|
0.00
|
710,877.85
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,681,901.93
|
0.00
|
N36472
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,358,000.00
|
$5,271,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,358,000.00
|
5,271,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,358,000.00
|
5,271,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,736,808.18
|
5,046,351.64
|
621,191.82
|
224,648.36
|
October 29, 2014
|
27,029,097.13
|
4,807,455.61
|
707,711.05
|
238,896.03
|
April 29, 2015
|
26,321,361.18
|
4,568,545.23
|
707,735.95
|
238,910.38
|
October 29, 2015
|
25,613,599.20
|
4,329,619.79
|
707,761.98
|
238,925.44
|
April 29, 2016
|
24,905,809.78
|
4,090,678.55
|
707,789.42
|
238,941.24
|
October 29, 2016
|
24,197,991.87
|
3,851,720.72
|
707,817.91
|
238,957.83
|
April 29, 2017
|
23,490,143.45
|
3,612,745.43
|
707,848.42
|
238,975.29
|
October 29, 2017
|
22,782,263.52
|
3,373,751.78
|
707,879.93
|
238,993.65
|
April 29, 2018
|
22,074,349.88
|
3,134,738.79
|
707,913.64
|
239,012.99
|
October 29, 2018
|
21,388,407.91
|
2,895,705.42
|
685,941.97
|
239,033.37
|
April 29, 2019
|
20,680,026.61
|
2,656,650.53
|
708,381.30
|
239,054.89
|
October 29, 2019
|
19,992,821.98
|
2,417,572.94
|
687,204.63
|
239,077.59
|
April 29, 2020
|
19,283,964.27
|
2,178,471.32
|
708,857.71
|
239,101.62
|
October 29, 2020
|
18,595,488.16
|
0.00
|
688,476.11
|
2,178,471.32
|
April 29, 2021
|
17,886,144.50
|
0.00
|
709,343.66
|
0.00
|
October 29, 2021
|
17,196,386.32
|
0.00
|
689,758.18
|
0.00
|
April 29, 2022
|
16,486,545.20
|
0.00
|
709,841.12
|
0.00
|
October 29, 2022
|
15,795,492.68
|
0.00
|
691,052.52
|
0.00
|
April 29, 2023
|
15,085,141.17
|
0.00
|
710,351.51
|
0.00
|
October 29, 2023
|
14,392,779.78
|
0.00
|
692,361.39
|
0.00
|
April 29, 2024
|
13,681,901.93
|
0.00
|
710,877.85
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,681,901.93
|
0.00
|
N38473
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,390,000.00
|
$5,277,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,390,000.00
|
5,277,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,390,000.00
|
5,277,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,767,942.09
|
5,052,016.05
|
622,057.91
|
224,983.95
|
October 29, 2014
|
27,059,436.65
|
4,812,851.86
|
708,505.44
|
239,164.19
|
April 29, 2015
|
26,350,906.28
|
4,573,673.31
|
708,530.37
|
239,178.55
|
October 29, 2015
|
25,642,349.86
|
4,334,479.69
|
708,556.42
|
239,193.62
|
April 29, 2016
|
24,933,765.97
|
4,095,270.24
|
708,583.89
|
239,209.45
|
October 29, 2016
|
24,225,153.55
|
3,856,044.18
|
708,612.42
|
239,226.06
|
April 29, 2017
|
23,516,510.58
|
3,616,800.65
|
708,642.97
|
239,243.53
|
October 29, 2017
|
22,807,836.07
|
3,377,538.73
|
708,674.51
|
239,261.92
|
April 29, 2018
|
22,099,127.81
|
3,138,257.46
|
708,708.26
|
239,281.27
|
October 29, 2018
|
21,412,415.89
|
2,898,955.78
|
686,711.92
|
239,301.68
|
April 29, 2019
|
20,703,239.46
|
2,659,632.56
|
709,176.43
|
239,323.22
|
October 29, 2019
|
20,015,263.45
|
2,420,286.61
|
687,976.01
|
239,345.95
|
April 29, 2020
|
19,305,610.06
|
2,180,916.60
|
709,653.39
|
239,370.01
|
October 29, 2020
|
18,616,361.16
|
0.00
|
689,248.90
|
2,180,916.60
|
April 29, 2021
|
17,906,221.27
|
0.00
|
710,139.89
|
0.00
|
October 29, 2021
|
17,215,688.85
|
0.00
|
690,532.42
|
0.00
|
April 29, 2022
|
16,505,050.96
|
0.00
|
710,637.89
|
0.00
|
October 29, 2022
|
15,813,222.75
|
0.00
|
691,828.21
|
0.00
|
April 29, 2023
|
15,102,073.88
|
0.00
|
711,148.87
|
0.00
|
October 29, 2023
|
14,408,935.34
|
0.00
|
693,138.54
|
0.00
|
April 29, 2024
|
13,697,259.54
|
0.00
|
711,675.80
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,697,259.54
|
0.00
|
N37474
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,390,000.00
|
$5,277,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,390,000.00
|
5,277,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,390,000.00
|
5,277,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,767,942.09
|
5,052,016.05
|
622,057.91
|
224,983.95
|
October 29, 2014
|
27,059,436.65
|
4,812,851.86
|
708,505.44
|
239,164.19
|
April 29, 2015
|
26,350,906.28
|
4,573,673.31
|
708,530.37
|
239,178.55
|
October 29, 2015
|
25,642,349.86
|
4,334,479.69
|
708,556.42
|
239,193.62
|
April 29, 2016
|
24,933,765.97
|
4,095,270.24
|
708,583.89
|
239,209.45
|
October 29, 2016
|
24,225,153.55
|
3,856,044.18
|
708,612.42
|
239,226.06
|
April 29, 2017
|
23,516,510.58
|
3,616,800.65
|
708,642.97
|
239,243.53
|
October 29, 2017
|
22,807,836.07
|
3,377,538.73
|
708,674.51
|
239,261.92
|
April 29, 2018
|
22,099,127.81
|
3,138,257.46
|
708,708.26
|
239,281.27
|
October 29, 2018
|
21,412,415.89
|
2,898,955.78
|
686,711.92
|
239,301.68
|
April 29, 2019
|
20,703,239.46
|
2,659,632.56
|
709,176.43
|
239,323.22
|
October 29, 2019
|
20,015,263.45
|
2,420,286.61
|
687,976.01
|
239,345.95
|
April 29, 2020
|
19,305,610.06
|
2,180,916.60
|
709,653.39
|
239,370.01
|
October 29, 2020
|
18,616,361.16
|
0.00
|
689,248.90
|
2,180,916.60
|
April 29, 2021
|
17,906,221.27
|
0.00
|
710,139.89
|
0.00
|
October 29, 2021
|
17,215,688.85
|
0.00
|
690,532.42
|
0.00
|
April 29, 2022
|
16,505,050.96
|
0.00
|
710,637.89
|
0.00
|
October 29, 2022
|
15,813,222.75
|
0.00
|
691,828.21
|
0.00
|
April 29, 2023
|
15,102,073.88
|
0.00
|
711,148.87
|
0.00
|
October 29, 2023
|
14,408,935.34
|
0.00
|
693,138.54
|
0.00
|
April 29, 2024
|
13,697,259.54
|
0.00
|
