FORM S-4
Table of Contents

As filed with the Securities and Exchange Commission on May 21, 2014

Registration No. 333-            

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM S-4

REGISTRATION STATEMENT

UNDER

THE SECURITIES ACT OF 1933

 

 

American Airlines, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   4512   13-1502798

(State or other jurisdiction of

incorporation or organization)

 

(Primary Standard Industrial

Classification Code Number)

 

(I.R.S. Employer

Identification Number)

4333 Amon Carter Blvd., Fort Worth, Texas 76155

(817) 963-1234

(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)

 

 

Kenneth W. Wimberly, Jr.

Vice President, Deputy General Counsel and Assistant Corporate Secretary

American Airlines, Inc.

4333 Amon Carter Blvd.

Fort Worth, Texas 76155

(817) 963-1234

(Name, address, including zip code, and telephone number, including area code, of agent for service)

 

 

Copy to:

Paul M. Rodel, Esq.

Debevoise & Plimpton LLP

919 Third Avenue

New York, NY 10022

(212) 909-6000

 

 

Approximate date of commencement of proposed sale to the public: As soon as practicable after this registration statement becomes effective.

If the securities being registered on this Form are being offered in connection with the formation of a holding company and there is compliance with General Instruction G, check the following box:  ¨

If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.  ¨

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer   ¨    Accelerated filer   ¨
Non-accelerated filer   x  (Do not check if a smaller reporting company)    Smaller reporting company   ¨

If applicable, place an X in the box to designate the appropriate rule provision relied upon in conducting this transaction:

Exchange Act Rule 13e-4(i) (Cross-Border Issuer Tender Offer) ¨

Exchange Act Rule 14d-1(d) (Cross-Border Third-Party Tender Offer) ¨

 

 

CALCULATION OF REGISTRATION FEE

 

Title of Each Class of

Securities to be Registered

  Amount to be
Registered
  Proposed Maximum
Offering Price Per
Unit
  Proposed Maximum
Aggregate Offering
Price(1)
 

Amount of

Registration Fee (1)

 

Pass Through Certificates, Series 2013-2A

  $1,408,113,000   100%   $1,366,433,418   $175,996.63

Pass Through Certificates, Series 2013-2B

  $512,038,000   100%   $498,952,144   $64,265.04

Pass Through Certificates, Series 2013-2C

  $256,018,000   100%   $256,018,000   $32,975.12

 

 

 

(1) Pursuant to Rule 457(f)(2), the registration fee has been calculated using the book value of the securities being registered.

 

 

The registrant hereby amends this registration statement on such date or dates as may be necessary to delay its effective date until the registrant shall file a further amendment which specifically states that this registration statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933 or until this registration statement shall become effective on such date as the Securities and Exchange Commission, acting pursuant to said Section 8(a), may determine.

 

 

 


Table of Contents

The information in this preliminary prospectus is not complete and may be changed. We may not sell these securities or accept an offer to buy these securities until the Registration Statement filed with the Securities and Exchange Commission is effective. This preliminary prospectus is not an offer to sell these securities and is not soliciting an offer to buy these securities in any jurisdiction where the offer or sale is not permitted.

 

Subject to Completion, Dated May 21, 2014

$2,176,169,000

 

LOGO

Offer to Exchange

Pass Through Certificates, Series 2013-2

Which have been registered under the Securities Act of 1933,

For any and all outstanding Pass Through Certificates, Series 2013-2

 

 

The New Certificates

 

  The forms and terms of the new pass through certificates we are issuing will be identical in all material respects to the forms and terms of the outstanding pass through certificates, except that (a) the new pass through certificates are being registered under the Securities Act of 1933, as amended, and will not contain restrictions on transfer (except as otherwise described in this prospectus) and (b) the new pass through certificates will not contain provisions relating to interest rate increases with respect to registration rights.

 

  Notwithstanding any registration under the Securities Act, the New Class B Certificates and the New Class C Certificates will be permitted to be sold only to qualified institutional buyers, as defined in Rule 144A under the Securities Act, for so long as they are outstanding (as described under “Transfer Restrictions” beginning on page 96.)

The Exchange Offer

 

  The exchange offer expires at 5:00 p.m., New York City time, on                     , 2014, unless we extend it.

 

  No public market currently exists for the old pass through certificates or the new pass through certificates.

The new pass through certificates will not be listed on any national securities exchange.

 

 

Investing in the new pass through certificates and participating in the Exchange Offer involves risks that are described in the “Risk Factors” section beginning on page 20 of this prospectus.

 

Pass Through Certificates

   Aggregate Face
Amount
     Interest
Rate
    Final Expected
Distribution Date
 

Class A

   $ 1,408,113,000         4.95     January 15, 2023   

Class B

     512,038,000         5.60        July 15, 2020   

Class C

     256,018,000         6.00        January 15, 2017   

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

 

 

The date of this prospectus is                     , 2014.

 


Table of Contents

We have not authorized anyone to provide you with information other than the information contained in this prospectus and the documents incorporated by reference in this prospectus or to which we have referred you. This prospectus does not constitute an offer to sell, or a solicitation of an offer to purchase, the securities offered by this prospectus in any jurisdiction to or from any person to whom or from whom it is unlawful to make such offer or solicitation of an offer in such jurisdiction. You should not assume that the information contained in this prospectus or any document incorporated by reference is accurate as of any date other than the date on the front cover of the applicable document. Neither the delivery of this prospectus nor any distribution of securities pursuant to this prospectus shall, under any circumstances, create any implication that there has been no change in our business, financial condition, results of operations or prospects, or in the affairs of the Trusts or the Liquidity Providers, since the date of this prospectus.

This prospectus incorporates important business and financial information about us that is not included in or delivered with this prospectus. This information is available without charge to you upon written or oral request. If you would like a copy of any of this information, please submit your request to Corporate Secretary, American Airlines, Inc., 4333 Amon Carter Blvd., Fort Worth, Texas 76155 (telephone: (817) 963-1234). See also “Where You Can Find More Information.” In order to obtain timely delivery of any information that you request, you must submit your request no later than                     , 2014, which is five business days before the date the Exchange Offer is scheduled to expire.

TABLE OF CONTENTS

Prospectus

 

     Page  

PRESENTATION OF INFORMATION

     iii   

NOTE CONCERNING FORWARD-LOOKING STATEMENTS

     iii   

WHERE YOU CAN FIND MORE INFORMATION

     v   

PROSPECTUS SUMMARY

     1   

The Company

     1   

The Exchange Offer

     1   

Summary of Terms of Certificates

     6   

Equipment Notes and the Aircraft

     7   

Loan to Aircraft Value Ratios

     9   

Cash Flow Structure

     10   

The Certificates

     11   

Summary Historical Consolidated Financial and Operating Data

     18   

RISK FACTORS

     20   

Risk Factors Relating to the Company

     20   

Risk Factors Relating to the Certificates and the Exchange Offer

     20   

THE EXCHANGE OFFER

     27   

General

     27   
     Page  

Expiration Date; Extensions; Amendments; Termination

     29   

Distributions on the New Certificates

     30   

Procedures for Tendering

     30   

Acceptance of Old Certificates for Exchange; Delivery of New Certificates

     32   

Book-Entry Transfer

     32   

Guaranteed Delivery Procedures

     32   

Withdrawal of Tenders

     33   

Conditions

     33   

Exchange Agent

     34   

Fees and Expenses

     34   

USE OF PROCEEDS

     35   

DESCRIPTION OF THE CERTIFICATES

     36   

General

     36   

Payments and Distributions

     37   

Subordination

     40   

Pool Factors

     40   

Reports to Certificateholders

     41   

Indenture Events of Default and Certain Rights Upon an Indenture Event of Default

     42   
 

 

i


Table of Contents
     Page  

Certificate Buyout Right of Certificateholders

     44   

PTC Event of Default

     45   

Merger, Consolidation and Transfer of Assets

     45   

Modification of the Pass Through Trust Agreements and Certain Other Agreements

     46   

Termination of the Trusts

     50   

The Trustees

     50   

Book-Entry Registration; Delivery and Form

     51   

DESCRIPTION OF THE LIQUIDITY FACILITIES

     55   

General

     55   

Drawings

     55   

Replacement of Liquidity Facilities

     56   

Reimbursement of Drawings

     59   

Liquidity Events of Default

     60   

Liquidity Provider

     61   

DESCRIPTION OF THE INTERCREDITOR AGREEMENT

     62   

Intercreditor Rights

     62   

Post Default Appraisals

     65   

Priority of Distributions

     65   

Voting of Equipment Notes

     69   

Certain Communications with Certificateholders

     70   

Reports

     70   

The Subordination Agent

     71   

DESCRIPTION OF THE AIRCRAFT AND THE APPRAISALS

     72   

The Aircraft

     72   

The Appraisals

     72   

DESCRIPTION OF THE EQUIPMENT NOTES

     75   

General

     75   

Subordination

     75   

Principal and Interest Payments

     77   

Redemption

     77   
    

Page

 

Security

     78   

Loan to Value Ratios of Equipment Notes

     80   

Limitation of Liability

     80   

Indenture Events of Default, Notice and Waiver

     80   

Remedies

     82   

Modification of Indentures

     84   

Indemnification

     85   

Certain Provisions of the Indentures

     85   

POSSIBLE REFINANCING OF CLASS B CERTIFICATES AND CLASS C CERTIFICATES

     91   

Refinancing of Class B Certificates and Class C Certificates

     91   

Liquidity Facilities

     91   

U.S. FEDERAL INCOME TAX CONSIDERATIONS

     92   

CERTAIN ERISA CONSIDERATIONS

     93   

General

     93   

Plan Assets Issues

     93   

Prohibited Transaction Exemptions

     94   

Special Considerations Applicable to Insurance Company General Accounts

     94   

PLAN OF DISTRIBUTION

     95   

Selling Restrictions

     95   

TRANSFER RESTRICTIONS

     96   

New Class B Certificates

     96   

New Class C Certificates

     98   

LEGAL MATTERS

     100   

EXPERTS

     100   

 

Index of Defined Terms

     Appendix I   

Appraisal Letters

     Appendix II   

Summary of Appraised Values

     Appendix III   

Loan to Value Ratios of Equipment Notes

     Appendix IV   

Equipment Note Principal Amounts and Amortization Schedules

     Appendix V   
 

 

ii


Table of Contents

NOTWITHSTANDING ANY REGISTRATION UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE “SECURITIES ACT”), THE NEW CLASS B CERTIFICATES AND THE NEW CLASS C CERTIFICATES WILL BE PERMITTED TO BE SOLD ONLY TO QUALIFIED INSTITUTIONAL BUYERS, AS DEFINED IN RULE 144A UNDER THE SECURITIES ACT, FOR SO LONG AS THEY ARE OUTSTANDING. EACH HOLDER OR ACQUIROR OF SUCH NEW CERTIFICATES OR BENEFICIAL INTEREST THEREIN WILL MAKE OR WILL BE DEEMED TO HAVE MADE THE ACKNOWLEDGMENTS, REPRESENTATIONS, WARRANTIES AND AGREEMENTS DESCRIBED UNDER THE HEADING “TRANSFER RESTRICTIONS.” INVESTORS SHOULD BE AWARE THAT THEY MAY BE REQUIRED TO BEAR THE FINANCIAL RISKS OF THEIR INVESTMENT IN THE CERTIFICATES FOR AN INDEFINITE PERIOD OF TIME.

Each broker-dealer that receives New Certificates for its own account pursuant to the Exchange Offer must acknowledge that it will deliver a prospectus in connection with any resale of such New Certificates. This prospectus, as it may be amended or supplemented from time to time, may be used by a broker-dealer in connection with resales of New Certificates received in exchange for Old Certificates where such Old Certificates were acquired as a result of market making activities or other trading activities. We have agreed that, prior to the disposition of Old Certificates by such broker-dealer or for a period of 90 days after the Expiration Date, we will make this prospectus, as amended or supplemented, available to any broker-dealer for use in connection with any such resale. See “Plan of Distribution.”

 

 

PRESENTATION OF INFORMATION

In this prospectus, references to “American,” the “Company,” “we,” “us” and “our” refer to American Airlines, Inc. In addition, references to “AMR” refer to our parent, AMR Corporation, prior to the merger transaction (the “Merger”) involving US Airways Group, Inc. (“US Airways Group”) and references to “AAG” refer to our parent, American Airlines Group Inc., following the Merger. Immediately following the Merger, AMR Corporation changed its name to American Airlines Group Inc.

We have given certain capitalized terms specific meanings for purposes of this prospectus. The “Index of Defined Terms” attached as Appendix I to this prospectus lists the page in this prospectus on which we have defined each such term.

At varying places in this prospectus, we refer you to other sections for additional information by indicating the caption heading of such other sections. The page on which each principal caption included in this prospectus can be found is listed in the foregoing Table of Contents.

 

 

NOTE CONCERNING FORWARD-LOOKING STATEMENTS

Certain of the statements contained in this prospectus and the documents incorporated by reference herein should be considered forward-looking statements. These forward-looking statements may be identified by words such as “may,” “will,” “expect,” “intend,” “anticipate,” “believe,” “estimate,” “plan,” “project,” “could,” “should,” “would,” “continue,” “seek,” “target,” “guidance,” “outlook,” “if current trends continue,” “optimistic,” “forecast” and other similar words. Such statements include, but are not limited to, statements about the benefits of the Merger, including future financial and operating results, our plans, objectives, expectations and intentions, and other statements that are not historical facts, such as,

 

iii


Table of Contents

without limitation, statements that discuss the possible future effects of current known trends or uncertainties, or which indicate that the future effects of known trends or uncertainties cannot be predicted, guaranteed or assured. These forward-looking statements are based on our current objectives, beliefs and expectations, and they are subject to significant risks and uncertainties that may cause actual results and financial position and timing of certain events to differ materially from the information in the forward-looking statements. These risks and uncertainties include, but are not limited to, those described under Part II, Item 1A. Risk Factors of our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2014 (the “2014 First Quarter 10-Q”) and the following: significant operating losses in the future; downturns in economic conditions that adversely affect our business; the impact of continued periods of high volatility in fuel costs, increased fuel prices and significant disruptions in the supply of aircraft fuel; competitive practices in the industry, including the impact of low cost carriers, airline alliances and industry consolidation; the challenges and costs of integrating operations and realizing anticipated synergies and other benefits of the Merger; our substantial indebtedness and other obligations and the effect they could have on our business and liquidity; an inability to obtain sufficient financing or other capital to operate successfully and in accordance with our current business plan; increased costs of financing, a reduction in the availability of financing and fluctuations in interest rates; the effect our high level of fixed obligations may have on our ability to fund general corporate requirements, obtain additional financing and respond to competitive developments and adverse economic and industry conditions; our significant pension and other post-employment benefit funding obligations; the impact of any failure to comply with the covenants contained in financing arrangements; provisions in credit card processing and other commercial agreements that may materially reduce our liquidity; the limitations of our historical consolidated financial information, which is not directly comparable to our financial information for prior or future periods; the impact of union disputes, employee strikes and other labor-related disruptions; any inability to maintain labor costs at competitive levels; interruptions or disruptions in service at one or more of our hub airports; any inability to obtain and maintain adequate facilities, infrastructure and slots to operate our flight schedule and expand or change our route network; our reliance on third-party regional operators or third-party service providers that have the ability to affect our revenue and the public’s perception about our services; any inability to effectively manage the costs, rights and functionality of third-party distribution channels on which we rely; extensive government regulation, which may result in increases in our costs, disruptions to our operations, limits on our operating flexibility, reductions in the demand for air travel, and competitive disadvantages; the impact of the heavy taxation to which the airline industry is subject; changes to our business model that may not successfully increase revenues and may cause operational difficulties or decreased demand; the loss of key personnel or inability to attract and retain additional qualified personnel; the impact of conflicts overseas, terrorist attacks and ongoing security concerns; the global scope of our business and any associated economic and political instability or adverse effects of events, circumstances or government actions beyond our control, including the impact of foreign currency exchange rate fluctuations and limitations on the repatriation of cash held in foreign countries; the impact of environmental regulation; our reliance on technology and automated systems and the impact of any failure of these technologies or systems; challenges in integrating our computer, communications and other technology systems; costs of ongoing data security compliance requirements and the impact of any significant data security breach; losses and adverse publicity stemming from any accident involving any of our aircraft or the aircraft of our regional or codeshare operators; delays in scheduled aircraft deliveries, or other loss of anticipated fleet capacity, and failure of new aircraft to perform as expected; our dependence on a limited number of suppliers for aircraft, aircraft engines and parts; the impact of changing economic and other conditions beyond our control, including global events that affect travel behavior such as an outbreak of a contagious disease, and volatility and fluctuations in our results of operations due to seasonality; the effect of a higher than normal number of pilot retirements and a potential shortage of pilots; the impact of possible future increases in insurance costs or reductions in available insurance coverage; the effect of several lawsuits that were filed in connection with the Merger and remain pending; an inability to use net operating losses carried over from prior taxable years; any impairment in the amount of goodwill we recorded as a result of the application of the acquisition method of accounting and an inability to realize the full value of American’s intangible or long-lived assets and any material impairment charges that would

 

iv


Table of Contents

be recorded as a result; and other economic, business, competitive, and/or regulatory factors affecting our business, including those set forth in our filings with the Securities and Exchange Commission (the “SEC”) especially in Part II, Item 1A. Risk Factors and Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations of the 2014 First Quarter 10-Q, our other Quarterly Reports on Form 10-Q, our Annual Reports on Form 10-K, our Current Reports on Form 8-K and our other SEC filings; and other risks and uncertainties listed from time to time in our reports to and filings with the SEC.

All of the forward-looking statements in this prospectus are qualified in their entirety by reference to the factors discussed in Part II, Item 1A. Risk Factors of the 2014 First Quarter 10-Q and elsewhere in this prospectus. There may be other factors of which we are not currently aware that may affect matters discussed in the forward-looking statements and may also cause actual results to differ materially from those discussed. We do not assume any obligation to publicly update or supplement any forward-looking statement to reflect actual results, changes in assumptions or changes in other factors affecting such statements other than as required by law. Forward-looking statements speak only as of the date of this prospectus or as of the dates indicated in the statements.

WHERE YOU CAN FIND MORE INFORMATION

We file annual, quarterly, current reports, and other information with the SEC. You may read and copy this information at the SEC’s Public Reference Room at 100 F Street, N.E., Washington, D.C. 20549. You may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. Our SEC filings are also available from the SEC’s Internet site at http://www.sec.gov, which contains reports, proxy and information statements and other information regarding issuers that file electronically.

This prospectus is part of a registration statement on Form S-4 (together with all amendments, exhibits and appendices, the “Registration Statement”) that we have filed with the SEC. This prospectus does not contain all of the information we have included in the Registration Statement and the accompanying exhibits and schedules in accordance with the rules and regulations of the SEC, and we refer you to the omitted information. The statements this prospectus makes pertaining to the contents of any contract, agreement or other document that is an exhibit to the Registration Statement necessarily are summaries of their material provisions and do not describe all exceptions and qualifications contained in those contracts, agreements or documents. You should read those contracts, agreements or documents for information that may be important to you. The Registration Statement, exhibits and schedules are available at the SEC’s Public Reference Room or through its Internet site.

We “incorporate by reference” in this prospectus certain documents that we file with the SEC, which means:

 

    we can disclose important information to you by referring you to those documents;

 

    information incorporated by reference is considered to be part of this prospectus, even though it is not repeated in this prospectus; and

 

    information that we file later with the SEC will automatically update and supersede this prospectus.

The following documents listed below that we have previously filed with the SEC (Commission File Number 001-02691) are incorporated by reference (other than reports or portions thereof furnished under Items 2.02 or 7.01 of Form 8-K):

 

v


Table of Contents

Filing

  

Date Filed

Annual Report of American on Form 10-K for the year ended December 31, 2013    February 28, 2014
Quarterly Report of American on Form 10-Q for the quarter ended March 31, 2014    April 24, 2014
Current Reports of American on Form 8-K and 8-K/A   

January 23, 2014

March 3, 2014

March 7, 2014

March 31, 2014

All documents filed by us under Section 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) (other than reports or portions thereof furnished under Items 2.02 or 7.01 of Form 8-K) from the date of this prospectus and prior to the termination of the offering of the New Certificates shall also be deemed to be incorporated by reference in this prospectus.

You can obtain any of the filings incorporated by reference in this prospectus through us or from the SEC through the SEC’s Internet site or at the address listed above. You may request orally or in writing, without charge, a copy of any or all of the documents which are incorporated in this prospectus by reference, other than exhibits to such documents (unless such exhibits are specifically incorporated by reference into such documents). Requests for such copies should be directed to Corporate Secretary, American Airlines Inc., 4333 Amon Carter Blvd., Fort Worth, Texas 76155 (telephone: (817) 963-1234).

 

vi


Table of Contents

PROSPECTUS SUMMARY

This summary highlights basic information about us and this Exchange Offer. Because it is a summary, it does not contain all of the information that you should consider before tendering your Old Certificates in the Exchange Offer. Before making an investment decision, you should read this entire prospectus carefully, including the section entitled “Risk Factors” in this prospectus, as well as the materials filed with the SEC that are considered to be a part of this prospectus. See “Where You Can Find More Information” in this prospectus.

The Company

American Airlines, Inc. (“American”), a Delaware corporation, was incorporated in 1934 and is a wholly owned subsidiary of American Airlines Group Inc. (“AAG”). American’s primary business activity is the operation of a major network carrier. For more information, see in Part I, Item 1. Business of our Annual Report on Form 10-K for the year ended December 31, 2013 (the “2013 10-K”).

American’s principal executive offices are located at 4333 Amon Carter Boulevard, Fort Worth, Texas 76155. Our telephone number is 817-963-1234, and our internet address is www.aa.com. Information contained on our website is not and should not be deemed a part of this prospectus or any other report or filing filed with or furnished to the SEC.

The Exchange Offer

 

The Certificates   

On July 31, 2013 (the “Class A Issuance Date”), we issued, through the Class A Trust, and privately placed $1,408,113,000 aggregate face amount of Class A Certificates pursuant to exemptions from the registration requirements of the Securities Act. On November 27, 2013 (the “Class B Issuance Date”), we issued, through the Class B Trust, and privately placed $512,038,000 aggregate face amount of Class B Certificates pursuant to exemptions from the registration requirements of the Securities Act. On December 20, 2013 (the “Class C Issuance Date,” and collectively with the Class A Issuance Date and the Class B Issuance Date, the “Issuance Dates” and, each an “Issuance Date”), we issued, through the Class C Trust, and privately placed $256,018,000 aggregate face amount of Class C Certificates pursuant to exemptions from the registration requirements of the Securities Act.

 

Principal payments made on the Series A Equipment Notes and the Series B Equipment Notes for the first Regular Distribution Date, which occurred on January 15, 2014, reduced the Pool Balance of the Class A Certificates and the Class B Certificates outstanding to $1,366,433,418 and $498,952,144 respectively. There was no required principal payment on the Series C Equipment Notes for the first Regular Distribution Date. The “Initial Purchasers” of the Old Class A Certificates, the Old Class B Certificates and the Old Class C Certificates were, in each case, Deutsche Bank Securities Inc., Morgan Stanley & Co. LLC, Citigroup Global Markets Inc., Credit Suisse Securities (USA) LLC, Goldman, Sachs & Co. and J.P. Morgan Securities LLC.

 

When we use the term “Old Class A Certificates,” “Old Class B Certificates” and “Old Class C Certificates” in this prospectus, we mean, respectively, Class A Certificates, Class B Certificates and Class C Certificates, Series 2013-2, which were privately placed with the Initial Purchasers on the Class A Issuance Date, Class B Issuance Date and Class

 

 

1


Table of Contents
  

C Issuance Date, respectively, and were not registered with the SEC. The Old Class A Certificates, Old Class B Certificates and Old Class C Certificates are referred to collectively as the “Old Certificates.”

 

When we use the term “New Class A Certificates,” “New Class B Certificates” and “New Class C Certificates” in this prospectus, we mean, respectively, Class A Certificates, Class B Certificates and Class C Certificates, Series 2013-2, registered with the SEC and offered hereby in exchange for the corresponding class of Old Certificates. The New Class A Certificates, New Class B Certificates and New Class C Certificates are referred to collectively as the “New Certificates.”

 

When we use the term “Certificates” in this prospectus, the related discussion applies to both the Old Certificates and the New Certificates.

Registration Rights Agreements    On each Issuance Date, we entered into a Registration Rights Agreement with the Initial Purchasers and the applicable Trustee, providing among other things, for the Exchange Offer with respect to the applicable class of Old Certificates.
The Exchange Offer   

We are offering New Certificates in exchange for an equal face amount (and current Pool Balance) of outstanding Old Certificates. The New Certificates will be issued to satisfy our obligations under the Registration Rights Agreements.

 

The New Certificates will be entitled to the benefits of and will be governed by the same Pass Through Trust Agreement that governs the Old Certificates. The forms and terms of the New Certificates are identical in all material respects to the forms and terms of the Old Certificates, except that (a) we registered the New Certificates under the Securities Act so that, except as described in the section “Transfer Restrictions,” their transfer is not restricted like the Old Certificates and (b) the New Certificates do not contain provisions relating to interest rate increases with respect to registration rights.

 

As of the date of this prospectus, $2,176,169,000 face amount ($2,121,403,562 Pool Balance) of Old Certificates is outstanding.

Expiration Date    The Exchange Offer will expire at 5:00 p.m., New York City time, on                     , 2014 (the “Expiration Date”), which is the 21st business day after the date of this prospectus, unless we, in our sole discretion, extend it, in which case the term “Expiration Date” means the latest date to which the Exchange Offer is extended.
Conditions to the Exchange Offer    The Exchange Offer is not conditioned upon any minimum face amount of Old Certificates being tendered for exchange. However, the Exchange Offer is subject to certain conditions, which may be waived by us. See “The Exchange Offer — Conditions.” See also “Risk Factors — Risk Factors Relating to the Certificates and the Exchange Offer — The market for New Certificates could be negatively affected by legislative and regulatory changes and the Exchange Offer may be terminated because of such legislative and regulatory changes.”
Procedures for Tendering Old    If you wish to accept the Exchange Offer, you may do so through DTC’s

 

 

2


Table of Contents
Certificates   

Automated Tender Offer Program in accordance with the instructions described in this prospectus and the Letter of Transmittal. A confirmation of such book-entry transfer of your Old Certificates into the Exchange Agent’s account at DTC must be received by the Exchange Agent prior to 5:00 p.m., New York City time, on the Expiration Date. By accepting the Exchange Offer through such program, you will agree to be bound by the Letter of Transmittal as though you had signed the Letter of Transmittal and delivered it to the Exchange Agent.

 

If you hold Old Certificates in physical form, you must deliver your Old Certificates to the Exchange Agent prior to 5:00 p.m., New York City time, on the Expiration Date.

 

You must also deliver a completed and signed letter of transmittal together with the Old Certificates (the “Letter of Transmittal”). A Letter of Transmittal has been sent to holders of Old Certificates and a form can be found as an exhibit to the Registration Statement. Please refer to “The Exchange Offer — Procedures for Tendering.”

 

You must deliver the Old Certificates and the Letter of Transmittal to Wilmington Trust Company (the “Exchange Agent”), as follows:

 

Wilmington Trust Company

1100 North Market Street

Wilmington, Delaware 19890

Att: Adam Vogelsong

Ref: American Airlines 2013-2 EETC

Telephone: (302) 636-6472

Facsimile: (302) 636-4149

 

See “The Exchange Offer — Procedures for Tendering,” “— Book-Entry Transfer” and “— Exchange Agent.”

Exchange Agent    Wilmington Trust Company is serving as exchange agent.
Guaranteed Delivery Procedures    If you wish to tender Old Certificates and your Old Certificates are not immediately available or you cannot deliver your Old Certificates and a properly completed Letter of Transmittal or any other documents required by the Letter of Transmittal to the Exchange Agent prior to 5:00 p.m., New York City time, on the Expiration Date or you cannot complete the book-entry transfer procedures prior to 5:00 p.m., New York City time, on the Expiration Date, you may tender your Old Certificates according to the guaranteed delivery procedures set forth in “The Exchange Offer — Guaranteed Delivery Procedures.”
Denominations    You may only tender Old Certificates in minimum denominations of $200,000 and integral multiples of $1,000 in excess thereof. The New Certificates will be issued in minimum denominations of $2,000 (or such other denomination that is an integral multiple of $1,000 and, at the time of its issuance, is equal to at least 1,000 euros) and integral multiples of $1,000 in excess thereof.
Withdrawal Rights    You may withdraw a tender of Old Certificates at any time before 5:00 p.m., New York City time, on the Expiration Date. To withdraw a tender of Old Certificates, the Exchange Agent must receive a written or facsimile transmission notice requesting such withdrawal at its address set

 

 

3


Table of Contents
   forth under “The Exchange Offer — Exchange Agent” prior to 5:00 p.m., New York City time, on the Expiration Date. See “The Exchange Offer — Withdrawal of Tenders.”
Resale of New Certificates   

Under existing interpretations of the Securities Act by the staff of the SEC contained in several no action letters issued to third parties, we believe that you can generally offer for resale, resell and otherwise transfer the New Certificates without complying with the registration and prospectus delivery requirements of the Securities Act if:

 

•     you acquire the New Certificates in the ordinary course of your business;

 

•     you have no arrangements or understanding with any person to participate in the distribution of the Older Certificates or New Certificates; and

 

•     you are not an “affiliate,” as defined in Rule 405 of the Securities Act, of ours or of any Trustee.

 

If any of these conditions is not satisfied and you transfer any New Certificate without delivering a proper prospectus or without qualifying for a registration exemption, you may incur liability under the Securities Act. We do not assume or indemnify you against such liability.

 

Each broker-dealer that receives New Certificates in exchange for Old Certificates held for its own account as a result of market-making or other trading activities must acknowledge that it will deliver a prospectus in connection with any resale of such New Certificates. A broker-dealer may use this prospectus for an offer to resell, resale or other transfer of such New Certificates issued to it in the Exchange Offer.

 

For more information on the resale of New Certificates, see “The Exchange Offer — General.”

 

Notwithstanding the foregoing, the New Class B Certificates and New Class C Certificates will be permitted to be sold only to “qualified institutional buyers” (as defined in Rule 144A under the Securities Act (“Rule 144A”)) (each, a “QIB”), for so long as they are outstanding. See “Transfer Restrictions.”

Registration, Clearance and Settlement    The New Certificates will be represented by one or more permanent global certificates, which will be registered in the name of the nominee of DTC. The global certificates will be deposited with the Trustee as custodian for DTC. See “Description of the Certificates — Book Entry; Delivery and Form.”
Delivery of New Certificates    The Exchange Agent will deliver New Certificates in exchange for all properly tendered Old Certificates promptly following the expiration of the Exchange Offer.

 

 

4


Table of Contents
U.S. Federal Income Tax Considerations    The exchange of Old Certificates for New Certificates will not be treated as a sale or exchange for U.S. federal income tax purposes. See “U.S. Federal Income Tax Considerations.”
Fees and Expenses    We will pay all expenses, other than certain applicable taxes, of completing the Exchange Offer and compliance with each Registration Rights Agreement. See “The Exchange Offer — Fees and Expenses.”

Failure to Exchange Old

Certificates

   Once the Exchange Offer has been completed, if you do not exchange your Old Certificates for New Certificates in the Exchange Offer, you will no longer be entitled to registration rights and will not be able to offer or sell your Old Certificates, unless (i) such Old Certificates are subsequently registered under the Securities Act (which we will have no obligation to do) or (ii) your transaction is exempt from, or otherwise not subject to, the Securities Act and applicable state securities laws. See “Risk Factors — Risk Factors Relating to the Certificates and the Exchange Offer — Consequences of Failure to Exchange” and “The Exchange Offer.”
Use of Proceeds    We will not receive any cash proceeds from the exchange of the Old Certificates for the New Certificates.

 

 

5


Table of Contents

Summary of Terms of Certificates

 

     Class A
Certificates
  Class B
Certificates
  Class C
Certificates

Aggregate Face Amount at its Issuance Date(1)

   $1,408,113,000   $512,038,000   $256,018,000

Initial Loan to Aircraft Value Ratio (cumulative)(2)(3)

   54.6%   74.5%   84.7%

Expected Maximum Loan to Aircraft Value Ratio (cumulative)(3)

   54.6%   74.5%   84.7%

Expected Principal Distribution Window (in years from its Issuance Date)(1)

   0.5-9.5   0.1-6.6   1.6-3.1

Initial Average Life (in years from its Issuance Date)(1)

   6.0   4.8   3.0

Regular Distribution Dates

   January 15
and July 15
  January 15
and July 15
  January 15
and July 15

Final Expected Regular Distribution Date(4)

   January 15,
2023
  July 15,
2020
  January 15,
2017

Final Legal Distribution Date(5)

   July 15, 2024   January 15,
2022
  January 15,
2017

Minimum Denomination(6)

   $2,000   $2,000   $2,000

Section 1110 Protection

   Yes   Yes   Yes

Liquidity Facility Coverage

   3 semiannual
interest
payments
  3 semiannual
interest
payments
  None

 

 

(1) The Class A Issuance Date is July 31, 2013, the Class B Issuance Date is November 27, 2013 and the Class C Issuance Date is December 20, 2013.
(2) These percentages were calculated as of January 15, 2014 (the first Regular Distribution Date), after giving effect to the principal distributions that were made on such date. In calculating these percentages, we assumed that the aggregate appraised value of all the Aircraft was $2,503,185,358 as of such date. The appraisal value is only an estimate and reflects certain assumptions. See “Description of the Aircraft and the Appraisals –– The Appraisals.”
(3) See “— Loan to Aircraft Value Ratios” in this prospectus summary for the method and assumptions we used in calculating the loan to Aircraft value ratios and a discussion of certain ways that such loan to Aircraft value ratios could change.
(4) The Equipment Notes issued for an Aircraft will mature on the applicable Final Maturity Date, which will occur, depending on the Aircraft, on or prior to the final expected Regular Distribution Date for the Certificates issued by the Trust that holds such Equipment Notes.
(5) The Final Legal Distribution Date for each of the Class A Certificates and the Class B Certificates is the date which is 18 months from the final expected Regular Distribution Date for that class of Certificates, which represents the period corresponding to the applicable Liquidity Facility coverage of three successive semiannual interest payments. The Final Legal Distribution Date for the Class C Certificates is the final expected Regular Distribution Date for the Class C Certificates, as there is no liquidity facility for the Class C Certificates.
(6) The New Certificates will be issued in minimum denominations of $2,000 (or other such denomination that is an integral multiple of $1,000 and, at the time of its issuance, is equal to at least 1,000 euros) and integral multiples of $1,000 in excess thereof.

 

 

6


Table of Contents

Equipment Notes and the Aircraft

The Class A Trust, Class B Trust and Class C Trust hold the related series of Equipment Notes issued for, and secured by, each of:

 

  (i) (a) 16 Boeing 737-823 aircraft delivered new to American in 2009 and 2010 and (b) four Boeing 777-223ER aircraft delivered new to American from 1999 to 2000 (each such aircraft, a “2009-1 Aircraft” and, collectively, the “2009-1 Aircraft”), each of which was subject to liens under a prior enhanced equipment trust certificate transaction entered into by American in July 2009 (the “2009-1 EETC”);

 

  (ii) nine Boeing 737-823 aircraft, one Boeing 767-323ER aircraft and two Boeing 777-223ER aircraft, in each case delivered new to American in 1999 (each such aircraft, a “2009-2 Aircraft” and, collectively, the “2009-2 Aircraft”), each of which was subject to a lien under a secured note financing entered into by American in July 2009 (the “2009-2 Secured Notes”); and

 

  (iii) (a) 14 Boeing 737-823 aircraft delivered new to American from 1999 to 2001 and two Boeing 737-823 aircraft delivered new to American in 2009, (b) 14 Boeing 757-223 aircraft delivered new to American in 1999 and 2001 and (c) 13 Boeing 777-223ER aircraft delivered new to American in 2001 (each such aircraft, a “2011-2 Aircraft” and, collectively, the “2011-2 Aircraft” and, together with the 2009-1 Aircraft and the 2009-2 Aircraft, each such aircraft, an “Aircraft” and, collectively, the “Aircraft”), each of which was subject to liens under a prior enhanced equipment trust certificate transaction entered into by American in October 2011 (the “2011-2 EETC”).

Each Aircraft is owned and is being operated by American. See “Description of the Aircraft and the Appraisals” for a description of each Aircraft. Set forth below is certain information about the Series A Equipment Notes held by the Class A Trust, the Series B Equipment Notes held by the Class B Trust and the Series C Equipment Notes held by the Class C Trust, and each of the Aircraft that secures such Equipment Notes.

American has entered into a secured debt financing with respect to each Aircraft pursuant to an Indenture and has issued Series A Equipment Notes, Series B Equipment Notes and Series C Equipment Notes relating to each such Aircraft, which Series A Equipment Notes, Series B Equipment Notes and Series C Equipment Notes are currently held by the Class A Trust, Class B Trust and Class C Trust, respectively.