711,675.80
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,697,259.54
|
0.00
|
N39475
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,422,000.00
|
$5,283,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,422,000.00
|
5,283,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,422,000.00
|
5,283,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,799,076.00
|
5,057,680.46
|
622,924.00
|
225,319.54
|
October 29, 2014
|
27,089,776.17
|
4,818,248.12
|
709,299.83
|
239,432.34
|
April 29, 2015
|
26,380,451.39
|
4,578,801.39
|
709,324.78
|
239,446.73
|
October 29, 2015
|
25,671,100.52
|
4,339,339.58
|
709,350.87
|
239,461.81
|
April 29, 2016
|
24,961,722.15
|
4,099,861.93
|
709,378.37
|
239,477.65
|
October 29, 2016
|
24,252,315.22
|
3,860,367.65
|
709,406.93
|
239,494.28
|
April 29, 2017
|
23,542,877.71
|
3,620,855.87
|
709,437.51
|
239,511.78
|
October 29, 2017
|
22,833,408.62
|
3,381,325.69
|
709,469.09
|
239,530.18
|
April 29, 2018
|
22,123,905.75
|
3,141,776.13
|
709,502.87
|
239,549.56
|
October 29, 2018
|
21,436,423.87
|
2,902,206.14
|
687,481.88
|
239,569.99
|
April 29, 2019
|
20,726,452.30
|
2,662,614.59
|
709,971.57
|
239,591.55
|
October 29, 2019
|
20,037,704.92
|
2,423,000.27
|
688,747.38
|
239,614.32
|
April 29, 2020
|
19,327,255.86
|
2,183,361.88
|
710,449.06
|
239,638.39
|
October 29, 2020
|
18,637,234.16
|
0.00
|
690,021.70
|
2,183,361.88
|
April 29, 2021
|
17,926,298.05
|
0.00
|
710,936.11
|
0.00
|
October 29, 2021
|
17,234,991.39
|
0.00
|
691,306.66
|
0.00
|
April 29, 2022
|
16,523,556.72
|
0.00
|
711,434.67
|
0.00
|
October 29, 2022
|
15,830,952.82
|
0.00
|
692,603.90
|
0.00
|
April 29, 2023
|
15,119,006.60
|
0.00
|
711,946.22
|
0.00
|
October 29, 2023
|
14,425,090.90
|
0.00
|
693,915.70
|
0.00
|
April 29, 2024
|
13,712,617.15
|
0.00
|
712,473.75
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,712,617.15
|
0.00
|
N36476
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,422,000.00
|
$5,283,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,422,000.00
|
5,283,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,422,000.00
|
5,283,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,799,076.00
|
5,057,680.46
|
622,924.00
|
225,319.54
|
October 29, 2014
|
27,089,776.17
|
4,818,248.12
|
709,299.83
|
239,432.34
|
April 29, 2015
|
26,380,451.39
|
4,578,801.39
|
709,324.78
|
239,446.73
|
October 29, 2015
|
25,671,100.52
|
4,339,339.58
|
709,350.87
|
239,461.81
|
April 29, 2016
|
24,961,722.15
|
4,099,861.93
|
709,378.37
|
239,477.65
|
October 29, 2016
|
24,252,315.22
|
3,860,367.65
|
709,406.93
|
239,494.28
|
April 29, 2017
|
23,542,877.71
|
3,620,855.87
|
709,437.51
|
239,511.78
|
October 29, 2017
|
22,833,408.62
|
3,381,325.69
|
709,469.09
|
239,530.18
|
April 29, 2018
|
22,123,905.75
|
3,141,776.13
|
709,502.87
|
239,549.56
|
October 29, 2018
|
21,436,423.87
|
2,902,206.14
|
687,481.88
|
239,569.99
|
April 29, 2019
|
20,726,452.30
|
2,662,614.59
|
709,971.57
|
239,591.55
|
October 29, 2019
|
20,037,704.92
|
2,423,000.27
|
688,747.38
|
239,614.32
|
April 29, 2020
|
19,327,255.86
|
2,183,361.88
|
710,449.06
|
239,638.39
|
October 29, 2020
|
18,637,234.16
|
0.00
|
690,021.70
|
2,183,361.88
|
April 29, 2021
|
17,926,298.05
|
0.00
|
710,936.11
|
0.00
|
October 29, 2021
|
17,234,991.39
|
0.00
|
691,306.66
|
0.00
|
April 29, 2022
|
16,523,556.72
|
0.00
|
711,434.67
|
0.00
|
October 29, 2022
|
15,830,952.82
|
0.00
|
692,603.90
|
0.00
|
April 29, 2023
|
15,119,006.60
|
0.00
|
711,946.22
|
0.00
|
October 29, 2023
|
14,425,090.90
|
0.00
|
693,915.70
|
0.00
|
April 29, 2024
|
13,712,617.15
|
0.00
|
712,473.75
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,712,617.15
|
0.00
|
N27477
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,499,000.00
|
$5,297,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,499,000.00
|
5,297,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,499,000.00
|
5,297,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,874,060.50
|
5,071,322.91
|
624,939.50
|
225,677.09
|
October 29, 2014
|
27,162,847.42
|
4,831,244.73
|
711,213.08
|
240,078.18
|
April 29, 2015
|
26,451,609.32
|
4,591,152.13
|
711,238.10
|
240,092.60
|
October 29, 2015
|
25,740,345.07
|
4,351,044.40
|
711,264.25
|
240,107.73
|
April 29, 2016
|
25,029,053.24
|
4,110,920.79
|
711,291.83
|
240,123.61
|
October 29, 2016
|
24,317,732.78
|
3,870,780.50
|
711,320.46
|
240,140.29
|
April 29, 2017
|
23,606,381.65
|
3,630,622.67
|
711,351.13
|
240,157.83
|
October 29, 2017
|
22,894,998.86
|
3,390,446.39
|
711,382.79
|
240,176.28
|
April 29, 2018
|
22,183,582.19
|
3,150,250.67
|
711,416.67
|
240,195.72
|
October 29, 2018
|
21,494,245.92
|
2,910,034.48
|
689,336.27
|
240,216.19
|
April 29, 2019
|
20,782,359.28
|
2,669,796.66
|
711,886.64
|
240,237.82
|
October 29, 2019
|
20,091,754.10
|
2,429,536.01
|
690,605.18
|
240,260.65
|
April 29, 2020
|
19,379,388.69
|
2,189,251.23
|
712,365.41
|
240,284.78
|
October 29, 2020
|
18,687,505.74
|
0.00
|
691,882.95
|
2,189,251.23
|
April 29, 2021
|
17,974,651.97
|
0.00
|
712,853.77
|
0.00
|
October 29, 2021
|
17,281,480.60
|
0.00
|
693,171.37
|
0.00
|
April 29, 2022
|
16,568,126.92
|
0.00
|
713,353.68
|
0.00
|
October 29, 2022
|
15,873,654.81
|
0.00
|
694,472.11
|
0.00
|
April 29, 2023
|
15,159,788.21
|
0.00
|
713,866.60
|
0.00
|
October 29, 2023
|
14,464,000.75
|
0.00
|
695,787.46
|
0.00
|
April 29, 2024
|
13,749,605.20
|
0.00
|
714,395.55