 

Aircraft Type

  Registration
Number
  Manufacturer’s
Serial Number
 

Month of

Delivery

  Initial
Principal
Amount of
Series A

Equipment
Notes
    Initial
Principal
Amount of
Series B

Equipment
Notes
    Initial
Principal
Amount of
Series C

Equipment
Notes
    Appraised
Value (1)
    Latest
Equipment
Note Final
Maturity
Date(2)

Boeing 737-823

  N901AN   29503   February 1999   $ 9,979,000      $ 3,629,000      $ 1,814,000      $ 18,143,333      January 15, 2019

Boeing 737-823

  N905AN   29507   March 1999     10,670,000        3,880,000        1,940,000        19,400,000      January 15, 2019

Boeing 737-823

  N906AN   29508   April 1999     10,599,000        3,854,000        1,927,000        19,270,000      January 15, 2019

Boeing 737-823

  N907AN   29509   April 1999     11,308,000        4,112,000        2,056,000        20,560,000      January 15, 2019

Boeing 737-823

  N909AN   29511   May 1999     11,392,000        4,143,000        2,071,000        20,713,333      January 15, 2019

Boeing 737-823

  N910AN   29512   May 1999     11,900,000        4,327,000        2,164,000        21,636,667      January 15, 2019

Boeing 737-823

  N913AN   29514   June 1999     11,024,000        4,009,000        2,004,000        20,043,333      January 15, 2019

Boeing 737-823

  N912AN   29513   June 1999     10,824,000        3,936,000        1,968,000        19,680,000      January 15, 2019

Boeing 737-823

  N914AN   29515   July 1999     10,316,000        3,751,000        1,876,000        18,756,667      January 15, 2019

Boeing 737-823

  N915AN   29516   July 1999     11,007,000        4,003,000        2,001,000        20,013,333      January 15, 2019

Boeing 737-823

  N916AN   29517   August 1999     10,564,000        3,841,000        1,921,000        19,206,667      January 15, 2019

Boeing 737-823

  N917AN   29518   August 1999     10,518,000        3,825,000        1,912,000        19,123,333      January 15, 2019

Boeing 737-823

  N918AN   29519   September 1999     11,517,000        4,188,000        2,094,000        20,940,000      January 15, 2019

Boeing 737-823

  N919AN   29520   September 1999     10,582,000        3,848,000        1,924,000        19,240,000      January 15, 2019

Boeing 737-823

  N920AN   29521   October 1999     11,755,000        4,275,000        2,137,000        21,373,333      January 15, 2019

Boeing 737-823

  N921AN   29522   October 1999     11,952,000        4,346,000        2,173,000        21,730,000      January 15, 2019

Boeing 737-823

  N922AN   29523   October 1999     11,519,000        4,189,000        2,094,000        20,943,333      January 15, 2019

Boeing 737-823

  N923AN   29524   November 1999     12,023,000        4,372,000        2,186,000        21,860,000      January 15, 2019

Boeing 737-823

  N926AN   29527   January 2000     12,271,000        4,462,000        2,231,000        22,310,000      January 15, 2019

Boeing 737-823

  N957AN   29541   March 2001     12,547,000        4,563,000        2,281,000        22,813,333      January 15, 2019

Boeing 737-823

  N965AN   29544   June 2001     13,004,000        4,729,000        2,364,000        23,643,333      January 15, 2019

Boeing 737-823

  N966AN   30094   June 2001     12,839,000        4,669,000        2,334,000        23,343,333      January 15, 2019

Boeing 737-823

  N968AN   30095   July 2001     11,869,000        4,316,000        2,158,000        21,580,000      January 15, 2019

Boeing 737-823

  N981AN   29569   April 2009     21,217,000        7,715,000        3,858,000        38,576,667      January 15, 2023

Boeing 737-823

  N983AN   29570   May 2009     21,342,000        7,761,000        3,880,000        38,803,333      January 15, 2023

Boeing 737-823

  N800NN   29564   July 2009     22,149,000        8,054,000        4,027,000        40,270,000      January 15, 2023

Boeing 737-823

  N810NN   33207   October 2009     21,709,000        7,894,000        3,947,000        39,470,000      January 15, 2023

Boeing 737-823

  N811NN   31079   October 2009     21,725,000        7,900,000        3,950,000        39,500,000      January 15, 2023

Boeing 737-823

  N814NN   29562   November 2009     21,846,000        7,944,000        3,972,000        39,720,000      January 15, 2023

Boeing 737-823

  N817NN   29558   December 2009     22,000,000        8,000,000        4,000,000        40,000,000      January 15, 2023

Boeing 737-823

  N819NN   31083   December 2009     21,998,000        7,999,000        4,000,000        39,996,667      January 15, 2023

 

 

7


Table of Contents

Aircraft Type

  Registration
Number
  Manufacturer’s
Serial Number
 

Month of

Delivery

  Initial
Principal
Amount of
Series A

Equipment
Notes
    Initial
Principal
Amount of
Series B

Equipment
Notes
    Initial
Principal
Amount of
Series C

Equipment
Notes
    Appraised
Value (1)
    Latest
Equipment
Note Final
Maturity
Date(2)

Boeing 737-823

  N820NN   29559   December 2009     22,050,000        8,018,000        4,009,000        40,090,000      January 15, 2023

Boeing 737-823

  N825NN   31087   February 2010     22,669,000        8,243,000        4,122,000        41,216,667      January 15, 2023

Boeing 737-823

  N826NN   31089   February 2010     22,719,000        8,261,000        4,131,000        41,306,667      January 15, 2023

Boeing 737-823

  N827NN   33209   March 2010     22,726,000        8,264,000        4,132,000        41,320,000      January 15, 2023

Boeing 737-823

  N829NN   33210   March 2010     22,737,000        8,268,000        4,134,000        41,340,000      January 15, 2023

Boeing 737-823

  N830NN   31091   March 2010     22,770,000        8,280,000        4,140,000        41,400,000      January 15, 2023

Boeing 737-823

  N831NN   33211   March 2010     22,829,000        8,301,000        4,151,000        41,506,667      January 15, 2023

Boeing 737-823

  N832NN   33521   April 2010     22,908,000        8,330,000        4,165,000        41,650,000      January 15, 2023

Boeing 737-823

  N833NN   31093   April 2010     23,084,000        8,394,000        4,197,000        41,970,000      January 15, 2023

Boeing 737-823

  N834NN   29576   April 2010     23,063,000        8,387,000        4,193,000        41,933,333      January 15, 2023

Boeing 757-223(3)

  N183AN   29593   April 1999     9,004,000        3,274,000        1,637,000        16,370,000      July 15, 2015

Boeing 757-223(3)

  N184AN   29594   May 1999     9,436,000        3,431,000        1,716,000        17,156,667      July 15, 2015

Boeing 757-223(3)

  N189AN   32383   July 2001     8,738,000        3,177,000        1,589,000        15,886,667      January 15, 2023

Boeing 757-223(3)

  N190AA   32384   July 2001     10,762,000        3,913,000        1,957,000        19,566,667      January 15, 2023

Boeing 757-223(3)

  N191AN   32385   August 2001     9,273,000        3,372,000        1,686,000        16,860,000      January 15, 2023

Boeing 757-223(3)

  N192AN   32386   August 2001     11,552,000        4,201,000        2,100,000        21,003,333      January 15, 2017

Boeing 757-223(3)

  N193AN   32387   November 2001     9,099,000        3,309,000        1,654,000        16,543,333      July 15, 2016

Boeing 757-223(3)

  N194AA   32388   November 2001     8,575,000        3,118,000        1,559,000        15,590,000      July 15, 2016

Boeing 757-223(3)

  N195AN   32389   November 2001     10,437,000        3,795,000        1,898,000        18,976,667      January 15, 2023

Boeing 757-223(3)

  N196AA   32390   November 2001     9,114,000        3,314,000        1,657,000        16,570,000      January 15, 2023

Boeing 757-223(3)

  N197AN   32391   November 2001     10,923,000        3,972,000        1,986,000        19,860,000      January 15, 2023

Boeing 757-223(3)

  N198AA   32392   December 2001     10,720,000        3,898,000        1,949,000        19,490,000      January 15, 2023

Boeing 757-223(3)

  N199AN   32393   December 2001     9,418,000        3,425,000        1,712,000        17,123,333      January 15, 2023

Boeing 757-223(3)

  N175AN   32394   December 2001     8,538,000        3,105,000        1,552,000        15,523,333      January 15, 2023

Boeing 767-323ER(3)

  N399AN   29606   May 1999     15,877,000        5,773,000        2,887,000        28,866,667      January 15, 2019

Boeing 777-223ER(3)

  N771AN   29579   January 1999     30,316,000        11,024,000        5,512,000        55,120,000      July 15, 2021

Boeing 777-223ER(3)

  N773AN   29583   March 1999     30,135,000        10,958,000        5,479,000        54,790,000      July 15, 2021

Boeing 777-223ER(3)

  N778AN   29587   June 1999     28,802,000        10,473,000        5,237,000        52,366,667      July 15, 2021

Boeing 777-223ER(3)

  N779AN   29955   June 1999     27,880,000        10,138,000        5,069,000        50,690,000      July 15, 2021

Boeing 777-223ER(3)

  N780AN   29956   September 1999     32,131,000        11,684,000        5,842,000        58,420,000      July 15, 2021

Boeing 777-223ER(3)

  N795AN   30257   December 2000     31,911,000        11,604,000        5,802,000        58,020,000      July 15, 2021

Boeing 777-223ER(3)

  N797AN   30012   January 2001     30,261,000        11,004,000        5,502,000        55,020,000      July 15, 2021

Boeing 777-223ER(3)

  N798AN   30797   February 2001     32,797,000        11,926,000        5,963,000        59,630,000      July 15, 2021

Boeing 777-223ER(3)

  N799AN   30258   March 2001     31,867,000        11,588,000        5,794,000        57,940,000      July 15, 2021

Boeing 777-223ER(3)

  N750AN   30259   March 2001     31,867,000        11,588,000        5,794,000        57,940,000      July 15, 2021

Boeing 777-223ER(3)

  N751AN   30798   April 2001     30,817,000        11,206,000        5,603,000        56,030,000      July 15, 2021

Boeing 777-223ER(3)

  N752AN   30260   May 2001     31,097,000        11,308,000        5,654,000        56,540,000      July 15, 2021

Boeing 777-223ER(3)

  N753AN   30261   May 2001     31,845,000        11,580,000        5,790,000        57,900,000      July 15, 2021

Boeing 777-223ER(3)

  N754AN   30262   June 2001     31,702,000        11,528,000        5,764,000        57,640,000      July 15, 2021

Boeing 777-223ER(3)

  N755AN   30263   July 2001     31,510,000        11,458,000        5,729,000        57,290,000      July 15, 2021

Boeing 777-223ER(3)

  N756AM   30264   August 2001     31,625,000        11,500,000        5,750,000        57,500,000      July 15, 2021

Boeing 777-223ER(3)

  N757AN   32636   November 2001     31,515,000        11,460,000        5,730,000        57,300,000      July 15, 2021

Boeing 777-223ER(3)

  N758AN   32637   November 2001     32,302,000        11,746,000        5,873,000        58,730,000      July 15, 2021

Boeing 777-223ER(3)

  N759AN   32638   December 2001     32,747,000        11,908,000        5,954,000        59,540,000      July 15, 2021
       

 

 

   

 

 

   

 

 

   

 

 

   

Total

        $ 1,408,113,000      $ 512,038,000      $ 256,018,000      $ 2,560,186,666     
       

 

 

   

 

 

   

 

 

   

 

 

   

 

(1) The appraised value of each Aircraft set forth above is the lesser of the average and median appraised value of such Aircraft as appraised by three independent appraisal and consulting firms (Aircraft Information Services, Inc. (“AISI”), BK Associates, Inc. (“BK”) and Morten Beyer & Agnew, Inc. (“MBA” and, together with AISI and BK, the “Appraisers”)). Such appraisals indicate appraised base value of each Aircraft, adjusted for the maintenance status of such Aircraft at or around the time of such appraisals. We have not undertaken to update the appraisals in connection with the Exchange Offer. The AISI appraisal is dated June 10, 2013, the BK appraisal is dated June 10, 2013 and the MBA appraisal is dated June 7, 2013. The Appraisers based their appraisals on varying assumptions (which may not reflect current market conditions) and methodologies. See “Description of the Aircraft and the Appraisals — The Appraisals.” An appraisal is only an estimate of value and you should not rely on any appraisal as a measure of realizable value. See “Risk Factors — Risk Factors Relating to the Certificates and the Exchange Offer — Appraisals should not be relied upon as a measure of realizable value of the Aircraft.”
(2) The Final Maturity Date listed is the Final Maturity Date for the Series A Equipment Notes with respect to the related Aircraft. The Series B Equipment Notes with respect to each Aircraft mature prior to, or on, the Final Maturity Date of the Series A Equipment Notes with respect to such Aircraft and the Series C Equipment Notes with respect to each Aircraft mature prior to, or on, the Final Maturity Date of the Series B Equipment Notes with respect to such Aircraft.
(3) This Aircraft is approved for Extended-range Twin-engine Operations (“ETOPs”).

 

 

8


Table of Contents

Loan to Aircraft Value Ratios

The following table provides loan to Aircraft value ratios (“LTVs”) for each class of Certificates as of each Regular Distribution Date. The following table assumes that an Aircraft ceases to be included in the collateral pool as of the latest Final Maturity Date of the Equipment Notes issued in respect of such Aircraft. The table is not a forecast or prediction of expected or likely LTVs, but simply a mathematical calculation based upon one set of assumptions. See “Risk Factors — Risk Factors Relating to the Certificates and the Exchange Offer — Appraisals should not be relied upon as a measure of realizable value of the Aircraft.”

We compiled the following table on an aggregate basis. However, the Equipment Notes issued under an Indenture are entitled only to certain specified cross-collateralization provisions as described under “Description of the Equipment Notes — Security.” The relevant LTVs in a default situation for the Equipment Notes issued under a particular Indenture would depend on various factors, including the extent to which the debtor or trustee in bankruptcy agrees to perform American’s obligations under the Indentures. Therefore, the following aggregate LTVs are presented for illustrative purposes only and should not be interpreted as indicating the degree of cross-collateralization available to the holders of the Certificates.

 

Date

  

Aggregate

Assumed

     Pool Balance(2)      LTV(3)  
   Aircraft
Value(1)
     Class A
Certificates
     Class B
Certificates
     Class C
Certificates
     Class A
Certificates
    Class B
Certificates
    Class C
Certificates
 

January 15, 2014

   $ 2,503,185,358       $ 1,366,433,418       $ 498,952,144       $ 256,018,000         54.6     74.5     84.7

July 15, 2014

     2,444,879,153         1,329,213,931         480,438,521         256,018,000         54.4        74.0        84.5   

January 15, 2015

     2,382,209,529         1,289,605,438         461,041,340         256,018,000         54.1        73.5        84.2   

July 15, 2015

     2,289,512,388         1,222,002,174         447,118,292         252,665,000         53.4        72.9        83.9   

January 15, 2016

     2,227,451,685         1,183,035,913         427,535,570         252,665,000         53.1        72.3        83.6   

July 15, 2016

     2,134,733,768         1,125,242,808         403,786,781         249,452,000         52.7        71.6        83.3   

January 15, 2017

     2,049,726,775         1,071,822,590         381,448,298         —           52.3        70.9        0.0   

July 15, 2017

     1,980,608,351         1,027,190,016         362,238,597         —           51.9        70.2        0.0   

January 15, 2018

     1,911,489,927         982,703,726         342,882,613         —           51.4        69.3        0.0   

July 15, 2018

     1,842,371,503         938,364,609         323,379,456         —           50.9        68.5        0.0   

January 15, 2019

     1,444,915,940         718,997,841         232,651,096         —           49.8        65.9        0.0   

July 15, 2019

     1,391,944,673         699,281,817         200,635,213         —           50.2        64.7        0.0   

January 15, 2020

     1,337,581,365         664,369,727         182,771,366         —           49.7        63.3        0.0   

July 15, 2020

     1,283,218,057         629,453,658         —           —           49.1        0.0        0.0   

January 15, 2021

     1,228,854,749         594,554,847         —           —           48.4        0.0        0.0   

July 15, 2021

     623,122,743         256,635,589         —           —           41.2        0.0        0.0   

January 15, 2022

     605,526,376         241,962,028         —           —           40.0        0.0        0.0   

July 15, 2022

     587,109,068         226,855,586         —           —           38.6        0.0        0.0   

January 15, 2023

     —           —           —           —           0.0        0.0        0.0   

 

(1) In calculating the aggregate Assumed Aircraft Value, we assumed that the appraised value of each Aircraft determined as described under “Description of the Aircraft and the Appraisals” declines in accordance with the Depreciation Assumption described under “Description of the Equipment Notes — Loan to Value Ratios of Equipment Notes.” Other rates or methods of depreciation could result in materially different LTVs. We cannot assure you that the depreciation rate and method assumed for purposes of the above table are the ones most likely to occur or predict the actual future value of any Aircraft. See “Risk Factors — Risk Factors Relating to the Certificates and the Exchange Offer — Appraisals should not be relied upon as a measure of realizable value of the Aircraft.”
(2) The “pool balance” for each class of Certificates indicates, as of any date, after giving effect to any principal distributions expected to be made on such date, the portion of the original face amount of such class of Certificates that has not been distributed to the Certificateholders of such class.
(3) We obtained the LTVs for each class of Certificates for each Regular Distribution Date by dividing (i) the expected outstanding pool balance of such class of Certificates (together, in the case of the Class B Certificates, with the expected outstanding pool balance of the Class A Certificates and, in the case of the Class C Certificates, with the expected outstanding pool balance of the Class A Certificates plus the expected outstanding pool balance of the Class B Certificates) after giving effect to the principal distributions expected to be made on such date, by (ii) the aggregate Assumed Aircraft Value of all of the Aircraft expected to be included in the collateral pool on such date based on the assumptions described above. The outstanding pool balances and LTVs for any date will change if, among other things, any Equipment Notes are redeemed or purchased, or if a default in payment on any Equipment Notes occurs.

 

 

9


Table of Contents

Cash Flow Structure

This diagram illustrates the structure of the Certificates and certain cash flows.

 

LOGO

 

 

(1) American issued Series A Equipment Notes, Series B Equipment Notes and Series C Equipment Notes in respect of each Aircraft. The Equipment Notes were issued under a separate Indenture with respect to each Aircraft.
(2) The separate Liquidity Facility for each of the Class A Certificates and the Class B Certificates is expected to cover up to three semiannual interest distributions on the Class A Certificates and Class B Certificates, respectively. Certain distributions to the Liquidity Provider for each of the Class A Certificates and the Class B Certificates will be made prior to distributions on the Class A Certificates, the Class B Certificates and the Class C Certificates, as discussed under “Description of the Intercreditor Agreement — Priority of Distributions.” The Class C Certificates do not have the benefit of a liquidity facility.

 

 

10


Table of Contents

The Certificates

 

Trusts    Each of the Class A Trust, the Class B Trust and the Class C Trust was previously formed pursuant to a separate trust supplement entered into between American and Wilmington Trust Company, in each case, to a basic pass through trust agreement between American and Wilmington Trust Company, as Trustee under each Trust. Each of the Class A Certificates, the Class B Certificates and the Class C Certificates represent fractional undivided interests in the related Trust.
Certificates Offered   

•     New Class A Certificates.

 

•     New Class B Certificates.

 

•     New Class C Certificates.

Use of Proceeds    There will be no cash proceeds from the issuance of the New Certificates pursuant to the Exchange Offer and American will not receive any cash proceeds from the exchange of the Old Certificates for the New Certificates. The proceeds from the sale of the Old Certificates were used by each Trust to acquire the related Equipment Notes issued with respect to each of the Aircraft under the related Indenture. The Equipment Notes are full recourse obligations of American. American used the proceeds from the issuance of the Equipment Notes to refinance the 2009-1 EETC, the 2009-2 Secured Notes and the 2011-2 EETC, to pay fees and expenses related to the offering of the Old Certificates and for general corporate purposes.
Subordination Agent, Trustee, and Loan Trustee    Wilmington Trust Company.
Liquidity Provider for the Class A Trust and the Class B Trust    Initially, Morgan Stanley Bank, N.A.
Trust Property    The property of each Trust includes:
  

•     subject to the Intercreditor Agreement, the Equipment Notes held by such Trust, all monies at any time paid thereon and all monies due and to become due thereunder;

  

•     the rights of such Trust under the Intercreditor Agreement (including all monies receivable in respect of such rights);

  

•     with respect to the Class A Trust and the Class B Trust only, all monies receivable under the separate Liquidity Facility for such Trust; and

  

•     funds from time to time deposited with the applicable Trustee in accounts relating to such Trust.

Regular Distribution Dates    January 15 and July 15 of each year, commencing on January 15, 2014.

 

 

11


Table of Contents
Record Dates    The fifteenth day preceding the related Distribution Date.
Distributions    The Trustee of each Trust will distribute payments of principal, Premium Amount (if any) and interest received on the Equipment Notes held in such Trust to the holders of the Certificates of such Trust, subject to the subordination provisions set forth in the Intercreditor Agreement.
   Subject to the subordination provisions set forth in the Intercreditor Agreement,
  

•     Scheduled Payments of principal and interest made on the Equipment Notes will be distributed on the applicable Regular Distribution Dates; and

  

•     payments in respect of, or any proceeds of, any Equipment Notes or the Collateral under any Indenture, including payments resulting from any early redemption of such Equipment Notes, will be distributed on a Special Distribution Date after not less than 15 days’ notice to Certificateholders.

Intercreditor Agreement    The Trustees, the Liquidity Providers and the Subordination Agent are parties to the Intercreditor Agreement. The Intercreditor Agreement prescribes how payments made on the Equipment Notes held by the Subordination Agent and made under each Liquidity Facility will be distributed. The Intercreditor Agreement also sets forth agreements among the Trustees and the Liquidity Providers relating to who will control the exercise of remedies under the Equipment Notes and the Indentures.
Subordination    Under the Intercreditor Agreement, after payment of certain fees and expenses, distributions on the Certificates generally will be made in the following order:
  

•     first, to the holders of the Class A Certificates to make distributions in respect of interest on the Class A Certificates;

  

•     second, to the holders of the Class B Certificates to make distributions in respect of interest on the Eligible B Pool Balance;

  

•     third, to the holders of the Class C Certificates to make distributions in respect of interest on the Eligible C Pool Balance;

 

•     fourth, to the holders of the Class A Certificates to make distributions in respect of the Pool Balance of the Class A Certificates;

  

•     fifth, to the holders of the Class B Certificates to make distributions in respect of interest on the Pool Balance of the Class B Certificates not previously distributed under clause “second” above;

  

•     sixth, to the holders of the Class B Certificates to make distributions in respect of the Pool Balance of the Class B Certificates;

 

•     seventh, to the holders of the Class C Certificates to make distributions in respect of interest on the Pool Balance of the Class C Certificates not previously distributed under clause “third” above; and

 

 

12


Table of Contents
  

•     eighth, to the holders of the Class C Certificates to make distributions in respect of the Pool Balance of the Class C Certificates.

   Certain distributions to the Liquidity Providers will be made prior to distributions on the Certificates, as discussed under “Description of the Intercreditor Agreement — Priority of Distributions.”
Control of Loan Trustee    The holders of at least a majority of the outstanding principal amount of Equipment Notes issued under each Indenture will be entitled to direct the Loan Trustee under such Indenture in taking action as long as no Indenture Event of Default has occurred and is continuing thereunder. If an Indenture Event of Default has occurred and is continuing under an Indenture, subject to certain conditions, the Controlling Party will be entitled to direct the Loan Trustee under such Indenture in taking action (including in exercising remedies, such as accelerating such Equipment Notes or foreclosing the lien on the Aircraft with respect to which such Equipment Notes were issued).
   The Controlling Party will be:
  

•     if Final Distributions have not been paid in full to the holders of the Class A Certificates, the Class A Trustee;

  

•     if Final Distributions have been paid in full to the holders of the Class A Certificates, but not to the holders of the Class B Certificates, the Class B Trustee;

  

•     if Final Distributions have been paid in full to the holders of the Class B Certificates, but not to the holders of the Class C Certificates, the Class C Trustee; and

 

•     under certain circumstances, and notwithstanding the foregoing, the Liquidity Provider with the greatest amount owed to it.

Limitation on Sale of Aircraft or Equipment Notes    In exercising remedies during the nine months after the earlier of (a) the acceleration of the Equipment Notes issued pursuant to any Indenture and (b) the occurrence of an American Bankruptcy Event, the Controlling Party may not, without the consent of each Trustee (other than the Trustee of any Trust all of the Certificates of which are held or beneficially owned by American or American’s affiliates), direct the sale of such Equipment Notes or the Aircraft subject to the lien of such Indenture for less than certain specified minimum amounts. See “Description of the Intercreditor Agreement — Intercreditor Rights — Limitation on Exercise of Remedies” for a description of such minimum amounts and certain other limitations on the exercise of remedies.
Right to Buy Other Classes of Certificates   

If, in the future, American is in bankruptcy and certain other specified events have occurred:

 

•     the Class B Certificateholders (other than American or any of its affiliates) will have the right to purchase all, but not less than all, of the Class A Certificates; and

 

 

13


Table of Contents
  

•     the Class C Certificateholders (other than American or any of its affiliates) will have the right to purchase all, but not less than all, of the Class A Certificates and the Class B Certificates.

   The purchase price, in each case described above, of any class of Certificates will be the outstanding Pool Balance of such class of Certificates plus accrued and undistributed interest, without any premium, but including any other amounts then due and payable to the Certificateholders of such class.
Liquidity Facilities   

Under the Liquidity Facility for each of the Class A Trust and the Class B Trust, the applicable Liquidity Provider is required, if necessary, to make advances in an aggregate amount sufficient to pay interest distributions on the applicable Certificates on up to three successive semiannual Regular Distribution Dates (without regard to any expected future distributions of principal on such Certificates) at the applicable interest rate for such Certificates. Drawings under the Liquidity Facilities cannot be used to pay any amount in respect of the applicable Certificates other than such interest. See “Description of the Liquidity Facilities” for a description of the terms of the Liquidity Facilities, including the threshold rating requirements applicable to the Liquidity Provider.

 

There is no liquidity facility for the Class C Certificates.

   Notwithstanding the subordination provisions under the Intercreditor Agreement, the holders of the Certificates issued by the Class A Trust or the Class B Trust will be entitled to receive and retain the proceeds of drawings under the Liquidity Facility for such Trust. Upon each drawing under any Liquidity Facility to pay interest distributions on the related Certificates, the Subordination Agent will be obligated to reimburse the applicable Liquidity Provider for the amount of such drawing, together with interest on that drawing. Such reimbursement obligation and all interest, fees and other amounts owing to the Liquidity Provider under each Liquidity Facility and certain other agreements will rank equally with comparable obligations relating to the other Liquidity Facility and will rank senior to all of the Certificates in right of payment.
Equipment Notes   
(a) Issuer    American issued, with respect to each Aircraft, Series A Equipment Notes, Series B Equipment Notes and Series C Equipment Notes, which were acquired by the Class A Trust, the Class B Trust and the Class C Trust, respectively.
(b) Interest    The issued and outstanding Series A Equipment Notes, Series B Equipment Notes and Series C Equipment Notes accrue interest at the rate per annum of 4.95%, 5.60% and 6.00%, respectively. Interest on the issued and outstanding Equipment Notes is payable on January 15 and July 15, commencing on January 15, 2014, and is calculated on the basis of a 360-day year consisting of twelve 30-day months.
(c) Principal    Principal payments on the issued and outstanding Series A Equipment Notes and Series B Equipment Notes are scheduled to be paid in specified amounts on January 15 and July 15 in certain years, commencing on January 15, 2014 and ending on certain dates depending on the applicable Aircraft related to such Equipment Notes as specified under “Description

 

 

14


Table of Contents
  

of the Equipment Notes — Principal and Interest Payments.”

 

The entire principal amount of each issued and outstanding Series C Equipment Note is scheduled to be paid on a certain date depending on the applicable Aircraft as specified under “Description of the Equipment Notes — Principal and Interest Payments.”

(d) Rankings    The following subordination provisions are applicable to the Equipment Notes issued under the Indentures:
  

•     the indebtedness evidenced by the Series B Equipment Notes issued under an Indenture is, to the extent and in the manner provided in such Indenture, subordinate and subject in right of payment to the Series A Equipment Notes issued under such Indenture;

  

•     the indebtedness evidenced by the Series C Equipment Notes issued under an Indenture is, to the extent and in the manner provided in such Indenture, subordinate and subject in right of payment to the Series A Equipment Notes and the Series B Equipment Notes issued under such Indenture; and

  

•     the indebtedness evidenced by the Series A Equipment Notes, the Series B Equipment Notes and the Series C Equipment Notes issued under an Indenture is, to the extent and in the manner provided in the other Indentures, subordinate and subject in right of payment under such other Indentures to the Equipment Notes issued under such other Indentures.

   By virtue of the Intercreditor Agreement, all of the Equipment Notes held by the Subordination Agent are effectively cross-subordinated. This means that payments received on a junior series of Equipment Notes issued in respect of one Aircraft may be applied in accordance with the priority of payment provisions set forth in the Intercreditor Agreement to make distributions on a more senior class of Certificates. See “Description of the Intercreditor Agreement — Priority of Distributions.”
(e) Redemption    Aircraft Event of Loss. Under an Indenture, if an Event of Loss occurs with respect to an Aircraft, American will either:
  

•     substitute for such Aircraft under the related financing agreements an aircraft meeting certain requirements; or

  

•     redeem all of the outstanding Equipment Notes issued with respect to such Aircraft.

   The redemption price in such case will be the unpaid principal amount of such Equipment Notes to be redeemed, together with accrued and unpaid interest, but without any premium.
   Optional Redemption. American may elect to redeem at any time prior to maturity all of the outstanding Equipment Notes issued with respect to an Aircraft; provided that all outstanding Equipment Notes issued with respect to all other Aircraft are simultaneously redeemed. In addition, American may elect to redeem the outstanding Series B Equipment Notes or Series C Equipment Notes (or both) issued with respect to all Aircraft in connection with a refinancing of such series or without refinancing. See

 

 

15


Table of Contents
   “Possible Refinancing of Class B Certificates and Class C Certificates — Refinancing of Class B Certificates and Class C Certificates.” The redemption price in each such case will be the unpaid principal amount of such Equipment Notes being redeemed, together with accrued and unpaid interest, plus the Make-Whole Amount (if any). See “Description of the Equipment Notes — Redemption.”
(f) Security and cross collateralization    The outstanding Equipment Notes issued with respect to each Aircraft are secured by, among other things, a security interest in such Aircraft.
  

In addition, the Equipment Notes are cross-collateralized to the extent described under “Description of the Equipment Notes — Security” and “Description of the Equipment Notes — Subordination.” This means, among other things, that any proceeds from the sale of any Aircraft by the Loan Trustee or other exercise of remedies under the related Indenture following an Indenture Event of Default under such Indenture will (after all of the Equipment Notes issued under such Indenture have been paid off, and subject to the provisions of Chapter 11 of the United States Bankruptcy Code (the “Bankruptcy Code”)) be available for application to shortfalls with respect to the Equipment Notes issued under the other Indentures and the other obligations secured by the other Indentures that are due at the time of such application. In the absence of any such shortfall at the time of such application, excess proceeds will be held by the Loan Trustee under such Indenture as additional collateral for the Equipment Notes issued under each of the other Indentures and will be applied to the payments in respect of the Equipment Notes issued under such other Indentures as they come due. However, if any Equipment Note ceases to be held by the Subordination Agent (as a result of sale during the exercise of remedies by the Controlling Party or otherwise), such Equipment Note will cease to be entitled to the benefits of cross-collateralization. Any cash Collateral held as a result of the cross-collateralization of the Equipment Notes would not be entitled to the benefits of Section 1110 of the Bankruptcy Code (“Section 1110”).

 

See “Description of the Equipment Notes — Indenture Events of Default, Notice and Waiver.”

   If the Equipment Notes issued under any Indenture are repaid in full in the case of an Event of Loss with respect to the applicable Aircraft, the lien on such Aircraft under such Indenture will be released. At any time on or after the latest Final Maturity Date of the Equipment Notes issued in respect of an Aircraft, if all obligations secured under all of the Indentures that are then due have been paid, the lien on such Aircraft under the applicable Indenture will be released and such Aircraft will cease to be included in the collateral pool. Once the lien on any Aircraft is released, such Aircraft will no longer secure the amounts that may be owing under any Indenture.
(g) Airframe Substitution   

American may elect to release any Airframe from the security interest of the related Indenture and substitute for it an airframe of the same model, so long as:

 

•     no Indenture Event of Default has occurred and is continuing at the time of substitution;

 

 

16


Table of Contents
  

•     the substitute airframe has a date of manufacture no earlier than one year prior to the date of manufacture of the Airframe subject to such Indenture on the issuance date of the Series A Equipment Notes under such Indenture; and

 

•     the substitute airframe has an appraised current market value, adjusted for its maintenance status, not less than that of the released Airframe.

 

See “Description of the Equipment Notes — Security — Substitution of Airframe.”

(h) Cross-default    There are cross-default provisions in the Indentures. This means that if the Equipment Notes issued with respect to one Aircraft are in a continuing default, the Equipment Notes issued with respect to the remaining Aircraft also will be in default and remedies will be exercisable with respect to all Aircraft.
(i) Section 1110 Protection    American’s internal counsel provided an opinion to the Trustees that the Loan Trustee is entitled to the benefits of Section 1110 with respect to each of the Aircraft. See “Description of the Equipment Notes — Remedies.”
Certain Provisions During American’s Chapter 11 Bankruptcy Case    The Intercreditor Agreement, the Indentures and the other financing documents contain certain provisions that were effective only during the period prior to the effective date of the plan of reorganization filed in American’s Chapter 11 bankruptcy case (the “Chapter 11 Cases”) and confirmed pursuant to Section 1129 of the Bankruptcy Code, which occurred on December 9, 2013 (the “Plan Effective Date”), including certain rights and remedies of the Loan Trustee upon the occurrence of an Indenture Event of Default under the applicable Indenture prior to the Plan Effective Date.

Certain ERISA

Considerations

   Each person who purchases a Certificate or an interest therein will be deemed to have represented that either:
  

•     no assets of a Plan or of any trust established with respect to a Plan have been used to purchase such Certificate or an interest therein; or

  

•     the purchase and holding of such Certificate or an interest therein by such person are exempt from the prohibited transaction restrictions of ERISA and the Code or provisions of Similar Law pursuant to one or more prohibited transaction statutory or administrative exemptions.

   See “Certain ERISA Considerations.”
Transfer Restrictions for Class B Certificates and Class C Certificates    Notwithstanding registration under the Securities Act, the Class B Certificates and Class C Certificates will be permitted to be sold only to QIBs for so long as they are outstanding. See “Transfer Restrictions.”
Governing Law    The Certificates and the Equipment Notes are governed by the laws of the State of New York.

 

 

17


Table of Contents

Summary Historical Consolidated Financial and Operating Data

The following table presents summary historical consolidated financial data and certain operating data of American. We derived the annual historical financial data for the years ended December 31, 2013, 2012, 2011, 2010 and 2009 from American’s audited consolidated financial statements and notes thereto. The annual historical financial data should be read in conjunction with the audited consolidated financial statements incorporated by reference in this prospectus. Certain prior period amounts have been reclassified between various revenue and expense financial statement lines to conform to the current year financial statement presentation. As a result, prior year amounts may not agree to the amounts previously reported. See Note 4 to the audited consolidated financial statements of American in the 2013 10-K. Information on the comparability of results is included in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the notes to the consolidated financial statements of American, in each case in the 2013 10-K. See “Where You Can Find More Information” in this prospectus.

We derived the historical consolidated financial data and certain operating data for the interim periods ended March 31, 2014 and 2013 from American’s unaudited condensed consolidated financial statements. Such historical consolidated financial data should be read in conjunction with the unaudited condensed consolidated financial statements incorporated by reference in this prospectus. Certain prior period amounts have been reclassified between various revenue and expense financial statement lines to conform to the current year financial statement presentation. As a result, prior year amounts may not agree to the amounts previously reported. See Note 1 to the unaudited condensed consolidated financial statements of American in the 2014 First Quarter 10-Q. Information on the comparability of results is included in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the notes to the unaudited condensed consolidated financial statements of American in the 2014 First Quarter 10-Q. The data for such interim periods may not be indicative of results for the year as a whole. See “Where You Can Find More Information” in this prospectus.

 

    Three Months Ended March 31,     Year Ended December 31,  
    2014(1) (2)     2013(1)     2013(1)     2012(1)(2)     2011(1)     2010(1)     2009(1)(2)  

Statement of Operations Data (in millions):

             

Revenues:

             

Passenger

  $ 4,906      $ 4,614      $ 19,594      $ 18,743      $ 17,947      $ 16,760      $ 15,037   

Regional (3)

    669        679        2,927        2,914        2,724        2,327        2,012   

Cargo

    168        156        676        675        709        679        585   

Other revenues

    726        636        2,563        2,493        2,577        2,385        2,264   

Operating expense

    5,891        6,019        24,226        24,743        25,111        21,945        21,099   

Operating income (loss)

    578        66        1,534        82        (1,154     206        (1,201

Other income (expense), net

    (166     (189     (774     (398     (695     (710     (556

Income (loss) before reorganization items, net

    412        (123     760        (316     (1,849     (504     (1,757

Reorganization items, net (4)

    —          (160     (2,640     (2,179     (116     —          —     

Income (loss) before income taxes

    412        (283     (1,880     (2,495     (1,965     (504     (1,757

Net earnings (loss)

    401        (253     (1,526     (1,926     (1,965     (469     (1,474

Other Data:

             

Ratio of earnings to fixed charges (5)

    2.14        —          —          —          —          —          —     
    At
March 31,
2014
    At
December 31,
2013
                               

Balance Sheet Data (in millions):

             

Cash and short-term investments

  $ 5,962      $ 5,991             

Restricted cash and short-term investments

    699        702             

Total assets

    26,240        25,612             

Current liabilities

    12,565        11,919             

Long-term debt and capital lease, less current maturities

    9,590        9,852             

Stockholder’s deficit

    (6,241     (9,660          

 

(1) Includes special charges and other items as follows:

 

 

 

18


Table of Contents

In the three months ended March 31, 2014, operating special charges consisted of a net credit of $216 million, which principally included a $305 million gain on the sale of slots at Ronald Reagan Washington National Airport and a net $56 million credit for bankruptcy related items primarily reflecting fair value adjustments for bankruptcy settlement obligations. These special credits were offset in part by $91 million of cash merger integration expenses including amounts related to the pilot memorandum of understanding, information technology, professional fees, severance, re-branding of aircraft and airport facilities, relocation and training as well as $43 million of non-cash compensation expense for merger equity awards. In the three months ended March 31, 2014, nonoperating special items of $44 million were principally due to non-cash interest accretion of $27 million on the bankruptcy settlement obligations.

In the three months ended March 31, 2013, operating special items included $28 million in merger related expenses and a $43 million charge for workers’ compensation claims. In the three months ended March 31, 2013, nonoperating special items of $27 million consisted of interest charges to recognize post-petition interest expense on unsecured obligations pursuant to the plan of reorganization filed in the Chapter 11 Cases (the “Plan of Reorganization”).

In 2013, special charges consisted primarily of a $107 million charge related to American’s pilot long-term disability obligation, $47 million in severance and professional fees, $56 million related to employee equity awards granted in connection with the Merger, a $43 million charge for workers’ compensation claims, and a $33 million impairment charge associated with certain Boeing 757 aircraft held for sale. These charges were offset in part by a $67 million gain on the sale of slots at LaGuardia Airport as a result of the settlement reached with the Department of Justice in connection with the anti-trust litigation relating to the Merger and a $31 million credit resulting from the modification of American’s AAdvantage miles agreement with Citibank. American’s 2013 results also include interest charges of $68 million to recognize post-petition interest expense on unsecured obligations pursuant to the Plan of Reorganization, a $54 million charge related to the premium on tender for existing secured notes and EETC financings and the write-off of debt issuance costs and $19 million in charges related to the repayment of existing secured notes and EETC financings.

In 2012, special charges consisted primarily of $386 million of severance related charges and write-off of leasehold improvements on aircraft and at airport facilities that were rejected during the Chapter 11 Cases. American’s 2012 results also include a $280 million benefit from a settlement of a commercial dispute.

In 2011, special charges consisted primarily of $725 million related to the impairment of certain aircraft and gates, $31 million of non-recurring non-cash charges related to certain sale/leaseback transactions, and a $43 million revenue reduction as a result of a decrease in the breakage assumption related to the AAdvantage frequent flier liability.

In 2010, special items consisted of $81 million and primarily include the impairment of certain route authorities in Latin America and losses on Venezuelan currency remeasurement.

In 2009, special items consisted of $171 million in restructuring charges primarily consisting of the grounding of the Airbus A300 fleet and the impairment of Embraer RJ-135 aircraft and $184 million principally related to the impairment of certain route and slot authorities, primarily in Latin America, and losses on certain sale/leaseback transactions.

 

(2) In the three months ended March 31, 2014, includes a special $7 million non-cash deferred income tax provision related to certain indefinite-lived intangible assets. In 2012 and 2009, includes the recognition of a $569 million and $248 million tax benefit, respectively, related to the allocation of tax expense to other comprehensive income items.
(3) As of March 31, 2014, American’s regional affiliates include American Eagle Airlines, Inc. (which changed its name to Envoy Air Inc.)(“American Eagle”) and four third-party regional airlines, Chautauqua Airlines, Inc. (“Chautauqua”), ExpressJet Airlines, Inc. (“ExpressJet”), Republic Airlines Inc. (“Republic”) and SkyWest Airlines, Inc. (“SkyWest”). SkyWest, ExpressJet and Republic began service for American on November 15, 2012, February 14, 2013 and August 1, 2013, respectively. For periods ending before and on March 31, 2013, regional affiliates also previously referred to an additional wholly-owned subsidiary of AMR, Executive Airlines, Inc. (“Executive”). Prior to May 2009, American also had a capacity purchase agreement with Trans States Airlines, Inc. (“Tran States”), and thus before May 2009 regional affiliates previously referred to American Eagle, Executive, Chautauqua and Trans States.
(4) Reorganization items refer to revenues, expenses (including professional fees), realized gains and losses and provisions for losses that were realized or incurred as a direct result of the Chapter 11 Cases. See Note 2 to the audited consolidated financial statements of American in the 2013 10-K and Note 2 to the unaudited condensed consolidated financial statements of American in the 2014 First Quarter 10-Q for further information on reorganization items.
(5) Earnings were inadequate to cover fixed charges by $295 million, $1.9 billion, $2.5 billion, $2.0 billion, $533 million, and $1.8 billion for the three months ended March 31, 2013 and the years ended December 31, 2013, 2012, 2011, 2010 and 2009, respectively. Fixed charges in the above computation include interest, as shown on our statement of operations, plus capitalized interest and the portion of rental expense deemed to be interest.

 

 

19


Table of Contents

RISK FACTORS

In considering whether to tender your Old Certificates and before making an investment decision, you should carefully consider the “Note Concerning Forward-Looking Statements” section in this prospectus and all of the information contained in or incorporated by reference in this prospectus, including but not limited to, the 2014 First Quarter 10-Q, and other information which may be incorporated by reference in this prospectus after the date hereof. In addition, you should carefully consider the risk factors described below and the risk factors incorporated by reference herein from the 2014 First Quarter 10-Q as well as any risk factors that may be included in our future reports to the SEC.

Risk Factors Relating to the Company

The risk factors in Part II, Item 1A. Risk Factors of the 2014 First Quarter 10-Q are hereby incorporated by reference as if set forth herein.

Risk Factors Relating to the Certificates and the Exchange Offer

Consequences of Failure to Exchange.

If you fail to deliver the proper documentation to the Exchange Agent in a timely fashion, your tender of Old Certificates will be rejected. The New Certificates will be issued in exchange for the Old Certificates only after timely receipt by the Exchange Agent of the Old Certificates, a properly completed and executed Letter of Transmittal, or an Agent’s Message in lieu of the Letter of Transmittal, and all other required documentation. If you wish to tender your Old Certificates in exchange for New Certificates, you should allow sufficient time to ensure timely delivery. None of the Exchange Agent, the Trustee or American is under any duty to give holders of Old Certificates notification of defects or irregularities with respect to tenders of Old Certificates for exchange. See “The Exchange Offer.”

If you do not exchange your Old Certificates for New Certificates pursuant to the Exchange Offer, or if your tender of Old Certificates is not accepted, your Old Certificates will continue to be subject to the restrictions on transfer of such Old Certificates as set forth in the legend thereon. In general, you may offer or sell Old Certificates to QIBs only, or except pursuant to an exemption from, or in a transaction not subject to, the Securities Act and applicable state securities laws. In addition, the Old Class B Certificates and the Old Class C Certificates will be permitted to be sold only to QIBs for so long as they are outstanding. We do not currently anticipate that we will register the Old Certificates under the Securities Act. To the extent that Old Certificates are tendered and accepted in the Exchange Offer, the trading market for untendered and tendered but unaccepted Old Certificates could be adversely affected.

Appraisals should not be relied upon as a measure of realizable value of the Aircraft.

Three independent appraisal and consulting firms prepared appraisals of the Aircraft in connection with the offering of the Old Class A Certificates. The appraisal letters provided by these firms are annexed to this prospectus as Appendix II. The AISI appraisal, BK appraisal and MBA appraisal are dated June 10, 2013, June 10, 2013 and June 7, 2013, respectively. We have not undertaken to update the appraisals in connection with the Exchange Offer. The appraised values provided by each of AISI, BK and MBA are presented as of June 2013, as set forth in the appraisals. The appraisals do not purport to, and do not, reflect the current market value of the Aircraft. Such appraisals of the Aircraft are subject to a number of significant assumptions and methodologies (which differ among the appraisers) and were prepared without a physical inspection of the Aircraft. The appraisals take into account “base value,” which is the theoretical value for an aircraft assuming a balanced market, while current market value is the value for an aircraft in the actual market. In particular, the appraisals of each of the Aircraft indicate appraised base value of such Aircraft, adjusted for the maintenance status of such Aircraft at or around the time of such appraisals. A different maintenance status may result in different valuations. Appraisals that are more current or that are based on other assumptions and methodologies (or a physical inspection of the Aircraft) may result in

 

20


Table of Contents

valuations that are materially different from those contained in such appraisals of the Aircraft. See “Description of the Aircraft and the Appraisals — The Appraisals.”

An appraisal is only an estimate of value. It does not necessarily indicate the price at which an aircraft may be purchased or sold in the market. In particular, the appraisals of the Aircraft are estimates of the values of the Aircraft assuming the Aircraft are in a certain condition, which may not be the case. An appraisal should not be relied upon as a measure of realizable value. The proceeds realized upon the exercise of remedies with respect to any Aircraft, including a sale of such Aircraft, may be less than its appraised value. The value of an Aircraft if remedies are exercised under the applicable Indenture will depend on various factors, including market, economic and airline industry conditions; the supply of similar aircraft; the availability of buyers; the condition of the Aircraft; the time period in which the Aircraft is sought to be sold; and whether the Aircraft is sold separately or as part of a block.

Accordingly, we cannot assure you that the proceeds realized upon any exercise of remedies with respect to the Aircraft would be sufficient to satisfy in full payments due on the Equipment Notes relating to the Aircraft or the full amount of distributions expected on the Certificates.

If we fail to perform maintenance responsibilities, the value of the Aircraft may deteriorate.

To the extent described in the Indentures, we will be responsible for the maintenance, service, repair and overhaul of the Aircraft. If we fail to perform these responsibilities adequately, the value of the Aircraft may be reduced. In addition, the value of the Aircraft may deteriorate even if we fulfill our maintenance responsibilities. As a result, it is possible that upon a liquidation, there will be less proceeds than anticipated to repay the holders of Equipment Notes. See “Description of the Equipment Notes — Certain Provisions of the Indentures — Maintenance and Operation.”

Inadequate levels of insurance may result in insufficient proceeds to repay holders of related Equipment Notes.

To the extent described in the Indentures, we must maintain all-risk aircraft hull insurance on the Aircraft. If we fail to maintain adequate levels of insurance, the proceeds which could be obtained upon an Event of Loss of an Aircraft may be insufficient to repay the holders of the related Equipment Notes. See “Description of the Equipment Notes — Certain Provisions of the Indentures — Insurance.”

Repossession of Aircraft may be difficult, time-consuming and expensive.

There will be no general geographic restrictions on our ability to operate the Aircraft. Although we do not currently intend to do so, we are permitted to register the Aircraft in certain foreign jurisdictions and to lease the Aircraft, and to enter into interchange or pooling arrangements with respect to the Aircraft, with unrelated third parties. It may be difficult, time-consuming and expensive for the Loan Trustee under an Indenture to exercise its repossession rights, particularly if the related Aircraft is located outside the United States, is registered in a foreign jurisdiction or is leased to or in the possession of a foreign or domestic operator. Additional difficulties may exist if such a lessee or other operator is the subject of a bankruptcy, insolvency or similar event. See “Description of the Equipment Notes — Certain Provisions of the Indentures — Registration, Leasing and Possession.”

In addition, some jurisdictions may allow for other liens or other third-party rights to have priority over a Loan Trustee’s security interest in an Aircraft to a greater extent than is permitted under United States law. As a result, the benefits of a Loan Trustee’s security interest in an Aircraft may be less than they would be if the Aircraft were located or registered in the United States.

Upon repossession of an Aircraft, such Aircraft may need to be stored and insured. The costs of storage and insurance can be significant and the incurrence of such costs could reduce the proceeds available to repay the Certificateholders. In addition, at the time of foreclosing on the lien on an Aircraft under the related Indenture, the Airframe subject to such Indenture might not be equipped with the Engines

 

21


Table of Contents

subject to the same Indenture. If American fails to transfer title to engines not owned by American that are attached to a repossessed Airframe, it could be difficult, expensive and time-consuming to assemble an Aircraft consisting of an Airframe and Engines subject to the same Indenture.

The Liquidity Providers, the Subordination Agent and the Trustees will receive certain payments before the Certificateholders do. In addition, the Class C Certificates rank generally junior to the Class A Certificates and the Class B Certificates, and the Class B Certificates rank generally junior to the Class A Certificates.

Under the Intercreditor Agreement, each Liquidity Provider will receive payment of all amounts owed to it, including reimbursement of drawings made to pay interest on the applicable class of Certificates, before the holders of any class of Certificates receive any funds. In addition, the Subordination Agent and the Trustees will receive certain payments before the holders of any class of Certificates receive distributions. See “Description of the Intercreditor Agreement — Priority of Distributions.”

In addition, the Class C Certificates rank generally junior to the Class A Certificates and the Class B Certificates, and the Class B Certificates rank generally junior to the Class A Certificates. Moreover, as a result of the subordination provisions in the Intercreditor Agreement, in a case involving the liquidation of substantially all of the assets of American, the Certificateholders of Class B Certificates and Class C Certificates may receive a smaller distribution in respect of their claims than holders of unsecured claims against American of the same amount.

Payments of principal on the Certificates are subordinated to payments of interest on the Certificates, subject to certain limitations and certain other payments, including those described above. Consequently, a payment default under any Equipment Note or a Triggering Event may cause the distribution of interest on the Certificates or such other payments to be made under the Intercreditor Agreement from payments received with respect to principal on one or more series of Equipment Notes. If this occurs, the interest accruing on the remaining Equipment Notes may be less than the amount of interest expected to be distributed from time to time on the remaining Certificates. This is because the interest on the Certificates may be based on a Pool Balance that exceeds the outstanding principal balance of the remaining Equipment Notes. As a result of this possible interest shortfall, the holders of the Certificates may not receive the full amount expected after a payment default under any Equipment Note or a Triggering Event even if all Equipment Notes are paid in full. For a more detailed discussion of the subordination provisions of the Intercreditor Agreement, see “Description of the Intercreditor Agreement — Priority of Distributions.”

In addition, if American is in bankruptcy or other specified defaults have occurred, the subordination provisions applicable to the Certificates permit certain distributions to be made to junior Certificates prior to making distributions in full on more senior Certificates.

Certain Certificateholders may not participate in controlling the exercise of remedies in a default scenario.

If an Indenture Event of Default is continuing under an Indenture, subject to certain conditions, the Loan Trustee under such Indenture will be directed by the Controlling Party in exercising remedies under such Indenture, including accelerating the applicable Equipment Notes or foreclosing the lien on the Aircraft with respect to which such Equipment Notes were issued. See “Description of the Certificates — Indenture Events of Default and Certain Rights Upon an Indenture Event of Default.”

The Controlling Party will be:

 

    if Final Distributions have not been paid in full to holders of the Class A Certificates, the Class A Trustee;

 

    if Final Distributions have been paid in full to the holders of Class A Certificates, but not to the holders of the Class B Certificates, the Class B Trustee;

 

22


Table of Contents
    if Final Distributions have been paid in full to the holders of Class B Certificates, but not to the holders of the Class C Certificates, the Class C Trustee; and

 

    under certain circumstances, and notwithstanding the foregoing, the Liquidity Provider with the greatest amount owed to it.

As a result of the foregoing, if the Trustee for a class of Certificates is not the Controlling Party with respect to an Indenture, the Certificateholders of that class will have no rights to participate in directing the exercise of remedies under such Indenture.

The proceeds from the disposition of any Aircraft or Equipment Notes may not be sufficient to pay all amounts distributable to the Certificateholders.

During the continuation of any Indenture Event of Default under an Indenture, the Equipment Notes issued under such Indenture or the related Aircraft may be sold in the exercise of remedies with respect to that Indenture, subject to certain limitations. See “Description of the Intercreditor Agreement — Intercreditor Rights — Limitation on Exercise of Remedies.” The market for Aircraft or Equipment Notes during the continuation of any Indenture Event of Default may be very limited, and there can be no assurance as to whether they could be sold or the price at which they could be sold. Some Certificateholders will receive a smaller amount of principal distributions than anticipated and will not have any claim for the shortfall against us (except in circumstances described in the second bullet point below), any Loan Trustee or any Trustee if the Controlling Party takes the following actions:

 

    it sells any Equipment Notes for less than their outstanding principal amount; or

 

    it sells any Aircraft for less than the outstanding principal amount of the related Equipment Notes.

The Equipment Notes are cross-collateralized to the extent described under “Description of the Equipment Notes — Security” and “Description of the Equipment Notes — Subordination” and the Indentures will be cross-defaulted. Any default arising under an Indenture solely by reason of the cross-default in such Indenture may not be of a type required to be cured under Section 1110. Any cash collateral held as a result of the cross-collateralization of the Equipment Notes also would not be entitled to the benefits of Section 1110.

The credit ratings assigned to the Certificates are not a recommendation to buy and may be lowered or withdrawn in the future.

The credit ratings assigned to the Certificates are not a recommendation to purchase, hold or sell the Certificates, because such rating does not address market price or suitability for a particular investor. A rating may change during any given period of time and may be lowered or withdrawn entirely by a rating agency if in its judgment circumstances in the future (including the downgrading of American) so warrant. Moreover, any change in a rating agency’s assessment of the risks of aircraft-backed debt (and similar securities such as the Certificates) could adversely affect the credit rating issued by such rating agency with respect to the Certificates.

The credit ratings assigned to the Certificates are based primarily on the default risk of the Equipment Notes, the collateral value provided by the Aircraft relating to the Equipment Notes, the cross-collateralization provisions applicable to the Indentures and the subordination provisions applicable to the Certificates under the Intercreditor Agreement. Such credit ratings are expected to address the likelihood of timely payment of interest (at the applicable Stated Interest Rate and without any premium) when due on the Certificates and the ultimate payment of principal distributable under the Certificates by the applicable Final Legal Distribution Date. Such credit ratings are not expected to address the possibility of certain defaults, optional redemptions or other circumstances (such as an Event of Loss to an Aircraft), which could result in the payment of the outstanding principal amount of the Certificates prior to the applicable final expected Regular Distribution Date.

 

23


Table of Contents

The reduction, suspension or withdrawal of any credit rating assigned to the Certificates would not, by itself, constitute an Indenture Event of Default.

The Certificates do not provide any protection against highly leveraged or extraordinary transactions, including acquisitions and other business combinations.

The Certificates, the Equipment Notes and the underlying agreements do not contain any financial or other covenants or “event risk” provisions protecting the Certificateholders in the event of a highly leveraged or other extraordinary transaction, including an acquisition or other business combination, affecting us or our affiliates. We regularly assess and explore opportunities presented by various types of transactions and we may conduct our business in a manner that could cause the market price or liquidity of the Certificates to decline, could have a material adverse effect on our financial condition or the credit ratings of the Certificates or otherwise could restrict or impair our ability to pay amounts due under the Equipment Notes and/or the related agreements. Prospective purchasers of the Certificates should be aware that no prediction can be made at this time as to what effect the Merger will have on our future business, financial condition and results of operations and whether the Merger will result in an improvement or deterioration of the credit quality of the entity obligated under the Equipment Notes, any increase or decrease in the ratings of the Certificates or any change in the market value of the Certificates.

The Equipment Notes will not be obligations of US Airways Group or US Airways, Inc.

The Equipment Notes are the obligations of American and are not guaranteed by AAG. None of US Airways Group, US Airways, Inc. (“US Airways”) or any of their respective subsidiaries is an obligor with respect to, or a guarantor of, the Equipment Notes. You should not expect US Airways Group, US Airways or any of their respective subsidiaries to participate in making payments in respect of the Equipment Notes. Although American expects that, in connection with the Merger, American and US Airways at some point will be combined as a single legal entity, no assurance can be given that this will occur prior to the final maturity of the Equipment Notes.

In connection with the integration of American and US Airways, American may take actions not to American’s advantage as a standalone airline.

It is expected that the integration of the business and operations of American and US Airways will begin while they are separate, wholly-owned subsidiaries of AAG. As part of this integration, American may take actions intended to benefit the overall business and operations of the combined airline operations of American and US Airways that may not be to American’s advantage as a stand-alone airline.

Once American and US Airways are combined as a single entity, that entity will be bound by all of the obligations and liabilities of both companies.

American expects that American and US Airways will be combined as a single legal entity at some subsequent date. As a result of such transaction, the combined legal entity will become bound by all of the obligations and liabilities of both American and US Airways. The incurrence by the combined entity of such obligations and liabilities of American and US Airways will not be restricted by the agreements relating to the Certificates and the Equipment Notes. American cannot predict the financial condition of the combined entity at the time of such combination or the ability of the combined entity to satisfy such combined obligations and liabilities. Further, following such transaction, the combined company will have increased direct and indirect consolidated liabilities and exposure to the pre-Merger liabilities of AMR and US Airways Group.

There are no restrictive covenants in the transaction documents relating to our ability to incur future indebtedness.

The Certificates and the Equipment Notes and the underlying agreements will not (i) require us to maintain any financial ratios or specified levels of net worth, revenues, income, cash flow or liquidity and

 

24


Table of Contents

therefore do not protect Certificateholders in the event that we experience significant adverse changes in our financial condition or results of operations, (ii) limit our ability to incur additional indebtedness (including any indebtedness that was or may be incurred as a result of the consummation of the Merger) or (iii) restrict our ability to pledge our assets. In light of the absence of such restrictions, we may conduct our business in a manner that could cause the market price or liquidity of the Certificates to decline, could have a material adverse effect on our financial condition or the credit rating of the Certificates or otherwise could restrict or impair our ability to pay amounts due under the Equipment Notes and/or the related agreements.

Because there is no current market for the Certificates and the Certificates may be subject to transfer restrictions, you may have a limited ability to resell Certificates.

Prior to this Exchange Offer, there has been no public market for the Certificates. Neither American nor any Trust intends to apply for listing of the Certificates on any securities exchange. A secondary market for the Certificates therefore may not develop. If a secondary market does develop, it might not continue or it might not be sufficiently liquid to allow you to resell any of your Certificates. If an active trading market does not develop, the market price and liquidity of the Certificates may be adversely affected.

The New Certificates will constitute a new issue of securities with no established trading market. The Exchange Offer will not be conditioned upon any minimum or maximum aggregate face amount of Old Certificates being tendered for exchange. American cannot give you any assurance as to the liquidity of the trading market for the New Certificates or, in the case of non-exchanging holders of Old Certificates, the trading market for the Old Certificates following the Exchange Offer. Investors should be aware that they may be required to bear the risks of their investment in the Certificates for an indefinite period of time.

In addition, the New Class B Certificates and New Class C Certificates will be subject to transfer restrictions. They may be sold only to QIBs for so long as they are outstanding. This additional restriction may make it more difficult for you to resell your New Class B Certificates or New Class C Certificates, even if a secondary market does develop. See “Transfer Restrictions.”

The liquidity of, and trading market for, the Certificates also may be adversely affected by general declines in the markets or by declines in the market for similar securities. Such declines may adversely affect such liquidity and trading markets independent of American’s financial performance and prospects. See also “— The market for Certificates could be negatively affected by legislative and regulatory changes and the Exchange Offer may be terminated because of such legislative and regulatory changes.”

The market for New Certificates could be negatively affected by legislative and regulatory changes and the Exchange Offer may be terminated because of such legislative and regulatory changes.

The New Class A Certificates are being offered to investors under an exemption to the Investment Company Act of 1940, as amended (the “Investment Company Act”), that permits the Class A Trust to issue the New Class A Certificates to investors without registering as an investment company; provided that the New Class A Certificates have an investment grade credit rating at the time of original sale. Events in the debt markets, including defaults on asset-backed securities that had an investment grade credit rating at the time of issuance, have prompted a number of broad based legislative and regulatory reviews, including a review of the regulations that permit the issuance of certain asset-backed securities based upon the credit ratings of such securities. In particular, the SEC is required under the Dodd-Frank Wall Street Reform and Consumer Protection Act, as amended (the “Dodd-Frank Act”), to adopt rule changes generally to remove any reference to credit ratings in its regulations. The SEC has previously requested comments on alternatives to the investment grade credit rating exemption under the Investment Company Act relied upon by the Class A Trust to sell the New Class A Certificates to investors generally, and on other conditions to using the rule. Adoption by the SEC of any such alternatives or additional conditions is likely to eliminate or significantly modify this exemption. Unless a different exemption becomes available, there is no other exemption currently that would allow the Class A Trust to sell the New Class A Certificates to investors generally. If the SEC adopts rule changes that eliminate the investment grade credit rating exemption, or if other legislative or regulatory changes are enacted that affect the ability of the Class A Trust to issue the New Class A Certificates to investors generally or affect the ability of such investors to continue to hold or

 

25


Table of Contents

purchase the New Class A Certificates, or to re-sell their New Class A Certificates to other investors generally, the secondary market (if any) for the New Class A Certificates could be negatively affected and, as a result, the market price of the New Class A Certificates could decrease.

The New Class B Certificates and New Class C Certificates are being offered to investors under an exemption to the Investment Company Act that permits the Class B Trust and Class C Trust, respectively, to issue the New Class B Certificates and New Class C Certificates to QIBs without registering as an investment company; provided that such New Certificates may be initially sold, and subsequently resold, only to QIBs for so long as they are outstanding. Unless a different exemption becomes available in the future, there is no other exemption that would allow the Class B Trust and Class C Trust to sell the related New Certificates to QIBs. If, in connection with the requirements of the Dodd-Frank Act discussed in the preceding paragraph or otherwise, the SEC adopts rule changes that eliminate or significantly limit the exemption from the Investment Company Act that the Class B Trust and Class C Trust rely upon, or if other legislative or regulatory changes are enacted that affect the ability of the Class B Trust and Class C Trust to issue, respectively, the New Class B Certificates and the New Class C Certificates to QIBs or affect the ability of such QIBs to continue to hold or purchase the New Class B Certificates and the New Class C Certificates, or to resell their New Class B Certificates and New Class C Certificates to other QIBs, the interests of the holders of the New Class B Certificates and New Class C Certificates may be adversely affected. For example, the secondary market (if any) for the New Class B Certificates and New Class C Certificates could be negatively affected and, as a result, the market price of the New Class B Certificates and New Class C Certificates could decrease.

In addition, it is a condition to the consummation of the Exchange Offer that the issuance of the New Certificates (without transfer restrictions in the case of the New Class A Certificates) will not cause the applicable Trust to be required to become registered as an investment company under the Investment Company Act. The Exchange Offer with respect to the applicable class of Certificates may be terminated if, in connection with the requirements of the Dodd-Frank Act discussed in the second preceding paragraph or otherwise, the SEC adopts rule changes that eliminate or significantly limit the exemption from the Investment Company Act discussed in the preceding two paragraphs that currently would permit the applicable Trust to issue the related New Certificates (without transfer restrictions in the case of the New Class A Certificates) and not be required to be registered as an investment company. See “The Exchange Offer — General” and “The Exchange Offer — Conditions.”

 

26


Table of Contents

THE EXCHANGE OFFER

The following summary describes certain provisions of (x) the registration rights agreement, dated as of the Class A Issuance Date (the “Class A Registration Rights Agreement”), among American, the Class A Trustee and the representatives of the Initial Purchasers of the Class A Certificates, (y) the registration rights agreement, dated as of the Class B Issuance Date (the “Class B Registration Rights Agreement”), among American, the Class B Trustee and the representatives of the Initial Purchasers of the Class B Certificates and (z) the registration rights agreement, dated as of the Class C Issuance Date (the “Class C Registration Rights Agreement” and, collectively with the Class A Registration Rights Agreement and the Class B Registration Rights Agreement, the “Registration Rights Agreements” and each, a “Registration Rights Agreement”), among American, the Class C Trustee and the representatives of the Initial Purchasers of the Class C Certificates. This summary is qualified in its entirety by reference to all of the provisions of the Registration Rights Agreements, which have been filed as exhibits to the Registration Statement. Copies are available as set forth under “Where You Can Find More Information.”

General

In connection with the issuance of the Old Certificates, the Initial Purchasers became entitled to the benefits of the Registration Rights Agreements. Pursuant to the Registration Rights Agreements, we have agreed to use our reasonable best efforts, to the extent not prohibited by any applicable law or applicable interpretation of the staff of the SEC and subject to the Exchange Conditions, to: (i) file with the SEC the Registration Statement, of which this prospectus is a part, for a registered exchange offer (each, an “Exchange Offer” and, collectively, the “Exchange Offer”) with respect to the issuance of each class of New Certificates identical in all material respects to the corresponding class of Old Certificates for which they will be exchanged, except that the New Certificates will not contain terms with respect to transfer restrictions (except with respect to the New Class B Certificates and New Class C Certificates as described in the section “Transfer Restrictions”) or interest rate increases with respect to registration rights; (ii) cause the Registration Statement to be declared or otherwise become effective under the Securities Act with respect to the New Certificates; and (iii) have the Registration Statement remain effective until the closing of the Exchange Offer. We have agreed to commence the Exchange Offer promptly after the Registration Statement has been declared effective and to use our reasonable best efforts to have the Exchange Offer consummated not later than 270 days after the Plan Effective Date (the “Exchange Deadline”).

However, in the event that (X) we determine, with respect to any class of Old Certificates, (1) that the Exchange Offer for such class is not available or may not be consummated by the Exchange Deadline because it would violate applicable law or the applicable interpretations of the staff of the SEC or (2) the issuance of the applicable New Certificates (without transfer restrictions in the case of the New Class A Certificates) would cause the applicable Trust to be required to become registered as an investment company under the Investment Company Act or (Y) we determine, with respect to the Old Class B Certificates or the Old Class C Certificates, that the Exchange Offer with respect to a more senior class of Certificates is not available as described in the preceding clause (1) above or if such Exchange Offer is not consummated for any reason (the conditions set forth in the foregoing clauses (X) and (Y), the “Exchange Conditions”), then we (in the case of clause (X)) will, and we (in the case of clause (Y)) will have the option to, in lieu of effecting the registration of the applicable New Certificates pursuant to the Registration Statement, (a) as promptly as practicable, file with the SEC a shelf registration statement covering resales of the applicable Old Certificates (a “Shelf Registration Statement”), (b) use our reasonable best efforts to cause such Shelf Registration Statement to be declared or otherwise become effective under the Securities Act by the 90th day after the Exchange Deadline (the “Shelf Registration Deadline”) and (c) use our reasonable best efforts to keep effective such Shelf Registration Statement for a period of one year after its effective date (or for such shorter period as shall end when all of the applicable Old Certificates covered by such Shelf Registration Statement have been sold pursuant thereto or may be freely sold pursuant to Rule 144 under the Securities Act). American will, in the event of the filing of a Shelf Registration Statement, provide to each registered holder of the applicable Old Certificates copies of the prospectus which is a part of such Shelf Registration Statement, notify each such registered holder when such Shelf Registration

 

27


Table of Contents

Statement for such Certificates has become effective and take certain other actions as are required to permit unrestricted resales of such Certificates.

If, with respect to any class of Old Certificates, neither an Exchange Offer is consummated nor a Shelf Registration Statement is declared or otherwise becomes effective under the SEC rules for such class of Old Certificates, in each case, on or prior to the Shelf Registration Deadline, the interest rate on such class of Old Certificates will be increased by 0.50% per annum effective as of the first day after the Shelf Registration Deadline but only until, with respect to such class of Old Certificates, an Exchange Offer is consummated or a Shelf Registration Statement is declared or otherwise becomes effective under the SEC rules. American may suspend use of a prospectus that is part of a Shelf Registration Statement under certain circumstances relating to, among other things, corporate developments, public filings with the SEC and similar events. If a Shelf Registration Statement for any class of Certificates ceases to be available for more than 45 days during any three-month period or 120 days within any twelve-month period, during the period that it is required to be available as specified by the applicable Registration Rights Agreement, the interest rate per annum borne by such class of Old Certificates shall be increased by 0.50% per annum from the 46th day or 121st day, as applicable, until such time as such Shelf Registration Statement again becomes available.

For the avoidance of doubt, the maximum possible increase in the interest rate per annum on each class of Old Certificates at any time shall be 0.50% per annum. If the Exchange Offer is consummated, we will not be required to file a Shelf Registration Statement and the interest rate per annum borne by the Equipment Notes and passed through to holders of Certificates will not be increased.

Upon the terms and subject to the conditions set forth in this prospectus and in the accompanying Letter of Transmittal, we will accept for exchange all Old Certificates validly tendered prior to 5:00 p.m., New York City time, on the Expiration Date. New Certificates of the same class will be issued in exchange for an equal face amount (and current Pool Balance) of outstanding Old Certificates accepted in the Exchange Offer. Old Certificates may be tendered only in minimum denominations of $200,000 and integral multiples of $1,000 in excess thereof. The Exchange Agent will act as agent for the tendering holders of Old Certificates for the purpose of receiving New Certificates from the Trustee and delivering New Certificates to such tendering holders. Old Certificates shall be deemed to have been accepted as validly tendered when, as and if we have given oral or written notice thereof to the Exchange Agent.

The Exchange Offer is not conditioned upon any minimum amount of Old Certificates being tendered for exchange. However, the obligation to accept Old Certificates for exchange pursuant to the Exchange Offer is subject to certain conditions as set forth herein under “— Conditions.”

Based on interpretations by the staff of the SEC set forth in no-action letters issued to third parties, we believe that the New Certificates to be issued pursuant to the Exchange Offer in exchange for Old Certificates may be offered for resale, resold or otherwise transferred by a holder thereof without compliance with the registration and prospectus delivery provisions of the Securities Act; provided that (i) the holder is acquiring such New Certificates in its ordinary course of business, (ii) such holder has no arrangements or understanding with any person to participate in the distribution of the Old Certificates or New Certificates, (iii) such holder is not an “affiliate” of ours or any Trustee within the meaning of Rule 405 under the Securities Act and (iv) if such holder is not a broker-dealer, it is not engaged in and does not intend to engage in the distribution of the New Certificates. Holders of Old Certificates wishing to accept the Exchange Offer must represent to us that such conditions have been met. We have not sought, and do not intend to seek, a no-action letter from the SEC with respect to the effects of the Exchange Offer, and there can be no assurance that the staff of the SEC would make a similar determination with respect to the New Certificates as it has in such no-action letters.

Each broker-dealer that receives New Certificates for its own account in exchange for Old Certificates that were acquired as a result of market-making or other trading activities must acknowledge that it will deliver a prospectus in connection with any resale of such New Certificates. The Letter of Transmittal states that by so acknowledging and by delivering a prospectus, such broker-dealer will not be deemed to admit that it is an “underwriter” within the meaning of the Securities Act. This prospectus, as it may be

 

28


Table of Contents

amended or supplemented from time to time, may be used by such a broker-dealer in connection with resales of New Certificates received in exchange for Old Certificates. We have agreed that, prior to the disposition of Old Certificates by such broker-dealer or for a period of 90 days after the Expiration Date, we will make this prospectus and any amendment or supplement to this prospectus available to any such broker-dealer for use in connection with such resales. See “Plan of Distribution.” If a broker-dealer would receive New Certificates for its own account in exchange for Old Certificates, where such Old Certificates were not acquired as a result of market-making or other trading activities, such broker-dealer will not be able to participate in the Exchange Offer.

Upon consummation of the Exchange Offer, holders of Old Certificates who do not exchange their Old Certificates for New Certificates in the Exchange Offer will no longer be entitled to registration rights and will not be able to offer or sell their Old Certificates, unless such Old Certificates are subsequently registered under the Securities Act (which we will have no obligation to do), except pursuant to an exemption from, or in a transaction not subject to, the Securities Act and applicable state securities laws. See “Risk Factors — Risk Factors Relating to the Certificates and the Exchange Offer — Consequences of Failure to Exchange.”

This prospectus, together with the Letter of Transmittal, is being sent to all registered holders of Old Certificates as of the date of this prospectus. As of the date of this prospectus, $2,176,169,000 face amount ($2,121,403,562 Pool Balance) of Old Certificates are outstanding.

If any tendered Old Certificates are not accepted for exchange because of an invalid tender or the occurrence of certain other events set forth herein, certificates for any such unaccepted Old Certificates will be returned, without expenses, to the tendering holder thereof as promptly as practicable after the Expiration Date.

Holders of Old Certificates who tender in the Exchange Offer will not be required to pay brokerage commissions or fees or, subject to the instructions in the Letter of Transmittal, transfer taxes with respect to the exchange of Old Certificates pursuant to the Exchange Offer. We will pay all charges and expenses, other than certain applicable taxes, in connection with the Exchange Offer. See “— Fees and Expenses.”

Expiration Date; Extensions; Amendments; Termination

The term “Expiration Date” means                     , 2014 (the 21st business day after the date of this prospectus), unless we, in our sole discretion, extend the Exchange Offer, in which case the term “Expiration Date” shall mean the latest date to which the Exchange Offer is extended. Notwithstanding any extension of the Exchange Offer, if the Exchange Offer is not consummated by the Shelf Registration Deadline, the interest rate borne by the Equipment Notes and passed through to the Certificateholders is subject to increase. See “— General.”

In order to extend the Expiration Date, we will notify the Exchange Agent of any extension by oral or written notice and will mail to the record holders of Old Certificates an announcement thereof, each prior to 9:00 a.m., New York City time, on the next business day after the previously scheduled Expiration Date. Such announcement may state that we are extending the Exchange Offer for a specified period of time.

We reserve the right:

 

    to delay acceptance of any Old Certificates, to extend the Exchange Offer or to terminate the Exchange Offer and not permit acceptance of Old Certificates not previously accepted if any of the conditions set forth herein under “— Conditions” have occurred and have not been waived by us, by giving oral or written notice of such delay, extension or termination to the Exchange Agent; and

 

    to amend the terms of the Exchange Offer in any manner deemed by us to be advantageous to the holders of the Old Certificates.

 

29


Table of Contents

Any such delay in acceptance, extension, termination or amendment will be followed as promptly as practicable by oral or written notice thereof to the Exchange Agent. If the Exchange Offer is amended in a manner determined by us to constitute a material change, we will promptly disclose such amendment in a manner reasonably calculated to inform the holders of the Old Certificates of such amendment, and will extend the period of time during which the Exchange Offer is open so that at least five business days remain in the Exchange Offer following notice of such material change.

Without limiting the manner in which we may choose to make a public announcement of any delay, extension, amendment or termination of the Exchange Offer, we shall have no obligation to publish, advertise, or otherwise communicate any such public announcement, other than by making a timely release to an appropriate news agency.

Distributions on the New Certificates

Interest on the Equipment Notes held by each Trust will be distributed to holders of the New Certificates. The Equipment Notes held by each Trust will accrue interest at the rate per annum set forth on the cover page of this prospectus. Distributions on the New Certificates will be made from the last date on which distributions were made on the Old Certificates surrendered in exchange therefor. No additional distributions will be made on Old Certificates tendered and accepted for exchange.

Procedures for Tendering

To tender in the Exchange Offer, a holder must complete, sign and date the Letter of Transmittal, or a facsimile thereof, or an Agent’s Message in lieu of the Letter of Transmittal, have the signatures thereon guaranteed if required by the Letter of Transmittal, and mail or otherwise deliver such Letter of Transmittal or such facsimile and any other required documents to the Exchange Agent, or have the Agent’s Message delivered, prior to 5:00 p.m., New York City time, on the Expiration Date. In addition, either:

 

    a timely confirmation of a book-entry transfer (a “Book-Entry Confirmation”) of such Old Certificates, if such procedure is available, into the Exchange Agent’s account at DTC pursuant to the procedure for book-entry transfer described under “— Book-Entry Transfer” below, must be received by the Exchange Agent prior to 5:00 p.m., New York City time, on the Expiration Date; or

 

    certificates for such Old Certificates must be received by the Exchange Agent along with the Letter of Transmittal; or

 

    the holder must comply with the guaranteed delivery procedures described below.

The method of delivery of Old Certificates, Letters of Transmittal and all other required documents is at the election and risk of the holders. If such delivery is by mail, it is recommended that registered mail, properly insured, with return receipt requested, be used. In all cases, sufficient time should be allowed to assure timely delivery. No Letters of Transmittal or Old Certificates should be sent to American. Delivery of all documents must be made to the Exchange Agent at its address set forth below. Holders may also request their respective brokers, dealers, commercial banks, trust companies or nominees to effect such tender for such holders.

The tender by a holder of Old Certificates will constitute an agreement between such holder and American in accordance with the terms and subject to the conditions set forth in this prospectus and in the Letter of Transmittal.

Only a holder of Old Certificates may tender such Old Certificates in the Exchange Offer. The term “holder” with respect to the Exchange Offer means any person in whose name Old Certificates are registered on the Trustee’s books or any other person who has obtained a properly completed bond power

 

30


Table of Contents

from the registered holder, or any person whose Old Certificates are held of record by DTC who desires to deliver Old Certificates by book-entry transfer at DTC.

Any beneficial holder whose Old Certificates are registered in the name of a broker, dealer, commercial bank, trust company or other nominee and who wishes to tender should contact such registered holder promptly and instruct such registered holder to tender on its behalf. If such beneficial holder wishes to tender on its own behalf, such beneficial holder must, prior to completing and executing the Letter of Transmittal and delivering its Old Certificates, either make appropriate arrangements to register ownership of the Old Certificates in such holder’s name or obtain a properly completed bond power from the registered holder. The transfer of registered ownership may take considerable time.

Signatures on a Letter of Transmittal or a notice of withdrawal, as the case may be, must be guaranteed by a member firm of a registered national securities exchange or of the Financial Industry Regulatory Authority, Inc., a commercial bank or trust company having an office or correspondent in the United States, or an “eligible guarantor institution” within the meaning of Rule 17Ad-15 under the Exchange Act (each, an “Eligible Institution”) unless the Old Certificates tendered pursuant thereto are tendered (a) by a registered holder who has not completed the box entitled “Special Issuance Instructions” or “Special Delivery Instructions” on the Letter of Transmittal or (b) for the account of an Eligible Institution. If the Letter of Transmittal is signed by a person other than the registered holder or holders of any Old Certificates listed therein, such Old Certificates must be endorsed or accompanied by bond powers and a proxy that authorizes such person to tender the Old Certificates on behalf of the registered holder or holders, in either case as the name of the registered holder or holders appears on the Old Certificates.

If the Letter of Transmittal or any Old Certificates or bond powers are signed by trustees, executors, administrators, guardians, attorneys-in-fact, officers of corporations or others acting in a fiduciary or representative capacity, such persons should so indicate when signing, and unless waived by us, submit with the Letter of Transmittal evidence satisfactory to us of their authority to so act.

All questions as to the validity, form, eligibility (including time of receipt), acceptance and withdrawal of the tendered Old Certificates will be determined by us in our sole discretion, which determination will be final and binding. We reserve the absolute right to reject any and all Old Certificates not properly tendered or any Old Certificates our acceptance of which would, in the opinion of our counsel, be unlawful. We also reserve the absolute right to waive any irregularities or conditions of tender as to particular Old Certificates. Our interpretation of the terms and conditions of the Exchange Offer, including the instructions in the Letter of Transmittal, will be final and binding on all parties. Unless waived, any defects or irregularities in connection with tenders of Old Certificates must be cured within such time as we shall determine. Neither we, the Exchange Agent nor any other person shall be under any duty to give notification of defects or irregularities with respect to tenders of Old Certificates nor shall any of us incur any liability for failure to give such notification. Tenders of Old Certificates will not be deemed to have been made until such irregularities have been cured or waived. Any Old Certificates received by the Exchange Agent that are not properly tendered and as to which the defects or irregularities have not been cured or waived will be returned without cost by the Exchange Agent to the tendering holder of such Old Certificates (or, in the case of Old Certificates tendered by the book-entry transfer procedures described below, such Old Certificates will be credited to an account maintained with DTC), unless otherwise provided in the Letter of Transmittal, as soon as practicable following the Expiration Date.

In addition, we reserve the right in our sole discretion, subject to the provisions of the Intercreditor Agreement and Indentures, to (a) purchase or make offers for any Old Certificates that remain outstanding subsequent to the Expiration Date or, as set forth under “— Conditions,” to terminate the Exchange Offer in accordance with the terms of the Registration Rights Agreements and (b) to the extent permitted by applicable law, purchase Old Certificates in the open market, in privately negotiated transactions or otherwise. The terms of any such purchases or offers could differ from the terms of the Exchange Offer.

By tendering, each holder of Old Certificates will represent to us that, among other things, the New Certificates acquired pursuant to the Exchange Offer are being obtained in the ordinary course of such holder’s business, such holder has no arrangements or understanding with any person to participate in the

 

31


Table of Contents

distribution of the New Certificates and such holder is not an “affiliate,” as defined under Rule 405 of the Securities Act, of ours. If the holder is not a broker-dealer, such holder will be required to represent that it is not engaged in, and does not intend to engage in, a distribution of New Certificates. If such holder is a broker-dealer that will receive New Certificates for its own account in exchange for Old Certificates that were acquired as a result of market-making or other trading activities, it will be required to acknowledge that it will deliver a prospectus in connection with any resale of such New Certificates.

Acceptance of Old Certificates for Exchange; Delivery of New Certificates

Upon satisfaction or waiver of all of the conditions to the Exchange Offer, all Old Certificates properly tendered will be accepted promptly after the Expiration Date, and New Certificates will be issued promptly after acceptance of the Old Certificates. See “— Conditions” below. For purposes of the Exchange Offer, Old Certificates shall be deemed to have been accepted for exchange when, as and if we have given oral or written notice thereof to the Exchange Agent.

In all cases, issuance of New Certificates for Old Certificates that are accepted for exchange pursuant to the Exchange Offer will be made only after timely receipt by the Exchange Agent of (i) certificates for such Old Certificates or a timely Book-Entry Confirmation of such Old Certificates into the Exchange Agent’s account at DTC, (ii) a properly completed and duly executed Letter of Transmittal, or an Agent’s Message in lieu of the Letter of Transmittal, and (iii) all other required documents. If any tendered Old Certificates are not accepted for any reason set forth in the terms and conditions of the Exchange Offer or if Old Certificates are submitted for a greater face amount than the holder desires to exchange, such unaccepted or nonexchanged Old Certificates will be returned without expense to the tendering holder thereof (or, in the case of Old Certificates tendered by the book-entry transfer procedures described below, such unaccepted or nonexchanged Old Certificates will be credited to an account maintained with DTC) as promptly as practicable after the expiration or termination of the Exchange Offer.

Book-Entry Transfer

The Exchange Agent will make a request to establish an account with respect to the Old Certificates at DTC for purposes of the Exchange Offer. The Exchange Agent and DTC have confirmed that any financial institution that is a DTC Participant may use DTC’s Automated Tender Offer Program (“ATOP”) procedures to tender Old Certificates in the Exchange Offer. Any financial institution that is a participant in DTC’s book-entry transfer system may make book-entry delivery of Old Certificates by causing DTC to transfer such Old Certificates into the Exchange Agent’s account at DTC in accordance with DTC’s ATOP procedures for transfer. However, although delivery of Old Certificates may be effected through book-entry transfer into the Exchange Agent’s account at DTC, the Letter of Transmittal (or facsimile thereof) with any required signature guarantees, or an Agent’s Message in lieu of the Letter of Transmittal, and any other required documents, must, in any case, be transmitted to and received by the Exchange Agent at the address set forth below under “— Exchange Agent” on or prior to 5:00 p.m., New York City time, on the Expiration Date. The term “Agent’s Message” means a message, transmitted by DTC and received by the Exchange Agent and forming part of a Book-Entry Confirmation, that states that DTC has received an express acknowledgment from a DTC Participant tendering Old Certificates that are the subject of such Book-Entry Confirmation that such DTC Participant has received and agrees to be bound by the terms of the Letter of Transmittal, and that we may enforce such agreement against such DTC Participant. DELIVERY OF DOCUMENTS TO DTC IN ACCORDANCE WITH ITS PROCEDURES DOES NOT CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.

Guaranteed Delivery Procedures

Holders of the Old Certificates who wish to tender their Old Certificates and (i) whose Old Certificates are not immediately available, or (ii) who cannot deliver their Old Certificates, the Letter of Transmittal or any other required documents to the Exchange Agent prior to 5:00 p.m., New York City time, on the Expiration Date, or (iii) who cannot complete the procedure for book-entry transfer on a timely basis, may tender their Old Certificates if:

 

32


Table of Contents
    the tender is made through an Eligible Institution;

 

    prior to 5:00 p.m., New York City time, on the Expiration Date, the Exchange Agent receives from such Eligible Institution a properly completed and duly executed notice of guaranteed delivery (by facsimile transmission, mail or hand delivery), setting forth the name and address of the holder of Old Certificates and the amount of Old Certificates tendered, stating that the tender is being made thereby and guaranteeing that within five business days after the Expiration Date, the Letter of Transmittal (or facsimile thereof) together with the certificate(s) representing the Old Certificates to be tendered in proper form for transfer, or a Book-Entry Confirmation, as the case may be, and any other documents required by the Letter of Transmittal will be deposited by the Eligible Institution with the Exchange Agent; and

 

    such properly completed and executed Letter of Transmittal (or facsimile thereof) together with the certificates representing the Old Certificates to be tendered in proper form for transfer, or a Book-Entry Confirmation, as the case may be, and all other documents required by the Letter of Transmittal are received by the Exchange Agent within five business days after the Expiration Date.

Withdrawal of Tenders

Tenders of Old Certificates may be withdrawn at any time prior to 5:00 p.m., New York City time, on the Expiration Date. For a withdrawal to be effective, a written or facsimile transmission notice of withdrawal must be received by the Exchange Agent prior to 5:00 p.m., New York City time, on the Expiration Date at the address set forth below under “— Exchange Agent.” Any such notice of withdrawal must specify the name of the person having tendered the Old Certificates to be withdrawn, identify the Old Certificates to be withdrawn, including the face amount of such Old Certificates, and (where certificates for Old Certificates have been transmitted) specify the name in which such Old Certificates are registered, if different from that of the withdrawing holder. If certificates for Old Certificates have been delivered or otherwise identified to the Exchange Agent, then, prior to the release of such certificates, the withdrawing holder must also submit the serial numbers of the particular certificates to be withdrawn and a signed notice of withdrawal with signatures guaranteed by an Eligible Institution unless such holder is an Eligible Institution. If Old Certificates have been tendered pursuant to the procedure for book-entry transfer described above, any notice of withdrawal must specify the name and number of the account at DTC to be credited with the withdrawn Old Certificates and otherwise comply with the procedures of DTC.

We will determine all questions as to the validity, form and eligibility (including time of receipt) of such notices. Our determination shall be final and binding on all parties. Any Old Certificates so withdrawn will be deemed not to have been validly tendered for exchange for purposes of the Exchange Offer. Any Old Certificates that have been tendered for exchange but that are not exchanged for any reason will be returned to the holder thereof without cost to such holder (or, in the case of Old Certificates tendered by book-entry transfer into the Exchange Agent’s account at DTC pursuant to the book-entry transfer procedures described above, such Old Certificates will be credited to an account maintained with DTC for the Old Certificates) as soon as practicable after withdrawal, rejection of tender or termination of the Exchange Offer. Properly withdrawn Old Certificates may be retendered by following one of the procedures described under “— Procedures for Tendering” and “— Book-Entry Transfer” above at any time on or prior to 5:00 p.m., New York City time, on the Expiration Date.

Conditions

Notwithstanding any other term of the Exchange Offer, we will not be required to accept for exchange, or exchange New Certificates for, any Old Certificates not previously accepted for exchange, and we may terminate or amend the Exchange Offer before the acceptance of such Old Certificates, if: (i) any action or proceeding is instituted or threatened in any court or by or before a governmental agency with respect to the Exchange Offer that, in our judgment, might materially impair our ability to proceed with the Exchange Offer, (ii) any law, statute or regulation is proposed, adopted or enacted, or any existing laws, statute, rule

 

33


Table of Contents

or regulation is interpreted by the staff of the SEC or a court of competent jurisdiction in a manner that, in our judgment, might materially impair our ability to proceed with the Exchange Offer or (iii) the Exchange Conditions are not satisfied. See “Risk Factors — Risk Factors Relating to the Certificates and the Exchange Offer — The market for New Certificates could be negatively affected by legislative and regulatory changes and the Exchange Offer may be terminated because of such legislative and regulatory changes.”

In addition, we have no obligation to, and will not knowingly, permit acceptance of tenders of Old Certificates from our “affiliates” or “affiliates” of any Trustee (within the meaning of Rule 405 under the Securities Act) or from any other holder or holders who are not eligible to participate in the Exchange Offer under applicable law or interpretations thereof by the SEC, or if the New Certificates to be received by such holder or holders of Old Certificates in the Exchange Offer, upon receipt, will not be tradable by such holder without restriction under the Securities Act and the Exchange Act (except as described under “Transfer Restrictions”) and without material restrictions under the “blue sky” or securities laws of substantially all of the states of the United States.

Exchange Agent

Wilmington Trust Company has been appointed as Exchange Agent for the Exchange Offer. Questions and requests for assistance and requests for additional copies of this prospectus or of the Letter of Transmittal should be directed to the Exchange Agent addressed as follows:

Wilmington Trust Company

1100 North Market Street

Wilmington, Delaware 19890

Att: Adam Vogelsong

Ref: American Airlines 2013-2 EETC

Telephone: (302) 636-6472

Facsimile: (302)  636-4149

Fees and Expenses

We will pay the expenses of soliciting tenders pursuant to the Exchange Offer. The principal solicitation for tenders pursuant to the Exchange Offer is being made by mail; however, additional solicitations may be made by telegraph, telephone, telecopy or in person by our officers and regular employees.

We will not make any payments to brokers, dealers or other persons soliciting acceptances of the Exchange Offer. We will, however, pay the Exchange Agent reasonable and customary fees for its services and will reimburse the Exchange Agent for its reasonable out-of-pocket expenses in connection with its services. We may also pay brokerage houses and other custodians, nominees and fiduciaries the reasonable out-of-pocket expenses incurred by them in forwarding copies of this prospectus and related documents to the beneficial owners of the Old Certificates, and in handling or forwarding tenders for exchange.

We will pay the expenses to be incurred in connection with the Exchange Offer, including fees and expenses of the Exchange Agent and Trustee and accounting, legal, printing and related fees and expenses. We will pay all transfer taxes, if any, applicable to the exchange of Old Certificates pursuant to the Exchange Offer. If, however, certificates representing New Certificates or Old Certificates for amounts not tendered or accepted for exchange are to be delivered to, or are to be registered or issued in the name of, any person other than the registered holder of the Old Certificates tendered, or if tendered Old Certificates are registered in the name of any person other than the person signing the Letter of Transmittal, or if a transfer tax is imposed for any reason other than the exchange of Old Certificates pursuant to the Exchange Offer, then the amount of any such transfer taxes (whether imposed on the registered holder or any other persons) will be payable by the tendering holder. If satisfactory evidence of payment of such taxes or exemption therefrom is not submitted with the Letter of Transmittal, the amount of such transfer taxes will be billed directly to such tendering holder.