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,749,605.20
|
0.00
|
N38479
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$28,499,000.00
|
$5,297,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
28,499,000.00
|
5,297,000.00
|
0.00
|
0.00
|
October 29, 2013
|
28,499,000.00
|
5,297,000.00
|
0.00
|
0.00
|
April 29, 2014
|
27,874,060.50
|
5,071,322.91
|
624,939.50
|
225,677.09
|
October 29, 2014
|
27,162,847.42
|
4,831,244.73
|
711,213.08
|
240,078.18
|
April 29, 2015
|
26,451,609.32
|
4,591,152.13
|
711,238.10
|
240,092.60
|
October 29, 2015
|
25,740,345.07
|
4,351,044.40
|
711,264.25
|
240,107.73
|
April 29, 2016
|
25,029,053.24
|
4,110,920.79
|
711,291.83
|
240,123.61
|
October 29, 2016
|
24,317,732.78
|
3,870,780.50
|
711,320.46
|
240,140.29
|
April 29, 2017
|
23,606,381.65
|
3,630,622.67
|
711,351.13
|
240,157.83
|
October 29, 2017
|
22,894,998.86
|
3,390,446.39
|
711,382.79
|
240,176.28
|
April 29, 2018
|
22,183,582.19
|
3,150,250.67
|
711,416.67
|
240,195.72
|
October 29, 2018
|
21,494,245.92
|
2,910,034.48
|
689,336.27
|
240,216.19
|
April 29, 2019
|
20,782,359.28
|
2,669,796.66
|
711,886.64
|
240,237.82
|
October 29, 2019
|
20,091,754.10
|
2,429,536.01
|
690,605.18
|
240,260.65
|
April 29, 2020
|
19,379,388.69
|
2,189,251.23
|
712,365.41
|
240,284.78
|
October 29, 2020
|
18,687,505.74
|
0.00
|
691,882.95
|
2,189,251.23
|
April 29, 2021
|
17,974,651.97
|
0.00
|
712,853.77
|
0.00
|
October 29, 2021
|
17,281,480.60
|
0.00
|
693,171.37
|
0.00
|
April 29, 2022
|
16,568,126.92
|
0.00
|
713,353.68
|
0.00
|
October 29, 2022
|
15,873,654.81
|
0.00
|
694,472.11
|
0.00
|
April 29, 2023
|
15,159,788.21
|
0.00
|
713,866.60
|
0.00
|
October 29, 2023
|
14,464,000.75
|
0.00
|
695,787.46
|
0.00
|
April 29, 2024
|
13,749,605.20
|
0.00
|
714,395.55
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
13,749,605.20
|
0.00
|
N27901
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$67,163,000.00
|
$12,483,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
67,163,000.00
|
12,483,000.00
|
0.00
|
0.00
|
October 29, 2013
|
67,163,000.00
|
12,483,000.00
|
0.00
|
0.00
|
April 29, 2014
|
64,675,828.11
|
11,766,926.07
|
2,487,171.89
|
716,073.93
|
October 29, 2014
|
63,010,060.79
|
11,207,110.20
|
1,665,767.32
|
559,815.87
|
April 29, 2015
|
61,344,566.44
|
10,647,451.86
|
1,665,494.35
|
559,658.34
|
October 29, 2015
|
59,679,358.58
|
10,087,958.74
|
1,665,207.86
|
559,493.12
|
April 29, 2016
|
58,014,451.10
|
9,528,639.01
|
1,664,907.48
|
559,319.73
|
October 29, 2016
|
56,349,859.96
|
8,969,501.44
|
1,664,591.14
|
559,137.57
|
April 29, 2017
|
54,685,600.06
|
8,410,555.35
|
1,664,259.90
|
558,946.09
|
October 29, 2017
|
53,021,690.09
|
7,851,810.73
|
1,663,909.97
|
558,744.62
|
April 29, 2018
|
51,358,147.39
|
7,293,278.29
|
1,663,542.70
|
558,532.44
|
October 29, 2018
|
49,746,177.22
|
6,734,969.50
|
1,611,970.17
|
558,308.79
|
April 29, 2019
|
48,082,495.44
|
6,176,896.65
|
1,663,681.78
|
558,072.85
|
October 29, 2019
|
46,468,557.13
|
5,619,073.00
|
1,613,938.31
|
557,823.65
|
April 29, 2020
|
44,804,827.23
|
5,061,512.75
|
1,663,729.90
|
557,560.25
|
October 29, 2020
|
43,189,020.17
|
0.00
|
1,615,807.06
|
5,061,512.75
|
April 29, 2021
|
41,525,349.19
|
0.00
|
1,663,670.98
|
0.00
|
October 29, 2021
|
39,907,788.15
|
0.00
|
1,617,561.04
|
0.00
|
April 29, 2022
|
38,244,300.07
|
0.00
|
1,663,488.08
|
0.00
|
October 29, 2022
|
36,625,119.69
|
0.00
|
1,619,180.38
|
0.00
|
April 29, 2023
|
34,961,961.31
|
0.00
|
1,663,158.38
|
0.00
|
October 29, 2023
|
33,341,319.98
|
0.00
|
1,620,641.33
|
0.00
|
April 29, 2024
|
31,678,663.30
|
0.00
|
1,662,656.68
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
31,678,663.30
|
0.00
|
N27903
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$67,163,000.00
|
$12,483,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
67,163,000.00
|
12,483,000.00
|
0.00
|
0.00
|
October 29, 2013
|
67,163,000.00
|
12,483,000.00
|
0.00
|
0.00
|
April 29, 2014
|
64,675,828.11
|
11,766,926.07
|
2,487,171.89
|
716,073.93
|
October 29, 2014
|
63,010,060.79
|
11,207,110.20
|
1,665,767.32
|
559,815.87
|
April 29, 2015
|
61,344,566.44
|
10,647,451.86
|
1,665,494.35
|
559,658.34
|
October 29, 2015
|
59,679,358.58
|
10,087,958.74
|
1,665,207.86
|
559,493.12
|
April 29, 2016
|
58,014,451.10
|
9,528,639.01
|
1,664,907.48
|
559,319.73
|
October 29, 2016
|
56,349,859.96
|
8,969,501.44
|
1,664,591.14
|
559,137.57
|
April 29, 2017
|
54,685,600.06
|
8,410,555.35
|
1,664,259.90
|
558,946.09
|
October 29, 2017
|
53,021,690.09
|
7,851,810.73
|
1,663,909.97
|
558,744.62
|
April 29, 2018
|
51,358,147.39
|
7,293,278.29
|
1,663,542.70
|
558,532.44
|
October 29, 2018
|
49,746,177.22
|
6,734,969.50
|
1,611,970.17
|
558,308.79
|
April 29, 2019
|
48,082,495.44
|
6,176,896.65
|
1,663,681.78
|
558,072.85
|
October 29, 2019
|
46,468,557.13
|
5,619,073.00
|
1,613,938.31
|
557,823.65
|
April 29, 2020
|
44,804,827.23
|
5,061,512.75
|
1,663,729.90
|
557,560.25
|
October 29, 2020
|
43,189,020.17
|
0.00
|
1,615,807.06
|
5,061,512.75
|
April 29, 2021
|
41,525,349.19
|
0.00
|
1,663,670.98
|
0.00
|
October 29, 2021
|
39,907,788.15
|
0.00
|
1,617,561.04
|
0.00
|
April 29, 2022
|
38,244,300.07
|
0.00
|
1,663,488.08
|
0.00
|
October 29, 2022
|
36,625,119.69
|
0.00
|
1,619,180.38
|
0.00
|
April 29, 2023
|
34,961,961.31
|
0.00
|
1,663,158.38
|
0.00
|
October 29, 2023
|
33,341,319.98
|
0.00
|
1,620,641.33
|
0.00
|