 

34


Table of Contents

USE OF PROCEEDS

There will be no cash proceeds from the issuance of the New Certificates pursuant to the Exchange Offer and American will not receive any cash proceeds from the exchange of the Old Certificates for the New Certificates. The proceeds from the sale of the Old Certificates were used by each Trust to acquire the related Equipment Notes issued with respect to each of the Aircraft under the related Indenture. The Equipment Notes are full recourse obligations of American. American used the proceeds from the issuance of the Equipment Notes to refinance the 2009-1 EETC, the 2009-2 Secured Notes and the 2011-2 EETC, to pay fees and expenses related to the offering of the Old Certificates and for general corporate purposes.

 

35


Table of Contents

DESCRIPTION OF THE CERTIFICATES

The following summary describes certain material terms of the Certificates. The summary is qualified in its entirety by reference to all of the provisions of the Basic Agreement, the Certificates, the Trust Supplements, the Liquidity Facilities, the Note Purchase Agreement and the Intercreditor Agreement, copies of which have been filed as exhibits to the Registration Statement. Copies are available as set forth under “Where You Can Find More Information.”

Except as otherwise indicated, the following summary relates to each of the Trusts and the Certificates issued by each Trust. The terms and conditions governing each of the Trusts will be substantially the same, except as described under “— Subordination” and “Transfer Restrictions” and elsewhere in this prospectus, and except that the principal amount and scheduled principal repayments of the Equipment Notes held by each Trust and the interest rate and maturity date of the Equipment Notes held by each Trust differ.

General

The Old Class A Certificates, Old Class B Certificates and Old Class C Certificates were issued on the Class A Issuance Date, Class B Issuance Date and Class C Issuance Date, respectively. Each Certificate represents a fractional undivided interest in one of the three American Airlines, Inc. 2013-2 Pass Through Trusts: the “Class A Trust,” the “Class B Trust” or the “Class C Trust” and, collectively, the “Trusts.” The Trusts were formed pursuant to a pass through trust agreement (the “Basic Agreement”) between American and Wilmington Trust Company, as trustee, dated as of March 12, 2013, and three separate supplements thereto (respectively, the “Class A Trust Supplement,” the “Class B Trust Supplement” and the “Class C Trust Supplement” and, collectively, the “Trust Supplements,” in each case together with the Basic Agreement, respectively, the “Class A Pass Through Trust Agreement,” the “Class B Pass Through Trust Agreement” and the “Class C Pass Through Trust Agreement” and, collectively, the “Pass Through Trust Agreements”). The trustee under the Class A Trust, the Class B Trust and the Class C Trust is referred to herein, respectively, as the “Class A Trustee,” the “Class B Trustee” and the “Class C Trustee” and, collectively, as the “Trustees.” The Old Certificates issued and outstanding, and the New Certificates to be issued pursuant to the Exchange Offer by the Class A Trust, the Class B Trust and the Class C Trust, are referred to herein, respectively, as the “Class A Certificates,” the “Class B Certificates” and the “Class C Certificates.” The Class A Trust purchased all of the Series A Equipment Notes issued with respect to the Aircraft on and subject to the terms and conditions of the note purchase agreement, dated as of July 31, 2013 (the “Note Purchase Agreement”), among American, the Class A Trustee, the Subordination Agent and certain other parties thereto, to which the Class B Trustee and Class C Trustee each became a party as required thereby in connection with the issuance of the Class B Certificates and Class C Certificates, respectively. The Class B Trust purchased all of the Series B Equipment Notes on the Class B Issuance Date and the Class C Trust purchased all of the Series C Equipment Notes on the Class C Issuance Date. The holders of the Class A Certificates, the Class B Certificates and the Class C Certificates are referred to herein, respectively, as the “Class A Certificateholders,” the “Class B Certificateholders” and the “Class C Certificateholders” and, collectively, as the “Certificateholders.” The sum of the initial principal balance of the Equipment Notes held by each Trust equaled the initial aggregate face amount of the Certificates issued by such Trust. Notwithstanding registration under the Securities Act, the New Class B Certificates and New Class C Certificates will be permitted to be sold only to QIBs for so long as they are outstanding. See “Transfer Restrictions.”

The New Certificates will be issued pursuant to the Pass Through Trust Agreements. The forms and terms of the New Certificates are identical in all material respects to the forms and terms of the Old Certificates, except that:

 

    we registered the New Certificates under the Securities Act so that, except as described in the section “Transfer Restrictions,” their transfer is not restricted like the Old Certificates; and

 

    the New Certificates will not contain provisions relating to interest rate increases with respect to registration rights.

 

36


Table of Contents

Each Certificate represents a fractional undivided interest in the Trust created by the applicable Pass Through Trust Agreement. The property of each Trust (the “Trust Property”) consists of:

 

    subject to the Intercreditor Agreement, the Equipment Notes held by such Trust, all monies at any time paid thereon and all monies due and to become due thereunder;

 

    the rights of such Trust under the Intercreditor Agreement (including all rights to receive monies receivable in respect of such rights);

 

    with respect to the Class A Trust and the Class B Trust only, all monies receivable under the separate Liquidity Facility for such Trust; and

 

    funds from time to time deposited with the applicable Trustee in accounts relating to such Trust. (Trust Supplements, Section 1.01)

The Certificates of a Trust represent fractional undivided interests in such Trust only, and all payments and distributions thereon will be made only from the Trust Property of such Trust. (Basic Agreement, Sections 2.01 and 3.09; Trust Supplements, Section 3.01) The Certificates do not represent indebtedness of the Trusts, and references in this prospectus to interest accruing on the Certificates are included for purposes of computation only. (Basic Agreement, Section 3.09; Trust Supplements, Section 3.01) The Certificates do not represent an interest in or obligation of American, the Trustees, the Subordination Agent, any of the Loan Trustees or any affiliate of any thereof. Each Certificateholder by its acceptance of a Certificate agrees to look solely to the income and proceeds from the Trust Property of the related Trust for payments and distributions on such Certificate. (Basic Agreement, Section 3.09)

The New Certificates of each Trust will be issued in fully registered form only and will be subject to the provisions described below under “— Book-Entry Registration; Delivery and Form” and “Transfer Restrictions.” The New Certificates will be issued only in minimum denominations of $2,000 (or such other denomination that is an integral multiple of $1,000 and, at the time of issuance, is equal to at least 1,000 euros) and integral multiples of $1,000 in excess thereof, except that one Certificate of each Trust may be issued in a different denomination. (Trust Supplements, Section 4.01(a))

Payments and Distributions

The following description of distributions on the Certificates should be read in conjunction with the description of the Intercreditor Agreement because the Intercreditor Agreement may alter the following provisions in a default situation. See “— Subordination” and “Description of the Intercreditor Agreement.”

Payments of principal, Premium Amount (if any) and interest on the Equipment Notes or with respect to other Trust Property held in each Trust will be distributed by the applicable Trustee to Certificateholders of such Trust on the date receipt of such payment is confirmed, except in the case of certain types of Special Payments.

January 15 and July 15 of each year, commencing on January 15, 2014, are referred to herein as “Regular Distribution Dates” (each Regular Distribution Date and Special Distribution Date, a “Distribution Date”).

Interest

The issued and outstanding Equipment Notes held in each Trust will accrue interest at the applicable rate per annum applicable to the class of Certificates issued by such Trust, payable on each Regular Distribution Date commencing on January 15, 2014, except as described under “Description of the Equipment Notes — Redemption.” The rates per annum applicable to the Class A Certificates, the Class B Certificates and the Class C Certificates are 4.95%, 5.60% and 6.00%, respectively. The interest rate applicable to each class of Certificates described in the prior sentence is referred to as the “Stated Interest

 

37


Table of Contents

Rate” for such Trust. Interest payments will be distributed to Certificateholders of such Trust on each Regular Distribution Date until the final Distribution Date for such Trust, subject to the Intercreditor Agreement. Interest on the Equipment Notes will be calculated on the basis of a 360-day year, consisting of twelve 30-day months.

Distributions of interest on the Class A Certificates and Class B Certificates each are supported by a separate Liquidity Facility provided by the applicable Liquidity Provider for the benefit of the holders of such Certificates, each of which is expected to provide an aggregate amount sufficient to distribute interest on the Pool Balance thereof at the Stated Interest Rate for such Certificates on up to three successive semiannual Regular Distribution Dates (without regard to any future distributions of principal on such Certificates). The Liquidity Facility for any class of Certificates does not provide for drawings thereunder to pay for principal or Premium Amount (if any) with respect to such Certificates, any interest with respect to such Certificates in excess of their Stated Interest Rate or, notwithstanding the subordination provisions of the Intercreditor Agreement, principal, interest or Premium Amount (if any) with respect to the Certificates of any other class. Therefore, only the holders of the Class A Certificates or the Class B Certificates are entitled to receive and retain the proceeds of drawings under the applicable Liquidity Facility. Distributions of interest on the Class C Certificates are not supported by a liquidity facility. See “Description of the Liquidity Facilities.”

Principal

Payments of principal on the issued and outstanding Series A Equipment Notes and Series B Equipment Notes are scheduled to be made in specified amounts on January 15 and July 15 in certain years, commencing on January 15, 2014 and ending on certain dates depending on the applicable Aircraft related to such Equipment Notes as specified under “Description of the Equipment Notes — Principal and Interest Payments.” The entire principal amount of each issued and outstanding Series C Equipment Note is scheduled to be paid on a certain date depending on the applicable Aircraft as specified under “Description of the Equipment Notes — Principal and Interest Payments.”

Distributions

Payments of interest on or principal of the Equipment Notes (including drawings made under a Liquidity Facility in respect of a shortfall of interest payable on any applicable Certificate) scheduled to be made on a Regular Distribution Date are referred to herein as “Scheduled Payments.” See “Description of the Equipment Notes — Principal and Interest Payments.” The “Final Legal Distribution Date” for the Class A Certificates is July 15, 2024, for the Class B Certificates is January 15, 2022 and for the Class C Certificates is January 15, 2017.

Subject to the Intercreditor Agreement, on each Regular Distribution Date, the Trustee of each Trust will distribute to the Certificateholders of such Trust all Scheduled Payments received in respect of the Equipment Notes held on behalf of such Trust, the receipt of which is confirmed by such Trustee on such Regular Distribution Date. Subject to the Intercreditor Agreement, each Certificateholder of each Trust will be entitled to receive its proportionate share, based upon its fractional interest in such Trust, of any distribution in respect of Scheduled Payments of principal of, or interest on, the Equipment Notes held on behalf of such Trust. Each such distribution of Scheduled Payments will be made by the applicable Trustee to the Certificateholders of record of the relevant Trust on the record date applicable to such Scheduled Payment (generally, 15 days prior to each Regular Distribution Date), subject to certain exceptions. (Basic Agreement, Sections 1.01 and 4.02(a)) If a Scheduled Payment is not received by the applicable Trustee on a Regular Distribution Date but is received within five days thereafter, it will be distributed on the date received to such holders of record. If it is received after such five-day period, it will be treated as a Special Payment and distributed as described below. (Intercreditor Agreement, Section 1.01)

Any payment in respect of, or any proceeds of, any Equipment Note or the collateral under any Indenture (the “Collateral”) other than a Scheduled Payment (each, a “Special Payment”) will be distributed on, in the case of an early redemption or a purchase of any Equipment Note, the date of such early redemption or purchase (which will be a Business Day), and otherwise on the Business Day specified

 

38


Table of Contents

for distribution of such Special Payment pursuant to a notice delivered by each Trustee (as described below) as soon as practicable after the Trustee has received notice of such Special Payment, or has received the funds for such Special Payment (each, a “Special Distribution Date”). Any such distribution will be subject to the Intercreditor Agreement. (Basic Agreement, Sections 4.02(b) and (c); Trust Supplements, Section 7.01(d))

Each Trustee will mail a notice to the Certificateholders of the applicable Trust stating the scheduled Special Distribution Date, the related record date, the amount of the Special Payment and, in the case of a distribution under the applicable Pass Through Trust Agreement, the reason for the Special Payment. In the case of a redemption or purchase of the Equipment Notes held in the related Trust, such notice will be mailed not less than 15 days prior to the date such Special Payment is scheduled to be distributed, and in the case of any other Special Payment, such notice will be mailed as soon as practicable after the applicable Trustee has confirmed that it has received funds for such Special Payment. (Basic Agreement, Section 4.02(c); Trust Supplements, Section 7.01(d)) Each distribution of a Special Payment, other than a Final Distribution, on a Special Distribution Date for any Trust will be made by the applicable Trustee to the Certificateholders of record of such Trust on the record date applicable to such Special Payment. (Basic Agreement, Section 4.02(b)) See “— Indenture Events of Default and Certain Rights Upon an Indenture Event of Default” and “Description of the Equipment Notes — Redemption.”

Each Pass Through Trust Agreement requires that the applicable Trustee establish and maintain, for the related Trust and for the benefit of the Certificateholders of such Trust, one or more non-interest bearing accounts (the “Certificate Account”) for the deposit of payments representing Scheduled Payments received by such Trustee. (Basic Agreement, Section 4.01) Each Pass Through Trust Agreement requires that the applicable Trustee establish and maintain, for the related Trust and for the benefit of the Certificateholders of such Trust, one or more accounts (the “Special Payments Account”) for the deposit of payments representing Special Payments received by such Trustee, which will be non-interest bearing except in certain limited circumstances where such Trustee may invest amounts in such account in certain Permitted Investments. (Basic Agreement, Section 4.01; Trust Supplements, Section 7.01(c)) Pursuant to the terms of each Pass Through Trust Agreement, the applicable Trustee is required to deposit any Scheduled Payments relating to the related Trust received by it in the Certificate Account of such Trust and to deposit any Special Payments so received by it in the Special Payments Account of such Trust. (Basic Agreement, Section 4.01; Trust Supplements, Section 7.01(c)) All amounts so deposited will be distributed by such Trustee on a Regular Distribution Date or a Special Distribution Date, as appropriate. (Basic Agreement, Section 4.02)

The Final Distribution for each Trust will be made only upon presentation and surrender of the Certificates for such Trust at the office or agency of the applicable Trustee specified in the notice given by such Trustee of such Final Distribution. (Basic Agreement, Section 11.01) See “— Termination of the Trusts” below. Distributions in respect of Certificates issued in global form will be made as described in “— Book-Entry Registration; Delivery and Form” below.

If any Regular Distribution Date or Special Distribution Date is not a Business Day, distributions scheduled to be made on such Regular Distribution Date or Special Distribution Date will be made on the next succeeding Business Day and interest will not be added for such additional period. (Basic Agreement, Section 12.11; Trust Supplements, Sections 3.02(c) and 3.02(d))

Business Day” means, with respect to Certificates of any class, any day (a) other than a Saturday, a Sunday or a day on which commercial banks are required or authorized to close in New York, New York; Fort Worth, Texas; Wilmington, Delaware; or, so long as any Certificate of such class is outstanding, the city and state in which the Trustee, the Subordination Agent or any related Loan Trustee maintains its corporate trust office or receives and disburses funds and (b) solely with respect to drawings under any Liquidity Facility, which is also a “Business Day” as defined in such Liquidity Facility. (Intercreditor Agreement, Section 1.01)

 

39


Table of Contents

Subordination

The Certificates are subject to subordination terms set forth in the Intercreditor Agreement. See “Description of the Intercreditor Agreement — Priority of Distributions.”

Pool Factors

The “Pool Balance” of the Certificates issued by any Trust indicates, as of any date, the original aggregate face amount of the Certificates of such Trust less the aggregate amount of all distributions made as of such date in respect of the Certificates of such Trust other than distributions made in respect of interest or Premium Amount or reimbursement of any costs and expenses incurred in connection therewith. The Pool Balance of the Certificates issued by any Trust as of any date will be computed after giving effect to any distribution with respect to payment of principal, if any, on the Equipment Notes or payment with respect to other Trust Property of such Trust and the distribution thereof to be made on such date. (Trust Supplements, Section 1.01; Intercreditor Agreement, Section 1.01)

The “Pool Factor” for each Trust as of any Distribution Date is the quotient (rounded to the seventh decimal place) computed by dividing (i) the Pool Balance of such Trust by (ii) the original aggregate face amount of the Certificates of such Trust. The Pool Factor for each Trust as of any Distribution Date will be computed after giving effect to any distribution with respect to payment of principal, if any, on the Equipment Notes held by such Trust or payments with respect to other Trust Property of such Trust and the distribution thereof to be made on that date. (Trust Supplements, Section 1.01) The Pool Factor for each Trust was 1.0000000 on the date of issuance of the related Old Certificates; thereafter, the Pool Factor for each Trust will decline as described herein to reflect reductions in the Pool Balance of such Trust. The amount of a Certificateholder’s pro rata share of the Pool Balance of a Trust can be determined by multiplying the original denomination of the Certificateholder’s Certificate of such Trust by the Pool Factor for such Trust as of the applicable Distribution Date. Notice of the Pool Factor and the Pool Balance for each Trust will be mailed to Certificateholders of such Trust on each Distribution Date. (Trust Supplements, Section 5.01(a))

The following table sets forth the expected aggregate principal amortization schedule (the “Assumed Amortization Schedule”) for the Equipment Notes held in each Trust and resulting Pool Factors with respect to such Trust. The actual aggregate principal amortization schedule applicable to a Trust and the resulting Pool Factors with respect to such Trust may differ from the Assumed Amortization Schedule because the scheduled distribution of principal payments for any Trust may be affected if, among other things, any Equipment Notes held in such Trust are redeemed or purchased or a default in payment on any Equipment Note occurs.

 

     Class A      Class B      Class C  

Date

   Scheduled
Principal
Payments
     Expected
Pool
Factor
     Scheduled
Principal
Payments
     Expected
Pool
Factor
     Scheduled
Principal
Payments
     Expected
Pool
Factor
 

Applicable Issuance Date

   $ 0.00         1.0000000       $ 0.00         1.0000000       $ 0.00         1.0000000   

January 15, 2014

     41,679,581.85         0.9704004         13,085,855.53         0.9744436         0.00         1.0000000   

July 15, 2014

     37,219,486.90         0.9439682         18,513,623.22         0.9382868         0.00         1.0000000   

January 15, 2015

     39,608,492.86         0.9158395         19,397,181.75         0.9004045         0.00         1.0000000   

July 15, 2015

     67,603,264.48         0.8678296         13,923,047.06         0.8732131         3,353,000.00         0.9869033   

January 15, 2016

     38,966,261.35         0.8401569         19,582,722.50         0.8349684         0.00         0.9869033   

July 15, 2016

     57,793,104.40         0.7991140         23,748,789.04         0.7885875         3,213,000.00         0.9743534   

January 15, 2017

     53,420,218.05         0.7611765         22,338,483.14         0.7449609         249,452,000.00         0.0000000   

July 15, 2017

     44,632,573.73         0.7294798         19,209,700.43         0.7074448         0.00         0.0000000   

January 15, 2018

     44,486,290.07         0.6978870         19,355,984.26         0.6696429         0.00         0.0000000   

July 15, 2018

     44,339,117.37         0.6663987         19,503,156.89         0.6315536         0.00         0.0000000   

January 15, 2019

     219,366,768.15         0.5106109         90,728,359.96         0.4543630         0.00         0.0000000   

July 15, 2019

     19,716,024.10         0.4966092         32,015,882.91         0.3918366         0.00         0.0000000   

January 15, 2020

     34,912,090.19         0.4718156         17,863,846.85         0.3569488         0.00         0.0000000   

July 15, 2020

     34,916,069.00         0.4470193         182,771,366.46         0.0000000         0.00         0.0000000   

January 15, 2021

     34,898,810.46         0.4222352         0.00         0.0000000         0.00         0.0000000   

July 15, 2021

     337,919,258.18         0.1822550         0.00         0.0000000         0.00         0.0000000   

 

40


Table of Contents
     Class A      Class B      Class C  

Date

   Scheduled
Principal
Payments
     Expected
Pool
Factor
     Scheduled
Principal
Payments
     Expected
Pool
Factor
     Scheduled
Principal
Payments
     Expected
Pool
Factor
 

January 15, 2022

     14,673,561.26         0.1718342         0.00         0.0000000         0.00         0.0000000   

July 15, 2022

     15,106,442.08         0.1611061         0.00         0.0000000         0.00         0.0000000   

January 15, 2023

     226,855,585.52         0.0000000         0.00         0.0000000         0.00         0.0000000   

If the Pool Factor and Pool Balance of a Trust differ from the Assumed Amortization Schedule for such Trust, notice thereof will be provided to the Certificateholders of such Trust as described hereafter. The Pool Factor and Pool Balance of each Trust will be recomputed if there has been an early redemption, purchase or default in the payment of principal or interest in respect of one or more of the Equipment Notes held in a Trust, as described in “— Indenture Events of Default and Certain Rights Upon an Indenture Event of Default,” “Possible Refinancing of Class B Certificates and Class C Certificates” and “Description of the Equipment Notes — Redemption.” Promptly following the date of any such redemption, purchase or default, the Pool Factor, Pool Balance and expected principal payment schedule of each Trust will be recomputed after giving effect thereto and notice thereof will be mailed to the Certificateholders of such Trust. (Trust Supplements, Sections 5.01(c) and 5.01(d)) See “— Reports to Certificateholders” and “—Certificate Buyout Right of Certificateholders.”

Reports to Certificateholders

On each Distribution Date, the applicable Trustee will include with each distribution by it of a Scheduled Payment or Special Payment to the Certificateholders of the related Trust a statement, giving effect to such distribution to be made on such Distribution Date, setting forth the following information (per $1,000 aggregate principal amount of Certificates as to items (2) and (3) below):

 

  (1) the aggregate amount of funds distributed on such Distribution Date under the related Pass Through Trust Agreement, indicating the amount, if any, allocable to each source, including, in the case of a statement to the Class A Certificateholders or the Class B Certificateholders, any portion thereof paid by the applicable Liquidity Provider;

 

  (2) the amount of such distribution under the related Pass Through Trust Agreement allocable to principal and the amount allocable to Premium Amount (if any);

 

  (3) the amount of such distribution under the related Pass Through Trust Agreement allocable to interest, indicating, in the case of a statement to the Class A Certificateholders or the Class B Certificateholders, any portion thereof paid by the applicable Liquidity Provider; and

 

  (4) the Pool Balance and the Pool Factor for such Trust. (Trust Supplements, Section 5.01)

As long as the Certificates are registered in the name of The Depository Trust Company (“DTC”) or its nominee (including Cede & Co. (“Cede”)), on the record date prior to each Distribution Date, the applicable Trustee will request that DTC post on its Internet bulletin board a securities position listing setting forth the names of all DTC Participants reflected on DTC’s books as holding interests in the applicable Certificates on such record date. On each Distribution Date, the applicable Trustee will mail to each such DTC Participant the statement described above and will make available additional copies as requested by such DTC Participant for forwarding to Certificate Owners. (Trust Supplements, Section 5.01(a))

In addition, after the end of each calendar year, the applicable Trustee will furnish to each person who at any time during the preceding calendar year was a Certificateholder of record of the related class a report containing the sum of the amounts determined pursuant to clauses (1), (2) and (3) above with respect to the applicable Trust for such calendar year or, if such person was a Certificateholder of such class during only a portion of such calendar year, for the applicable portion of such calendar year, and such other items as are readily available to such Trustee and which a Certificateholder of such class reasonably requests as necessary for the purpose of such Certificateholder’s preparation of its U.S. federal income tax returns or

 

41


Table of Contents

foreign income tax returns. (Trust Supplements, Section 5.01(b)) Such report and such other items will be prepared on the basis of information supplied to the applicable Trustee by the DTC Participants and will be delivered by such Trustee to such DTC Participants to be available for forwarding by such DTC Participants to Certificate Owners of the related class. (Trust Supplements, Section 5.01(b))

At such time, if any, as Certificates are issued in the form of Definitive Certificates, the applicable Trustee will prepare and deliver the information described above to each Certificateholder of record of the applicable Trust as the name and period of record ownership of such Certificateholder appears on the records of the registrar of the applicable Certificates.

Indenture Events of Default and Certain Rights Upon an Indenture Event of Default

See “Description of the Equipment Notes — Indenture Events of Default, Notice and Waiver” for a list of Indenture Events of Default.

As the same institution will act as Trustee of multiple Trusts, such Trustee could be faced with a potential conflict of interest upon an Indenture Event of Default. In such event, each Trustee has indicated that it would resign as Trustee of one or all such Trusts, and a successor trustee would be appointed in accordance with the terms of the applicable Pass Through Trust Agreement. Wilmington Trust Company is the initial Trustee under the Class A Trust, the Class B Trust and the Class C Trust. (Basic Agreement, Sections 7.08 and 7.09)

Upon the occurrence and during the continuation of an Indenture Event of Default under an Indenture, the Controlling Party may direct the Loan Trustee under such Indenture to accelerate the Equipment Notes issued thereunder and may direct the Loan Trustee under such Indenture in the exercise of remedies thereunder and may sell all (but not less than all) of such Equipment Notes or foreclose and sell the Collateral under such Indenture to any person, subject to certain limitations. See “Description of the Intercreditor Agreement — Intercreditor Rights — Limitation on Exercise of Remedies.” The proceeds of any such sale will be distributed pursuant to the provisions of the Intercreditor Agreement. Any such proceeds so distributed to any Trustee upon any such sale will be deposited in the applicable Special Payments Account and will be distributed to the Certificateholders of the applicable Trust on a Special Distribution Date. (Basic Agreement, Sections 4.01 and 4.02; Trust Supplements, Sections 7.01(c) and 7.01(d))

The market for Aircraft or Equipment Notes during the continuation of any Indenture Event of Default may be limited and there can be no assurance as to whether they could be sold or the price at which they could be sold. If any Equipment Notes are sold for less than their outstanding principal amount, or any Aircraft are sold for less than the outstanding principal amount of the related Equipment Notes, certain Certificateholders will receive a smaller amount of principal distributions than anticipated and will not have any claim for the shortfall against American (except in the case that Aircraft are sold for less than the outstanding principal amount of the related Equipment Notes), any Liquidity Provider or any Trustee. Neither the Trustee of the Trust holding such Equipment Notes nor the Certificateholders of such Trust, furthermore, could take action with respect to any remaining Equipment Notes held in such Trust as long as no Indenture Event of Default existed with respect thereto.

Any amount, other than Scheduled Payments received on a Regular Distribution Date or within five days thereafter, distributed to the Trustee of any Trust by the Subordination Agent on account of the Equipment Notes or other Trust Property of such Trust following an Indenture Event of Default under any Indenture will be deposited in the Special Payments Account for such Trust and will be distributed to the Certificateholders of such Trust on a Special Distribution Date. (Basic Agreement, Section 4.02(b); Trust Supplements, Sections 1.01 and 7.01(c); Intercreditor Agreement, Sections 1.01 and 2.04)

Any funds representing payments received with respect to any defaulted Equipment Notes, or the proceeds from the sale of any Equipment Notes, held by the Trustee in the Special Payments Account for such Trust will, to the extent practicable, be invested and reinvested by such Trustee in certain Permitted Investments pending the distribution of such funds on a Special Distribution Date. (Basic Agreement,

 

42


Table of Contents

Section 4.04) “Permitted Investments” are defined as obligations of the United States or agencies or instrumentalities thereof the payment of which is backed by the full faith and credit of the United States and which mature in not more than 60 days after they are acquired or such lesser time as is required for the distribution of any Special Payments on a Special Distribution Date. (Basic Agreement, Section 1.01)

Each Pass Through Trust Agreement provides that the Trustee of the related Trust will, within 90 days after the occurrence of a default (as defined below) known to it, notify the Certificateholders of such Trust by mail of such default, unless such default has been cured or waived; provided that (i) in the case of defaults not relating to the payment of money, such Trustee will not give notice until the earlier of the time at which such default becomes an Indenture Event of Default and the expiration of 60 days from the occurrence of such default, and (ii) except in the case of default in a payment of principal, Premium Amount (if any) or interest on any of the Equipment Notes held in such Trust, the applicable Trustee will be protected in withholding such notice if it in good faith determines that the withholding of such notice is in the interests of such Certificateholders. (Basic Agreement, Section 7.02) For the purpose of the provision described in this paragraph only, the term “default” with respect to a Trust means an event that is, or after notice or lapse of time or both would become, an event of default with respect to such Trust or a Triggering Event under the Intercreditor Agreement, and the term “event of default” with respect to a Trust means an Indenture Event of Default under any Indenture pursuant to which Equipment Notes held by such Trust were issued.

Triggering Event” means (i) the occurrence of an Indenture Event of Default under all of the Indentures resulting in a PTC Event of Default with respect to the most senior class of Certificates then outstanding, (ii) the acceleration of all of the outstanding Equipment Notes or (iii) the occurrence of an American Bankruptcy Event. (Intercreditor Agreement, Section 1.01)

Each Pass Through Trust Agreement contains a provision entitling the Trustee of the related Trust, subject to the duty of such Trustee during a default to act with the required standard of care, to be offered reasonable security or indemnity by the holders of the Certificates of such Trust before proceeding to exercise any right or power under such Pass Through Trust Agreement or the Intercreditor Agreement at the request of such Certificateholders. (Basic Agreement, Section 7.03(e))

Subject to certain qualifications set forth in each Pass Through Trust Agreement and to certain limitations set forth in the Intercreditor Agreement, the Certificateholders of each Trust holding Certificates evidencing fractional undivided interests aggregating not less than a majority in interest in such Trust will have the right to direct the time, method and place of conducting any proceeding for any remedy available to the Trustee with respect to such Trust or pursuant to the terms of the Intercreditor Agreement or the applicable Liquidity Facility, or exercising any trust or power conferred on such Trustee under such Pass Through Trust Agreement, the Intercreditor Agreement, or such Liquidity Facility, including any right of such Trustee as Controlling Party under the Intercreditor Agreement or as a Noteholder. (Basic Agreement, Section 6.04) See “Description of the Intercreditor Agreement — Intercreditor Rights — Controlling Party.”

Subject to the Intercreditor Agreement, the holders of the Certificates of a Trust evidencing fractional undivided interests aggregating not less than a majority in interest of such Trust may on behalf of all Certificateholders of such Trust waive any past Indenture Event of Default or “default” under the related Pass Through Trust Agreement and its consequences or, if the Trustee of such Trust is the Controlling Party, may direct such Trustee to so instruct the applicable Loan Trustee; provided, however, that the consent of each Certificateholder of such Trust is required to waive (i) a default in the deposit of any Scheduled Payment or Special Payment or in the distribution thereof, (ii) a default in payment of the principal, Premium Amount (if any) or interest with respect to any of the Equipment Notes held in such Trust or (iii) a default in respect of any covenant or provision of the related Pass Through Trust Agreement that cannot be modified or amended without the consent of each Certificateholder of such Trust affected thereby. (Basic Agreement, Section 6.05) Each Indenture will provide that, with certain exceptions, the holders of the majority in aggregate unpaid principal amount of the Equipment Notes issued thereunder may on behalf of all such holders waive any past default or Indenture Event of Default thereunder. Notwithstanding such provisions of the Indentures, pursuant to the Intercreditor Agreement only the

 

43


Table of Contents

Controlling Party will be entitled to waive any such past default or Indenture Event of Default. See “Description of the Intercreditor Agreement — Intercreditor Rights — Controlling Party.”

Certificate Buyout Right of Certificateholders

After the occurrence and during the continuation of a Certificate Buyout Event, with ten days’ prior written irrevocable notice to the relevant Trustees and each relevant Certificateholder:

 

    each Class C Certificateholder (other than American or any of its affiliates) will have the right (the “Class C Buyout Right”) — regardless of the exercise of purchase rights by any Class B Certificateholder — to purchase all, but not less than all, of the Class A Certificates and the Class B Certificates on the third Business Day next following the expiry of such ten-day notice period; and

 

    so long as no Class C Certificateholder shall have elected to exercise its Class C Buyout Right and given notice of such election, each Class B Certificateholder (other than American or any of its affiliates) will have the right (the “Class B Buyout Right”) to purchase all, but not less than all, of the Class A Certificates on the third Business Day next following the expiry of such ten-day notice period; provided that, with respect to such Certificate Buyout Event, such Class B Buyout Right shall terminate upon notification of an election to exercise a Class C Buyout Right, but shall be revived if the exercise of such Class C Buyout Right is not consummated on the purchase date proposed therefor.

If Refinancing Certificates are issued, holders of such Refinancing Certificates will have the same right (subject to the same terms and conditions) to purchase the applicable senior class or classes of Certificates as the holders of the Certificates that such Refinancing Certificates refinanced. See “Possible Refinancing of Class B Certificates and Class C Certificates.”

In each case, the purchase price will be equal to the Pool Balance of the relevant class or classes of Certificates plus accrued and unpaid interest thereon to the date of purchase, without any premium, but including any other amounts then due and payable to the Certificateholders of such class or classes under the related Pass Through Trust Agreement(s), the Intercreditor Agreement, any Equipment Note held as part of the related Trust Property or the related Indenture and Participation Agreement or on or in respect of such Certificates; provided, however, that if such purchase occurs after the record date under the related Pass Through Trust Agreement(s) relating to any Distribution Date, such purchase price will be reduced by the amount to be distributed thereunder on such related Distribution Date (which deducted amounts will remain distributable to, and may be retained by, the Certificateholders of such class or classes as of such record date). Such purchase right may be exercised by any Certificateholder of the class or classes entitled to such right.

In each case, if prior to the end of the ten-day notice period, any other Certificateholder(s) of the same class notifies the purchasing Certificateholder that such other Certificateholder(s) want(s) to participate in such purchase, then such other Certificateholder(s) may join with the purchasing Certificateholder to purchase the applicable senior Certificates pro rata based on the interest in the Trust with respect to such class held by each purchasing Certificateholder of such class. Upon consummation of such a purchase, no other Certificateholder of the same class as the purchasing Certificateholder will have the right to purchase the Certificates of the applicable class or classes during the continuance of such Certificate Buyout Event. If American or any of its affiliates is a Certificateholder, it will not have the purchase rights described above. (Trust Supplements, Section 6.01)

A “Certificate Buyout Event” means that an American Bankruptcy Event has occurred and is continuing and either of the following events has occurred: (A) (i) the 60-day period specified in Section 1110(a)(2)(A) of the Bankruptcy Code (the “60-Day Period”) has expired and (ii) American has not entered into one or more agreements under Section 1110(a)(2)(A) of the Bankruptcy Code to perform all of its obligations under all of the Indentures and has not cured defaults thereunder in accordance with Section

 

44


Table of Contents

1110(a)(2)(B) of the Bankruptcy Code or, if it has entered into such agreements, has at any time thereafter failed to cure any default under any of the Indentures in accordance with Section 1110(a)(2)(B) of the Bankruptcy Code; or (B) if prior to the expiry of the 60-Day Period, American will have abandoned any Aircraft. (Intercreditor Agreement, Section 1.01)

PTC Event of Default

A “PTC Event of Default” with respect to each Pass Through Trust Agreement and the related class of Certificates means the failure to distribute within ten Business Days after the applicable Distribution Date either:

 

    the outstanding Pool Balance of such class of Certificates on the Final Legal Distribution Date for such class; or

 

    the interest scheduled for distribution on such class of Certificates on any Distribution Date (unless the Subordination Agent has made an Interest Drawing, or a withdrawal from the Cash Collateral Account for such class of Certificates, in an aggregate amount sufficient to pay such interest and has distributed such amount to the Trustee entitled thereto). (Intercreditor Agreement, Section 1.01)

Any failure to make expected principal distributions with respect to any class of Certificates on any Regular Distribution Date (other than the Final Legal Distribution Date) will not constitute a PTC Event of Default with respect to such Certificates.

A PTC Event of Default with respect to the most senior outstanding class of Certificates resulting from an Indenture Event of Default under all Indentures will constitute a Triggering Event.

Merger, Consolidation and Transfer of Assets

American is prohibited from consolidating with or merging into any other entity where American is not the surviving entity or conveying, transferring or leasing substantially all of its assets as an entirety to any other entity unless:

 

    the successor or transferee entity is organized and validly existing under the laws of the United States or any state thereof or the District of Columbia;

 

    the successor or transferee entity is, if and to the extent required under Section 1110 in order that the Loan Trustee continues to be entitled to any benefits of Section 1110 with respect to an Aircraft, a “citizen of the United States” (as defined in Title 49 of the United States Code relating to aviation (the “Transportation Code”)) holding an air carrier operating certificate issued by the Secretary of Transportation pursuant to Chapter 447 of the Transportation Code;

 

    the successor or transferee entity expressly assumes all of the obligations of American contained in the Basic Agreement and any Trust Supplement, the Note Purchase Agreement, the Equipment Notes, the Indentures and the Participation Agreements;

 

    if the Aircraft are, at the time, registered with the FAA or such person is located in a “Contracting State” (as such term is used in the Cape Town Treaty), the transferor or successor entity makes such filings and recordings with the FAA pursuant to the Transportation Code and registrations under the Cape Town Treaty or, if the Aircraft are, at the time, not registered with the FAA, the transferor or successor entity makes such filings and recordings with the applicable aviation authority, as are necessary to evidence such consolidation, merger or transfer; and

 

    American has delivered a certificate and an opinion or opinions of counsel indicating that such transaction, in effect, complies with such conditions.

 

45


Table of Contents

In addition, after giving effect to such transaction, no Indenture Event of Default shall have occurred and be continuing. (Basic Agreement, Section 5.02; Trust Supplements, Section 8.01; Participation Agreements, Section 6.02(e); Note Purchase Agreement, Section 4(a)(iii))

None of the Certificates, the Equipment Notes or the underlying agreements contain or will contain any covenants or provisions which may afford the applicable Trustee or Certificateholders protection in the event of a highly leveraged transaction, including transactions effected by management or affiliates, which may or may not result in a change in control of American.

Modification of the Pass Through Trust Agreements and Certain Other Agreements

Each Pass Through Trust Agreement contains provisions permitting American and the Trustee thereunder to enter into one or more agreements supplemental to such Pass Through Trust Agreement or, at the request of American, permitting or requesting, the execution of amendments or agreements supplemental to the Intercreditor Agreement, the Note Purchase Agreement, any of the Participation Agreements, any Liquidity Facility or, if applicable, any Parent Guarantee, without the consent of the Certificateholders of such Trust to, among other things:

 

    make appropriate provisions for a guarantee (a “Parent Guarantee”) of any obligations of American under such Pass Through Trust Agreement, any pass through trust agreement related to the issuance of any Refinancing Certificates, any Certificate, the Intercreditor Agreement, any Liquidity Facility, any operative document with respect to any Aircraft, the Note Purchase Agreement or any agreement related to any of the foregoing, by AAG or any other person or entity that has the direct or indirect power to direct or cause the direction of the management and policy of American (whether through the ownership of voting securities or by contract or otherwise) in each case together with its successors and assigns (the “Guarantor”);

 

    evidence the succession of another corporation or entity to American and the assumption by such corporation or entity of the covenants of American contained in such Pass Through Trust Agreement or of American’s obligations under the Intercreditor Agreement, the Note Purchase Agreement, any Participation Agreement or any Liquidity Facility or, if applicable, to evidence the succession of another corporation or entity to the Guarantor and the assumption by such corporation or entity of the covenants contained in such Pass Through Trust Agreement or of the Guarantor’s obligations under any Parent Guarantee;

 

    add to the covenants of American or the Guarantor, if any, for the benefit of holders of any Certificates or surrender any right or power conferred upon American or the Guarantor, if any, in such Pass Through Trust Agreement, the Intercreditor Agreement, the Note Purchase Agreement, any Participation Agreement, any Liquidity Facility or, if applicable, any Parent Guarantee;

 

    cure any ambiguity or correct any mistake or inconsistency contained in any Certificates, the Basic Agreement, any related Trust Supplement, the Intercreditor Agreement, the Note Purchase Agreement, any Participation Agreement, any Liquidity Facility or, if applicable, any Parent Guarantee;

 

    make or modify any other provision with respect to matters or questions arising under any Certificates, the Basic Agreement, any related Trust Supplement, the Intercreditor Agreement, the Note Purchase Agreement, any Participation Agreement, any Liquidity Facility or, if applicable, any Parent Guarantee as American may deem necessary or desirable and that will not materially adversely affect the interests of the holders of the related Certificates;

 

    comply with any requirement of the SEC, any applicable law, rules or regulations of any exchange or quotation system on which any Certificates are listed (or to facilitate any listing of any Certificates on any exchange or quotation system) or any requirement of DTC or like depositary or of any regulatory body;

 

46


Table of Contents
    modify, eliminate or add to the provisions of such Pass Through Trust Agreement, the Intercreditor Agreement, the Note Purchase Agreement, any Participation Agreement, any Liquidity Facility or, if applicable, any Parent Guarantee, to the extent necessary to establish, continue or obtain the qualification of such Pass Through Trust Agreement (including any supplemental agreement), the Intercreditor Agreement, the Note Purchase Agreement, any Participation Agreement, any Liquidity Facility or, if applicable, any Parent Guarantee under the Trust Indenture Act of 1939, as amended (the “Trust Indenture Act”), or under any similar federal statute enacted after the date of such Pass Through Trust Agreement and, with certain exceptions, add to such Pass Through Trust Agreement, the Intercreditor Agreement, the Note Purchase Agreement, any Participation Agreement, any Liquidity Facility or, if applicable, any Parent Guarantee, such other provisions as may be expressly permitted by the Trust Indenture Act;

 

    (i) evidence and provide for a successor Trustee under such Pass Through Trust Agreement, the Intercreditor Agreement, the Note Purchase Agreement, any Participation Agreement, any Indenture, any Liquidity Facility or, if applicable, any Parent Guarantee, (ii) evidence the substitution of a Liquidity Provider with a replacement liquidity provider or to provide for any Replacement Facility, all as provided in the Intercreditor Agreement or (iii) add to or change any of the provisions of such Pass Through Trust Agreement, the Intercreditor Agreement, the Note Purchase Agreement, any Participation Agreement, any Liquidity Facility or, if applicable, any Parent Guarantee as necessary to provide for or facilitate the administration of the Trust under such Pass Through Trust Agreement by more than one trustee or to provide multiple liquidity facilities for one or more Trusts;

 

    provide certain information to the applicable Trustee as required in such Pass Through Trust Agreement;

 

    add to or change any provision of any Certificates, the Basic Agreement or any Trust Supplement to facilitate the issuance of such Certificates in bearer form or to facilitate or provide for the issuance of such Certificates in global form in addition to or in place of Certificates in certificated form;

 

    provide for the delivery of any agreement supplemental to such Pass Through Trust Agreement or any Certificates in or by means of any computerized, electronic or other medium, including by computer diskette;

 

    correct or supplement the description of any property of such Trust;

 

    modify, eliminate or add to the provisions of the Basic Agreement, any Trust Supplement, the Note Purchase Agreement, any Participation Agreement or any Parent Guarantee to reflect the substitution of a substitute aircraft for any Aircraft;

 

    comply with any requirement of the SEC in connection with the qualification of such Pass Through Trust Agreement, any Parent Guarantee or any other agreement or instrument related to any Certificates under the Trust Indenture Act; or

 

    make any other amendments or modifications to such Pass Through Trust Agreement; provided that such amendments or modifications will only apply to Certificates of one or more classes to be hereafter issued;

provided, however, that, except to the extent otherwise provided in the supplemental agreement, unless there shall have been obtained from each Rating Agency written confirmation to the effect that such supplemental agreement would not result in a reduction of the rating for any class of Certificates below the then current rating of such class of Certificates or a withdrawal or suspension of the rating of any class of Certificates, American shall provide the applicable Trustee with an opinion of counsel to the effect that such supplemental agreement will not cause the related Trust to be treated as other than a grantor trust for

 

47


Table of Contents

U.S. federal income tax purposes unless an Indenture Event of Default shall have occurred and be continuing, in which case such opinion shall be to the effect that such supplemental agreement will not cause the applicable Trust to become an association taxable as a corporation for U.S. federal income tax purposes. (Basic Agreement, Section 9.01; Trust Supplements, Section 8.02)

Each Pass Through Trust Agreement also contains provisions permitting American and the related Trustee to enter into one or more agreements supplemental to such Pass Through Trust Agreement or, at the request of American, permitting or requesting the execution of amendments or agreements supplemental to any other Pass Through Trust Agreement, the Intercreditor Agreement, the Note Purchase Agreement, any Certificate, any Participation Agreement, any other operative document with respect to any Aircraft, any Liquidity Facility or, if applicable, any Parent Guarantee, without the consent of the Certificateholders of the related Trust, to provide for the issuance of any Refinancing Certificates, the formation of related trusts, the purchase by such trusts of the related equipment notes, the establishment of certain matters with respect to such Refinancing Certificates and other matters incidental thereto or as otherwise contemplated by the Basic Agreement, all as provided in, and subject to certain terms and conditions set forth in, the Note Purchase Agreement and the Intercreditor Agreement. (Trust Supplements, Section 8.02) See “Possible Refinancing of Class B Certificates and Class C Certificates.”

Each Pass Through Trust Agreement also contains provisions permitting the execution, with the consent of the Certificateholders of the related Trust evidencing fractional undivided interests aggregating not less than a majority in interest of such Trust, of supplemental agreements adding any provisions to or changing or eliminating any of the provisions of such Pass Through Trust Agreement, the Intercreditor Agreement, the Note Purchase Agreement, any Liquidity Facility or, if applicable, any Parent Guarantee to the extent applicable to such Certificateholders or modifying the rights of such Certificateholders under such Pass Through Trust Agreement, the Intercreditor Agreement, the Note Purchase Agreement, any Liquidity Facility or, if applicable, any Parent Guarantee, except that no such supplemental agreement may, without the consent of the holder of each outstanding Certificate adversely affected thereby:

 

    reduce in any manner the amount of, or delay the timing of, any receipt by the related Trustee of payments on the Equipment Notes held in such Trust, or distributions in respect of any Certificate of such Trust or change the date or place of any payment of any such Certificate or change the coin or currency in which any such Certificate is payable, or impair the right of any Certificateholder of such Trust to institute suit for the enforcement of any such payment or distribution when due;

 

    permit the disposition of any Equipment Note held in such Trust or otherwise deprive such Certificateholder of the benefit of the ownership of the Equipment Notes in such Trust, except as provided in such Pass Through Trust Agreement, the Intercreditor Agreement or any applicable Liquidity Facility;

 

    alter the priority of distributions specified in the Intercreditor Agreement in a manner materially adverse to the interests of any holders of any outstanding Certificates;

 

    modify certain amendment provisions in such Pass Through Trust Agreement, except to increase the percentage of the aggregate fractional undivided interests of the related Trust provided for in such Pass Through Trust Agreement, the consent of the Certificateholders of such Trust of which is required for any such supplemental agreement provided for in such Pass Through Trust Agreement, or to provide that certain other provisions of such Pass Through Trust Agreement cannot be modified or waived without the consent of each such Certificateholder affected thereby; or

 

    cause any Trust to become an association taxable as a corporation for U.S. federal income tax purposes. (Basic Agreement, Section 9.02; Trust Supplements, Section 8.03)

 

48


Table of Contents

Notwithstanding any other provision, no amendment or modification of the buyout rights described in “— Certificate Buyout Right of Certificateholders” shall be effective unless the Trustee of each class of Certificates affected by such amendment or modification shall have consented thereto. (Trust Supplements, Section 8.04)

If a Trustee, as holder (or beneficial owner through the Subordination Agent) of any Equipment Note in trust for the benefit of the Certificateholders of the relevant Trust or as Controlling Party under the Intercreditor Agreement, receives (directly or indirectly through the Subordination Agent) a request for a consent to any amendment, modification, waiver or supplement under any Indenture, any Participation Agreement, any Equipment Note, the Note Purchase Agreement, any Parent Guarantee or certain other related documents, then subject to the provisions described above in respect of modifications for which consent of such Certificateholders is not required, such Trustee will forthwith send a notice of such proposed amendment, modification, waiver or supplement to each Certificateholder of the relevant Trust registered on the register of such Trust as of the date of such notice. Such Trustee will request from the Certificateholders of such Trust a direction as to:

 

    whether or not to take or refrain from taking (or direct the Subordination Agent to take or refrain from taking) any action that a Noteholder of such Equipment Note or the Controlling Party has the option to direct;

 

    whether or not to give or execute (or direct the Subordination Agent to give or execute) any waivers, consents, amendments, modifications or supplements as such a Noteholder or as Controlling Party; and

 

    how to vote (or direct the Subordination Agent to vote) any such Equipment Note if a vote has been called for with respect thereto. (Basic Agreement, Section 10.01; Intercreditor Agreement, Section 8.01(b))

Provided such a request for a Certificateholder direction shall have been made, in directing any action or casting any vote or giving any consent as Noteholder (or in directing the Subordination Agent in any of the foregoing):

 

    other than as the Controlling Party, such Trustee will vote for or give consent to any such action with respect to such Equipment Note in the same proportion as that of (x) the aggregate face amount of all Certificates of the related Trust actually voted in favor of or for giving consent to such action by such direction of Certificateholders of such Trust to (y) the aggregate face amount of all outstanding Certificates of such Trust; and

 

    as the Controlling Party, such Trustee will vote as directed in such Certificateholder direction by the Certificateholders evidencing fractional undivided interests aggregating not less than a majority in interest in such Trust. (Basic Agreement, Section 10.01)

For purposes of the immediately preceding paragraph, a Certificate is deemed “actually voted” if the applicable Certificateholder thereof has delivered to the applicable Trustee an instrument evidencing such Certificateholder’s consent to such direction prior to one Business Day before such Trustee directs such action or casts such vote or gives such consent. Notwithstanding the foregoing, but subject to certain rights of the Certificateholders under the relevant Pass Through Trust Agreement and subject to the Intercreditor Agreement, such Trustee may, in its own discretion and at its own direction, consent and notify the relevant Loan Trustee of such consent (or direct the Subordination Agent to consent and notify the relevant Loan Trustee of such consent) to any amendment, modification, waiver or supplement under any related Indenture, Participation Agreement, Equipment Note, the Note Purchase Agreement, a Parent Guarantee (if any) or certain other related documents, if an Indenture Event of Default under any Indenture has occurred and is continuing, or if such amendment, modification, waiver or supplement will not materially adversely affect the interests of such Certificateholders. (Basic Agreement, Section 10.01)

 

49


Table of Contents

Pursuant to the Intercreditor Agreement, with respect to any Indenture at any given time, the Loan Trustee under such Indenture will be directed by the Subordination Agent (as directed by the respective Trustees or by the Controlling Party, as applicable) in taking, or refraining from taking, any action thereunder or with respect to the Equipment Notes issued under such Indenture that are held by the Subordination Agent as the property of the relevant Trust. Any Trustee acting as Controlling Party will direct the Subordination Agent as such Trustee is directed by Certificateholders evidencing fractional undivided interests aggregating not less than a majority in interest in the relevant Trust. (Intercreditor Agreement, Sections 2.06 and 8.01(b)) Notwithstanding the foregoing, without the consent of each Liquidity Provider and each Certificateholder holding Certificates representing a fractional undivided interest in the Equipment Notes under the applicable Indenture held by the Subordination Agent, among other things, no amendment, supplement, modification, consent or waiver of or relating to such Indenture, any related Equipment Note, Participation Agreement or other related document will: (i) reduce the principal amount of, or Premium Amount, if any, or interest on, any Equipment Note under such Indenture; (ii) change the date on which any principal amount of, or Premium Amount, if any, or interest on, any Equipment Note under such Indenture, is due or payable; (iii) create any lien with respect to the Collateral subject to such Indenture prior to or pari passu with the lien thereon under such Indenture except such as are permitted by such Indenture; or (iv) reduce the percentage of the outstanding principal amount of the Equipment Notes under such Indenture the consent of whose holders is required for any supplemental agreement or the consent of whose holders is required for any waiver of compliance with certain provisions of such Indenture or of certain defaults thereunder or their consequences provided for in such Indenture. In addition, without the consent of each Certificateholder, no such amendment, modification, consent or waiver will, among other things, deprive any Certificateholder of the benefit of the lien of any Indenture on the related Collateral, except as provided in connection with the exercise of remedies under such Indenture. (Intercreditor Agreement, Section 8.01(b)) See “— Indenture Events of Default and Certain Rights Upon an Indenture Event of Default” for a description of the rights of the Certificateholders of each Trust to direct the respective Trustees.

Termination of the Trusts

With respect to each Trust, the obligations of American and the Trustee of such Trust will terminate upon the distribution to the Certificateholders of such Trust and to such Trustee of all amounts required to be distributed to them pursuant to the applicable Pass Through Trust Agreement and the disposition of all property held in such Trust. The applicable Trustee will mail to each Certificateholder of such Trust, not earlier than 60 days and not later than 15 days preceding such final distribution, notice of the termination of such Trust, the amount of the proposed final payment, the proposed date for the distribution of such final payment for such Trust and certain other information. The Final Distribution to any Certificateholder of such Trust will be made only upon surrender of such Certificateholder’s Certificates at the office or agency of the applicable Trustee specified in such notice of termination. (Basic Agreement, Section 11.01)

In the event that all of the Certificateholders of such Trust do not surrender their Certificates issued by such Trust for cancellation within six months after the date specified in such written notice, the Trustee of such Trust will give a second written notice to the remaining Certificateholders of such Trust to surrender such Certificates for cancellation and receive the final distribution. No additional interest will accrue with respect to such Certificates after the Distribution Date specified in the first written notice. In the event that any money held by the Trustee of such Trust for the payment of distributions on the Certificates issued by such Trust remains unclaimed for two years (or such lesser time as such Trustee shall be satisfied, after sixty days’ notice from American, is one month prior to the escheat period provided under applicable law) after the final distribution date with respect thereto, such Trustee will pay to each Loan Trustee the appropriate amount of money relating to such Loan Trustee for distribution as provided in the applicable Indenture, Participation Agreement or certain related documents and will give written notice thereof to American. (Basic Agreement, Section 11.01)

The Trustees

The Trustee for each Trust initially is Wilmington Trust Company. Each Trustee’s address is Wilmington Trust Company, 1100 North Market Street, Wilmington, Delaware 19890-1605, Attention:

 

50


Table of Contents

Adam Vogelsong, Ref: American Airlines 2013-2 EETC, Telephone: (302) 636-6472, Facsimile: (302) 636-4149.

With certain exceptions, the Trustees make no representations as to the validity or sufficiency of the Basic Agreement, the Trust Supplements, the Certificates, the Equipment Notes, the Indentures, the Intercreditor Agreement, the Participation Agreements, any Liquidity Facility, the Note Purchase Agreement or other related documents. (Basic Agreement, Sections 7.04 and 7.15; Trust Supplements, Sections 7.03 and 7.04) The Trustee of any Trust will not be liable to the Certificateholders of such Trust for any action taken or omitted to be taken by it in good faith in accordance with the direction of the holders of a majority in face amount of outstanding Certificates of such Trust. (Basic Agreement, Section 7.03(h)) Subject to certain provisions, no Trustee will be under any obligation to exercise any of its rights or powers under any Pass Through Trust Agreement at the request of any holders of Certificates issued thereunder unless there has been offered to such Trustee reasonable security or indemnity against the costs, expenses and liabilities which might be incurred by such Trustee in exercising such rights or powers. (Basic Agreement, Section 7.03(e)) Each Pass Through Trust Agreement provides that the applicable Trustee (and any related agent or affiliate in their respective individual or any other capacity) may acquire and hold Certificates issued thereunder and, subject to certain conditions, may otherwise deal with American with the same rights it would have if it were not such Trustee. (Basic Agreement, Section 7.05)

Book-Entry Registration; Delivery and Form

General

Each class of New Certificates will be represented by one or more fully registered global Certificates (each, a “Global Certificate”) of the applicable class and will be deposited with the related Trustee as custodian for DTC and registered in the name of Cede, as nominee of DTC. Except in the limited circumstances described below, owners of beneficial interests in Global Certificates will not be entitled to receive physical delivery of Definitive Certificates. The New Certificates will not be issuable in bearer form.

Notwithstanding any registration under the Securities Act, the New Class B Certificates and New Class C Certificates will be permitted to be sold only to QIBs for so long as they are outstanding. See “Transfer Restrictions.”

DTC

DTC has informed American as follows: DTC is a limited purpose trust company organized under the laws of the State of New York, a “banking organization” within the meaning of the New York Banking Law, a member of the Federal Reserve System, a “clearing corporation” within the meaning of the Uniform Commercial Code and a “Clearing Agency” registered pursuant to the provisions of Section 17A of the Exchange Act. DTC was created to hold securities for its participants (“DTC Participants”) and facilitate the clearance and settlement of securities transactions between DTC Participants through electronic book-entry changes in accounts of DTC Participants, thereby eliminating the need for physical movement of certificates. DTC Participants include securities brokers and dealers, banks, trust companies and clearing corporations and certain other organizations. Indirect access to the DTC system is available to others such as banks, brokers, dealers and trust companies that clear through or maintain a custodial relationship with a DTC Participant, either directly or indirectly (“Indirect Participants”).

American expects that, pursuant to procedures established by DTC, (i) upon the issuance of the Global Certificates, DTC or its custodian will credit, on its internal system, the respective principal amount of the individual beneficial interests represented by such Global Certificates to the accounts of persons who have accounts with such depositary and (ii) ownership of beneficial interests in the Global Certificates will be shown on, and the transfer of that ownership will be effected only through, records maintained by DTC or its nominee (with respect to interests of DTC Participants) and the records of DTC Participants (with respect to interests of persons other than DTC Participants). Ownership of beneficial interests in the Global Certificates will be limited to DTC Participants or persons who hold interests through DTC Participants.

 

51


Table of Contents

The laws of some states require that certain purchasers of securities take physical delivery of such securities. Such limits and such laws may limit the market for beneficial interests in the Global Certificates. QIBs may hold their interests in the Global Certificates directly through DTC if they are DTC Participants, or indirectly through organizations that are DTC Participants.

So long as DTC or its nominee is the registered owner or holder of the Global Certificates, DTC or such nominee, as the case may be, will be considered the sole record owner or holder of the Certificates represented by such Global Certificates for all purposes under the Certificates and Pass Through Trust Agreements. All references in this prospectus to actions by the Certificateholders shall refer to actions taken by DTC upon instructions from DTC Participants, and all references to distributions, notices, reports and statements to the Certificateholders will refer, as the case may be, to distributions, notices, reports and statements to DTC or such nominee, as the registered holder of the Certificates of the related class. No beneficial owners of an interest in the Global Certificates will be able to transfer that interest except in accordance with DTC’s applicable procedures, in addition to those provided by or under the applicable Pass Through Trust Agreement. Such beneficial owners of an interest in the Global Certificates, and registered owners of a Definitive Certificate, are referred to herein individually as a “Certificate Owner” and collectively as the “Certificate Owners.” DTC has advised American that it will take any action permitted to be taken by a Certificateholder under the applicable Pass Through Trust Agreement only at the direction of one or more DTC Participants to whose accounts with DTC the Global Certificates are credited. Additionally, DTC has advised American that in the event any action requires approval by a certain percentage of the Certificateholders of a particular class, DTC will take such action only at the direction of and on behalf of DTC Participants whose holdings include undivided interests that satisfy any such percentage. DTC may take conflicting actions with respect to other undivided interests to the extent that such actions are taken on behalf of DTC Participants whose holdings include such undivided interests.

Under the rules, regulations and procedures creating and affecting DTC and its operations (the “DTC Rules”), DTC is required to make book-entry transfers of Certificates among DTC Participants on whose behalf it acts with respect to such Certificates. Certificate Owners of Certificates that are not DTC Participants but that desire to purchase, sell or otherwise transfer ownership of, or other interests in, such Certificates may do so only through DTC Participants. DTC Participants and Indirect Participants with which Certificate Owners have accounts with respect to such Certificates, however, are required to make book-entry transfers on behalf of their respective customers. In addition, under the DTC Rules, DTC is required to receive and transmit to the DTC Participants distributions of principal of, Premium Amount, if any, and interest with respect to the Certificates. Such Certificate Owners thus will receive all distributions of principal, Premium Amount, if any, and interest from the relevant Trustee through DTC Participants or Indirect Participants, as the case may be. Under this book entry system, such Certificate Owners may experience some delay in their receipt of payments because such payments will be forwarded by the relevant Trustee to Cede, as nominee for DTC, and DTC in turn will forward the payments to the appropriate DTC Participants in amounts proportionate to the principal amount of such DTC Participants’ respective holdings of beneficial interests in the relevant Certificates, as shown on the records of DTC or its nominee. Distributions by DTC Participants to Indirect Participants or Certificate Owners, as the case may be, will be the responsibility of such DTC Participants.

Unless and until Definitive Certificates are issued under the limited circumstances described herein, the only “Certificateholder” under each Pass Through Trust Agreement will be Cede, as nominee of DTC. Certificate Owners of Certificates therefore will not be recognized by the Trustees as Certificateholders, as such term is used in the Pass Through Trust Agreements, and such Certificate Owners will be permitted to exercise the rights of Certificateholders only indirectly through DTC and DTC Participants. Conveyance of notices and other communications by DTC to DTC Participants and by DTC Participants to Indirect Participants and to such Certificate Owners will be governed by arrangements among them, subject to any statutory or regulatory requirements as may be in effect from time to time.

Payments of the principal of, Premium Amount (if any) and interest on the Global Certificates will be made to DTC or its nominee, as the case may be, as the registered owner thereof. Payments, transfers, exchanges and other matters relating to beneficial interests in a Global Certificate may be subject to various policies and procedures adopted by DTC from time to time. Because DTC can only act on behalf of DTC

 

52


Table of Contents

Participants, who in turn act on behalf of Indirect Participants, the ability of a Certificateholder to pledge its interest to persons or entities that do not participate in the DTC system, or to otherwise act with respect to such interest, may be limited due to the lack of a physical certificate for such interest.

Neither American nor the Trustees, nor any paying agent or registrar with respect to the Certificates, will have any responsibility or liability for any aspect of the records relating to or payments made on account of beneficial ownership interests in the Global Certificates or for maintaining, supervising or reviewing any records relating to such beneficial ownership interests or for the performance by DTC, any DTC Participant or any Indirect Participant of their respective obligations under the DTC Rules or any other statutory, regulatory, contractual or customary procedures governing their obligations. (Trust Supplements, Section 4.03(f))

American expects that DTC or its nominee, upon receipt of any payment of principal, Premium Amount (if any) or interest in respect of the Global Certificates, will credit DTC Participants’ accounts with payments in amounts proportionate to their respective beneficial ownership interests in the face amount of such Global Certificates, as shown on the records of DTC or its nominee. American also expects that payments by DTC Participants to owners of beneficial interests in such Global Certificates held through such DTC Participants will be governed by the standing instructions and customary practices of such DTC Participants. Such payments will be the responsibility of such DTC Participants.

Although DTC is expected to follow the foregoing procedures in order to facilitate transfers in a Global Certificate among participants of DTC, it is under no obligation to perform or continue to perform such procedures and such procedures may be discontinued at any time.

Same-Day Settlement

As long as Certificates are registered in the name of DTC or its nominee, all payments made by American to the Loan Trustee under any Indenture will be in immediately available funds. Such payments, including the final distribution of principal with respect to the Certificates, will be passed through to DTC in immediately available funds.

Any Certificates registered in the name of DTC or its nominee will trade in DTC’s Same Day Funds Settlement System until maturity, and secondary market trading activity in the Certificates will therefore be required by DTC to settle in immediately available funds. No assurance can be given as the effect, if any, of settlement in same day funds on trading activity in the Certificates.

Definitive Certificates

Interests in Global Certificates will be exchangeable or transferable, as the case may be, for certificates in definitive, physical registered form (“Definitive Certificates”) only if (i) DTC advises the applicable Trustee in writing that DTC is no longer willing or able to discharge properly its responsibilities as depositary with respect to such Certificates and a successor depositary is not appointed by such Trustee within 90 days of such notice, (ii) American, at its option, elects to terminate the book-entry system through DTC or (iii) after the occurrence of an Indenture Event of Default, Certificateholders with fractional undivided interests aggregating not less than a majority in interest in a Trust advise the applicable Trustee, American and DTC through DTC Participants in writing that the continuation of a book-entry system through DTC (or a successor thereto) is no longer in such Certificateholders’ best interest. Neither American nor any Trustee will be liable if American or such Trustee is unable to locate a qualified successor clearing system. (Class A Trust Supplement, Section 4.03(b); Class B Trust Supplement, Section 4.04(b); Class C Trust Supplement, Section 4.04(b))

In connection with the occurrence of any event described in the immediately preceding paragraph, the Global Certificates will be deemed surrendered, and the applicable Trustees will execute, authenticate and deliver to each Certificate Owner of such Global Certificates in exchange for such Certificate Owner’s beneficial interest in such Global Certificates, an equal aggregate principal amount of Definitive

 

53


Table of Contents

Certificates of authorized denominations, in each case as such Certificate Owner and related aggregate principal amount have been identified and otherwise set forth (together with such other information as may be required for the registration of such Definitive Certificates) in registration instructions that shall have been delivered by or on behalf of DTC to the applicable Trustee. American, the Trustees and each registrar and paying agent with respect to the Certificates (i) shall not be liable for any delay in delivery of such registration instructions and (ii) may conclusively rely on, and shall be protected in relying on, such registration instructions. (Class A Trust Supplement, Section 4.03(d); Class B Trust Supplement, Section 4.04(d); Class C Trust Supplement, Section 4.04(d))

Distribution of principal, Premium Amount (if any) and interest with respect to Definitive Certificates will thereafter be made by the applicable Trustee in accordance with the procedures set forth in the applicable Pass Through Trust Agreement directly to holders in whose names the Definitive Certificates were registered at the close of business on the applicable record date. Such distributions will be made by check mailed to the address of such holder as it appears on the register maintained by the applicable Trustee. The final payment on any such Definitive Certificate, however, will be made only upon presentation and surrender of the applicable Definitive Certificate at the office or agency specified in the notice of final distribution to the applicable Certificateholders.

Definitive Certificates issued in exchange for Global Certificates will bear the applicable legends referred to under the heading “Transfer Restrictions” and will be transferable and exchangeable at the office of the applicable Trustee upon compliance with the requirements set forth in the applicable Pass Through Trust Agreement, including providing evidence of compliance with any restrictions on transfer, in form satisfactory to American, the applicable Trustee and the registrar with respect to the applicable Certificate, and notification from American to such Trustee and registrar of its satisfaction with such evidence. The Trustee and/or registrar for such Certificate shall not be liable to any person for registering any transfer or exchange based on such evidence and notification. No service charge will be imposed for any registration of transfer or exchange, but payment of a sum sufficient to cover any tax or other governmental charge will be required. The Certificates are registered instruments, title to which passes upon registration of the transfer of the books of the applicable Trustee in accordance with the terms of the applicable Pass Through Trust Agreement. (Class A Trust Supplement, Section 4.05; Class B Trust Supplement, Section 4.06; Class C Trust Supplement, Section 4.06)

 

54


Table of Contents

DESCRIPTION OF THE LIQUIDITY FACILITIES

The following summary describes certain material terms of the Liquidity Facilities and certain provisions of the Intercreditor Agreement relating to the Liquidity Facilities. There is no liquidity facility for the Class C Certificates. Therefore, the statements under this caption apply only to the Class A Trust and Class B Trust. The summary is qualified in its entirety by reference to all of the provisions of the Liquidity Facilities and the Intercreditor Agreement, which have been filed as exhibits to the Registration Statement. Copies are available as set forth under “Where You Can Find More Information.” The provisions of the Liquidity Facilities are substantially identical except as otherwise indicated.

General

The liquidity provider for the Class A Trust (the “Class A Liquidity Provider”) entered into a revolving credit agreement, dated as of July 31, 2013 (the “Class A Liquidity Facility”), with the Subordination Agent with respect to the Class A Trust. The liquidity provider for the Class B Trust (the “Class B Liquidity Provider” and, together with the Class A Liquidity Provider, the “Liquidity Providers” and, each a “Liquidity Provider”) entered into a separate revolving credit agreement, dated as of November 27, 2013 (the “Class B Liquidity Facility” and, together with the Class A Liquidity Facility, the “Liquidity Facilities” and, each a “Liquidity Facility) with the Subordination Agent with respect to the Class B Trust. Under each Liquidity Facility, the related Liquidity Provider is required, if necessary, to make one or more advances (“Interest Drawings”) to the Subordination Agent in an aggregate amount (the “Required Amount”) sufficient to pay interest on the Pool Balance of the related class of Certificates on up to three successive semiannual Regular Distribution Dates (without regard to any expected future payments of principal on such Certificates) at the Stated Interest Rate for such Certificates. If interest payment defaults occur which exceed the amount covered by and available under the Liquidity Facility for the Class A Trust or the Class B Trust, the Certificateholders of such Trust will bear their allocable share of the deficiencies to the extent that there are no other sources of funds. The initial Liquidity Provider with respect to each of the Class A Trust and Class B Trust may be replaced by one or more other entities with respect to any of such Trusts under certain circumstances. Therefore, the Liquidity Provider for each Trust may differ.

Drawings

The aggregate amount available under the Liquidity Facility for each applicable Trust at January 15, 2014 (the first Regular Distribution Date) was:

 

Trust

   Available Amount  

Class A

   $ 111,705,932   

Class B

   $ 45,654,122   

Except as otherwise provided below, the Liquidity Facility for each applicable Trust will enable the Subordination Agent to make Interest Drawings thereunder on any Regular Distribution Date in order to make interest distributions then scheduled for the Certificates of such Trust at the Stated Interest Rate for the Certificates of such Trust to the extent that the amount, if any, available to the Subordination Agent on such Regular Distribution Date is not sufficient to pay such interest. The maximum amount available to be drawn under the Liquidity Facility with respect to any applicable Trust on any Regular Distribution Date to fund any shortfall of interest on Certificates of such Trust will not exceed the then Maximum Available Commitment under such Liquidity Facility. The “Maximum Available Commitment” at any time under each Liquidity Facility is an amount equal to the then Maximum Commitment of such Liquidity Facility less the aggregate amount of each Interest Drawing outstanding under such Liquidity Facility at such time; provided that, following a Downgrade Drawing, a Special Termination Drawing, a Final Drawing or a Non-Extension Drawing under such Liquidity Facility, the Maximum Available Commitment under such Liquidity Facility shall be zero.

 

55


Table of Contents

Maximum Commitment” means for the Liquidity Facility for the Class A Trust and the Class B Trust $104,552,391 and $43,011,192, respectively, in each case as the same may be reduced from time to time as described herein.

The Liquidity Facility for any applicable class of Certificates does not provide for drawings thereunder to pay for principal of, or Premium Amount on, the Certificates of such class or any interest with respect to the Certificates of such class in excess of the Stated Interest Rate for such Certificates or for more than three semiannual installments of interest or to pay principal of, or interest on, or Premium Amount with respect to, the Certificates of any other class. (Liquidity Facilities, Section 2.02; Intercreditor Agreement, Section 3.05)

Each payment by a Liquidity Provider for each applicable Trust will reduce by the same amount the Maximum Available Commitment under the related Liquidity Facility, subject to reinstatement as hereinafter described. With respect to any Interest Drawings, upon reimbursement of the applicable Liquidity Provider in full or in part for the amount of such Interest Drawings plus accrued interest thereon, the Maximum Available Commitment under the applicable Liquidity Facility will be reinstated by the amount reimbursed but not to exceed the then Required Amount of the applicable Liquidity Facility; provided, however, that the Maximum Available Commitment of such Liquidity Facility will not be so reinstated at any time if (i) a Liquidity Event of Default has occurred and is continuing and less than 65% of the then aggregate outstanding principal amount of all Equipment Notes (other than Series C Equipment Notes) are Performing Equipment Notes or (ii) a Final Drawing, Downgrade Drawing, Special Termination Drawing or Non-Extension Drawing shall have occurred with respect to such Liquidity Facility. With respect to any other drawings under such Liquidity Facility, amounts available to be drawn thereunder are not subject to reinstatement. (Liquidity Facilities, Section 2.02(a); Intercreditor Agreement, Section 3.05(g)) On each date on which the Pool Balance for a Trust shall have been reduced, the Maximum Commitment of the Liquidity Facility for such Trust will be automatically reduced to an amount equal to the then Required Amount. (Liquidity Facilities, Section 2.04; Intercreditor Agreement, Section 3.05(j))

Performing Equipment Note” means an Equipment Note issued pursuant to an Indenture with respect to which no payment default has occurred and is continuing (without giving effect to any acceleration); provided that, in the event of a bankruptcy proceeding in which American is a debtor under the Bankruptcy Code, (i) any payment default occurring before the date of the order for relief in such proceedings shall not be taken into consideration during the 60-day period under Section 1110(a)(2)(A) of the Bankruptcy Code (or such longer period as may apply under Section 1110(b) of the Bankruptcy Code) (the “Section 1110 Period”), (ii) any payment default occurring after the date of the order for relief in such proceeding will not be taken into consideration if such payment default is cured under Section 1110(a)(2)(B) of the Bankruptcy Code before the later of 30 days after the date of such default or the expiration of the Section 1110 Period and (iii) any payment default occurring after the Section 1110 Period will not be taken into consideration if such payment default is cured before the end of the grace period, if any, set forth in the related Indenture. (Intercreditor Agreement, Section 1.01)

Replacement of Liquidity Facilities

If at any time a Liquidity Provider is downgraded, or any applicable rating of a Liquidity Provider is suspended or withdrawn, by any Rating Agency such that after such downgrading, suspension or withdrawal such Liquidity Provider does not have either the minimum Long-Term Rating or the minimum Short-Term Rating, if applicable, specified for such Rating Agency in the definition of “Liquidity Threshold Rating” as the applicable Liquidity Threshold Rating for such Rating Agency (any such downgrading, suspension or withdrawal, a “Downgrade Event”), then each Liquidity Facility provided by such Liquidity Provider may be replaced with a Replacement Facility. If such Liquidity Facility is not so replaced with a Replacement Facility within 30 days of the occurrence of such Downgrade Event (or, if earlier, the expiration date of such Liquidity Facility), the Subordination Agent will draw the then Maximum Available Commitment under such Liquidity Facility (the “Downgrade Drawing”), unless no later than 25 days after the occurrence of such Downgrade Event (or, if earlier, the expiration date of such Liquidity Facility), the Rating Agency (whose downgrading, suspension or withdrawal of such Liquidity

 

56


Table of Contents

Provider resulted in the occurrence of such Downgrade Event) provides a written confirmation to the effect that such downgrading, suspension or withdrawal will not result in a downgrading, withdrawal or suspension of the ratings by such Rating Agency of the related class of Certificates. The Subordination Agent will deposit the proceeds of any Downgrade Drawing into a cash collateral account (the “Cash Collateral Account”) for the applicable class of Certificates and will use these proceeds for the same purposes, under the same circumstances and subject to the same conditions, as cash payments of Interest Drawings under such Liquidity Facility would be used. For the avoidance of doubt, the foregoing requirements shall apply to each occurrence of a Downgrade Event with respect to a Liquidity Provider, regardless of whether or not one or more Downgrade Events have occurred prior thereto and whether or not any confirmation by a Rating Agency specified in the foregoing requirements has been obtained with respect to any prior occurrence of a Downgrade Event. (Liquidity Facilities, Section 2.02(b)(ii); Intercreditor Agreement, Sections 3.05(c) and 3.05(f))

Long-Term Rating” means, for any entity: (a) in the case of Fitch Ratings, Inc. (“Fitch”), the long-term issuer default rating of such entity and (b) in the case of Standard & Poor’s Ratings Services, a Standard & Poor’s Financial Services LLC business (“Standard & Poor’s” and, together with Fitch, the “Rating Agencies”), the long-term issuer credit rating of such entity. (Intercreditor Agreement, Section 1.01)

Short-Term Rating” means, for any entity: (a) in the case of Fitch, the short-term issuer default rating of such entity and (b) in the case of Standard & Poor’s, the short-term issuer credit rating of such entity. (Intercreditor Agreement, Section 1.01)

Liquidity Threshold Rating” means: (i) in the case of Fitch, either a Long-Term Rating of BBB- or a Short-Term Rating of F3 and (ii) in the case of Standard & Poor’s, a Long-Term Rating of BBB-. (Intercreditor Agreement, Section 1.01)

A “Replacement Facility” for any Liquidity Facility will mean an irrevocable revolving credit agreement (or agreements) in substantially the form of the replaced Liquidity Facility, including reinstatement provisions, or in such other form (which may include a letter of credit, surety bond, financial insurance policy or guaranty) as will permit the Rating Agencies to confirm in writing their respective ratings then in effect for the Certificates with respect to which such Liquidity Facility was issued (before downgrading of such ratings, if any, as a result of the downgrading of the related Liquidity Provider), in a face amount (or in an aggregate face amount) equal to the amount sufficient to pay interest on the Pool Balance of the Certificates of the applicable Trust (at the Stated Interest Rate for such Certificates, and without regard to expected future principal distributions) on the three successive semiannual Regular Distribution Dates following the date of replacement of such Liquidity Facility and issued by an entity (or entities) having either the minimum Long-Term Rating or minimum Short-Term Rating, if applicable, from each Rating Agency designated in the definition of “Liquidity Threshold Rating” as the applicable Liquidity Threshold Rating for such Rating Agency. (Intercreditor Agreement, Section 1.01) The provider of any Replacement Facility will have the same rights (including, without limitation, priority distribution rights and rights as “Controlling Party”) under the Intercreditor Agreement as the replaced Liquidity Provider. (Intercreditor Agreement, Section 3.05)

The Liquidity Facility for each of the Class A Trust and the Class B Trust provides that the applicable Liquidity Provider’s obligations thereunder will expire on the earliest of:

 

    the earlier of (a) the anniversary of the respective issuance dates of the applicable class of Certificates immediately following the date on which such Liquidity Provider has provided a Non-Extension Notice for such Certificates and (b) the 15th day after the Final Legal Distribution Date of such Certificates;

 

    the date on which the Subordination Agent delivers to such Liquidity Provider a certification that all of the Certificates of such Trust have been paid in full or provision has been made for such payment;

 

57


Table of Contents
    the date on which the Subordination Agent delivers to such Liquidity Provider a certification that a Replacement Facility has been substituted for such Liquidity Facility;

 

    the fifth Business Day following receipt by the Subordination Agent of a Termination Notice from such Liquidity Provider (see “— Liquidity Events of Default”); and

 

    the date on which no amount is or may (including by reason of reinstatement) become available for drawing under such Liquidity Facility. (Liquidity Facilities, Section 1.01)

Each Liquidity Facility provides that, in the event that before the 25th day prior to any anniversary of the issuance date of the applicable class of Certificates that is prior to the 15th day after the Final Legal Distribution Date of such Certificates, the Liquidity Provider shall have notified the Subordination Agent that such Liquidity Facility will not be extended beyond the immediately following anniversary date of the issuance date of such Certificates (the “Non-Extension Notice”) and such Liquidity Facility is not replaced by such 25th day, the Subordination Agent shall request a drawing in full up to the then Maximum Available Commitment under such Liquidity Facility (the “Non-Extension Drawing”). (Liquidity Facilities, Sections 2.02(b)(i) and 2.10)

The Subordination Agent will deposit the proceeds of the Non-Extension Drawing into the Cash Collateral Account for the related Certificates and will use these proceeds for the same purposes, under the same circumstances and subject to the same conditions, as cash payments of Interest Drawings under such Liquidity Facility would be used. (Intercreditor Agreement, Section 3.05(d))

Subject to certain limitations, American may, at its option, arrange for a Replacement Facility at any time to replace the Liquidity Facility for any Trust (including without limitation any Replacement Facility described in the following sentence); provided that, if the initial Liquidity Provider is replaced, it shall be replaced with respect to all Liquidity Facilities under which it is the Liquidity Provider. (Liquidity Facilities, Section 2.10; Intercreditor Agreement, Section 3.05(e)) In addition, if a Liquidity Provider shall determine not to extend a Liquidity Facility, then such Liquidity Provider may, at its option, arrange for a Replacement Facility to replace such Liquidity Facility (i) during the period no earlier than 40 days and no later than 25 days prior to the then scheduled expiration date of such Liquidity Facility and (ii) at any time after a Non-Extension Drawing has been made under such Liquidity Facility. (Liquidity Facilities, Section 2.10) A Liquidity Provider may also arrange for a Replacement Facility to replace the related Liquidity Facility at any time after a Downgrade Drawing under such Liquidity Facility. If any Replacement Facility is provided at any time after a Downgrade Drawing or a Non-Extension Drawing under any Liquidity Facility, the funds with respect to such Liquidity Facility on deposit in the Cash Collateral Account for such Trust will be returned to the Liquidity Provider being replaced. (Intercreditor Agreement, Section 3.05(e))

Upon receipt by the Subordination Agent of a Termination Notice with respect to any Liquidity Facility from the relevant Liquidity Provider as described below under “— Liquidity Events of Default,” the Subordination Agent shall request a final drawing (a “Final Drawing”) or a special termination drawing (the “Special Termination Drawing”), as applicable, under such Liquidity Facility in an amount equal to the then Maximum Available Commitment thereunder. The Subordination Agent will deposit the proceeds of the Final Drawing or the Special Termination Drawing into the Cash Collateral Account for the related Certificates and will use these proceeds for the same purposes and under the same circumstances, and subject to the same conditions, as cash payments of Interest Drawings under such Liquidity Facility would be used. (Liquidity Facilities, Sections 2.02(c) and 2.02(d); Intercreditor Agreement, Sections 3.05(i) and 3.05(k))

Drawings under any Liquidity Facility will be made by delivery by the Subordination Agent of a certificate in the form required by such Liquidity Facility. Upon receipt of such a certificate, the relevant Liquidity Provider is obligated to make payment of the drawing requested thereby in immediately available funds. Upon payment by the relevant Liquidity Provider of the amount specified in any drawing under any Liquidity Facility, such Liquidity Provider will be fully discharged of its obligations under such Liquidity

 

58


Table of Contents

Facility with respect to such drawing and will not thereafter be obligated to make any further payments under such Liquidity Facility in respect of such drawing to the Subordination Agent or any other person. (Liquidity Facilities, Section 2.02(a))

Reimbursement of Drawings

The Subordination Agent must reimburse amounts drawn under any Liquidity Facility by reason of an Interest Drawing, Special Termination Drawing, Final Drawing, Downgrade Drawing or Non-Extension Drawing and pay interest thereon, but only to the extent that the Subordination Agent has funds available therefor. (Liquidity Facilities, Section 2.09)

Interest Drawings and Final Drawings

Amounts drawn by reason of an Interest Drawing or Final Drawing (each, a “Drawing”) will be immediately due and payable, together with interest on the amount of such drawing. From the date of such drawing to (but excluding) the third business day following the applicable Liquidity Provider’s receipt of the notice of such Interest Drawing, interest will accrue at the Base Rate plus 4.25% per annum. Thereafter, interest will accrue at LIBOR for the applicable interest period plus 4.25% per annum. (Liquidity Facilities, Section 3.07)

Base Rate” means a fluctuating interest rate per annum in effect from time to time, which rate per annum shall at all times be equal to the weighted average of the rates on overnight Federal funds transactions with members of the Federal Reserve System arranged by Federal funds brokers, as published for each day of the period for which the Base Rate is to be determined (or, if such day is not a Business Day, for the next preceding Business Day) by the Federal Reserve Bank of New York, or if such rate is not so published for any day that is a Business Day, the average of the quotations for such day for such transactions received by the applicable Liquidity Provider from three Federal funds brokers of recognized standing selected by it (and reasonably satisfactory to American) plus one quarter of one percent (0.25%). (Liquidity Facilities, Section 1.01)

LIBOR” means, with respect to any interest period, the rate per annum at which U.S. dollars are offered in the London interbank market as shown on Reuters Screen LIBOR01 (or any successor thereto) at approximately 11:00 A.M. (London time) two Business Days before the first day of such interest period, for a period comparable to such interest period, or if such rate is not available, a rate per annum determined by certain alternative methods. (Liquidity Facilities, Section 1.01)

If at any time, a Liquidity Provider shall have determined (which determination shall be conclusive and binding upon the Subordination Agent, absent manifest error) that, by reason of circumstances affecting the relevant interbank lending market generally, the LIBOR rate determined or to be determined for such interest period will not adequately and fairly reflect the cost to such Liquidity Provider (as conclusively certified by such Liquidity Provider, absent manifest error) of making or maintaining advances, such Liquidity Provider shall give facsimile or telephonic notice thereof (a “Rate Determination Notice”) to the Subordination Agent. If such notice is given, then the outstanding principal amount of the LIBOR advances under the related Liquidity Facility shall be converted to Base Rate advances thereunder effective from the date of the Rate Determination Notice; provided that the rate then applicable in respect of such Base Rate advances shall be increased by one percent (1.00%). Each Liquidity Provider shall withdraw a Rate Determination Notice given under the applicable Liquidity Facility when such Liquidity Provider determines that the circumstances giving rise to such Rate Determination Notice no longer apply to such Liquidity Provider, and the Base Rate advances shall be converted to LIBOR advances effective as of the first day of the next succeeding interest period after the date of such withdrawal. Each change in the Base Rate shall become effective immediately. (Liquidity Facilities, Section 3.07(g))

 

59


Table of Contents

Downgrade Drawings, Special Termination Drawings, Non-Extension Drawings and Final Drawings

The amount drawn under any Liquidity Facility by reason of a Downgrade Drawing, a Special Termination Drawing, a Non-Extension Drawing or a Final Drawing and deposited in a Cash Collateral Account will be treated as follows:

 

    such amount will be released on any Distribution Date to the extent that such amount exceeds the Required Amount first, to the applicable Liquidity Provider up to the amount of the Liquidity Obligations owed to it and second, for distribution pursuant to the Intercreditor Agreement;

 

    any portion of such amount withdrawn from the Cash Collateral Account for the applicable Certificates to pay interest distributions on such Certificates will be treated in the same way as Interest Drawings; and

 

    the balance of such amount will be invested in certain specified eligible investments. (Intercreditor Agreement, Section 3.02)

Any Downgrade Drawing, Special Termination Drawing or Non-Extension Drawing under any Liquidity Facility, other than any portion thereof applied to the payment of interest distributions on the applicable Certificates, will bear interest (a) subject to clauses (b) and (c) below, at a rate equal to (i) in the case of a Downgrade Drawing, LIBOR for the applicable interest period (or, as described in the first paragraph under “— Reimbursement of Drawings — Interest Drawings and Final Drawings,” the Base Rate) plus a specified margin, (ii) in the case of a Special Termination Drawing, LIBOR for the applicable interest period (or, as described in the first paragraph under “— Reimbursement of Drawings — Interest Drawings and Final Drawings,” the Base Rate) plus a specified margin and (iii) in the case of a Non-Extension Drawing, the investment earnings on the amounts deposited in the Cash Collateral Account on the outstanding amount from time to time of such Non-Extension Drawing plus a specified margin, (b) from and after the date, if any, on which such Downgrade Drawing, Special Termination Drawing or Non-Extension Drawing is converted into a Final Drawing as described below under “— Liquidity Events of Default,” at a rate equal to LIBOR for the applicable interest period (or, as described in the first paragraph under “— Reimbursement of Drawings — Interest Drawings and Final Drawings,” the Base Rate) plus 4.25% per annum and (c) from and after the date, if any, on which a Special Termination Notice is given and any Downgrade Drawing or Non-Extension Drawing is converted into a Special Termination Drawing as described below under “— Liquidity Events of Default” at the rate applicable to Special Termination Drawings as described in clause (a)(ii) above.