April 29, 2024
|
31,678,663.30
|
0.00
|
1,662,656.68
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
31,678,663.30
|
0.00
|
N29907
|
||||
Equipment Note Ending Balance
|
Scheduled Payments of Principal
|
|||
Date
|
Series A
Equipment Note
|
Series B
Equipment Note
|
Series A
Equipment Note
|
Series B
Equipment Note
|
At Issuance
|
$67,944,000.00
|
$12,628,000.00
|
$ 0.00
|
$ 0.00
|
April 29, 2013
|
67,944,000.00
|
12,628,000.00
|
0.00
|
0.00
|
October 29, 2013
|
67,944,000.00
|
12,628,000.00
|
0.00
|
0.00
|
April 29, 2014
|
66,454,678.92
|
12,090,564.85
|
1,489,321.08
|
537,435.15
|
October 29, 2014
|
64,759,072.48
|
11,518,193.33
|
1,695,606.44
|
572,371.52
|
April 29, 2015
|
63,063,406.38
|
10,945,787.42
|
1,695,666.10
|
572,405.91
|
October 29, 2015
|
61,367,677.92
|
10,373,345.45
|
1,695,728.46
|
572,441.97
|
April 29, 2016
|
59,671,883.72
|
9,800,865.61
|
1,695,794.20
|
572,479.84
|
October 29, 2016
|
57,976,021.25
|
9,228,346.02
|
1,695,862.47
|
572,519.59
|
April 29, 2017
|
56,280,085.68
|
8,655,784.62
|
1,695,935.57
|
572,561.40
|
October 29, 2017
|
54,584,074.62
|
8,083,179.20
|
1,696,011.06
|
572,605.42
|
April 29, 2018
|
52,887,982.78
|
7,510,527.47
|
1,696,091.84
|
572,651.73
|
October 29, 2018
|
51,244,532.93
|
6,937,826.90
|
1,643,449.85
|
572,700.57
|
April 29, 2019
|
49,547,320.66
|
6,365,074.78
|
1,697,212.27
|
572,752.12
|
October 29, 2019
|
47,900,845.58
|
5,792,268.25
|
1,646,475.08
|
572,806.53
|
April 29, 2020
|
46,202,491.84
|
5,219,404.16
|
1,698,353.74
|
572,864.09
|
October 29, 2020
|
44,552,970.45
|
0.00
|
1,649,521.39
|
5,219,404.16
|
April 29, 2021
|
42,853,452.43
|
0.00
|
1,699,518.02
|
0.00
|
October 29, 2021
|
41,200,859.30
|
0.00
|
1,652,593.13
|
0.00
|
April 29, 2022
|
39,500,149.43
|
0.00
|
1,700,709.87
|
0.00
|
October 29, 2022
|
37,844,455.21
|
0.00
|
1,655,694.22
|
0.00
|
April 29, 2023
|
36,142,522.47
|
0.00
|
1,701,932.74
|
0.00
|
October 29, 2023
|
34,483,692.33
|
0.00
|
1,658,830.14
|
0.00
|
April 29, 2024
|
32,780,498.52
|
0.00
|
1,703,193.81
|
0.00
|
October 29, 2024
|
0.00
|
0.00
|
32,780,498.52
|
0.00
|
Payment Due Rate:
|
Debt Rate plus 2% per annum
|
Payment Dates:
|
April 29 and October 29 (after October 29, 2012)
|
Make-Whole Premiums:
|
As provided in Article II of the Indenture Form
|
Redemption:
|
As provided in Article II of the Indenture Form
|
All-risk hull insurance:
|
Not less than the unpaid principal amount of the Equipment Notes relating to an Aircraft, together with six months of interest accrued thereon, subject to Continental’s right to self-insure on terms no more favorable to Continental in any material respect than those set forth in Section G of Annex B to the Indenture Form.
|
1.
|
May not modify in any material adverse respect the Granting Clause of the Indenture so as to deprive the Note Holders or the Related Note Holders (as defined in the Indenture) of a first priority security interest in and mortgage lien on the Aircraft or, to the extent assigned thereunder, Continental’s rights under the Purchase Agreement (as defined in the Indenture) or to eliminate any of the obligations intended to be secured thereby or otherwise modify in any material adverse respect as regards the interests of the Note Holders, the Related Note Holder of a Related Series A Equipment Note, the Related Note Holder of a Related Series B Equipment Note, the Subordination Agent, the Liquidity Providers or the Mortgagee the provisions of Article II or III or Section 4.05(c), 5.01, 5.02, 6.02, 10.01(a), 10.01(b)(vii), 11.01, 11.04, 11.11, 11.12 or 11.13 of the Indenture or the definition of “Make-Whole Amount” in Annex A to the Indenture.
|
2.
|
May not modify in any material adverse respect as regards the interests of the Note Holders, the Subordination Agent, the Liquidity Providers or the Mortgagee the provisions of Section 4.1.3, 4.1.8, 4.1.9, 4.1.10, 4.1.11, 6.1.3(b), 6.3, 10, 12.8(a) or 12.9 of the Participation Agreement, of the provisions of Section 4.1.2(x) of the Participation Agreement so as to eliminate the requirement to deliver to the Subordination Agent or the Mortgagee, as the case may be, the legal opinions to be provided to such Persons thereunder (recognizing that the lawyers rendering such opinions may be changed) or of the provisions of Section 6.4.5(a)(ii) of the Participation Agreement as regards the rights of the Mortgagee thereunder or otherwise modify the terms of the Participation Agreement to deprive the Trustees, the Subordination Agent, the Liquidity Providers or the Mortgagee of any indemnity or right of reimbursement in its favor for Expenses or Taxes.
|
|
Re:
|
Closing Notice in accordance with Note Purchase Agreement referred to below
|
(1)
|
The Scheduled Closing Date of the Aircraft is [_________];
|
(2)
|
The Funding Date for the Aircraft shall be [__________]; and
|
(3)
|
The aggregate amount of each series of Equipment Notes to be issued, and purchased by the respective Pass Through Trustees referred to below (each, an “Applicable Pass Through Trustee”), on the Funding Date, in connection with the financing of such Aircraft is as follows:
|
|
(a)
|
the Class A Pass Through Trustee shall purchase Series A Equipment Notes in the amount of $[__________]; and
|
|
(b)
|
the Class B Pass Through Trustee shall purchase Series B Equipment Notes in the amount of $[__________].
|
Yours faithfully,
Continental Airlines, Inc.