Liquidity Events of Default

Events of default under each Liquidity Facility (each, a “Liquidity Event of Default”) consist of:

 

    the acceleration of all of the Equipment Notes; or

 

    an American Bankruptcy Event. (Liquidity Facilities, Section 1.01)

If (i) any Liquidity Event of Default under any Liquidity Facility has occurred and is continuing and (ii) less than 65% of the aggregate outstanding principal amount of all Equipment Notes (other than Series C Equipment Notes) are Performing Equipment Notes, the applicable Liquidity Provider may, in its discretion, give a notice of termination of such Liquidity Facility (a “Final Termination Notice”). With respect to any Liquidity Facility, if the Pool Balance of the related class of Certificates is greater than the aggregate outstanding principal amount of the related series of Equipment Notes (other than any such series of Equipment Notes previously sold or with respect to which the Aircraft related to such series of Equipment Notes has been disposed of) at any time during the 18-month period prior to the final expected Regular Distribution Date with respect to such class of Certificates, the Liquidity Provider of such Trust may, in its discretion, give a notice of special termination of such Liquidity Facility (a “Special

 

60


Table of Contents

Termination Notice and, together with the Final Termination Notice, a “Termination Notice”). The Termination Notice will have the following consequences:

 

    the related Liquidity Facility will expire on the fifth Business Day after the date on which such Termination Notice is received by the Subordination Agent;

 

    the Subordination Agent will promptly request, and the applicable Liquidity Provider will honor, a Final Drawing or Special Termination Drawing, as applicable, thereunder in an amount equal to the then Maximum Available Commitment thereunder;

 

    in the event that a Final Drawing is made, any Drawing remaining unreimbursed as of the date of termination will be automatically converted into a Final Drawing under such Liquidity Facility;

 

    in the event a Special Termination Notice is given, all amounts owing to the applicable Liquidity Provider will be treated as a Special Termination Drawing for the purposes set forth under “Description of the Intercreditor Agreement — Priority of Distributions”; and

 

    all amounts owing to the applicable Liquidity Provider will be automatically accelerated. (Liquidity Facilities, Section 6.01)

Notwithstanding the foregoing, the Subordination Agent will be obligated to pay amounts owing to the applicable Liquidity Provider only to the extent of funds available therefor after giving effect to the payments in accordance with the provisions set forth under “Description of the Intercreditor Agreement — Priority of Distributions.” (Liquidity Facilities, Section 2.09) Upon the circumstances described below under “Description of the Intercreditor Agreement — Intercreditor Rights,” a Liquidity Provider may become the Controlling Party with respect to the exercise of remedies under the Indentures. (Intercreditor Agreement, Section 2.06(c))

Liquidity Provider

The initial Liquidity Provider for each of the Class A Trust and the Class B Trust is Morgan Stanley Bank, N.A.

 

61


Table of Contents

DESCRIPTION OF THE INTERCREDITOR AGREEMENT

The following summary describes certain material provisions of the Amended and Restated Intercreditor Agreement, dated December 20, 2013 (the “Intercreditor Agreement”), among the Trustees, the Liquidity Providers and Wilmington Trust Company, as subordination agent (the “Subordination Agent”). The summary is qualified in its entirety by reference to all of the provisions of the Intercreditor Agreement, which have been filed as an exhibit to the Registration Statement. A copy is available as set forth under “Where You Can Find More Information.”

Intercreditor Rights

General

The Equipment Notes relating to each Trust were issued to and registered in the name of the Subordination Agent as agent and trustee for the Trustee of such Trust. (Intercreditor Agreement, Section 2.01(a))

Controlling Party

Each Loan Trustee will be directed, so long as no Indenture Event of Default shall have occurred and be continuing under an Indenture and subject to certain limitations described below, in taking, or refraining from taking, any action thereunder or with respect to the Equipment Notes issued under such Indenture, by the holders of at least a majority of the outstanding principal amount of the Equipment Notes issued under such Indenture. See “— Voting of Equipment Notes” below. For so long as the Subordination Agent is the registered holder of the Equipment Notes, the Subordination Agent will act with respect to the preceding sentence in accordance with the directions of the Trustees for whom the Equipment Notes issued under such Indenture are held as Trust Property, to the extent constituting, in the aggregate, directions with respect to the required principal amount of Equipment Notes.

After the occurrence and during the continuance of an Indenture Event of Default under an Indenture, each Loan Trustee will be directed in taking, or refraining from taking, any action thereunder or with respect to the Equipment Notes issued under such Indenture, including acceleration of such Equipment Notes or foreclosing the lien on the related Aircraft with respect to which such Equipment Note was issued, by the Controlling Party, subject to the limitations described below. See “Description of the Certificates — Indenture Events of Default and Certain Rights Upon an Indenture Event of Default” for a description of the rights of the Certificateholders of each Trust to direct the respective Trustees. (Intercreditor Agreement, Section 2.06(a))

The “Controlling Party” will be:

 

    if Final Distributions have not been paid in full to the holders of Class A Certificates, the Class A Trustee;

 

    if Final Distributions have been paid in full to the holders of the Class A Certificates, but not to the holders of the Class B Certificates, the Class B Trustee;

 

    if Final Distributions have been paid in full to the holders of the Class B Certificates, but not to the holders of the Class C Certificates, the Class C Trustee; and

 

    under certain circumstances, and notwithstanding the foregoing, the Liquidity Provider with the greatest amount owed to it, as discussed in the next paragraph. (Intercreditor Agreement, Sections 2.06(b) and 2.06(c))

At any time after 18 months from the earliest to occur of (x) the date on which the entire available amount under any Liquidity Facility shall have been drawn (excluding a Downgrade Drawing or Non-

 

62


Table of Contents

Extension Drawing (but including a Final Drawing, a Special Termination Drawing or a Downgrade Drawing or Non-Extension Drawing that has been converted to a Final Drawing under such Liquidity Facility)) and remains unreimbursed, (y) the date on which the entire amount of any Downgrade Drawing or Non-Extension Drawing shall have been withdrawn from the relevant Cash Collateral Account to pay interest on the relevant class of Certificates and remains unreimbursed and (z) the date on which all Equipment Notes under all Indentures shall have been accelerated (provided that, in the event of a bankruptcy proceeding in which American is a debtor under the Bankruptcy Code, any amounts payable in respect of Equipment Notes which have become immediately due and payable by declaration or otherwise shall be not be deemed accelerated for purposes of this subclause (z) until the expiration of the 60-Day Period or such longer period as may apply under Section 1110(a)(2)(B) or Section 1110(b) of the Bankruptcy Code), the Liquidity Provider with the greatest amount of unreimbursed Liquidity Obligations due to it (so long as such Liquidity Provider has not defaulted in its obligations to make any drawing under any Liquidity Facility) will have the right to elect to become the Controlling Party with respect to any Indenture. (Intercreditor Agreement, Section 2.06(c))

For purposes of giving effect to the rights of the Controlling Party, the Trustees (other than the Controlling Party) will irrevocably agree, and the Certificateholders (other than the Certificateholders represented by the Controlling Party) will be deemed to agree by virtue of their purchase of Certificates, that the Subordination Agent, as record holder of the Equipment Notes, shall exercise its voting rights in respect of the Equipment Notes held by the Subordination Agent as directed by the Controlling Party and any vote so exercised shall be binding upon the Trustees and Certificateholders, subject to certain limitations. For a description of certain limitations on the Controlling Party’s rights to exercise remedies, see “— Limitation on Exercise of Remedies” and “Description of the Equipment Notes — Remedies.” (Intercreditor Agreement, Section 2.06(b))

Final Distributions” means, with respect to the Certificates of any Trust on any Distribution Date, the sum of (x) the aggregate amount of all accrued and unpaid interest on such Certificates and (y) the Pool Balance of such Certificates as of the immediately preceding Distribution Date. For purposes of calculating Final Distributions with respect to the Certificates of any Trust, any Premium Amount paid on the Equipment Notes held in such Trust which has not been distributed to the Certificateholders of such Trust (other than such Premium Amount or a portion thereof applied to the payment of interest on the Certificates of such Trust or the reduction of the Pool Balance of such Trust) shall be added to the amount of such Final Distributions. (Intercreditor Agreement, Section 1.01)

Limitation on Exercise of Remedies

So long as any Certificates are outstanding, during the period ending on the date which is nine months after the earlier of (x) the acceleration of the Equipment Notes under any Indenture and (y) the occurrence of an American Bankruptcy Event, without the consent of each Trustee (other than the Trustee of any Trust all of the Certificates of which are held or beneficially owned by American or its affiliates), no Aircraft subject to the lien of such Indenture or such Equipment Notes may be sold in the exercise of remedies under such Indenture, if the net proceeds from such sale would be less than the Minimum Sale Price for such Aircraft or such Equipment Notes. (Intercreditor Agreement, Section 4.01(a)(iii))

Minimum Sale Price” means, with respect to any Aircraft or the Equipment Notes issued in respect of such Aircraft, at any time, the lesser of (1) in the case of the sale of an Aircraft, 80%, or, in the case of the sale of such related Equipment Notes, 90%, of the Appraised Current Market Value of such Aircraft and (2) the sum of the aggregate Note Target Price of such Equipment Notes and an amount equal to the Excess Liquidity Obligations in respect of the Indenture under which such Equipment Notes were issued. (Intercreditor Agreement, Section 1.01)

Excess Liquidity Obligations” means, with respect to an Indenture, an amount equal to the sum of (i) the amount of fees payable to the Liquidity Provider with respect to each Liquidity Facility, multiplied by a fraction, the numerator of which is the then outstanding aggregate principal amount of the Series A Equipment Notes and Series B Equipment Notes issued under such Indenture and the denominator of which is the then outstanding aggregate principal amount of all Series A Equipment Notes and Series B

 

63


Table of Contents

Equipment Notes, (ii) interest on any Special Termination Drawing, Downgrade Drawing or Non-Extension Drawing payable under each Liquidity Facility in excess of investment earnings on such drawing multiplied by the fraction specified in clause (i) above, (iii) if any payment default by American exists with respect to interest on any Series A Equipment Notes or Series B Equipment Notes, the excess, if any, of the interest on any Interest Drawing (or portion of any Downgrade Drawing, Non-Extension Drawing or Special Termination Drawing that is used to pay interest on the Certificates) or Final Drawing payable under each Liquidity Facility plus certain other amounts payable under each Liquidity Facility with respect thereto, over the sum of (a) investment earnings from any Final Drawing plus (b) any interest at the past due rate actually payable (whether or not in fact paid) by American on the overdue scheduled interest on the Series A Equipment Notes and Series B Equipment Notes in respect of which such Drawing was made (or portion of Downgrade Drawing, Non-Extension Drawing or Special Termination Drawing was used), multiplied by a fraction the numerator of which is the aggregate overdue amounts of interest on the Series A Equipment Notes and Series B Equipment Notes issued under such Indenture (other than interest becoming due and payable solely as a result of acceleration of any such Equipment Notes) and the denominator of which is the then aggregate overdue amounts of interest on all Series A Equipment Notes and Series B Equipment Notes (other than interest becoming due and payable solely as a result of acceleration of any such Equipment Notes), and (iv) any other amounts owed to a Liquidity Provider by the Subordination Agent as borrower under each Liquidity Facility other than amounts due as repayment of advances thereunder or as interest on such advances, except to the extent payable pursuant to clauses (ii) and (iii) above, multiplied by the fraction specified in clause (i) above. The foregoing definition shall be revised accordingly to reflect, if applicable, any Replacement Facility or any liquidity facility for any Refinancing Certificates. See “Possible Refinancing of Class B Certificates and Class C Certificates.” (Indentures, Section 2.14)

Note Target Price” means, for any Equipment Note issued under any Indenture: (i) the aggregate outstanding principal amount of such Equipment Note, plus (ii) the accrued and unpaid interest thereon, together with all other sums owing on or in respect of such Equipment Note (including, without limitation, enforcement costs incurred by the Subordination Agent in respect of such Equipment Note). (Intercreditor Agreement, Section 1.01)

Following the occurrence and during the continuation of an Indenture Event of Default under any Indenture, in the exercise of remedies pursuant to such Indenture, the Loan Trustee under such Indenture may be directed to lease the related Aircraft to any person (including American) so long as the Loan Trustee in doing so acts in a “commercially reasonable” manner within the meaning of Article 9 of the Uniform Commercial Code as in effect in any applicable jurisdiction (including Sections 9-610 and 9-627 thereof). (Intercreditor Agreement, Section 4.01(a)(ii))

If following the occurrence and continuance of certain events described in clauses (f), (g), (h) or (i) of the definition of “Indenture Event of Default” under any Indenture as described under “Description of the Equipment Notes — Indenture Events of Default, Notice and Waiver” (each such event, an “American Bankruptcy Event”), the Controlling Party receives a proposal from or on behalf of American to restructure the financing of any one or more of the Aircraft, the Controlling Party will promptly thereafter give the Subordination Agent, each Trustee and each Liquidity Provider that has not made a Final Drawing notice of the material economic terms and conditions of such restructuring proposal whereupon the Subordination Agent acting on behalf of each Trustee will post such terms and conditions of such restructuring proposal on DTC’s Internet bulletin board or make such other commercially reasonable efforts as the Subordination Agent may deem appropriate to make such terms and conditions available to all Certificateholders. Thereafter, neither the Subordination Agent nor any Trustee, whether acting on instructions of the Controlling Party or otherwise, may, without the consent of each Trustee and each Liquidity Provider that has not made a Final Drawing, enter into any term sheet, stipulation or other agreement (a “Restructuring Arrangement”) (whether in the form of an adequate protection stipulation, an extension under Section 1110(b) of the Bankruptcy Code or otherwise) to effect any such restructuring proposal with or on behalf of American unless and until the material economic terms and conditions of such restructuring proposal shall have been made available to all Certificateholders and each Liquidity Provider that has not made a Final Drawing, for a period of not less than 15 calendar days (except that such requirement shall not apply to any such Restructuring Arrangement that is effective (whether prospectively or retrospectively) as

 

64


Table of Contents

of a date on or before the expiration of the 60-day period under Section 1110 and to be effective, initially, for a period not longer than three months from the expiry of such 60-day period (an “Interim Restructuring Arrangement”)). The requirements described in the immediately preceding sentence (i) will not apply to any extension of a Restructuring Arrangement with respect to which such requirements have been complied with in connection with the original entry of such Restructuring Arrangement if the possibility of such extension has been disclosed in satisfaction of the notification requirements and such extension shall not amend or modify any of the other terms and conditions of such Restructuring Arrangement and (ii) will apply to the initial extension of an Interim Restructuring Arrangement beyond the three months following the expiry of the 60-day period but not to any subsequent extension of such Interim Restructuring Arrangement, if the possibility of such subsequent extension has been disclosed in satisfaction of the notification requirements and such subsequent extension shall not amend or modify any of the other terms and conditions of such Interim Restructuring Arrangement. (Intercreditor Agreement, Section 4.01(c))

In the event that any Certificateholder gives irrevocable notice of the exercise of its right to purchase all (but not less than all) of the Certificates represented by the then Controlling Party (as described in “Description of the Certificates — Certificate Buyout Right of Certificateholders”) prior to the expiry of the applicable notice period specified above, such Controlling Party may not direct the Subordination Agent or any Trustee to enter into any such restructuring proposal with respect to any of the Aircraft, unless and until such Certificateholder fails to purchase such class of Certificates on the date that it is required to make such purchase. (Intercreditor Agreement, Section 4.01(c))

Post Default Appraisals

Upon the occurrence of an Indenture Event of Default under any Indenture, the Subordination Agent will be required to obtain three desktop appraisals from the appraisers selected by the Controlling Party setting forth the current market value, current lease rate and distressed value (in each case, as defined by the International Society of Transport Aircraft Trading or any successor organization) of the Aircraft subject to such Indenture (each such appraisal, an “Appraisal” and the current market value appraisals being referred to herein as the “Post Default Appraisals”). For so long as any Indenture Event of Default shall be continuing under any Indenture, and without limiting the right of the Controlling Party to request more frequent Appraisals, the Subordination Agent will be required to obtain additional Appraisals on the date that is 364 days from the date of the most recent Appraisal or if an American Bankruptcy Event shall have occurred and is continuing, on the date that is 180 days from the date of the most recent Appraisal and shall (acting on behalf of each Trustee) post such Appraisals on DTC’s Internet bulletin board or make such other commercially reasonable efforts as the Subordination Agent may deem appropriate to make such Appraisals available to all Certificateholders. (Intercreditor Agreement, Section 4.01(a)(iv))

Appraised Current Market Value” of any Aircraft means the lower of the average and the median of the three most recent Post Default Appraisals of such Aircraft. (Intercreditor Agreement, Section 1.01)

Priority of Distributions

All payments in respect of the Equipment Notes and certain other payments received on each Regular Distribution Date or Special Distribution Date will be promptly distributed by the Subordination Agent on such Regular Distribution Date or Special Distribution Date in the following order of priority:

 

   

to the Subordination Agent, any Trustee, any Certificateholder and any Liquidity Provider to the extent required to pay certain out-of-pocket costs and expenses actually incurred by the Subordination Agent (or reasonably expected to be incurred by the Subordination Agent for the period ending on the next succeeding Regular Distribution Date, which shall not exceed $150,000 unless approved in writing by the Controlling Party and accompanied by evidence that such costs are actually expected to be incurred) or any Trustee or to reimburse any Certificateholder or any Liquidity Provider in respect of payments made to the Subordination Agent or any Trustee in connection with the protection or realization of the value of the Equipment Notes held by the

 

65


Table of Contents
 

Subordination Agent or any Collateral under (and as defined in) any Indenture (collectively, the “Administration Expenses”);

 

    to each Liquidity Provider (a) to the extent required to pay the accrued and unpaid Liquidity Expenses or (b) in the case of a Special Payment on account of the redemption, purchase or prepayment of the Equipment Notes issued pursuant to an Indenture (an “Equipment Note Special Payment”), so long as no Indenture Event of Default has occurred and is continuing under any Indenture, the amount of accrued and unpaid Liquidity Expenses that are not yet overdue, multiplied by the Applicable Fraction or, if an Indenture Event of Default has occurred and is continuing, clause (a) will apply;

 

    to each Liquidity Provider (i)(a) to the extent required to pay interest accrued and unpaid on the Liquidity Obligations or (b) in the case of an Equipment Note Special Payment, so long as no Indenture Event of Default has occurred and is continuing under any Indenture, to the extent required to pay accrued and unpaid interest then overdue on the Liquidity Obligations, plus an amount equal to the amount of accrued and unpaid interest on the Liquidity Obligations not yet overdue, multiplied by the Applicable Fraction or, if an Indenture Event of Default has occurred and is continuing, clause (a) will apply and (ii) if a Special Termination Drawing has been made under a Liquidity Facility that has not been converted into a Final Drawing, the outstanding amount of such Special Termination Drawing under such Liquidity Facility;

 

    to (i) if applicable, unless (in the case of this clause (i) only) (x) less than 65% of the aggregate outstanding principal amount of all Equipment Notes (other than Series C Equipment Notes) are Performing Equipment Notes and a Liquidity Event of Default shall have occurred and be continuing under a Liquidity Facility or (y) a Final Drawing shall have occurred under a Liquidity Facility, the funding of the Cash Collateral Account with respect to such Liquidity Facility up to the Required Amount for the related class of Certificates and (ii) each Liquidity Provider to the extent required to pay the outstanding amount of all Liquidity Obligations;

 

    to the Subordination Agent, any Trustee or any Certificateholder to the extent required to pay certain fees, taxes, charges and other amounts payable;

 

    to the Class A Trustee (a) to the extent required to pay accrued and unpaid interest at the Stated Interest Rate on the Pool Balance of the Class A Certificates or (b) in the case of an Equipment Note Special Payment, so long as no Indenture Event of Default has occurred and is continuing under any Indenture, to the extent required to pay any such interest that is then accrued, due and unpaid together with (without duplication) accrued and unpaid interest at the Stated Interest Rate on the outstanding principal amount of the Series A Equipment Notes held in the Class A Trust being redeemed, purchased or prepaid or, if an Indenture Event of Default has occurred and is continuing, clause (a) will apply;

 

    to the Class B Trustee (a) to the extent required to pay unpaid Class B Adjusted Interest on the Class B Certificates or (b) in the case of an Equipment Note Special Payment, so long as no Indenture Event of Default has occurred and is continuing under any Indenture, to the extent required to pay any accrued, due and unpaid Class B Adjusted Interest or, if an Indenture Event of Default has occurred and is continuing, clause (a) will apply;

 

    to the Class C Trustee (a) to the extent required to pay unpaid Class C Adjusted Interest on the Class C Certificates or (b) in the case of an Equipment Note Special Payment, so long as no Indenture Event of Default has occurred and is continuing under any Indenture, to the extent required to pay any accrued, due and unpaid Class C Adjusted Interest or, if an Indenture Event of Default has occurred and is continuing, clause (a) will apply;

 

    to the Class A Trustee to the extent required to pay Expected Distributions on the Class A Certificates;

 

66


Table of Contents
    to the Class B Trustee (a) to the extent required to pay accrued and unpaid interest at the Stated Interest Rate on the Pool Balance of the Class B Certificates (other than Class B Adjusted Interest paid above) or (b) in the case of an Equipment Note Special Payment, so long as no Indenture Event of Default has occurred and is continuing under any Indenture, to the extent required to pay any such interest that is then accrued, due and unpaid (other than Class B Adjusted Interest paid above) together with (without duplication) accrued and unpaid interest at the Stated Interest Rate on the outstanding principal amount of the Series B Equipment Notes held in the Class B Trust and being redeemed, purchased or prepaid or, if an Indenture Event of Default has occurred and is continuing, clause (a) will apply;

 

    to the Class B Trustee to the extent required to pay Expected Distributions on the Class B Certificates;

 

    to the Class C Trustee (a) to the extent required to pay accrued and unpaid interest at the Stated Interest Rate on the Pool Balance of the Class C Certificates (other than Class C Adjusted Interest paid above) or (b) in the case of an Equipment Note Special Payment, so long as no Indenture Event of Default has occurred and is continuing under any Indenture, to the extent required to pay any such interest that is then accrued, due and unpaid (other than Class C Adjusted Interest paid above) together with (without duplication) accrued and unpaid interest at the Stated Interest Rate on the outstanding principal amount of the Series C Equipment Notes held in the Class C Trust and being redeemed, purchased or prepaid or, if an Indenture Event of Default has occurred and is continuing, clause (a) will apply; and

 

    to the Class C Trustee to the extent required to pay Expected Distributions on the Class C Certificates. (Intercreditor Agreement, Sections 2.04 and 3.02)

Applicable Fraction” means, with respect to any Special Distribution Date, a fraction, the numerator of which shall be the amount of principal of the applicable Series A Equipment Notes and Series B Equipment Notes being redeemed, purchased or prepaid on such Special Distribution Date, and the denominator of which shall be the aggregate unpaid principal amount of all Series A Equipment Notes and Series B Equipment Notes outstanding as of such Special Distribution Date immediately before giving effect to such redemption, purchase or prepayment. The definition of “Applicable Fraction” will be revised if Refinancing Certificates are issued with the benefit of a liquidity facility. See “Possible Refinancing of Class B Certificates and Class C Certificates.”

Liquidity Obligations” means, with respect to each Liquidity Provider, the obligations to reimburse or to pay such Liquidity Provider all principal, interest, fees and other amounts owing to it under the applicable Liquidity Facility or certain other agreements. (Intercreditor Agreement, Section 1.01)

Liquidity Expenses” means, with respect to each Liquidity Provider, all Liquidity Obligations other than any interest accrued thereon or the principal amount of any drawing under the applicable Liquidity Facility. (Intercreditor Agreement, Section 1.01)

Expected Distributions” means, with respect to the Certificates of any Trust on any Distribution Date (the “Current Distribution Date”), the difference between:

 

  (A) the Pool Balance of such Certificates as of the immediately preceding Distribution Date, and

 

  (B)

the Pool Balance of such Certificates as of the Current Distribution Date calculated on the basis that (i) the principal of any Equipment Notes other than Performing Equipment Notes held in such Trust has been paid in full and such payments have been distributed to the holders of such Certificates, (ii) the principal of any Performing Equipment Notes held in such Trust has been paid when due (whether at stated maturity or upon prepayment or purchase or otherwise, but without giving effect to any acceleration of Performing Equipment Notes) and such payments have been distributed to the holders of such Certificates and (iii) the principal of any Equipment Notes

 

67


Table of Contents
  formerly held in such Trust that have been sold pursuant to the Intercreditor Agreement has been paid in full and such payments have been distributed to the holders of such Certificates.

For purposes of calculating Expected Distributions with respect to the Certificates of any Trust, any Premium Amount paid on the Equipment Notes held in such Trust that has not been distributed to the Certificateholders of such Trust (other than such Premium Amount or a portion thereof applied to the payment of interest on the Certificates of such Trust or the reduction of the Pool Balance of such Trust) shall be added to the amount of Expected Distributions. (Intercreditor Agreement, Section 1.01)

Class B Adjusted Interest” means, as of any Current Distribution Date, (I) any interest described in clause (II) of this definition accrued prior to the immediately preceding Distribution Date which remains unpaid and (II) the sum of (x) interest determined at the Stated Interest Rate for the Class B Certificates for the period commencing on, and including, the immediately preceding Distribution Date and ending on, but excluding, the Current Distribution Date, on the Eligible B Pool Balance on such Distribution Date and (y) the sum of interest for each Series B Equipment Note with respect to which, or with respect to the Aircraft with respect to which such Equipment Note was issued, a disposition, distribution, sale or Deemed Disposition Event has occurred, since the immediately preceding Distribution Date (but only if no such event has previously occurred with respect to such Series B Equipment Note), determined at the Stated Interest Rate for the Class B Certificates for each day during the period commencing on, and including, the immediately preceding Distribution Date and ending on, but excluding, the date of the earliest of such disposition, distribution, sale or Deemed Disposition Event with respect to such Series B Equipment Note or Aircraft, as the case may be, on the principal amount of such Series B Equipment Note calculated pursuant to clause (B)(i), (ii), (iii) or (iv), as applicable, of the definition of Eligible B Pool Balance. (Intercreditor Agreement, Section 1.01)

Class C Adjusted Interest” means, as of any Current Distribution Date, (I) any interest described in clause (II) of this definition accrued prior to the immediately preceding Distribution Date which remains unpaid and (II) the sum of (x) interest determined at the Stated Interest Rate for the Class C Certificates for the period commencing on, and including, the immediately preceding Distribution Date and ending on, but excluding, the Current Distribution Date, on the Eligible C Pool Balance on such Distribution Date and (y) the sum of interest for each Series C Equipment Note with respect to which, or with respect to the Aircraft with respect to which such Equipment Note was issued, a disposition, distribution, sale or Deemed Disposition Event has occurred, since the immediately preceding Distribution Date (but only if no such event has previously occurred with respect to such Series C Equipment Note), determined at the Stated Interest Rate for the Class C Certificates for each day during the period commencing on, and including, the immediately preceding Distribution Date and ending on, but excluding, the date of the earliest of such disposition, distribution, sale or Deemed Disposition Event with respect to such Series C Equipment Note or Aircraft, as the case may be, on the principal amount of such Series C Equipment Note calculated pursuant to clause (B)(i), (ii), (iii) or (iv), as applicable, of the definition of Eligible C Pool Balance. (Intercreditor Agreement, Section 1.01)

Eligible B Pool Balance” means, as of any date of determination, the excess of (A) the Pool Balance of the Class B Certificates as of the immediately preceding Distribution Date (after giving effect to payments made on such date of determination) over (B) the sum of, with respect to each Series B Equipment Note, one of the following amounts, if applicable: (i) if there has previously been a sale or disposition by the applicable Loan Trustee of the Aircraft for cash under (and as defined in) the related Indenture, the outstanding principal amount of such Series B Equipment Note that remains unpaid as of such date of determination subsequent to such sale or disposition and after giving effect to any distributions of the proceeds of such sale or disposition applied under such Indenture to the payment of such Series B Equipment Note, (ii) if there has previously been an Event of Loss with respect to the applicable Aircraft to which such Series B Equipment Note relates, the outstanding principal amount of such Series B Equipment Note that remains unpaid as of such date of determination subsequent to the scheduled date of mandatory redemption of such Series B Equipment Note following such Event of Loss and after giving effect to the distributions of any proceeds in respect of such Event of Loss applied under such Indenture to the payment of such Series B Equipment Note, (iii) if such Series B Equipment Note has previously been sold for cash by the Subordination Agent, the excess, if any, of (x) the outstanding amount of principal and interest as of

 

68


Table of Contents

the date of such sale by the Subordination Agent of such Series B Equipment Note over (y) the purchase price received with respect to such sale of such Series B Equipment Note for cash (net of any applicable costs and expenses of such sale) or (iv) if a Deemed Disposition Event has occurred with respect to such Series B Equipment Note, the outstanding principal amount of such Series B Equipment Note; provided, however, that if more than one of the clauses (i), (ii), (iii) and (iv) is applicable to any one Series B Equipment Note, only the amount determined pursuant to the clause that first became applicable shall be counted with respect to such Series B Equipment Note. (Intercreditor Agreement, Section 1.01)

Eligible C Pool Balance” means, as of any date of determination, the excess of (A) the Pool Balance of the Class C Certificates as of the immediately preceding Distribution Date (after giving effect to payments made on such date of determination) over (B) the sum of, with respect to each Series C Equipment Note, one of the following amounts, if applicable: (i) if there has previously been a sale or disposition by the applicable Loan Trustee of the Aircraft for cash under (and as defined in) the related Indenture, the outstanding principal amount of such Series C Equipment Note that remains unpaid as of such date of determination subsequent to such sale or disposition and after giving effect to any distributions of the proceeds of such sale or disposition applied under such Indenture to the payment of such Series C Equipment Note, (ii) if there has previously been an Event of Loss with respect to the applicable Aircraft to which such Series C Equipment Note relates, the outstanding principal amount of such Series C Equipment Note that remains unpaid as of such date of determination subsequent to the scheduled date of mandatory redemption of such Series C Equipment Note following such Event of Loss and after giving effect to the distributions of any proceeds in respect of such Event of Loss applied under such Indenture to the payment of such Series C Equipment Note, (iii) if such Series C Equipment Note has previously been sold for cash by the Subordination Agent, the excess, if any, of (x) the outstanding amount of principal and interest as of the date of such sale by the Subordination Agent of such Series C Equipment Note over (y) the purchase price received with respect to such sale of such Series C Equipment Note for cash (net of any applicable costs and expenses of such sale) or (iv) if a Deemed Disposition Event has occurred with respect to such Series C Equipment Note, the outstanding principal amount of such Series C Equipment Note; provided, however, that if more than one of the clauses (i), (ii), (iii) and (iv) is applicable to any one Series C Equipment Note, only the amount determined pursuant to the clause that first became applicable shall be counted with respect to such Series C Equipment Note. (Intercreditor Agreement, Section 1.01)

Deemed Disposition Event” means, in respect of any Equipment Note, the continuation of an Indenture Event of Default in respect of such Equipment Note without an Actual Disposition Event occurring in respect of such Equipment Note for a period of four years from the date of the occurrence of such Indenture Event of Default. (Intercreditor Agreement, Section 1.01)

Actual Disposition Event” means, in respect of any Equipment Note, (i) the sale or disposition by the applicable Loan Trustee for cash of the Aircraft securing such Equipment Note, (ii) the occurrence of the mandatory redemption date for such Equipment Note following an Event of Loss with respect to such Aircraft or (iii) the sale by the Subordination Agent of such Equipment Note for cash. (Intercreditor Agreement, Section 1.01)

Interest Drawings under the applicable Liquidity Facility and withdrawals from the applicable Cash Collateral Account, in respect of interest on the Certificates of the Class A Trust or the Class B Trust, as applicable, will be distributed to the Trustee for such class of Certificates, notwithstanding the priority of distributions set forth in the Intercreditor Agreement and otherwise described herein. All amounts on deposit in the Cash Collateral Account for any such Trust that are in excess of the Required Amount will be paid to the applicable Liquidity Provider. (Intercreditor Agreement, Section 3.05(f))

Voting of Equipment Notes

In the event that the Subordination Agent, as the registered holder of any Equipment Note, receives a request for its consent to any amendment, supplement, modification, approval, consent or waiver under such Equipment Note or the related Indenture or the related Participation Agreement or other related document, (i) if no Indenture Event of Default shall have occurred and be continuing with respect to such Indenture, the Subordination Agent shall request directions from the Trustee(s) and shall vote or consent in

 

69


Table of Contents

accordance with such directions and (ii) if any Indenture Event of Default shall have occurred and be continuing with respect to such Indenture, the Subordination Agent will exercise its voting rights as directed by the Controlling Party, subject to certain limitations; provided that no such amendment, supplement, modification, approval, consent or waiver shall, without the consent of each Liquidity Provider, reduce the amount of principal or interest payable by American under any Equipment Note. In addition, see the last paragraph under “Description of the Certificates — Modification of the Pass Through Trust Agreements and Certain Other Agreements” for a description of the additional Certificateholder consent requirements with respect to amendments, supplements, modifications, approvals, consents or waivers of the Indentures, Equipment Notes, Participation Agreements, Note Purchase Agreement, a Parent Guarantee (if any) or other related documents. (Intercreditor Agreement, Section 8.01(b))

Certain Communications with Certificateholders

If the Subordination Agent, in its capacity as a holder of Equipment Notes issued under an Indenture, receives a notice of substitution of the related Airframe, as described under “Description of the Equipment Notes — Security — Substitution of Airframe,” or a notice of replacement of the related Airframe, as described under “Description of the Equipment Notes — Certain Provisions of the Indentures — Events of Loss,” the Subordination Agent shall promptly provide a copy of such notice to the Trustees, the Liquidity Providers and each Rating Agency and, on behalf of the Trustees, the Subordination Agent shall post such notice on DTC’s Internet bulletin board or make such other commercially reasonable efforts as the Subordination Agent may deem appropriate to make the contents of such notice available to all Certificateholders. (Intercreditor Agreement, Section 6.11)

Upon the occurrence of an Indenture Event of Default, the Subordination Agent shall instruct the Trustees to, and the Trustees shall, request that DTC post on its Internet bulletin board a securities position listing setting forth the names of all the parties reflected on DTC’s books as holding interests in the Certificates. (Intercreditor Agreement, Section 5.01(c))

Reports

Promptly after the occurrence of a Triggering Event or an Indenture Event of Default resulting from the failure of American to make payments on any Equipment Note and on every Regular Distribution Date while the Triggering Event or such Indenture Event of Default shall be continuing, the Subordination Agent will provide to the Trustees, the Liquidity Providers, the Rating Agencies and American a statement setting forth the following information:

 

    after an American Bankruptcy Event, with respect to each Aircraft, whether such Aircraft is (i) subject to the 60-day period of Section 1110, (ii) subject to an election by American under Section 1110(a) of the Bankruptcy Code, (iii) covered by an agreement contemplated by Section 1110(b) of the Bankruptcy Code or (iv) not subject to any of (i), (ii) or (iii);

 

    to the best of the Subordination Agent’s knowledge, after requesting such information from American, (i) whether the Aircraft are currently in service or parked in storage, (ii) the maintenance status of the Aircraft and (iii) location of the Engines. American has agreed to provide such information upon request of the Subordination Agent, but no more frequently than every three months with respect to each Aircraft so long as it is subject to the lien of an Indenture (Note Purchase Agreement, Section 4(a)(vi));

 

    the current Pool Balance of each class of Certificates, the Eligible B Pool Balance, the Eligible C Pool Balance and the outstanding principal amount of all Equipment Notes for all Aircraft;

 

    the expected amount of interest which will have accrued on the Equipment Notes and on the Certificates as of the next Regular Distribution Date;

 

70


Table of Contents
    the amounts paid to each person on such Distribution Date pursuant to the Intercreditor Agreement;

 

    details of the amounts paid on such Distribution Date identified by reference to the relevant provision of the Intercreditor Agreement and the source of payment (by Aircraft and party);

 

    if the Subordination Agent has made a Final Drawing or a Special Termination Drawing under any Liquidity Facility;

 

    the amounts currently owed to each Liquidity Provider;

 

    the amounts drawn under each Liquidity Facility; and

 

    after an American Bankruptcy Event, any operational reports filed by American with the bankruptcy court which are available to the Subordination Agent on a non-confidential basis. (Intercreditor Agreement, Section 5.01(d))

The Subordination Agent

Wilmington Trust Company is the Subordination Agent under the Intercreditor Agreement. American and its affiliates may from time to time enter into banking and trustee relationships with the Subordination Agent and its affiliates. The Subordination Agent’s address is Wilmington Trust Company, 1100 North Market Street, Wilmington Delaware 19890, Attention: Adam Vogelsong, Ref: American Airlines 2013-2 EETC.

The Subordination Agent may resign at any time, in which event a successor Subordination Agent will be appointed as provided in the Intercreditor Agreement. American (unless an Indenture Event of Default has occurred and is continuing) or the Controlling Party may remove the Subordination Agent for cause as provided in the Intercreditor Agreement. In such circumstances, a successor Subordination Agent will be appointed as provided in the Intercreditor Agreement. Any resignation or removal of the Subordination Agent and appointment of a successor Subordination Agent does not become effective until acceptance of the appointment by the successor Subordination Agent. (Intercreditor Agreement, Section 7.01(a))

 

71


Table of Contents

DESCRIPTION OF THE AIRCRAFT AND THE APPRAISALS

The Aircraft

The Trusts hold Equipment Notes issued for, and secured by, the Aircraft (consisting of the 2009-1 Aircraft, the 2009-2 Aircraft and the 2011-2 Aircraft). The 2009-1 Aircraft consist of 16 Boeing 737-823 aircraft delivered new to American in 2009 and 2010 and four Boeing 777-223ER aircraft delivered new to American from 1999 to 2000. The 2009-2 Aircraft consist of nine Boeing 737-823 aircraft, one Boeing 767-323ER aircraft and two Boeing 777-223ER aircraft, in each case delivered new to American in 1999. The 2011-2 Aircraft consist of (a) 14 Boeing 737-823 aircraft delivered new to American from 1999 to 2001 and two Boeing 737-823 aircraft delivered new to American in 2009, (b) 14 Boeing 757-223 aircraft delivered new to American in 1999 and 2001 and (c) 13 Boeing 777-223ER aircraft delivered new to American in 2001.

The airframe constituting part of an Aircraft is referred to herein as an “Airframe,” and each engine constituting part of an Aircraft is referred to herein as an “Engine.” Each Aircraft is owned and is being operated by American. The Aircraft have been designed to comply with Stage 3 noise level standards, which are the most restrictive regulatory standards currently in effect in the United States with respect to the Aircraft for aircraft noise abatement. The “ER” designation is provided by the manufacturer and is not recognized by the FAA.

The Boeing 737-823 aircraft is a narrow-body commercial jet aircraft. Current seating capacity in American’s two-class configuration for the 737-823 aircraft is 150 seats. The Boeing 737-823 Aircraft delivered new to American from 1999 to 2001 are each powered by two CFM56-7B26 model commercial jet engines manufactured by CFM International, Inc. The Boeing 737-823 Aircraft delivered new to American in 2009 and 2010 are each powered by two CFM56-7B26/3 model commercial jet engines manufactured by CFM International, Inc.

The Boeing 757-223 aircraft is a narrow-body, twin-engine commercial jet aircraft. Current seating capacity in American’s two-class configuration for the 757-223 aircraft is between 176 and 184 seats. The Boeing 757-223 Aircraft are powered by two RB211-535E4-B model commercial jet engines manufactured by Rolls-Royce plc. The Boeing 757-223 Aircraft are approved for ETOPs.

The Boeing 767-323ER aircraft is a wide-body commercial jet aircraft. Current seating capacity in American’s two-class configuration for the Boeing 767-323ER aircraft is either 209 or 218 seats. The Boeing 767-323ER Aircraft are powered by two CF6-80C2B6 model commercial jet engines manufactured by The General Electric Company. The Boeing 767-323ER Aircraft is approved for ETOPs.

The Boeing 777-223ER aircraft is a wide-body commercial jet aircraft. Current seating capacity in American’s three-class configuration for the Boeing 777-223ER aircraft is 247 seats. The Boeing 777-223ER Aircraft are powered by two RB211-TRENT-892 model commercial jet engines manufactured by Rolls-Royce plc. The Boeing 777-223ER Aircraft are approved for ETOPs.

The Appraisals

The table below sets forth the appraised values of the Aircraft, as determined by AISI, BK and MBA, independent aircraft appraisal and consulting firms, and certain additional information regarding such Aircraft.

 

Aircraft Type

   Registration
Number
   Manufacturer’s
Serial Number
   Month of Delivery    Appraiser’s Valuations      Appraised
Value(1)
 
            AISI      BK      MBA     

Boeing 737-823

   N901AN    29503    February 1999    $ 15,250,000       $ 20,330,000       $ 18,850,000       $ 18,143,333   

Boeing 737-823

   N905AN    29507    March 1999      16,540,000         21,620,000         20,040,000         19,400,000   

Boeing 737-823

   N906AN    29508    April 1999      15,590,000         22,800,000         19,420,000         19,270,000   

Boeing 737-823

   N907AN    29509    April 1999      17,340,000         23,160,000         21,180,000         20,560,000   

Boeing 737-823

   N909AN    29511    May 1999      17,610,000         23,130,000         21,400,000         20,713,333   

Boeing 737-823

   N910AN    29512    May 1999      18,650,000         23,780,000         22,480,000         21,636,667   

 

72


Table of Contents

Aircraft Type

   Registration
Number
   Manufacturer’s
Serial Number
   Month of Delivery    Appraiser’s Valuations      Appraised
Value(1)
 
            AISI      BK      MBA     

Boeing 737-823

   N913AN    29514    June 1999      17,070,000         22,280,000         20,780,000         20,043,333   

Boeing 737-823

   N912AN    29513    June 1999      16,620,000         21,790,000         20,630,000         19,680,000   

Boeing 737-823

   N914AN    29515    July 1999      15,200,000         21,550,000         19,520,000         18,756,667   

Boeing 737-823

   N915AN    29516    July 1999      16,540,000         22,900,000         20,600,000         20,013,333   

Boeing 737-823

   N916AN    29517    August 1999      15,340,000         22,270,000         20,010,000         19,206,667   

Boeing 737-823

   N917AN    29518    August 1999      15,220,000         22,650,000         19,500,000         19,123,333   

Boeing 737-823

   N918AN    29519    September 1999      17,920,000         22,840,000         22,060,000         20,940,000   

Boeing 737-823

   N919AN    29520    September 1999      14,790,000         23,540,000         19,390,000         19,240,000   

Boeing 737-823

   N920AN    29521    October 1999      18,290,000         23,430,000         22,400,000         21,373,333   

Boeing 737-823

   N921AN    29522    October 1999      18,340,000         23,990,000         22,860,000         21,730,000   

Boeing 737-823

   N922AN    29523    October 1999      16,880,000         24,190,000         21,760,000         20,943,333   

Boeing 737-823

   N923AN    29524    November 1999      18,350,000         24,540,000         22,690,000         21,860,000   

Boeing 737-823

   N926AN    29527    January 2000      19,490,000         24,730,000         22,710,000         22,310,000   

Boeing 737-823

   N957AN    29541    March 2001      19,080,000         26,370,000         22,990,000         22,813,333   

Boeing 737-823

   N965AN    29544    June 2001      20,270,000         25,930,000         24,730,000         23,643,333   

Boeing 737-823

   N966AN    30094    June 2001      19,520,000         26,450,000         24,060,000         23,343,333   

Boeing 737-823

   N968AN    30095    July 2001      18,090,000         24,440,000         22,210,000         21,580,000   

Boeing 737-823

   N981AN    29569    April 2009      38,730,000         38,830,000         38,170,000         38,576,667   

Boeing 737-823

   N983AN    29570    May 2009      38,860,000         39,030,000         38,520,000         38,803,333   

Boeing 737-823

   N800NN    29564    July 2009      39,220,000         41,480,000         40,270,000         40,270,000   

Boeing 737-823

   N810NN    33207    October 2009      39,020,000         40,690,000         39,470,000         39,470,000   

Boeing 737-823

   N811NN    31079    October 2009      38,930,000         40,610,000         39,500,000         39,500,000   

Boeing 737-823

   N814NN    29562    November 2009      39,140,000         40,610,000         39,720,000         39,720,000   

Boeing 737-823

   N817NN    29558    December 2009      39,120,000         40,880,000         40,000,000         40,000,000   

Boeing 737-823

   N819NN    31083    December 2009      39,230,000         40,740,000         40,020,000         39,996,667   

Boeing 737-823

   N820NN    29559    December 2009      39,350,000         40,830,000         40,090,000         40,090,000   

Boeing 737-823

   N825NN    31087    February 2010      41,390,000         41,720,000         40,540,000         41,216,667   

Boeing 737-823

   N826NN    31089    February 2010      41,500,000         41,790,000         40,630,000         41,306,667   

Boeing 737-823

   N827NN    33209    March 2010      41,390,000         41,800,000         40,770,000         41,320,000   

Boeing 737-823

   N829NN    33210    March 2010      41,440,000         41,810,000         40,770,000         41,340,000   

Boeing 737-823

   N830NN    31091    March 2010      41,490,000         41,870,000         40,840,000         41,400,000   

Boeing 737-823

   N831NN    33211    March 2010      41,730,000         41,890,000         40,900,000         41,506,667   

Boeing 737-823

   N832NN    33521    April 2010      41,710,000         42,170,000         41,070,000         41,650,000   

Boeing 737-823

   N833NN    31093    April 2010      41,970,000         42,650,000         41,540,000         41,970,000   

Boeing 737-823

   N834NN    29576    April 2010      42,410,000         42,250,000         41,140,000         41,933,333   

Boeing 757-223

   N183AN    29593    April 1999      14,920,000         21,280,000         16,370,000         16,370,000   

Boeing 757-223

   N184AN    29594    May 1999      13,650,000         20,420,000         17,400,000         17,156,667   

Boeing 757-223

   N189AN    32383    July 2001      13,630,000         18,080,000         15,950,000         15,886,667   

Boeing 757-223

   N190AA    32384    July 2001      16,210,000         22,180,000         20,310,000         19,566,667   

Boeing 757-223

   N191AN    32385    August 2001      14,460,000         19,330,000         16,860,000         16,860,000   

Boeing 757-223

   N192AN    32386    August 2001      17,360,000         23,990,000         21,660,000         21,003,333   

Boeing 757-223

   N193AN    32387    November 2001      14,120,000         18,690,000         16,820,000         16,543,333   

Boeing 757-223

   N194AA    32388    November 2001      14,170,000         20,010,000         15,590,000         15,590,000   

Boeing 757-223

   N195AN    32389    November 2001      15,490,000         21,940,000         19,500,000         18,976,667   

Boeing 757-223

   N196AA    32390    November 2001      14,770,000         19,940,000         16,570,000         16,570,000   

Boeing 757-223

   N197AN    32391    November 2001      16,360,000         22,970,000         20,250,000         19,860,000   

Boeing 757-223

   N198AA    32392    December 2001      16,280,000         23,270,000         19,490,000         19,490,000   

Boeing 757-223

   N199AN    32393    December 2001      14,150,000         19,400,000         17,820,000         17,123,333   

Boeing 757-223

   N175AN    32394    December 2001      13,110,000         17,250,000         16,210,000         15,523,333   

Boeing 767-323ER

   N399AN    29606    May 1999      23,310,000         33,960,000         29,330,000         28,866,667   

Boeing 777-223ER

   N771AN    29579    January 1999      57,770,000         52,900,000         55,120,000         55,120,000   

Boeing 777-223ER

   N773AN    29583    March 1999      56,890,000         53,710,000         54,790,000         54,790,000   

Boeing 777-223ER

   N778AN    29587    June 1999      51,760,000         52,700,000         52,640,000         52,366,667   

Boeing 777-223ER

   N779AN    29955    June 1999      50,690,000         53,340,000         48,560,000         50,690,000   

Boeing 777-223ER

   N780AN    29956    September 1999      57,560,000         58,700,000         59,000,000         58,420,000   

Boeing 777-223ER

   N795AN    30257    December 2000      58,020,000         60,640,000         55,800,000         58,020,000   

Boeing 777-223ER

   N797AN    30012    January 2001      52,270,000         59,210,000         55,020,000         55,020,000   

Boeing 777-223ER

   N798AN    30797    February 2001      59,630,000         63,820,000         58,360,000         59,630,000   

Boeing 777-223ER

   N799AN    30258    March 2001      57,940,000         61,290,000         54,770,000         57,940,000   

Boeing 777-223ER

   N750AN    30259    March 2001      57,940,000         62,110,000         57,920,000         57,940,000   

Boeing 777-223ER

   N751AN    30798    April 2001      56,030,000         64,620,000         55,450,000         56,030,000   

Boeing 777-223ER

   N752AN    30260    May 2001      55,790,000         62,560,000         56,540,000         56,540,000   

Boeing 777-223ER

   N753AN    30261    May 2001      57,900,000         64,050,000         55,190,000         57,900,000   

Boeing 777-223ER

   N754AN    30262    June 2001      57,640,000         64,330,000         57,510,000         57,640,000   

Boeing 777-223ER

   N755AN    30263    July 2001      55,860,000         64,900,000         57,290,000         57,290,000   

Boeing 777-223ER

   N756AM    30264    August 2001      56,950,000         66,220,000         57,500,000         57,500,000   

Boeing 777-223ER

   N757AN    32636    November 2001      54,880,000         62,450,000         57,300,000         57,300,000   

Boeing 777-223ER

   N758AN    32637    November 2001      54,310,000         63,140,000         58,740,000         58,730,000   

Boeing 777-223ER

   N759AN    32638    December 2001      57,000,000         65,580,000         59,540,000         59,540,000   
                    

 

 

 

Total:

                     $ 2,560,186,666   
                    

 

 

 

 

(1) The appraised value of each Aircraft set forth above is the lesser of the average and median appraised value of each such Aircraft. Such appraisals indicate appraised base value of each Aircraft, adjusted for the maintenance status of such Aircraft at or around the time of such appraisals.

 

73


Table of Contents

According to the International Society of Transport Aircraft Trading, appraised “base value” is defined as each Appraiser’s opinion of the underlying economic value of an aircraft in an open, unrestricted, stable market environment with a reasonable balance of supply and demand, and assumes full consideration of its “highest and best use.” An aircraft’s appraised base value is founded in the historical trend of values and in the projection of value trends and presumes an arm’s-length, cash transaction between willing, able and knowledgeable parties, acting prudently, with an absence of duress and with a reasonable period of time available for marketing.

In connection with the offering of the Old Class A Certificates, each Appraiser was asked to provide, and each Appraiser furnished, its opinion as to the appraised value of the Aircraft based on “desk-top” appraisals without any physical inspection of the Aircraft. The AISI appraisal, BK appraisal and the MBA appraisal are dated June 10, 2013, June 10, 2013 and June 7, 2013, respectively. The appraised values provided by each of AISI, BK and MBA are presented as of June 2013, as set forth in the appraisals. We have not undertaken to update the appraisals in connection with the Exchange Offer. The appraisals do not purport to, and do not, reflect the current market value of the Aircraft. The appraisals are based on various significant assumptions and methodologies which vary among the appraisals. In particular, the appraisals of each of the Aircraft indicate appraised base value of such Aircraft, adjusted for the maintenance status of such Aircraft at or around the time of such appraisals. A different maintenance status may result in different valuations. Appraisals that are more current or that are based on different assumptions and methodologies (or a physical inspection of the Aircraft) may result in valuations that are materially different from those contained in the appraisals.

In connection with the offering of the Old Class A Certificates, the Appraisers delivered letters setting forth their respective appraisals, copies of which are annexed to this prospectus as Appendix II. For a discussion of the assumptions and methodologies used in each of the appraisals, please refer to such letters. In addition, we have set forth on Appendix III to this prospectus a summary of the base value, maintenance adjustment and maintenance adjusted base value determined by each Appraiser with respect to each Aircraft.

An appraisal is only an estimate of value. It does not necessarily indicate the price at which an aircraft may be purchased or sold in the market. In particular, the appraisals of the Aircraft are estimates of the values of the Aircraft assuming the Aircraft are in a certain condition, which may not be the case. An appraisal should not be relied upon as a measure of realizable value. The proceeds realized upon the exercise of remedies with respect to any Aircraft, including a sale of such Aircraft, may be less than its appraised value. The value of an Aircraft if remedies are exercised under the applicable Indenture will depend on various factors, including market, economic and airline industry conditions; the supply of similar aircraft; the availability of buyers; the condition of the Aircraft; the time period in which the Aircraft is sought to be sold; and whether the Aircraft is sold separately or as part of a block.

Accordingly, we cannot assure you that the proceeds realized upon any exercise of remedies with respect to any Aircraft would be sufficient to satisfy in full payments due on the Equipment Notes relating to such Aircraft or the full amount of distributions expected on the Certificates. See “Risk Factors –– Risk Factors Relating to the Certificates and the Exchange Offer –– Appraisals should not be relied upon as a measure of realizable value of the Aircraft.”

 

74


Table of Contents

DESCRIPTION OF THE EQUIPMENT NOTES

The following summary describes certain material terms of the Equipment Notes. The summary is qualified in its entirety by reference to all of the provisions of the Equipment Notes, the Indentures and the Participation Agreements. As representative samples, copies of the Indenture, the Participation Agreement, the First Indenture Amendment, the First Participation Agreement Amendment, the Second Indenture Amendment and the Second Participation Agreement, in each case, for aircraft bearing manufacturer’s serial number N907AN, have been filed as exhibits to the Registration Statement. Except as otherwise indicated, the following summaries relate to the Equipment Notes, the Indenture and the Participation Agreement applicable to each Aircraft.

General

Three series of Equipment Notes were issued with respect to each Aircraft: the “Series A Equipment Notes,” the “Series B Equipment Notes” and the “Series C Equipment Notes” (the Series A Equipment Notes, the Series B Equipment Notes and the Series C Equipment Notes, collectively, the “Equipment Notes”). The Equipment Notes are direct, full recourse obligations of American.

American issued Series A Equipment Notes with respect to (a) each 2011-2 Aircraft on September 9, 2013 and (b) each 2009-1 Aircraft and 2009-2 Aircraft on September 16, 2013 (each such date of issuance, the “Initial Closing Date”), and the Class A Trust purchased such Series A Equipment Notes from American pursuant to the Indenture and Security Agreement with respect to such Aircraft (each, an “Initial Indenture” and collectively, the “Initial Indentures”), each dated as of the applicable Initial Closing Date for such Aircraft, between American and Wilmington Trust Company, as loan trustee thereunder (the “Loan Trustee”) and the related Participation Agreement with respect to such Aircraft (each, an “Initial Participation Agreement” and collectively, the “Initial Participation Agreements”), each dated as of the applicable Initial Closing Date for such Aircraft, among American, the Class A Trustee, the Subordination Agent, the Loan Trustee and Wilmington Trust Company in its individual capacity as expressly set forth therein. Pursuant to an amendment (each, a “First Indenture Amendment” and, collectively, the “First Indenture Amendments”), dated as of November 27, 2013, to the Initial Indenture with respect to each Aircraft (each such Initial Indenture as so amended, an “Interim Amended Indenture”) and an amendment (each, a “First Participation Agreement Amendment” and, collectively, the “First Participation Agreement Amendments”) to the Initial Participation Agreement with respect to each Aircraft (each such Initial Participation Agreement as so amended, an “Interim Amended Participation Agreement”), the Class B Trust purchased from American the Series B Equipment Notes issued with respect to each Aircraft. In addition, pursuant to an amendment (each, a “Second Indenture Amendment” and, collectively, the “Second Indenture Amendments”), dated as of December 20, 2013, to the Interim Amended Indenture with respect to each Aircraft (each such Interim Amended Indenture as so amended, an “Indenture”) and an amendment (each, a “Second Participation Agreement Amendment” and, collectively, the “Second Participation Agreement Amendments”) to the Interim Amended Participation Agreement with respect to each Aircraft (each such Interim Amended Participation Agreement as so amended, a “Participation Agreement”), the Class C Trust purchased from American the Series C Equipment Notes with respect to each Aircraft.

Subordination

The following subordination provisions will be applicable to the Equipment Notes issued under the Indentures:

 

    the indebtedness evidenced by the Series B Equipment Notes issued under an Indenture is, to the extent and in the manner provided in such Indenture, subordinate and subject in right of payment to the Series A Equipment Notes issued under such Indenture;

 

   

the indebtedness evidenced by the Series C Equipment Notes issued under an Indenture is, to the extent and in the manner provided in such Indenture, subordinate and subject in right of payment

 

75


Table of Contents
 

to the Series A Equipment Notes and the Series B Equipment Notes issued under such Indenture; and

 

    the indebtedness evidenced by the Series A Equipment Notes, the Series B Equipment Notes and the Series C Equipment Notes issued under an Indenture is to the extent and in the manner provided in the other Indentures, subordinate and subject in right of payment under such other Indentures to the Equipment Notes issued under such other Indentures. (Indentures, Section 2.13(a))

By the acceptance of its Equipment Notes of any series issued under any Indenture, each holder of such series of Equipment Notes (each, a “Noteholder”) agrees that:

 

    if such Noteholder, in its capacity as a Noteholder under such Indenture, receives any payment or distribution under such Indenture that it is not entitled to receive under the provisions of such Indenture, it will hold any amount so received in trust for the Loan Trustee under such Indenture and forthwith turn over such amount to such Loan Trustee in the form received to be applied as provided in such Indenture; and

 

    if such Noteholder, in its capacity as a Noteholder under any other Indenture, receives any payment or distribution in respect of Equipment Notes of any series issued under such other Indenture that it is not entitled to receive under the provisions of such other Indenture, it will hold any amount so received in trust for the Loan Trustee under such other Indenture and forthwith turn over such amount to such Loan Trustee under such other Indenture in the form received to be applied as provided in such other Indenture. (Indentures, Section 2.13(c))

By acceptance of its Equipment Notes of any series under any Indenture, each Noteholder of such series also:

 

    agrees to and will be bound by the subordination provisions in such Indenture;

 

    authorizes and directs the Loan Trustees under all Indentures on such Noteholder’s behalf to take any action necessary or appropriate to effectuate the subordination as provided in such Indenture; and

 

    appoints the Loan Trustees under all Indentures as such Noteholder’s attorney-in-fact for such purpose. (Indentures, Section 2.13(a))

By virtue of the Intercreditor Agreement, all of the Equipment Notes held by the Subordination Agent are effectively cross-subordinated. This means that payments received on a junior series of Equipment Notes issued in respect of one Aircraft may be applied in accordance with the priority of payment provisions set forth in the Intercreditor Agreement to make distributions on a more senior class of Certificates. (Intercreditor Agreement, Section 3.02)

During the existence of an Indenture Event of Default, if the Equipment Notes under the relevant Indenture have become due and payable in full as described in “— Remedies,” then after payment in full of: first, the persons indemnified under “— Indemnification” and certain other expenses with respect to such Indenture; second, the Series A Equipment Notes under such Indenture; third, the Series B Equipment Notes under such Indenture; and fourth, the Series C Equipment Notes under such Indenture; any excess proceeds will be available to pay certain indemnity and expense obligations with respect to Equipment Notes issued under other Indentures and held by the Subordination Agent (“Related Equipment Notes”). After payment in full of such indemnity and expense obligations, any remaining excess proceeds will be available to pay any shortfalls then due in respect of Related Equipment Notes under which either (i) a default of the type described in the first clause under “— Indenture Events of Default, Notice and Waiver” has occurred and is continuing, whether or not the applicable grace period has expired, or (ii) an Indenture Event of Default not described in the preceding clause (i) has occurred and is continuing and either (x) the

 

76


Table of Contents

Equipment Notes under the relevant Indenture have become due and payable and the acceleration has not been rescinded or (y) the relevant Loan Trustee has notified American that it intends to exercise remedies under such Indenture (see “— Remedies”) (each such Indenture, a “Defaulted Operative Indenture”) in the following order of priority: first, to Series A Equipment Notes, Series B Equipment Notes and Series C Equipment Notes, ratably as to each such series; and second, in the absence of any such shortfall, such excess proceeds, if any, will be held by the relevant Loan Trustee as additional collateral for such Related Equipment Notes (see “— Security”). (Indentures, Section 3.03)

Principal and Interest Payments

Subject to the provisions of the Intercreditor Agreement, interest paid on the Equipment Notes held in each Trust will be passed through to the Certificateholders of such Trust on the dates and at the rate per annum applicable to the Certificates issued by such Trust until the final expected Regular Distribution Date for such Trust. Subject to the provisions of the Intercreditor Agreement, principal paid on the Equipment Notes held in each Trust will be passed through to the Certificateholders of such Trust in scheduled amounts on the dates set forth herein until the final expected Regular Distribution Date for such Trust.

Interest is payable on the unpaid principal amount of each issued and outstanding Equipment Note at the rate applicable to such Equipment Note on January 15 and July 15 of each year, commencing on January 15, 2014. Interest on the Equipment Notes will be computed on the basis of a 360-day year of twelve 30-day months. Overdue amounts of principal and (to the extent permitted by applicable law) Premium Amount, if any, interest and any other amounts payable under each series of Equipment Notes will bear interest, payable on demand, at the interest rate that is the lesser of (i) the interest applicable to such series of Equipment Notes plus 1% and (ii) the maximum rate permitted by applicable law. (Indentures, Section 2.01)

Scheduled principal payments on the issued and outstanding Series A Equipment Notes and Series B Equipment Notes are payable on January 15 and July 15 in certain years, commencing on January 15, 2014 and ending on the date the last principal payment is scheduled to be made with respect to the particular series of Equipment Notes, and with respect to the particular Aircraft, in each case as specified in Appendix V to this prospectus, and the entire principal amount of each Series C Equipment Note with respect to a particular Aircraft is scheduled to be paid in a single installment on the date specified in Appendix V to this prospectus with respect to such Aircraft (each such final principal payment date or single payment date, as the case may be, for a particular series of Equipment Notes and with respect to a particular Aircraft, a “Final Maturity Date”). See “Description of the Certificates — Pool Factors” for a discussion of the Scheduled Payments of principal of the Equipment Notes and possible revisions thereto.

If any date scheduled for a payment of principal, Premium Amount (if any) or interest with respect to the Equipment Notes is not a Business Day, such payment will be made on the next succeeding Business Day and interest will not be added for such additional period.

Redemption

If an Event of Loss occurs with respect to an Aircraft under any Indenture and such Aircraft is not replaced by American under such Indenture, the Equipment Notes issued with respect to such Aircraft will be redeemed, in whole, in each case at a price equal to 100% of the unpaid principal thereof, together with all accrued and unpaid interest thereon to (but excluding) the date of redemption, but without any premium, and all other obligations owed or then due and payable to holders of the Equipment Notes issued under such Indenture. (Indentures, Section 2.10)

All of the outstanding Equipment Notes issued with respect to an Aircraft may be redeemed prior to maturity at any time, at the option of American; provided that all outstanding Equipment Notes issued with respect to all other Aircraft are simultaneously redeemed. In addition, American may elect to redeem the outstanding Series B Equipment Notes or Series C Equipment Notes (or both) issued with respect to all Aircraft either in connection with a refinancing of such series or without any such refinancing. See “Possible Refinancing of Class B Certificates and Class C Certificates.” The redemption price in the case of

 

77


Table of Contents

any optional redemption of outstanding Equipment Notes under any Indenture will be equal to 100% of the unpaid principal thereof, together with all accrued and unpaid interest thereon to (but excluding) the date of redemption and all other obligations owed or then due and payable to holders of the Equipment Notes issued under such Indenture, plus a Make-Whole Amount (if any). (Indentures, Section 2.11)

Notice of any such redemption will be given by the Loan Trustee to each holder of the Equipment Notes to be redeemed not less than 15 nor more than 60 days prior to the applicable redemption date. A notice of redemption may be revoked by written notice from American to the Loan Trustee given no later than three days prior to the redemption date. (Indentures, Section 2.12)

Make-Whole Amount” means with respect to any Equipment Note, the amount (as determined by an independent investment banker selected by American (and, following the occurrence and during the continuance of an Indenture Event of Default, reasonably acceptable to the Loan Trustee)), if any, by which (i) the present value of the remaining scheduled payments of principal and interest from the redemption date to maturity of such Equipment Note computed by discounting each such payment on a semiannual basis from its respective payment date (assuming a 360-day year of twelve 30-day months) using a discount rate equal to the Treasury Yield plus 0.50% (such percentage, the “Make-Whole Spread”), exceeds (ii) the outstanding principal amount of such Equipment Note plus accrued but unpaid interest thereon to the date of redemption. (Indentures, Annex A)

For purposes of determining the Make-Whole Amount, “Treasury Yield” means, at the date of determination, the interest rate (expressed as a semiannual equivalent and as a decimal rounded to the number of decimal places as appears in the interest rate applicable to the relevant Equipment Note and, in the case of United States Treasury bills, converted to a bond equivalent yield) determined to be the per annum rate equal to the semiannual yield to maturity for United States Treasury securities maturing on the Average Life Date and trading in the public securities market either as determined by interpolation between the most recent weekly average constant maturity, non-inflation-indexed series yield to maturity for two series of United States Treasury securities, trading in the public securities markets, (A) one maturing as close as possible to, but earlier than, the Average Life Date and (B) the other maturing as close as possible to, but later than, the Average Life Date, in each case as reported in the most recent H.15(519) or, if a weekly average constant maturity, non-inflation-indexed series yield to maturity for United States Treasury securities maturing on the Average Life Date is reported in the most recent H.15(519), such weekly average yield to maturity as reported in such H.15(519). “H.15(519)” means the weekly statistical release designated as such, or any successor publication, published by the Board of Governors of the Federal Reserve System. The date of determination of a Make-Whole Amount shall be the third Business Day prior to the applicable redemption date and the “most recent H.15(519)” means the latest H.15(519) published prior to the close of business on the third Business Day prior to the applicable redemption date. (Indentures, Annex A)

Average Life Date” for each Equipment Note to be redeemed shall be the date which follows the redemption date by a period equal to the Remaining Weighted Average Life at the redemption date of such Equipment Note. “Remaining Weighted Average Life” of an Equipment Note, at the redemption date of such Equipment Note, shall be the number of days equal to the quotient obtained by dividing: (i) the sum of the products obtained by multiplying (A) the amount of each then remaining installment of principal, including the payment due on the maturity date of such Equipment Note, by (B) the number of days from and including the redemption date to but excluding the scheduled payment date of such principal installment by (ii) the then unpaid principal amount of such Equipment Note. (Indentures, Annex A)

Security

Aircraft

The Equipment Notes issued under any Indenture are secured by a security interest in, among other things, the Aircraft subject to the lien of such Indenture and each Aircraft subject to the liens of the other Indentures, as well as an assignment for security purposes to the Loan Trustee of certain of American’s warranty rights under its applicable purchase agreements with Boeing. (Indentures, Granting Clause)

 

78


Table of Contents

Since the Equipment Notes are so cross-collateralized, any proceeds from the sale of any Aircraft by the Loan Trustee or other exercise of remedies under the related Indenture following an Indenture Event of Default under such Indenture will (after all of the Equipment Notes issued under such Indenture have been paid off, and subject to the provisions of the Bankruptcy Code) be available for application to shortfalls with respect to the Equipment Notes issued under the other Indentures and the other obligations secured by the other Indentures that are due at the time of such application, as described under “–– Subordination” above. In the absence of any such shortfall at the time of such application, excess proceeds will be held by the Loan Trustee under such Indenture as additional collateral for the Equipment Notes issued under each of the other Indentures and will be applied to the payments in respect of the Equipment Notes issued under such other Indentures as they come due. However, if any Equipment Note ceases to be held by the Subordination Agent (as a result of sale during the exercise of remedies by the Controlling Party or otherwise), such Equipment Note will cease to be entitled to the benefits of cross-collateralization. (Indentures, Section 3.03) Any cash Collateral held as a result of the cross-collateralization of the Equipment Notes would not be entitled to the benefits of Section 1110.

If the Equipment Notes issued under any Indenture are repaid in full in the case of an Event of Loss with respect to the applicable Aircraft, the lien on such Aircraft under such Indenture will be released. (Indentures, Section 7.05) At any time on or after the latest Final Maturity Date of the Equipment Notes issued in respect of an Aircraft, if all obligations secured under all of the Indentures that are then due have been paid, the lien on such Aircraft will be released and such Aircraft will cease to be included in the collateral pool. (Indentures, Section 10.01) Once the lien on any Aircraft is released, such Aircraft will no longer secure the amounts that may be owing under any Indenture.

Substitution of Airframe

American may elect to release any Airframe from the security interest of the related Indenture and substitute for it an airframe of the same model, free and clear of all liens (other than certain permitted liens), so long as:

 

    no Indenture Event of Default has occurred and is continuing at the time of substitution;

 

    the substitute airframe has a date of manufacture no earlier than one year prior to the date of manufacture of the Airframe subject to the lien of such Indenture on the issuance date of the Series A Equipment Notes under such Indenture (each such date of manufacture to be deemed to be the date of original delivery of the applicable airframe to a customer by the manufacturer of such airframe); and

 

    the substitute airframe has an appraised current market value, adjusted for its maintenance status, not less than that of the released Airframe.

In the case of a substitution of an Airframe constituting a part of a Boeing 757-223 Aircraft, in addition to the foregoing, the substitute airframe therefor shall be approved for ETOPs.

If American elects to substitute an Airframe, American is required to provide to the relevant Loan Trustee opinions of counsel (i) to the effect that the Loan Trustee will be entitled to the benefits of Section 1110 with respect to the substitute airframe (unless, as a result of a change in law or governmental or judicial interpretation, such benefits were not available with respect to the Aircraft immediately prior to such substitution) and (ii) as to the due registration of the replacement aircraft of which such substitute airframe is part, the due recordation of a supplement to the Indenture relating to such substitute airframe, the registration of such substitute airframe with the International Registry under the Cape Town Treaty, if applicable, and the validity and perfection of the security interest granted to the relevant Loan Trustee in such substitute airframe. (Indentures, Section 7.04(e))

 

79


Table of Contents

Cash

Cash, if any, held from time to time by the Loan Trustee with respect to any Aircraft, including funds held as the result of an Event of Loss to such Aircraft, will be invested and reinvested by such Loan Trustee, at the direction of American, in investments described in the related Indenture. (Indentures, Section 5.06) Such investments would not be entitled to the benefits of Section 1110.

Loan to Value Ratios of Equipment Notes

The tables in Appendix IV to this prospectus set forth the LTVs for the Series A Equipment Notes, the Series B Equipment Notes and the Series C Equipment Notes issued in respect of each Aircraft as of each Regular Distribution Date.

The LTVs for each Regular Distribution Date listed in the tables in Appendix IV were obtained by dividing (i) the outstanding principal amount (assuming no payment default, purchase or early redemption) of such Equipment Notes, plus, in the case of the Series B Equipment Notes, the outstanding balance of the Series A Equipment Notes assumed to be issued and outstanding under the relevant Indenture, plus, in the case of the Series C Equipment Notes, the outstanding balance of the Series A Equipment Notes and the Series B Equipment Notes assumed to be issued and outstanding under the relevant Indenture, determined in each case immediately after giving effect to the payments, if any, scheduled to be made on each such Regular Distribution Date by (ii) the assumed aircraft value (the “Assumed Aircraft Value”) on such Regular Distribution Date, calculated based on the Depreciation Assumption, of the Aircraft with respect to which such Equipment Notes were assumed to be issued and outstanding.

The tables in Appendix IV are based on the assumption (the “Depreciation Assumption”) that the Assumed Aircraft Value of each Aircraft depreciates annually by approximately 3% of the appraised value at delivery per year for the first 15 years after delivery of such Aircraft by the manufacturer, by approximately 4% per year thereafter for the next five years and by approximately 5% per year for each year after that. With respect to each Aircraft, the appraised value at delivery of such Aircraft is the theoretical value that, when depreciated from the initial delivery of such Aircraft by the manufacturer in accordance with the Depreciation Assumption, results in the appraised value of such Aircraft specified under “Prospectus Summary — Equipment Notes and the Aircraft” and “Description of the Aircraft and the Appraisals — The Appraisals.”

Other rates or methods of depreciation could result in materially different LTVs, and no assurance can be given (i) that the depreciation rate and method assumed for the purposes of the tables are the ones most likely to occur or (ii) as to the actual future value of any Aircraft. Thus, the tables should not be considered a forecast or prediction of expected or likely LTVs, but simply a mathematical calculation based on one set of assumptions. See “Risk Factors — Risk Factors Relating to the Certificates and the Exchange Offer – Appraisals should not be relied upon as a measure of realizable value of the Aircraft.”

Limitation of Liability

Except as otherwise provided in the Indentures, no Loan Trustee, in its individual capacity, will be answerable or accountable under the Indentures or the Equipment Notes under any circumstances except, among other things, for its own willful misconduct or negligence. (Indentures, Section 6.01)

Indenture Events of Default, Notice and Waiver

Indenture Events of Default” under each Indenture include:

 

  (a) the failure by American to pay any interest, principal or Premium Amount (if any) within 15 days after the same has become due on any Equipment Note;

 

80


Table of Contents
  (b) the failure by American to pay any amount (other than interest, principal or Premium Amount (if any)) when due under the Indenture, any Equipment Note or any other related Operative Document for more than 30 days after American receives written notice from the Loan Trustee or any Noteholder under such Indenture;

 

  (c) the failure by American to carry and maintain (or cause to be maintained) insurance or indemnity on or with respect to the Aircraft in accordance with the provisions of such Indenture; provided that no such failure to carry and maintain insurance will constitute an Indenture Event of Default until the earlier of (i) the date such failure has continued unremedied for a period of 30 days after the Loan Trustee receives notice of the cancellation or lapse of such insurance or (ii) the date such insurance is not in effect as to the Loan Trustee;

 

  (d) the failure by American to perform or observe any other covenant, condition or agreement to be performed or observed by it under any related Operative Document that continues for a period of 60 days after American receives written notice from the Loan Trustee or any Noteholder under such Indenture; provided that, if such failure is capable of being remedied, no such failure will constitute an Indenture Event of Default for a period of one year after such notice is received by American so long as American is diligently proceeding to remedy such failure;

 

  (e) any representation or warranty made by American in the related Operative Documents proves to have been incorrect in any material respect when made, and such incorrectness continues to be material to the transactions contemplated by the Indenture and remains unremedied for a period of 60 days after American receives written notice from the Loan Trustee or any Noteholder under such Indenture; provided that, if such incorrectness is capable of being remedied, no such incorrectness will constitute an Indenture Event of Default for a period of one year after such notice is received by American so long as American is diligently proceeding to remedy such incorrectness;

 

  (f) consent by American to the appointment of, or the taking of possession by, a receiver, trustee or liquidator of itself or of a substantial part of its property or admission by American in writing of its inability to pay its debts generally as they come due or a general assignment by American for the benefit of creditors;

 

  (g) a voluntary petition filing in bankruptcy by American or a voluntary petition filing or an answer by American seeking reorganization, liquidation or other relief as a debtor in a case under any bankruptcy laws or insolvency laws (as in effect at such time) or an answer by American admitting the material allegations of a petition filed against American as a debtor in any such case, or request by American for relief as a debtor, by voluntary petition, answer or consent, under the provisions of any other bankruptcy or other similar law providing for the reorganization or winding-up of corporations (as in effect at such time), or request by American for an agreement, composition, extension or adjustment with its creditors under such laws;

 

  (h) the entry of an order, judgment or decree by any court of competent jurisdiction appointing, without the consent of American, a receiver, trustee or liquidator of American or sequestering any substantial part of American’s property, or granting any other relief in respect of American as a debtor under any bankruptcy laws or insolvency laws (as in effect at such time), and any such order, judgment or decree of appointment or sequestration shall remain in force undismissed, unstayed or unvacated for a period of 90 days after the date of entry thereof;

 

  (i) the filing of a petition against American as a debtor in a case under the federal bankruptcy laws or other insolvency laws (as in effect at such time) and not withdrawn or dismissed within 90 days thereafter or, under the provisions of any law providing for reorganization or winding-up of corporations that may apply to American, the assumption by any court of competent jurisdiction of jurisdiction, custody or control of American or of any substantial part of American’s property if such jurisdiction, custody or control shall remain in force unrelinquished, unstayed or unterminated for a period of 90 days; or

 

81


Table of Contents
  (j) the occurrence and continuance of an “Indenture Event of Default” under any other Indenture, but only if, as of any date of determination, all Equipment Notes issued and outstanding under such other Indenture are held by the Subordination Agent under the Intercreditor Agreement;

provided that, notwithstanding anything to the contrary set forth in the foregoing, any failure of American to perform or observe any covenant, condition or agreement shall not constitute an Event of Default if such failure arises by reason of an event referred to in the definition of “Event of Loss” so long as American is continuing to comply with all of the terms set forth under “— Events of Loss.” (Indentures, Section 4.01)

Each Indenture provides that the holders of a majority in aggregate unpaid principal amount of the Equipment Notes outstanding under such Indenture, by written instruction to the Loan Trustee, may on behalf of all of the Noteholders waive any past default and its consequences under such Indenture, except a default in the payment of the principal of, Premium Amount (if any) or interest due under any such Equipment Notes outstanding (other than with the consent of the holder thereof) or a default in respect of any covenant or provision of such Indenture that cannot be modified or amended without the consent of each such affected Noteholder. (Indentures, Section  4.05) This provision, among others, is subject to the terms of the Intercreditor Agreement.

Remedies

The exercise of remedies under the Indentures is subject to the terms of the Intercreditor Agreement, and the following description should be read in conjunction with the description of the Intercreditor Agreement.

If an Indenture Event of Default occurs and is continuing under an Indenture, the related Loan Trustee may, and upon receipt of written instructions of the holders of a majority in principal amount of the Equipment Notes then outstanding under such Indenture will, declare the principal amount of all such Equipment Notes issued thereunder immediately due and payable, together with all accrued but unpaid interest thereon (but without any Premium Amount). If an Indenture Event of Default referred to in clause (f), (g), (h) or (i) under “— Indenture Events of Default, Notice and Waiver” occurs with respect to American, such amounts shall, subject to applicable law, become due and payable without any declaration or other act on the part of the related Loan Trustee or holders of Equipment Notes. The holders of a majority in principal amount of Equipment Notes outstanding under an Indenture may rescind any declaration of acceleration of such Equipment Notes if (i) there has been paid to or deposited with the related Loan Trustee an amount sufficient to pay all overdue installments of principal and interest on any such Equipment Notes, and all other amounts owing under the Operative Documents that have become due otherwise than by such declaration of acceleration and (ii) all other Indenture Events of Default, other than nonpayment of principal amount or interest on the Equipment Notes that have become due solely because of such acceleration, have been cured or waived; provided that no such rescission or annulment will extend to or affect any subsequent default or Indenture Event of Default or impair any right consequent thereon. (Indentures, Sections 4.02(a) and 4.02(d))

Each Indenture provides that, if an Indenture Event of Default under such Indenture has occurred and is continuing, the related Loan Trustee may exercise certain rights or remedies available to it under such Indenture or under applicable law. Such remedies include the right to take possession of the Aircraft and to sell all or any part of the Airframe or any Engine comprising the Aircraft subject to such Indenture. (Indentures, Section 4.02(a)) See “Description of the Intercreditor Agreement — Intercreditor Rights — Limitation on Exercise of Remedies.”

In the case of Chapter 11 bankruptcy proceedings in which an air carrier is a debtor, Section 1110 provides special rights to holders of security interests with respect to “equipment” (as defined in Section 1110). Section 1110 provides that, subject to the limitations specified therein, the right of a secured party with a security interest in “equipment” to take possession of such equipment in compliance with the provisions of a security agreement and to enforce any of its rights or remedies thereunder is not affected after 60 days after the date of the order for relief in a case under Chapter 11 of the Bankruptcy Code by any provision of the Bankruptcy Code. Section 1110, however, provides that the right to take possession of an

 

82


Table of Contents

aircraft and enforce other remedies may not be exercised for 60 days following the date of the order for relief (or such longer period consented to by the holder of a security interest and approved by the court) and may not be exercised at all after such period if the trustee in reorganization agrees, subject to the approval of the court, to perform the debtor’s obligations under the security agreement and cures all defaults (other than a default of a kind specified in Section 365(b)(2) of the Bankruptcy Code, such as a default that is a breach of a provision relating to the financial condition, bankruptcy or insolvency of the debtor). “Equipment” is defined in Section 1110, in part, as “an aircraft, aircraft engine, propeller, appliance, or spare part (as defined in Section 40102 of Title 49 of the United States Code) that is subject to a security interest granted by, leased to, or conditionally sold to a debtor that, at the time such transaction is entered into, holds an air carrier operating certificate issued pursuant to Chapter 447 of Title 49 of the United States Code for aircraft capable of carrying 10 or more individuals or 6,000 pounds or more of cargo.”

It was a condition to each Trustee’s obligations to purchase Equipment Notes with respect to each Aircraft that American’s internal counsel provide an opinion to the Trustees that, subject to certain qualifications and assumptions, the Loan Trustee will be entitled to the benefits of Section 1110 with respect to the Airframe and Engines comprising the Aircraft originally subjected to the lien of the relevant Indenture.

The opinion of American’s internal counsel did not address the possible replacement of an Aircraft after an Event of Loss in the future, the consummation of which is conditioned upon the contemporaneous delivery of an opinion of counsel to the effect that the related Loan Trustee will be entitled to Section 1110 benefits with respect to the replacement Airframe unless there is a change in law or court interpretation that results in Section 1110 not being available. See “— Certain Provisions of the Indentures — Events of Loss.” The opinion of American’s internal counsel also did not address the availability of Section 1110 with respect to the bankruptcy proceedings of any possible lessee of an Aircraft if it is leased by American.

In certain circumstances following the bankruptcy or insolvency of American where the obligations of American under any Indenture exceed the value of the Collateral under such Indenture, post-petition interest will not accrue on the related Equipment Notes. In addition, to the extent that distributions are made to any Certificateholders, whether under the Intercreditor Agreement or from drawings on any Liquidity Facility, in respect of amounts that would have been funded by post-petition interest payments on such Equipment Notes had such payments been made, there would be a shortfall between the claim allowable against American on such Equipment Notes after the disposition of the Collateral securing such Equipment Notes and the remaining balance of the Certificates. Such shortfall would first reduce some or all of the remaining claim against American available to the Trustees for the most junior classes.

If an Indenture Event of Default under any Indenture occurs and is continuing, any sums held or received by the related Loan Trustee may be applied to reimburse such Loan Trustee for any tax, expense or other loss incurred by it and to pay any other amounts due to such Loan Trustee prior to any payments to holders of the Equipment Notes issued under such Indenture. (Indentures, Section 3.03)

Operative Documents” means, with respect to any Indenture, such Indenture, the Equipment Notes issued thereunder, the related Participation Agreement and other operative documents referred to in such Indenture. (Indentures, Annex A)

Transaction Documents” means, with respect to any Indenture, the related Operative Documents, together with, among others, the Pass Through Trust Agreements, the Note Purchase Agreement, the Intercreditor Agreement and the Liquidity Facilities. (Indentures, Annex A)

Premium Amount” means, with respect to any Equipment Note, the Make-Whole Amount, if any, payable only in as a result of an optional redemption of such Equipment Note as described in the second paragraph of “— Redemption” above.

 

83


Table of Contents

Modification of Indentures

Without the consent of holders of a majority in principal amount of the Equipment Notes outstanding under any Indenture, the provisions of such Indenture and the related Equipment Notes and Participation Agreement may not be amended or modified, except to the extent indicated below.