|
||
By:
|
||
Name:
|
||
Title:
|
Very truly yours,
|
||||
WILMINGTON TRUST, NATIONAL ASSOCIATION,
not in its individual capacity but solely as Pass Through Trustee
|
||||
By:
|
||||
Name:
|
||||
Title:
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By:
|
||||
Name:
|
||||
Title:
|
U.S. BANK NATIONAL ASSOCIATION,
as Escrow Agent
|
||||
By:
|
||||
Name:
|
||||
Title:
|
CONFIDENTIAL: Subject to Restrictions on Dissemination
Set Forth in Section 7 of this Agreement
|
|
2
|
|
2
|
2
|
|
3
|
|
|
3
|
|
3
|
3
|
|
7
|
|
8
|
|
9
|
|
|
9
|
9
|
|
13
|
|
|
17
|
17
|
|
19
|
|
20
|
|
21
|
|
|
25
|
|
26
|
26
|
|
32
|
|
33
|
|
43
|
|
43
|
|
44
|
|
|
44
|
44
|
|
44
|
|
45
|
|
45
|
45
|
|
45
|
|
|
45
|
45
|
|
46
|
|
46
|
|
46
|
|
47
|
|
47
|
|
47
|
|
48
|
|
49
|
|
49
|
|
49
|
Accounts; Addresses
|
Commitments
|
Certain Terms
|
Permitted Countries
|
EXHIBIT A -
|
Opinion of special counsel to Owner
|
EXHIBIT B -
|
Opinion of corporate counsel to Owner
|
EXHIBIT C -
|
Opinion of special counsel to Mortgagee
|
|
and to the Applicable Pass Through Trustees
|
EXHIBIT D -
|
Opinion of special counsel in Oklahoma City, Oklahoma
|
DEFINITIONS AND CONSTRUCTION
|
SECURED LOANS; CLOSING
|
|
Making of Loans and Issuance of Equipment Notes
|
|
(a)
|
Each Applicable Pass Through Trustee listed on Schedule 2 shall make a secured loan to the Owner in the amount in Dollars opposite such Trustee's name on Schedule 2; and
|
|
(b)
|
The Owner shall issue, pursuant to and in accordance with the provisions of Article II of the Trust Indenture, to the Subordination Agent as the registered holder on behalf of each such Applicable Pass Through Trustee, one or more Equipment Notes, dated the Closing Date, of the Series set forth opposite such Trustee's name on Schedule 2, in an aggregate principal amount equal to the amount of the secured loan made by each such Applicable Pass Through Trustee.
|
|
Closing
|
[Intentionally omitted]
|
CONDITIONS PRECEDENT
|
|
Conditions Precedent to the Obligations of the Pass Through Trustees
|
|
4.1.1
|
Equipment Notes
|
|
4.1.2
|
Delivery of Documents
|
|
4.1.3
|
Perfected Security Interest
|
|
4.1.4
|
Violation of Law
|
|
4.1.5
|
Representations, Warranties and Covenants
|
|
4.1.6
|
No Event of Default
|
|
4.1.7
|
No Event of Loss
|
|
4.1.8
|
Title
|
|
4.1.9
|
Certification
|
|
4.1.10
|
Section 1110
|
|
4.1.11
|
Filing
|
|
4.1.12
|
No Proceedings
|
|
4.1.13
|
Governmental Action
|
|
4.1.14
|
Note Purchase Agreement
|
|
Conditions Precedent to Obligations of Mortgagee
|
|
4.2.1
|
Documents
|
|
4.2.2
|
Other Conditions Precedent
|
|
Conditions Precedent to Obligations of Owner
|
|
4.3.1
|
Documents
|
|
4.3.2
|
Other Conditions Precedent
|
|
Post-Registration Opinion
|
REPRESENTATIONS AND WARRANTIES
|
|
Owner's Representations and Warranties
|
|
5.1.1
|
Organization; Qualification
|
|
5.1.2
|
Corporate Authorization
|
|
5.1.3
|
No Violation
|
|
5.1.4
|
Approvals
|
|
5.1.5
|
Valid and Binding Agreements
|
|
5.1.6
|
Registration and Recordation
|
|
5.1.7
|
Owner's Location
|
|
5.1.8
|
No Event of Loss
|
|
5.1.9
|
Compliance With Laws
|
|
5.1.10
|
Securities Laws
|
|
5.1.11
|
Broker's Fees
|
|
5.1.12
|
Section 1110
|
5.1.13
|
Cape Town
|
|
WTNA's Representations and Warranties
|
|
5.2.1
|
Organization, Etc.
|
|
5.2.2
|
Corporate Authorization
|
|
5.2.3
|
No Violation
|
|
5.2.4
|
Approvals
|
|
5.2.5
|
Valid and Binding Agreements
|
|
5.2.6
|
Citizenship
|
|
5.2.7
|
No Liens
|
|
5.2.8
|
Litigation
|
|
5.2.9
|
Securities Laws
|
|
5.2.10
|
Investment
|
|
5.2.11
|
Taxes
|
|
5.2.12
|
Broker's Fees
|
COVENANTS, UNDERTAKINGS AND AGREEMENTS
|
|
Covenants of Owner
|
|
6.1.1
|
Corporate Existence; U.S. Air Carrier
|
|
6.1.2
|
Notice of Change of Location
|
|
6.1.3
|
Certain Assurances
|
|
6.1.4
|
Securities Laws
|
|
6.1.5.
|
Notice of Lease
|
|
Covenants of WTNA
|
|
6.2.1
|
Liens
|
|
6.2.2
|
Securities Act
|
|
6.2.3
|
Performance of Agreements
|
|
6.2.4
|
Withholding Taxes
|
|
Covenants of Note Holders
|
|
6.3.1
|
Withholding Taxes
|
|
6.3.2
|
Transfer; Compliance
|
|
Agreements
|
|
6.4.1
|
Quiet Enjoyment
|
|
6.4.2
|
Consents
|
|
6.4.3
|
Insurance
|
|
6.4.4
|
Extent of Interest of Note Holders
|
|
6.4.5
|
Foreign Registration
|
|
(A)
|
no Special Default or Event of Default shall have occurred and be continuing at the time of such registration;
|
|
(B)
|
such proposed change of registration is made in connection with a Permitted Lease to a Permitted Air Carrier; and
|
|
(C)
|
such country is a country with which the United States then maintains normal diplomatic relations or, if such country is Taiwan, the United States then maintains diplomatic relations at least as good as those in effect on the Closing Date; and
|
|
(i)
|
to the effect that the provisions of Section 4.06 of the Trust Indenture have been complied with after giving effect to such change of registration;
|
|
(ii)
|
of the payment by Owner of all reasonable out-of-pocket expenses of each Note Holder and Mortgagee in connection with such change of registry, including, without limitation (1) the reasonable fees and disbursements of counsel to Mortgagee, (2) any filing or recording fees, Taxes or similar payments incurred in connection with the change of registration of the Aircraft and the creation and perfection of the security interest therein in favor of Mortgagee for the benefit of Note Holders, and (3) all costs and expenses incurred in connection with any filings necessary to continue in the United States the perfection of the security interest in the Aircraft in favor of Mortgagee for the benefit of Note Holders; and
|
|
(iii)
|
to the effect that the tax and other indemnities in favor of each person named as an indemnitee under any other Operative Agreement afford each such person substantially the same protection as
|
|
6.4.6
|
Interest in Certain Engines
|
CONFIDENTIALITY
|
INDEMNIFICATION AND EXPENSES
|
|
General Indemnity
|
|
8.1.1
|
Indemnity
|
|
8.1.2
|
Exceptions
|
|
8.1.3
|
Separate Agreement
|
|
8.1.4
|
Notice
|
|
8.1.5
|
Notice of Proceedings; Defense of Claims; Limitations
|
|
8.1.6
|
Information
|
|
8.1.7
|
Effect of Other Indemnities; Subrogation; Further Assurances
|
|
8.1.8
|
Refunds
|
|
Expenses
|
|
8.2.1
|
Invoices and Payment
|
|
8.2.2
|
Payment of Other Expenses
|
|
General Tax Indemnity
|
|
8.3.1
|
General
|
|
8.3.2
|
Certain Exceptions
|
|
8.3.3
|
Payment
|
|
8.3.4
|
Contest
|
|
8.3.5
|
Refund
|
|
8.3.6
|
Tax Filing
|
|
8.3.7
|
Forms
|
|
8.3.8
|
Non-Parties
|
|
8.3.9
|
Subrogation
|
|
Payments
|
|
Interest
|
|
Benefit of Indemnities
|
ASSIGNMENT OR TRANSFER OF INTEREST
|
|
Note Holders
|
|
Effect of Transfer
|
SECTION 1110
|
CHANGE OF CITIZENSHIP
|
|
Generally
|
|
Mortgagee
|
MISCELLANEOUS
|
|
Amendments
|
|
Severability
|
|
Survival
|
|
Reproduction of Documents
|
|
Counterparts
|
|
No Waiver
|
|
Notices
|
|
GOVERNING LAW; SUBMISSION TO JURISDICTION; VENUE
|
|
Third-Party Beneficiary
|
|
Entire Agreement
|
|
Further Assurances
|
CONTINENTAL AIRLINES, INC.,
Owner
|
|||
By:
|
|||
Name:
|
|||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
not in its individual capacity,
except as expressly provided
herein, but solely as Mortgagee
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
not in its individual capacity,
except as expressly provided
herein, but solely as Pass
Through Trustee under the Pass
Through Trust Agreement for the
Continental Airlines Pass
Through Trust, 2012-2A-O
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
not in its individual capacity,
except as expressly provided
herein, but solely as Pass
Through Trustee under the Pass
Through Trust Agreement for the
Continental Airlines Pass
Through Trust, 2012-2B-O
|
||||
|
||||
By:
|
||||
Name:
|
||||
Title:
|
WILMINGTON TRUST, NATIONAL ASSOCIATION,
not in its individual capacity,
except as expressly provided
herein, but solely as
Subordination Agent
|
||||
|
||||
By:
|
||||
Name:
|
||||
Title:
|
SCHEDULE 1 - ACCOUNTS; ADDRESSES
PARTICIPATION AGREEMENT [___]
|
Account for Payments
|
Address for Notices
|
|
Continental Airlines, Inc.
|
JPMorgan Chase Bank
New York, New York 10081
Account No.: 910-2-499291
ABA#: 021-000021
Attention: Alice Free
Voice: 318-362-8612
Facsimile: 318-362-8613
Reference: Continental [___]
|
Continental Airlines, Inc.
77 W. Wacker Drive
Chicago, Illinois 60601
Attention: Treasurer
Facsimile: (312) 997-8333
|
Wilmington Trust, National Association, Mortgagee
|
Wilmington Trust, National Association
Wilmington, Delaware 19890-1605
Account No.: [___]
ABA#: 031-100092
Attention: Corporate Trust
Administration
Reference: Continental [___]
|
Wilmington Trust, National Association
1100 North Market Street
Wilmington, Delaware 19890-1605
Attention: Corporate Trust
Administration
Facsimile: (302) 636-4140
|
Wilmington Trust, National Association, as Subordination Agent
|
Wilmington Trust, National Association
Wilmington, Delaware 19890-1605
Account No.: 102725-000
ABA#: 031-100092
Attention: Corporate Trust
Administration
Reference: Continental [__]
|
Wilmington Trust, National Association
1100 North Market Street
Wilmington, Delaware 19890-1605
Attention: Corporate Trust
Administration
Facsimile: (302) 636-4140
|
Wilmington Trust, National Association, as Pass Through Trustee for the 2012-2A Pass Through Trust
|
Wilmington Trust, National Association
Wilmington, Delaware 19890-1605
Account No.: 102719-000
ABA#: 031-100092
Attention: Corporate Trust
Administration
Reference: Continental [__]
|
Wilmington Trust, National Association
1100 North Market Street
Wilmington, Delaware 19890-1605
Attention: Corporate Trust
Administration
Facsimile: (302) 636-4140
|
SCHEDULE 1 - ACCOUNTS; ADDRESSES
PARTICIPATION AGREEMENT [___]
|
Account for Payments
|
Address for Notices
|
|
Wilmington Trust, National Association, as Pass Through Trustee for the 2012-2B Pass Through Trust
|
Wilmington Trust, National Association
Wilmington, Delaware 19890-1605
Account No.: 102720-000
ABA#: 031-100092
Attention: Corporate Trust
Administration
Reference: Continental [__]
|
Wilmington Trust, National Association
1100 North Market Street
Wilmington, Delaware 19890-1605
Attention: Corporate Trust
Administration
Facsimile: (302) 636-4140
|
SCHEDULE 2 - COMMITMENTS
PARTICIPATION AGREEMENT [___]
|
Pass Through Trustee
|
Series of
Equipment Notes
|
Dollar Amount
of Loan
|
2012-2A
|
Series A
|
|
2012-2B
|
Series B
|
|
SCHEDULE 3 - CERTAIN TERMS
PARTICIPATION AGREEMENT [___]
|
Defined Term
|
Definition
|
Minimum Liability Insurance Amount
|
$[____________]1
|
Threshold Amount
|
$[________]2
|
SCHEDULE 4 - PERMITTED COUNTRIES
PARTICIPATION AGREEMENT [___]
|
Argentina
|
Luxembourg
|
Australia
|
Malaysia
|
Austria
|
Malta
|
Bahamas
|
Mexico
|
Belgium
|
Morocco
|
Bolivia
|
Netherlands
|
Brazil
|
Netherlands Antilles
|
Canada
|
New Zealand
|
Chile
|
Norway
|
Colombia
|
Panama
|
Czech Republic
|
People's Republic of China
|
Denmark
|
Peru
|
Egypt
|
Philippines
|
Ecuador
|
Poland
|
Finland
|
Portugal
|
France
|
Republic of China (Taiwan)
|
Germany
|
Russia
|
Greece
|
Singapore
|
Guatemala
|
South Africa
|
Hungary
|
South Korea
|
Iceland
|
Spain
|
India
|
Sweden
|
Indonesia
|
Switzerland
|
Ireland
|
Thailand
|
Italy
|
Trinidad and Tobago
|
Jamaica
|
Turkey
|
Japan
|
United Kingdom
|
Jordan
|
Uruguay
|
Kuwait
|
Venezuela
|
1
|
||
|
4
|
|
|
4
|
|
|
4
|
|
10
|
||
12
|
||
12
|
||
14
|
||
15
|
||
15
|
||
16
|
||
17
|
||
17
|
||
17
|
||
18
|
||
19
|
||
|
20
|
|
|
20
|
|
20
|
||
22
|
||
24
|
||
25
|
||
25
|
||
25
|
||
|
26
|
|
|
26
|
|
26
|
||
31
|
||
32
|
||
35
|
||
40
|
||
41
|
||
|
41
|
|
|
41
|
|
43
|
44
|
||
45
|
||
45
|
||
46
|
||
46
|
||
46
|
||
46
|
||
|
47
|
|
|
47
|
|
47
|
||
48
|
||
48
|
||
49
|
||
49
|
||
|
49
|
|
|
49
|
|
50
|
||
50
|
||
50
|
||
51
|
||
51
|
||
51
|
||
|
52
|
|
|
52
|
|
|
52
|
|
|
52
|
|
53
|
||
|
55
|
|
|
55
|
|
56
|
||
56
|
||
56
|
57
|
||
|
57
|
|
57
|
||
57
|
||
57
|
||
58
|
||
58
|
||
58
|
||
58
|
||
59
|
||
59
|
||
59
|
||
59
|
||
59
|
No. ____ | Date: [__________, ____] |
INTEREST RATE | MATURITY DATE |
[___________]
|
[____________]
|
CONTINENTAL AIRLINES, INC.
|
|||
|
By:
|
||
Name:
|
|||
Title:
|
|||
WILMINGTON TRUST, NATIONAL
ASSOCIATION, as Mortgagee
|
|||
|
By:
|
||
Name:
|
|||
Title:
|
|||
Payment Date | Percentage of Original Amount to Be Paid |
|
(i)
|
so much of such payment as shall be required to pay in full the aggregate amount of the payment or payments of Original Amount and interest (as well as any interest on any overdue Original Amount and, to the extent permitted by Law, on any overdue interest) then due under all Series A Equipment Notes shall be distributed to the Note Holders of Series A ratably, without priority of one over the other, in the proportion that the amount of such payment or payments then due under each Series A Equipment Note bears to the aggregate amount of the payments then due under all Series A Equipment Notes;
|
|
(ii)
|
after giving effect to paragraph (i) above, so much of such payment remaining as shall be required to pay in full the aggregate amount of the payment or payments of Original Amount and interest (as well as any interest on any overdue Original Amount and, to the extent permitted by Law, on any overdue interest) then due under all Series B Equipment Notes shall be distributed to the Note Holders of Series B ratably, without priority of one over the other, in the proportion that the amount of such payment or payments then due under each Series B Equipment Note bears to the aggregate amount of the payments then due under all Series B Equipment Notes;
|
|
(iii)
|
after giving effect to paragraph (ii) above (and except as otherwise provided in an amendment to this Trust Indenture pursuant to Section 10.01(b) hereof), so much of such payment remaining as shall be required to pay in full the aggregate amount of the payment or payments of Original Amount and interest (as well as any interest on any overdue Original Amount and, to the extent permitted by Law, on any overdue interest) then due under all Additional Series Equipment Notes shall be distributed to the Note Holders of Additional Series ratably, without priority of one over the other, in the proportion that the amount of such payment or payments then due under each Additional Series Equipment Note bears to the aggregate amount of the payments then due under all Additional Series Equipment Notes.
|
First,
|
(a) to reimburse the Mortgagee and the Note Holders for any reasonable costs or expenses incurred in connection with such redemption for which they are entitled to reimbursement, or indemnity by Owner, under the Operative Agreements and then (b) to pay any other Secured Obligations then due (except as provided in clauses “Second” and “Third” below) to the Mortgagee, the Note Holders and the other Indenture Indemnitees under this Trust Indenture, the Participation Agreement or the Equipment Notes (other than amounts specified in clauses “Second” and “Third” below);
|
|
Second,
|
(i)
|
to pay the amounts specified in paragraph (i) of clause “Third” of Section 3.03 hereof plus Make-Whole Amount, if any, then due and payable in respect of the Series A Equipment Notes, but excluding distributions of amounts of Related Secured Obligations to Related Note Holders;
|
(ii)
|
after giving effect to paragraph (i) above, to pay the amounts specified in paragraph (ii) of clause “Third” of Section 3.03 hereof plus Make Whole Amount, if any, then due and payable in respect of the Series B Equipment Notes, but excluding distributions of amounts of Related Secured Obligations to Related Note Holders;
|
|
(iii)
|
after giving effect to paragraph (ii) above, to pay the amounts specified in paragraph (iii) of clause “Third” of Section 3.03 hereof then due and payable in respect of the Additional Series Equipment Notes, but excluding distributions of amounts of Related Secured Obligations to Related Note Holders; and
|
|
Third,
|
(i)
|
to pay the amounts specified in paragraph (i) of clause “Third” of Section 3.03 hereof then due and payable in respect of the Related Series A Equipment Notes;
|
(ii)
|
after giving effect to paragraph (i) above, to pay the amounts specified in paragraph (ii) of clause “Third” of Section 3.03 hereof then due and payable in respect of the Related Series B Equipment Notes;
|
|
(iii)
|
after giving effect to paragraph (ii) above, to pay the amounts specified in paragraph (iii) of clause “Third” of Section 3.03 then due and payable in respect of the Related Additional Series Equipment Notes; and
|
|
Fourth,
|
as provided in clause “Fourth” of Section 3.03 hereof;
|
First,
|
so much of such payments or amounts as shall be required to (i) reimburse the Mortgagee or WTNA for any tax (except to the extent resulting from a failure of the Mortgagee to withhold taxes pursuant to Section 2.04(b) hereof), expense or other loss (including, without limitation, all amounts to be expended at the expense of, or charged upon the rents, revenues, issues, products and profits of, the property included in the Collateral (all such property being herein called the “Mortgaged Property”) pursuant to Section 5.03(b) hereof) incurred by the Mortgagee or WTNA (to the extent not previously reimbursed), the expenses of any sale, or other proceeding, reasonable attorneys’ fees and expenses, court costs, and any other expenditures incurred or expenditures or advances made by the Mortgagee, WTNA or the Note Holders in the protection, exercise or enforcement of any right, power or remedy or any damages sustained by the Mortgagee, WTNA or any Note Holder, liquidated or otherwise, upon such Event of Default shall be applied by the Mortgagee as between itself, WTNA and the Note Holders in reimbursement of such expenses and any other expenses for which the Mortgagee, WTNA or the Note Holders are entitled to reimbursement under any Operative Agreement and (ii) pay all Secured Obligations payable to the other Indenture Indemnitees hereunder and under the Participation Agreement (other than amounts specified in clauses Second and Third below); and in the case the aggregate amount to be so distributed is insufficient to pay as aforesaid in clauses (i) and (ii), then ratably, without priority of one over the other, in proportion to the amounts owed each hereunder;
|
|
Second,
|
|
to pay the amounts specified in paragraph (i) of clause “Third” of Section 3.03 hereof plus Make-Whole Amount, if any, then due and payable in respect of the Series A Equipment Notes, but excluding distributions of amounts of Related Secured Obligations to Related Note Holders;
|
the other, in accordance with the amount of the payment or payments made by each such then existing or prior Note Holder pursuant to said Section 6.03 hereof;
|
||
Third,
|
(i)
|
so much of such payments or amounts remaining as shall be required to pay in full the aggregate unpaid Original Amount of all Series A Equipment Notes, and the accrued but unpaid interest and other amounts due thereon and all other Secured Obligations in respect of the Series A Equipment Notes to the date of distribution and all other Related Secured Obligations in respect of Related Series A Equipment Notes then due, shall be distributed to the Note Holders of Series A and Related Note Holders of the Related Series A Equipment Notes, and in case the aggregate amount so to be distributed shall be insufficient to pay in full as aforesaid, then ratably, without priority of one over the other, to each Note Holder and Related Note Holder in the proportion that the aggregate unpaid Original Amount of all Series A Equipment Notes held by such holder plus the accrued but unpaid interest and other amounts due hereunder or thereunder to the date of distribution and all other Related Secured Obligations then due in respect of the Related Series A Equipment Notes held by such holder, bears to the aggregate unpaid Original Amount of all Series A Equipment Notes plus the accrued but unpaid interest and other amounts due thereon to the date of distribution and all other Related Secured Obligations in respect of the Related Series A Equipment Notes then due;
|
|
(ii)
|
after giving effect to paragraph (i) above, so much of such payments or amounts remaining as shall be required to pay in full the aggregate unpaid Original Amount of all Series B Equipment Notes, and the accrued but unpaid interest and other amounts due thereon and all other Secured Obligations in respect of the Series B Equipment Notes to the date of distribution and all other Related Secured Obligations in respect of Related Series B Equipment Notes then due, shall be distributed to the Note Holders of Series B and Related Note Holders of the Related Series B Equipment Notes, and in case the aggregate amount so to be distributed shall be insufficient to pay in full as aforesaid, then ratably, without priority of one over the other, to each Note Holder and Related Note Holder in the proportion that the aggregate unpaid Original Amount of all Series B Equipment Notes held by such holder plus the accrued but unpaid interest and other amounts due hereunder or thereunder to the date of distribution and all other Related Secured Obligations then due in respect of the Related Series B Equipment Notes held by such holder, bears to the aggregate unpaid Original Amount of all Series B Equipment Notes plus the accrued but unpaid interest and other amounts due thereon to the date of distribution and all other Related Secured Obligations in respect of the Related Series B Equipment Notes then due;
|
(iii)
|
after giving effect to paragraph (ii) above (and except as otherwise provided in an amendment to this Trust Indenture pursuant to Section 10.01(b) hereof), so much of such payments or amounts remaining as shall be required to pay in full the aggregate unpaid Original Amount of all Additional Series Equipment Notes, and the accrued but unpaid interest and other amounts due thereon and all other
|
|
Secured Obligations in respect of the Additional Series Equipment Notes to the date of distribution and all other Related Secured Obligations in respect of the Related Additional Series Equipment Notes then due, shall be distributed to the Note Holders of Additional Series and Related Note Holders of the Related Additional Series Equipment Notes, and in case the aggregate amount so to be distributed shall be insufficient to pay in full as aforesaid, then ratably, without priority of one over the other, in the proportion that the aggregate unpaid Original Amount of all Additional Series Equipment Notes held by each holder plus the accrued but unpaid interest and other amounts due hereunder or thereunder to the date of distribution and all other Related Secured Obligations then due in respect of Related Additional Series Equipment Notes held by such holder, bears to the aggregate unpaid Original Amount of all Additional Series Equipment Notes held by all such holders plus the accrued but unpaid interest and other amounts due thereon to the date of distribution and all other Related Secured Obligations in respect of Related Additional Series Equipment Notes then due; and
|
|
|
(iv)
|
after giving effect to paragraph (iii) above, if any Related Equipment Note is outstanding, any of such payments or amounts remaining and any invested Cash Equivalents shall be held by the Mortgagee in an Eligible Account in accordance with the provisions of Section 3.07 (and invested as provided in Section 6.06 hereof) as additional security for the Related Secured Obligations, and such amounts (and any investment earnings thereon) shall be distributed from time to time in accordance with the foregoing provisions of this clause “Third” as and to the extent any Related Secured Obligation shall at any time and from time to time become due and remain unpaid after the giving of any required notice and the expiration of any applicable grace period; and, upon the payment in full of all Related Secured Obligations the balance, if any, of any such remaining amounts and investment earnings thereon shall be applied as provided in clause Fourth of this Section 3.03; and
|
Fourth,
|
the balance, if any, of such payments or amounts remaining thereafter shall be distributed to the Owner.
|
CONTINENTAL AIRLINES, INC.
|
|||
|
By:
|
||
Name:
|
|||
Title:
|
|||
WILMINGTON TRUST, NATIONAL
ASSOCIATION,
as Mortgagee
|
|||
|
By:
|
||
Name:
|
|||
Title:
|
|||
|
(i)
|
each of “Owner,” “Mortgagee,” “Note Holder” or any other person includes, without prejudice to the provisions of any Operative Agreement, any successor in interest to it and any permitted transferee, permitted purchaser or permitted assignee of it;
|
|
(ii)
|
words importing the plural include the singular and words importing the singular include the plural;
|
|
(iii)
|
any agreement, instrument or document, or any annex, schedule or exhibit thereto, or any other part thereof, includes, without prejudice to the provisions of any Operative Agreement, that agreement, instrument or document, or annex, schedule or exhibit, or part, respectively, as amended, modified or supplemented from time to time in accordance with its terms and in accordance with the Operative Agreements, and any agreement, instrument or document entered into in substitution or replacement therefor (including, without limitation, in the case of each Pass Through Trust Agreement, the “Related Pass Through Trust Agreement” as defined therein);
|
|
(iv)
|
any provision of any Law includes any such provision as amended, modified, supplemented, substituted, reissued or reenacted prior to the Closing Date, and thereafter from time to time;
|
|
(v)
|
the words “Agreement,” “this Agreement,” “hereby,” “herein,” “hereto,” “hereof” and “hereunder” and words of similar import when used in any Operative Agreement refer to such Operative Agreement as a whole and not to any particular provision of such Operative Agreement;
|
|
(vi)
|
the words “including,” “including, without limitation,” “including, but not limited to,” and terms or phrases of similar import when used in any Operative Agreement, with respect to any matter or thing, mean including, without limitation, such matter or thing; and
|
|
(vii)
|
a “Section,” an “Exhibit,” an “Annex” or a “Schedule” in any Operative Agreement, or in any annex thereto, is a reference to a section of, or an exhibit, an annex or a schedule to, such Operative Agreement or such annex, respectively.
|
ANNEX B - INSURANCE
TRUST INDENTURE [___]
|
Manufacturer
|
Model
|
FAA Registration
Number
|
Manufacturer’s
Serial Number
|
The Boeing Company
|
Manufacturer
|
Manufacturer’s Model
|
Serial Number
|
CONTINENTAL AIRLINES, INC.
|
|||
|
By:
|
||
Name:
|
|||
Title:
|
|||
Original Amount
|
Interest Rate
|
|
Series A:
|
4.00%
|
|
Series B:
|
5.50%
|
|
Total:
|
Payment Date
|
Percentage of Original
Amount to be Paid
|
|
Re:
|
Preliminary Prospectus Supplement, dated September 19, 2012, to the Prospectus dated April 27, 2012, included in Registration Statement No. 333-181014 of Continental Airlines, Inc., United Air Lines, Inc. and United Continental Holdings, Inc.
|
Sincerely,
|
|||
AIRCRAFT INFORMATION SERVICES, INC.
|
|||
/s/ Dave Miller | |||
Name:
|
Dave Miller
|
||
Title:
|
CEO
|
|
Re:
|
Preliminary Prospectus Supplement, dated September 19, 2012, to the Prospectus dated April 27, 2012, included in Registration Statement No. 333-181014 of Continental Airlines, Inc., United Air Lines, Inc. and United Continental Holdings, Inc.
|
Sincerely,
|
|||
BK ASSOCIATES, INC.
|
|||
/s/ R. L. Britton | |||
Name:
|
R. L. Britton
|
||
Title:
|
Vice President
ISTAT Senior Certified Appraiser
|
|
Re:
|
Preliminary Prospectus Supplement, dated September 19, 2012, to the Prospectus dated April 27, 2012, included in Registration Statement No. 333-181014 of Continental Airlines, Inc., United Air Lines, Inc. and United Continental Holdings, Inc.
|
Sincerely,
|
|||
MORTEN BEYER & AGNEW, INC.
|
|||
/s/ Robert F. Agnew | |||
Name:
|
Robert F. Agnew
|
||
Title:
|
President & CEO
ISTAT Certified Senior Appraiser
|