In addition, any Indenture and any Equipment Notes may be amended without the consent of any Noteholder or any other beneficiaries of the security under such Indenture to, among other things, (i) evidence the succession of another person to American and the assumption by any such successor of the covenants of American contained in such Indenture and any of the other related Operative Documents; (ii) cure any defect or inconsistency in such Indenture or the Equipment Notes issued thereunder, or make any change not inconsistent with the provisions of such Indenture (provided that such change does not adversely affect the interests of any Noteholder or any other beneficiary of the security under such Indenture in its capacity solely as Noteholder or other beneficiary of the security under such Indenture, as the case may be); (iii) cure any ambiguity or correct any mistake; (iv) evidence the succession of a new trustee or the removal of a trustee, or facilitate the appointment of an additional or separate trustee pursuant to such Indenture; (v) convey, transfer, assign, mortgage or pledge any property to or with the Loan Trustee of such Indenture; (vi) make any other provisions or amendments with respect to matters or questions arising under such Indenture or such Equipment Notes or to amend, modify or supplement any provision thereof, provided that such action does not adversely affect the interests of any Noteholder or any other beneficiary of the security under such Indenture in its capacity solely as Noteholder or other beneficiary of the security under such Indenture, as the case may be; (vii) correct, supplement or amplify the description of any property at any time subject to the lien of such Indenture or assure, convey and confirm unto the Loan Trustee any property subject or required to be subject to the lien of such Indenture, or subject to the lien of such Indenture the applicable Airframe or Engines or any substitute Airframe or replacement Airframe or replacement Engine; (viii) add to the covenants of American for the benefit of the Noteholders or any other beneficiary of the security under such Indenture or surrender any rights or powers conferred upon American under such Indenture; (ix) add to rights of the Noteholders or any other beneficiary of the security under such Indenture; (x) include on the Equipment Notes under such Indenture any legend as may be required by law or as may otherwise be necessary or advisable; (xi) comply with any applicable requirements of the Trust Indenture Act or any other requirements of applicable law or of any regulatory body; (xii) give effect to the replacement of any Liquidity Provider with a replacement liquidity provider and the replacement of any Liquidity Facility with a Replacement Facility and, if a Replacement Facility is to be comprised of more than one instrument, incorporate appropriate mechanics for multiple liquidity facilities for the applicable Trust; (xiii) provide for the successive redemption of Series B Equipment Notes or Series C Equipment Notes and the issuance from time to time of new Series B Equipment Notes or new Series C Equipment Notes, and for the issuance of pass through certificates by any pass through trust that acquires any such new Series B Equipment Notes or any such new Series C Equipment Notes, and make changes relating to any of the foregoing (including, without limitation, to provide for any prefunding mechanism in connection therewith), and provide for any credit support for any pass through certificates relating to any such new Series B Equipment Notes or any such new Series C Equipment Notes (including, without limitation, to secure claims for fees, interest, expenses, reimbursement of advances and other obligations arising from such credit support (including, without limitation, to specify such credit support as a “Liquidity Facility” and the provider of any such credit support as a “Liquidity Provider,” and if such “Liquidity Facility” is to be comprised of more than one instrument, to incorporate appropriate mechanics for multiple liquidity facilities for a single pass through trust)); provided that such new Series B Equipment Notes or new Series C Equipment Notes, as the case may be, are issued in accordance with the Note Purchase Agreement, the applicable Participation Agreement and the Intercreditor Agreement; or (xiv) make appropriate provisions for a guaranty under a Parent Guarantee (if any) of any obligations of American under such Indenture, any other Operative Documents or one or more series of Equipment Notes or any agreement related to any of the foregoing. See “Possible Refinancing of Class B Certificates and Class C Certificates.” (Indentures, Section 9.01) In addition, any Parent Guarantee may be amended without the consent of any Noteholder or any other beneficiaries of the security under such Indenture to reflect any of the foregoing (including to add to a Parent Guarantee, if any, the payment obligations of American under any of the Equipment Notes). (Indentures, Section 9.03)

 

84


Table of Contents

Each Indenture provides that without the consent of the holder of each Equipment Note outstanding under such Indenture affected thereby, no amendment or modification of such Indenture may, among other things: (i) reduce the principal amount of, Premium Amount (if any) or interest payable on any Equipment Notes issued under such Indenture; (ii) change the date on which any principal amount of, Premium Amount (if any) or interest payable on any Equipment Note is due or payable; (iii) create any lien with respect to the Collateral subject to the lien of such Indenture prior to or pari passu with the lien of such Indenture, except as permitted by such Indenture, or deprive any holder of an Equipment Note issued under such Indenture of the benefit of the lien of such Indenture upon the related Collateral, except as provided in connection with the exercise of remedies under such Indenture, provided that, without the consent of each holder of an affected Related Equipment Note then outstanding, no such amendment, waiver or modification of terms of, or consent under, any thereof shall modify the provisions described in the last paragraph under “— Subordination” or this clause (iii) or deprive any holder of a Related Equipment Note of the benefit of the lien of such Indenture upon the related Collateral, except as provided in connection with the exercise of remedies under such Indenture; or (iv) reduce the percentage in principal amount of outstanding Equipment Notes issued under such Indenture required to take or approve any action under such Indenture. (Indentures, Section 9.02(a))

Indemnification

American is required to indemnify, among others, each Loan Trustee, the Liquidity Providers, the Subordination Agent and each Trustee, but not, in any case, the holders of Certificates, for certain losses, claims and other matters. (Participation Agreements, Section 4.02) No Loan Trustee will be indemnified, however, for actions arising from its negligence or willful misconduct, or for the inaccuracy of any representation or warranty made in its individual capacity under an Indenture.

No Loan Trustee is required to take any action or refrain from taking any action (other than notifying the Noteholders if it knows of an Indenture Event of Default or of a default arising from American’s failure to pay when due principal, interest or Premium Amount (if any) under any Equipment Note) unless it has received indemnification satisfactory to it against any risks incurred in connection therewith. (Indentures, Section 5.03)

Certain Provisions of the Indentures

Each of the Indentures provides for the following with respect to the Aircraft, Airframe and Engines subject thereto.

Maintenance and Operation

American is obligated, among other things and at its expense, to keep the Aircraft duly registered, and to maintain, service, repair, and overhaul the Aircraft (or cause the same to be done) so as to keep it in such condition as necessary to maintain the airworthiness certificate for the Aircraft in good standing at all times (other than during temporary periods of storage, maintenance, testing or modification or during periods of grounding by applicable governmental authorities). (Indentures, Sections 7.02(a), 7.02(c) and 7.02(e))

American has agreed not to maintain, use, service, repair, overhaul or operate the Aircraft in violation of any law, rule or regulation of any government having jurisdiction over the Aircraft, or in violation of any airworthiness certificate, license or registration relating to the Aircraft issued by such government, except to the extent American (or any lessee) is contesting in good faith the validity or application of any such law, rule or regulation or airworthiness certificate, license or registration in any manner that does not involve any material risk of sale, forfeiture or loss of the Aircraft or impair the lien of the Indenture. (Indentures, Section 7.02(b))

American must make all alterations, modifications, and additions to the Airframe and any Engine necessary to meet the applicable requirements of the FAA or any other applicable governmental authority of another jurisdiction in which the Aircraft may then be registered; provided that American (or any lessee)

 

85


Table of Contents

may in good faith contest the validity or application of any such requirement in any manner that does not involve, among other things, a material risk of sale, forfeiture or loss of the Aircraft and does not adversely affect the Loan Trustee’s interest in the Aircraft under (and as defined in) the Indenture. American (or any lessee) may add further parts and make other alterations, modifications, and additions to the Airframe or any Engine as American (or any such lessee) may deem desirable in the proper conduct of its business, including, without limitation, removal (without replacement) of parts, so long as such alterations, modifications, additions, or removals do not materially diminish the value or utility of the Airframe or Engine below its value or utility immediately prior to such alteration, modification, addition, or removal (assuming the Airframe or Engine was maintained in accordance with the Indenture), except that the value (but not the utility) of the Airframe or Engine may be reduced from time to time by the value of any such parts which have been removed that American deems obsolete or no longer suitable or appropriate for use on the Airframe or Engine. All parts (with certain exceptions) incorporated or installed in or added to the Airframe or Engine as a result of such alterations, modifications or additions will be subject to the lien of the Indenture. American (or any lessee) is permitted to remove (without replacement) parts that are in addition to, and not in replacement of or substitution for, any part originally incorporated or installed in or attached to the Airframe or Engine at the time of delivery thereof to American, as well as any part that is not required to be incorporated or installed in or attached to the Airframe or Engine pursuant to applicable requirements of the FAA or other jurisdiction in which the Aircraft may then be registered, or any part that can be removed without materially diminishing the requisite value or utility of the Aircraft. (Indentures, Section 7.04(c))

Except as set forth above, American is obligated to replace or cause to be replaced all parts that are incorporated or installed in or attached to the Airframe or any Engine and become worn out, lost, stolen, destroyed, seized, confiscated, damaged beyond repair or permanently rendered unfit for use. Any such replacement parts will become subject to the lien of the Indenture in lieu of the part replaced. (Indentures, Section 7.04(a))

Registration, Leasing and Possession

Although American has certain re-registration rights, as described below, American generally is required to keep the Aircraft duly registered under the Transportation Code with the FAA and to record the Indenture under the Federal Aviation Act. (Indentures, Section 7.02(e)) In addition, American has registered the “international interests” created pursuant to the Indenture under the Cape Town Convention on International Interests in Mobile Equipment and the related Aircraft Equipment Protocol (the “Cape Town Treaty”). (Indentures, Section 7.02(e)). Although American has no current intention to do so, American is permitted to register the Aircraft in certain jurisdictions outside the United States, subject to certain conditions specified in the Indenture. These conditions include a requirement that the laws of the new jurisdiction of registration will give effect to the lien of and the security interest created by the Indenture in the Aircraft. (Indentures, Section 7.02(e)) American also is permitted, subject to certain limitations, to lease the Aircraft or any Engine to any United States certificated air carrier, to certain foreign air carriers or to certain manufacturers of airframes or engines (or their affiliates acting under an unconditional guarantee of such manufacturer). In addition, subject to certain limitations, American is permitted to transfer possession of the Airframe or any Engine other than by lease, including transfers of possession by American or any lessee in connection with certain interchange and pooling arrangements, “wet leases,” transfers in connection with maintenance or modifications and transfers to the government of the United States, Canada, France, Germany, Japan, Sweden, Switzerland, The Netherlands and the United Kingdom or any instrumentality or agency thereof. (Indentures, Section 7.02(a)) There are no general geographical restrictions on American’s (or any lessee’s) ability to operate the Aircraft. The extent to which the relevant Loan Trustee’s lien would be recognized in an Aircraft if such Aircraft were located in certain countries is uncertain. Permitted foreign air carrier lessees are not limited to those based in a country that is a party to the Convention on the International Recognition of Rights in Aircraft (Geneva 1948) (the “Mortgage Convention”) or a party to the Cape Town Treaty. It is uncertain to what extent the relevant Loan Trustee’s security interest would be recognized if an Aircraft is registered or located in a jurisdiction not a party to the Mortgage Convention or the Cape Town Treaty. There are many jurisdictions in the world that have not ratified the Mortgage Convention or the Cape Town Treaty, and the Aircraft may be located in any such jurisdiction from time to time. The Cape Town Treaty provides that,

 

86


Table of Contents

subject to certain exceptions, a registered “international interest” has priority over a subsequently registered interest and over an unregistered interest for purposes of the law of those jurisdictions that have ratified the Cape Town Treaty. However, it is unclear how the Cape Town Treaty will be applied in such jurisdictions given the novelty of the Cape Town Treaty and the paucity of legal precedents with respect to the Cape Town Treaty.

In addition, any exercise of the right to repossess an Aircraft may be difficult, expensive and time-consuming, particularly when such Aircraft is located outside the United States or has been registered in a foreign jurisdiction or leased to or in possession of a foreign or domestic operator. Any such exercise would be subject to the limitations and requirements of applicable law, including the need to obtain consents or approvals for deregistration or re-export of such Aircraft, which may be subject to delays and political risk. When a defaulting lessee or other permitted transferee is the subject of a bankruptcy, insolvency, or similar event such as protective administration, additional limitations may apply. See “Risk Factors — Risk Factors Relating to the Certificates and the Exchange Offer — Repossession of Aircraft may be difficult, time-consuming and expensive.”

In addition, some jurisdictions may allow for other liens or other third-party rights to have priority over a Loan Trustee’s security interest in an Aircraft to a greater extent than is permitted under United States law. As a result, the benefits of the related Loan Trustee’s security interest in an Aircraft may be less than they would be if the Aircraft were located or registered in the United States.

Upon repossession of an Aircraft, the Aircraft may need to be stored and insured. The costs of storage and insurance can be significant, and the incurrence of such costs could reduce the proceeds available to repay the Certificateholders. In addition, at the time of foreclosing on the lien on an Aircraft under the related Indenture, the Airframe subject to such Indenture might not be equipped with the Engines subject to the same Indenture. If American fails to transfer title to engines not owned by American that are attached to repossessed Airframe, it could be difficult, expensive and time-consuming to assemble an Aircraft consisting of an Airframe and Engines subject to the same Indenture.

Liens

American is required to maintain the Aircraft free of any liens, other than the lien of the Indenture, any other rights existing pursuant to the other related Operative Documents and Transaction Documents, the rights of others in possession of the Aircraft in accordance with the terms of the Indenture and liens attributable to other parties to the related Operative Documents and Transaction Documents and other than certain other specified liens, including but not limited to: (i) liens for taxes either not yet overdue or being contested in good faith by appropriate proceedings so long as such proceedings do not involve any material risk of the sale, forfeiture or loss of the Airframe or any Engine or the Loan Trustee’s interest therein or impair the lien of the Indenture; (ii) materialmen’s, mechanics’, workers’, landlord’s, repairmen’s, employees’ or other similar liens arising in the ordinary course of business and securing obligations that either are not yet overdue for more than 60 days or are being contested in good faith by appropriate proceedings so long as such proceedings do not involve any material risk of the sale, forfeiture or loss of the Airframe or any Engine or the Loan Trustee’s interest therein or impair the lien of the Indenture; (iii) judgment liens so long as such judgment is discharged, vacated or reversed within 60 days or the execution of such judgment is stayed pending appeal or such judgment is discharged, vacated or reversed within 60 days after expiration of such stay and so long as during any such 60 day period there is not, or any such judgment or award does not involve, any material risk of the sale, forfeiture or loss of the Aircraft, the Airframe or any Engine or the interest of the Loan Trustee therein or impair the lien of the Indenture; (iv) salvage or similar rights of insurers under insurance policies maintained by American; (v) any other lien as to which American has provided a bond, cash collateral or other security adequate in the reasonable opinion of the Loan Trustee; and (vi) liens approved in writing by the Loan Trustee with the consent of holders of a majority in principal amount of the Equipment Notes outstanding under the Indenture. (Indentures, Section 7.01)

 

87


Table of Contents

Insurance

Subject to certain exceptions, American is required to maintain, at its expense (or at the expense of a lessee), all-risk aircraft hull insurance covering the Aircraft (including, without limitation, war risk and allied perils insurance if and to the extent the same is maintained by American (or any permitted lessee) with respect to other aircraft operated by American (or any permitted lessee) on same or similar routes), at all times in an amount not less than 110% of the aggregate outstanding principal amount of the Equipment Notes relating to the Aircraft. However, after giving effect to self-insurance permitted as described below, the amount payable under such insurance may be less than such amounts payable with respect to such Equipment Notes. If the Aircraft suffers an Event of Loss, insurance proceeds up to an amount equal to the outstanding principal amount of the Equipment Notes, together with accrued but unpaid interest thereon, plus an amount equal to the interest that will accrue on the outstanding principal amount of the Equipment Notes during the period commencing on the day following the date of payment of such insurance proceeds to the Loan Trustee and ending on the loss payment date (the sum of those amounts being, the “Loan Amount”) will be paid to the Loan Trustee. If the Aircraft, the Airframe or any Engine suffers loss or damage not constituting an Event of Loss but involving insurance proceeds in excess of $12,000,000 (in the case of a Boeing 777-223ER), $8,000,000 (in the case of a Boeing 767-323ER) or $6,000,000 (in the case of a Boeing 737-823 or a Boeing 757-223), proceeds in excess of such specified amounts up to the Loan Amount will be payable to the Loan Trustee, and the proceeds up to such specified amounts and proceeds in excess of the Loan Amount will be payable directly to American unless there is a continuing Indenture Event of Default, in which event all insurance proceeds for any loss or damage to the Aircraft (or Engine) up to an amount equal to the Loan Amount will be payable to the Loan Trustee. So long as the loss does not constitute an Event of Loss, insurance proceeds will be applied to repair or replace the equipment. (Indentures, Section 7.06(b))

In addition, American is obligated to maintain or cause to be maintained aircraft liability insurance at its expense (or at the expense of a lessee), including, without limitation, bodily injury, personal injury and property damage liability insurance (exclusive of manufacturer’s product liability insurance), and contractual liability insurance with respect to the Aircraft. Such liability insurance must be underwritten by insurers of recognized responsibility. The amount of such liability insurance coverage may not be less than the amount of aircraft liability insurance from time to time applicable to similar aircraft in American’s fleet on which American carries insurance and operated by American on the same or similar routes on which the Aircraft is operated. (Indentures, Section 7.06(a))

American may self-insure under a program applicable to all aircraft in its fleet, but the amount of such self-insurance in the aggregate may not exceed for any 12-month policy year 1% of the average aggregate insurable value (during the preceding policy year) of all aircraft on which American carries insurance, unless an insurance broker of national standing certifies that the standard among all other major U.S. airlines is a higher level of self-insurance, in which case American may self-insure the Aircraft to such higher level. In addition, American may self-insure to the extent of (i) any applicable deductible per occurrence that is not in excess of the amount customarily allowed as a deductible in the industry or is required to facilitate claims handling, or (ii) any applicable mandatory minimum per aircraft (or, if applicable, per annum or other period) liability insurance or hull insurance deductibles imposed by the aircraft liability or hull insurers. (Indentures, Section 7.06(c))

American is required to name the Loan Trustee, each Trustee, the Subordination Agent and the Liquidity Providers as additional insured parties under the liability insurance policy required with respect to the Aircraft. In addition, the hull and liability insurance policies will be required to provide that, in respect of the interests of such additional insured party, the insurance shall not be invalidated or impaired by any action or inaction of American. (Indentures, Sections 7.06(a) and 7.06(b))

Events of Loss

If an Event of Loss occurs with respect to the Airframe or the Airframe and one or more Engines of an Aircraft, American must elect within 90 days after such occurrence (i) to replace the Airframe and any such Engines or (ii) to pay the Loan Trustee the outstanding principal amount of the Equipment Notes relating to

 

88


Table of Contents

the Aircraft together with accrued interest thereon, but without any premium. Depending upon American’s election, not later than the first Business Day after the 120th day following the date of occurrence of such Event of Loss, American will (i) redeem the Equipment Notes under the Indenture by paying to the Loan Trustee the outstanding unpaid principal amount of such Equipment Notes, together with accrued interest thereon, but without any premium or (ii) substitute an airframe (or airframe and one or more engines, as the case may be), free and clear of all liens (other than certain permitted liens), for the Airframe, or Airframe and Engine(s), that suffered such Event of Loss. If American elects to replace the Airframe (or Airframe and one or more Engines, as the case may be) that suffered such Event of Loss, it will do so with an airframe or airframe and engines of the same model as the Airframe or Airframe and Engines to be replaced or a comparable or improved model, and with a value and utility (without regard to hours or cycles) at least equal to the Airframe or Airframe and Engines to be replaced, assuming that such Airframe and such Engines were in the condition and repair required by the Indenture. American is also required to provide to the Loan Trustee opinions of counsel (i) to the effect that the Loan Trustee will be entitled to the benefits of Section 1110 with respect to the replacement airframe (unless, as a result of a change in law or governmental or judicial interpretation, such benefits were not available with respect to the Aircraft immediately prior to such replacement) and (ii) as to the due registration of the replacement aircraft, the due recordation of a supplement to the Indenture relating to such replacement aircraft, the registration of such replacement airframe with the International Registry under the Cape Town Treaty, if applicable, and the validity and perfection of the security interest granted to the Loan Trustee in the replacement airframe and engines, as the case may be. If American elects not to replace the Airframe, or Airframe and Engine(s), then upon payment of the outstanding principal amount of the Equipment Notes issued with respect to the Aircraft, together with accrued but unpaid interest thereon (but without any premium), the lien of the Indenture will terminate with respect to the Aircraft, and the obligation of American thereafter to make the scheduled interest and principal payments with respect to such Equipment Notes will cease. The payments made under the Indenture by American will be deposited with the Loan Trustee. Amounts in excess of the amounts due and owing under the Equipment Notes issued with respect to the Aircraft will be distributed by the Loan Trustee to American. (Indentures, Sections 2.10, 3.02, 7.05(a) and 7.05(c))

If an Event of Loss occurs with respect to an Engine alone, American will be required to replace such Engine within 120 days after the occurrence of such Event of Loss with another engine, free and clear of all liens (other than certain permitted liens). In addition, American will have the right at any time to replace any Engine with another engine, free and clear of all liens (other than certain permitted liens). In each case, the replacement engine will be the same model as the Engine to be replaced, or a comparable or improved model of the same or another manufacturer, suitable for installation and use on the Airframe, and will have a value and utility (without regard to hours or cycles) at least equal to the Engine to be replaced, assuming that such Engine was in the condition and repair required by the terms of the Indenture. (Indentures, Sections 7.04(d) and 7.05(b))

An “Event of Loss” with respect to the Aircraft, the Airframe or any Engine means any of the following events with respect to such property:

 

    the loss of such property or of the use thereof due to destruction, damage to such property beyond repair or rendition of such property permanently unfit for normal use for any reason whatsoever;

 

    any damage to such property that results in an insurance settlement with respect to such property on the basis of a total loss or a compromised or constructive total loss;

 

    the theft, hijacking or disappearance of such property for a period exceeding 180 consecutive days;

 

    the requisition for use of such property by any government (other than a requisition for use by the government of Canada, France, Germany, Japan, Sweden, Switzerland, The Netherlands, the United Kingdom or the United States or the government of the country of registry of the Aircraft) that results in the loss of possession of such property by American (or any lessee) for a period exceeding 12 consecutive months;

 

89


Table of Contents
    the operation or location of the Aircraft, while under requisition for use by any government, in an area excluded from coverage by any insurance policy required by the terms of the Indenture, unless American has obtained indemnity or insurance in lieu thereof from such government;

 

    any requisition of title or other compulsory acquisition, capture, seizure, deprivation, confiscation or detention (excluding requisition for use not involving a requisition of title) for any reason of the Aircraft, the Airframe, or any Engine by any government that results in the loss of title or use of the Aircraft, the Airframe or any Engine by American (or a permitted lessee) for a period in excess of 180 consecutive days;

 

    as a result of any law, rule, regulation, order or other action by the FAA or other government of the country of registry, the use of the Aircraft or Airframe in the normal business of air transportation is prohibited by virtue of a condition affecting all aircraft of the same type for a period of 18 consecutive months, unless American is diligently carrying forward all steps that are necessary or desirable to permit the normal use of the Aircraft or Airframe or, in any event, if such use is prohibited for a period of three consecutive years; and

 

    with respect to an Engine only, any divestiture of title to or interest in such Engine or, in certain circumstances, the installation of such Engine on an airframe that is subject to a conditional sale or other security agreement or the requisition for use of by any government of such Engine not then installed on an Airframe.

An Event of Loss with respect to the Aircraft is deemed to have occurred if an Event of Loss occurs with respect to the Airframe that is a part of the Aircraft unless American elects to substitute a replacement airframe pursuant to the related Indenture. (Indentures, Annex A)

If the Equipment Notes issued under the Indenture relating to an Aircraft are repaid in full in the case of an Event of Loss with respect to such Aircraft, the lien on such Aircraft under such Indenture will be released, and such Aircraft will not thereafter secure any other Equipment Notes. (Indentures, Section 7.05)

 

90


Table of Contents

POSSIBLE REFINANCING OF CLASS B CERTIFICATES AND CLASS C CERTIFICATES

Refinancing of Class B Certificates and Class C Certificates

American may elect to redeem Series B Equipment Notes or Series C Equipment Notes (or both) then outstanding and to issue new Equipment Notes with the same series designation as, but with terms that may differ from, those of the redeemed Equipment Notes (any such new Equipment Notes, the “Refinancing Equipment Notes”) in respect of all (but not less than all) of the Aircraft. In such case, American will fund the sale of such Refinancing Equipment Notes through the sale of pass through certificates (the “Refinancing Certificates”) issued by any pass through trust that acquires any such Refinancing Equipment Notes (each, a “Refinancing Trust”).

The trustee of any Refinancing Trust will become a party to the Intercreditor Agreement, and the Intercreditor Agreement will be amended by written agreement of American and the Subordination Agent to provide for the subordination of the Refinancing Certificates to the Administration Expenses, the Liquidity Obligations, the Class A Certificates and, if applicable, the Class B Certificates in the same manner that the corresponding class of refinanced Certificates was subordinated. Such issuance of Refinancing Equipment Notes and Refinancing Certificates, and any such amendment of the Intercreditor Agreement (and any amendment of an Indenture in connection with such refinancing), is contingent upon each Rating Agency providing written confirmation to the effect that such actions will not result in a withdrawal, suspension, or downgrading of the rating of any class of Certificates then rated by such Rating Agency and that remains outstanding. The issuance of Refinancing Certificates in compliance with the foregoing conditions, and any amendment of a Parent Guarantee (if any) in connection with such issuance, will not require the consent of any Trustee or any holders of any class of Certificates. (Intercreditor Agreement, Section 8.01(c))

Liquidity Facilities

Refinancing Certificates in respect of refinanced Class B Certificates may have the benefit of credit support similar to the Liquidity Facilities or different therefrom and claims for fees, interest, expenses, reimbursement of advances and other obligations arising from such credit support may rank equally with similar claims in respect of the Liquidity Facilities. (Intercreditor Agreement, Section 8.01(c)(iii))

The Class C Certificates do not have the benefit of a liquidity facility. Refinancing Certificates in respect of refinanced Class C Certificates may have the benefit of credit support similar to the Liquidity Facilities or different therefrom (provided that claims for fees, interest, expenses, reimbursement of advances and other obligations arising from such credit support shall be subordinated to the Administration Expenses, the Liquidity Obligations, the Class A Certificates and the Class B Certificates), so long as the prior written consent of the Liquidity Providers shall have been obtained and each Rating Agency shall have provided written confirmation to the effect that such actions will not result in a withdrawal, suspension, or downgrading of the rating of any class of Certificates then rated by such Rating Agency and that remains outstanding. (Intercreditor Agreement, Section 8.01(c)(iii))

 

91


Table of Contents

U.S. FEDERAL INCOME TAX CONSIDERATIONS

The following is a discussion of the material U.S. federal income tax considerations relating to the Exchange Offer. This discussion is based on the U.S. Internal Revenue Code of 1986, as amended (the “Code”), U.S. Treasury regulations promulgated or proposed thereunder and administrative and judicial interpretations thereof, all as in effect on the date hereof, and all of which are subject to change, possibly with retroactive effect, or to different interpretation. This discussion does not address all of the U.S. federal income tax considerations that may be relevant to specific Certificate Owners (as defined below) in light of their particular circumstances or to Certificate Owners subject to special treatment under U.S. federal income tax law (such as banks, insurance companies, dealers in securities or other Certificate Owners that generally mark their securities to market for U.S. federal income tax purposes, tax-exempt entities, retirement plans, regulated investment companies, real estate investment trusts, certain former citizens or residents of the United States, Certificate Owners that hold a Certificate as part of a straddle, hedge, conversion or other integrated transaction or Certificate Owners that are U.S. persons and have a “functional currency” other than the U.S. dollar). This discussion does not address any U.S. state or local or non-U.S. tax considerations or any U.S. federal estate, gift or alternative minimum tax considerations. As used in this discussion, the term “Certificate Owner” means a beneficial owner of a Certificate.

The exchange of an Old Certificate for a New Certificate pursuant to the Exchange Offer will not be treated as a sale or exchange of the Old Certificate by a Certificate Owner for U.S. federal income tax purposes. Accordingly, a Certificate Owner of an Old Certificate will not recognize any gain or loss upon the exchange of such Old Certificate for a New Certificate pursuant to the Exchange Offer. Such Certificate Owner’s holding period for such New Certificate will include such Certificate Owner’s holding period for such Old Certificate, and such Certificate Owner’s adjusted tax basis in such New Certificate will be the same as such Certificate Owner’s adjusted tax basis in such Old Certificate. There will be no U.S. federal income tax consequences to a Certificate Owner of an Old Certificate that does not participate in the Exchange Offer.

EACH CERTIFICATE OWNER SHOULD CONSULT ITS OWN TAX ADVISOR REGARDING THE U.S. FEDERAL, STATE AND LOCAL AND NON-U.S. INCOME AND OTHER TAX CONSIDERATIONS RELATING TO THE EXCHANGE OFFER IN LIGHT OF ITS PARTICULAR CIRCUMSTANCES.

 

92


Table of Contents

CERTAIN ERISA CONSIDERATIONS

EACH TAXPAYER IS HEREBY NOTIFIED THAT: (A) ANY DISCUSSION OF U.S. FEDERAL TAX ISSUES IN THIS PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED BY THE TAXPAYER, FOR THE PURPOSE OF AVOIDING PENALTIES THAT MAY BE IMPOSED ON THE TAXPAYER UNDER U.S. FEDERAL TAX LAW; (B) ANY SUCH DISCUSSION IS WRITTEN TO SUPPORT THE PROMOTION OR MARKETING OF THE TRANSACTIONS OR MATTERS ADDRESSED HEREIN; AND (C)  THE TAXPAYER SHOULD SEEK ADVICE BASED ON ITS PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR.

General

A fiduciary of a retirement plan or other employee benefit plan or arrangement, including for this purpose an individual retirement account, annuity or Keogh plan, that is subject to Title I of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), or Section 4975 of the Code (an “ERISA Plan”), or such a plan or arrangement which is a non-U.S., church or governmental plan or arrangement exempt from Title I of ERISA and Section 4975 of the Code, but subject to a foreign, federal, state, or local non-U.S. law which is substantially similar to the prohibited transaction provisions of Title I of ERISA or Section 4975 of the Code (each, a “Similar Law”) (in each case, including an ERISA Plan, a “Plan”), should consider whether an investment in the Certificates is appropriate for the Plan, taking into account the provisions of the Plan documents, the overall investment policy of the Plan and the composition of the Plan’s investment portfolio, as there are imposed on Plan fiduciaries certain fiduciary requirements, including those of investment prudence and diversification and the requirement that a Plan’s investments be made in accordance with the documents governing the Plan. Further, a fiduciary should consider the fact that in the future there may be no market in which such fiduciary would be able to sell or otherwise dispose of the Certificates.

Section 406 of ERISA and Section 4975 of the Code prohibit certain transactions involving the assets of an ERISA Plan and certain persons (referred to as “parties in interest” or “disqualified persons”) having certain relationships to such ERISA Plans, unless a statutory or administrative exemption is applicable to the transaction. A party in interest or disqualified person who engages in a prohibited transaction may be subject to excise taxes and other penalties and liabilities under ERISA and the Code.

Any Plan fiduciary which proposes to cause a Plan to purchase and hold Certificates should consult with its counsel regarding the applicability of the fiduciary responsibility and prohibited transaction provisions of ERISA and the Code and Similar Law to such an investment, and to confirm that such purchase and holding will not constitute or result in a nonexempt prohibited transaction or any other violation of an applicable requirement of ERISA, the Code or Similar Law.

Plan Assets Issues

The Department of Labor has promulgated a regulation, 29 CFR Section 2510.3-101, as modified by Section 3(42) of ERISA (the “Plan Asset Regulation”), describing what constitutes the assets of an ERISA Plan with respect to the ERISA Plan’s investment in an entity for purposes of ERISA and Section 4975 of the Code. Under the Plan Asset Regulation, if an ERISA Plan invests (directly or indirectly) in a Certificate, the ERISA Plan’s assets will include both such Certificate and an undivided interest in each of the underlying assets of the corresponding Trust, including the Equipment Notes held by such Trust, unless it is established that equity participation in the Trust by benefit plan investors (including but not limited to ERISA Plans and entities whose underlying assets include ERISA Plan assets by reason of an ERISA Plan’s investment in the entity) is not “significant” within the meaning of the Plan Asset Regulation. In this regard, the extent to which there is equity participation in a particular Trust by, or on behalf of, benefit plan investors will not be monitored. If the assets of a Trust are deemed to constitute the assets of an ERISA Plan, transactions involving the assets of such Trust could be subject to the prohibited transaction provisions of ERISA and Section 4975 of the Code or provisions of Similar Law unless a statutory or administrative exemption is applicable to the transaction.

 

93


Table of Contents

Prohibited Transaction Exemptions

Whether or not the assets of a Trust are deemed to be ERISA Plan assets under the Plan Asset Regulation, the fiduciary of a Plan that proposes to purchase and hold any Certificates should consider, among other things, whether such purchase and holding may involve (i) the direct or indirect extension of credit to a party in interest or a disqualified person, (ii) the sale or exchange of any property between an ERISA Plan and a party in interest or a disqualified person or (iii) the transfer to, or use by or for the benefit of, a party in interest or a disqualified person, of any ERISA Plan assets. Such parties in interest or disqualified persons could include, without limitation, American, AAG, the Initial Purchasers, the Trustees, the Liquidity Providers, the Loan Trustees, the Subordination Agent and their respective affiliates. Moreover, if Certificates are purchased by an ERISA Plan and the Certificates of a subordinate class are held by a party in interest or a disqualified person with respect to such ERISA Plan, the exercise by the holder of the subordinate class of Certificates of its right to purchase the more senior class of Certificates upon the occurrence and during the continuation of certain events could be considered to constitute a prohibited transaction unless a statutory or administrative exemption were applicable. In addition, if a subordinate class of Certificates are purchased by an ERISA Plan and the more senior class of Certificates are held by a party in interest or a disqualified person with respect to such ERISA Plan, the exercise by such ERISA Plan of its right to purchase the more senior class of Certificates upon the occurrence and during the continuation of certain events could be considered to constitute a prohibited transaction unless a statutory or administrative exemption were applicable. Depending on the satisfaction of certain conditions which may include the identity of the ERISA Plan fiduciary making the decision to acquire or hold the Certificates on behalf of an ERISA Plan, Prohibited Transaction Class Exemption (“PTCE”) 91-38 (relating to investments by bank collective investment funds), PTCE 84-14 (relating to transactions effected by a “qualified professional asset manager”), PTCE 95-60 (relating to investments by an insurance company general account), PTCE 96-23 (relating to transactions directed by an in-house asset manager) or PTCE 90-1 (relating to investments by insurance company pooled separate accounts) (collectively, the “Class Exemptions”) could provide an exemption from the prohibited transaction restrictions of ERISA and Section 4975 of the Code. However, there can be no assurance that any of these Class Exemptions or any other exemption will be available with respect to any particular transaction involving the Certificates.

Each person who acquires or accepts a Certificate or an interest therein will be deemed by such acquisition or acceptance to have represented and warranted that either: (i) no assets of a Plan or any trust established with respect to a Plan have been used to purchase such Certificate or an interest therein or (ii) the purchase and holding of such Certificate or an interest therein by such person are exempt from the prohibited transaction restrictions of ERISA and the Code or provisions of Similar Law pursuant to one or more prohibited transaction statutory or administrative exemptions.

Special Considerations Applicable to Insurance Company General Accounts

Any insurance company proposing to purchase Certificates should consider the implications of the United States Supreme Court’s decision in John Hancock Mutual Life Insurance Co. v. Harris Trust and Savings Bank, 510 U.S. 86, 114 S. Ct. 517 (1993), which in certain circumstances treats such general account assets as assets of an ERISA Plan that owns a policy or other contract with such insurance company, as well as the effect of Section 401(c) of ERISA as interpreted by regulations issued by the United States Department of Labor in January, 2000 (the “General Account Regulations”).

The foregoing discussion set forth in this entire “Certain ERISA Considerations” section is based upon ERISA and the tax laws of the United States, as well as judicial and administrative interpretations thereof, all as in effect on the date of this prospectus and all of which are subject to change or differing interpretations, which could apply retroactively.

EACH PLAN FIDUCIARY SHOULD CONSULT WITH ITS LEGAL ADVISOR CONCERNING THE POTENTIAL CONSEQUENCES TO THE PLAN UNDER ERISA, THE CODE OR SIMILAR LAW OF AN INVESTMENT IN ANY OF THE CERTIFICATES.

 

94


Table of Contents

PLAN OF DISTRIBUTION

Each broker-dealer that receives New Certificates for its own account pursuant to the Exchange Offer must acknowledge that it will deliver a prospectus in connection with any resale of such New Certificates. This prospectus, as it may be amended or supplemented from time to time, may be used by a broker-dealer in connection with resales of New Certificates received in exchange for Old Certificates where such Old Certificates were acquired as a result of market making activities or other trading activities. We have agreed that, prior to the disposition of Old Certificates by such broker-dealer or for a period of 90 days after the Expiration Date, we will make this prospectus, as amended or supplemented, available to any broker-dealer for use in connection with any such resale.

We will not receive any proceeds from any sale of New Certificates by broker-dealers. New Certificates received by broker-dealers for their own account pursuant to the Exchange Offer may be sold from time to time, in one or more transactions, through the over-the-counter market, in negotiated transactions, through the writing of options on the New Certificates or a combination of such methods of resale, provided that the New Certificates be sold at prevailing market prices, at prices related to such prevailing market prices or at negotiated prices. Any such resale may be made directly to purchasers or, alternatively, to or through brokers or dealers who may receive compensation in the form of commissions or concessions from any such broker-dealer or the purchasers of any such New Certificates. Any broker-dealer that resells New Certificates that were received by it for its own account pursuant to the Exchange Offer and any broker or dealer that participates in a distribution of such New Certificates may be deemed to be an “underwriter” within the meaning of the Securities Act and any profit on any such resale of New Certificates and any commission or concessions received by any such persons may be deemed to be underwriting compensation under the Securities Act. The Letter of Transmittal states that by acknowledging that it will deliver and by delivering a prospectus, a broker-dealer will not be deemed to admit that it is an “underwriter” within the meaning of the Securities Act.

Prior to the disposition of Old Certificates by such broker-dealer or for a period of 90 days after the Expiration Date, American will promptly send additional copies of this prospectus and any amendment or supplement to this prospectus to any broker-dealer that requests such documents in the Letter of Transmittal. American has agreed to pay all expenses incident to the Exchange Offer other than commissions or concessions of any brokers or dealers and will indemnify certain holders of the Certificates (including any broker-dealers) against certain liabilities, including liabilities under the Securities Act.

Based on interpretations by the staff of the SEC set forth in no-action letters issued to third parties, we believe that the New Certificates to be issued pursuant to the Exchange Offer in exchange for Old Certificates may be offered for resale, resold or otherwise transferred by a holder thereof without compliance with the registration and prospectus delivery provisions of the Securities Act; provided that (i) the holder is acquiring such New Certificates in its ordinary course of business, (ii) such holder has no arrangements or understanding with any person to participate in the distribution of the Old Certificates or New Certificates, (iii) such holder is not an “affiliate” of ours or any Trustee within the meaning of Rule 405 under the Securities Act and (iv) if such holder is not a broker-dealer, it is not engaged in and does not intend to engage in the distribution of the New Certificates. Holders of Old Certificates wishing to accept the Exchange Offer must represent to us that such conditions have been met. We have not sought, and do not intend to seek, a no-action letter from the SEC with respect to the effects of the Exchange Offer, and there can be no assurance that the staff of the SEC would make a similar determination with respect to the New Certificates as it has in such no-action letters.

Selling Restrictions

This prospectus does not constitute an offer by, or a solicitation by or on behalf of, us to participate in the Exchange Offer in any jurisdiction to any person to whom it is unlawful to make such an offer or solicitation in that jurisdiction. The distribution of this prospectus and the Exchange Offer for New Certificates in certain jurisdictions may be restricted by law. We require persons into whose possession this prospectus comes to observe any such restriction.

 

95


Table of Contents

TRANSFER RESTRICTIONS

New Class B Certificates

Notwithstanding registration under the Securities Act, the New Class B Certificates will be permitted to be sold only to QIBs and will be subject to the following transfer restrictions for so long as they are outstanding. For that reason, acquirors of New Class B Certificates are advised to consult legal counsel prior to making any offer, resale, pledge or transfer thereof.

In addition, by its acquisition of any New Class B Certificate, each acquiror will be deemed to have represented and agreed as follows:

1. it represents that it is purchasing the New Class B Certificates (or any beneficial interest therein) for its own account or an account with respect to which it exercises sole investment discretion and that it and any such account is a QIB;

2. it acknowledges that the New Class B Certificates may only be offered, pledged, sold or resold or otherwise transferred to QIBs in compliance with Rule 144A;

3. (a) it agrees that, for so long as New Class B Certificates remain outstanding, if it should offer, pledge, resell or otherwise transfer (each a “transfer”) any of the New Class B Certificates, it will do so only to a QIB in compliance with Rule 144A, (b) it agrees that, prior to any transfer of any New Class B Certificates, it will furnish to the Class B Trustee and American such certifications, legal opinions or other information as either of them may reasonably require to confirm that such transfer is being made to a QIB in compliance with Rule 144A and (c) subject to the procedures set forth under “Description of the Certificates — Book-Entry Registration; Delivery and Form” in the case of any certificated New Class B Certificate, prior to any proposed transfer of the New Class B Certificates, it agrees that the transferee thereof must complete and submit to the Class B Trustee the form on the reverse of its New Class B Certificate in which the transferee states that the transferee is purchasing such New Class B Certificate for the transferee’s own account or an account with respect to which the transferee exercises sole investment discretion and that the transferee and any such account is a QIB;

4. it agrees that it will deliver to each person to whom it transfers the New Class B Certificates, notices of these restrictions on transfer of such New Class B Certificates;

5. it understands that the New Class B Certificates will be represented by Global Certificates;

6. it represents and warrants that either (i) no assets of a Plan or any trust established with respect to a Plan have been used to purchase such New Class B Certificate or an interest therein or (ii) the purchase and holding of such New Class B Certificate or interest therein by such person are exempt from the prohibited transaction restrictions of ERISA and the Code or provisions of Similar Law pursuant to one or more prohibited transaction statutory or administrative exemptions;

7. it acknowledges that American, the Class B Trustee and others will rely upon the truth and accuracy of the foregoing and following acknowledgments, representations, warranties and agreements and agrees that, if any of the acknowledgments, representations, warranties and agreements made or deemed to have been made by its purchase of the New Class B Certificates is no longer accurate, it shall promptly notify American and the Class B Trustee and, if it is acquiring any of the New Class B Certificates as a fiduciary or agent of one or more investor accounts, it represents that it has sole investment discretion with respect to each such investor account and that it has full power to make the foregoing acknowledgments, representations and agreements on behalf of each such investor account;

8. it acknowledges that the foregoing restrictions apply to holders of beneficial interests in the New Class B Certificates as well as to registered holders of the New Class B Certificates;

 

96


Table of Contents

9. it acknowledges that the Class B Trustee or any other registrar will not be required to accept for registration of transfer any New Class B Certificate unless evidence satisfactory to American and the Class B Trustee that the restrictions on transfer set forth herein have been complied with is submitted to them; and

10. it understands and acknowledges that each New Class B Certificate (whether it is a Global Certificate or a Definitive Certificate) will bear a legend to the following effect for so long as they are outstanding on the face thereof unless American and the Class B Trustee determine otherwise consistent with applicable law:

THIS CERTIFICATE IS SUBJECT TO TRANSFER RESTRICTIONS. FOR SO LONG AS THIS CERTIFICATE IS OUTSTANDING, IT MAY NOT BE OFFERED, PLEDGED, SOLD OR OTHERWISE TRANSFERRED WITHIN THE UNITED STATES OR TO, OR FOR THE ACCOUNT OR BENEFIT OF, ANY PERSONS EXCEPT AS SET FORTH IN THE FOLLOWING SENTENCE. BY ITS ACQUISITION OR ACCEPTANCE HEREOF, THE HOLDER (1) REPRESENTS THAT IT IS A “QUALIFIED INSTITUTIONAL BUYER” (AS DEFINED IN RULE 144A UNDER U.S. SECURITIES ACT OF 1933, AS AMENDED (THE “SECURITIES ACT”)); (2) AGREES THAT, FOR SO LONG AS THIS CERTIFICATE IS OUTSTANDING, IT WILL NOT OFFER, PLEDGE, RESELL OR OTHERWISE TRANSFER THIS CERTIFICATE EXCEPT (I)(A) TO A QUALIFIED INSTITUTIONAL BUYER IN COMPLIANCE WITH RULE 144A UNDER THE SECURITIES ACT OR (B) TO AMERICAN AIRLINES, INC. OR ANY AFFILIATE THEREOF; AND (II) IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE STATES OF THE UNITED STATES OF AMERICA AND OTHER APPLICABLE JURISDICTIONS; (3) AGREES THAT PRIOR TO SUCH TRANSFER, IT WILL FURNISH TO THE TRUSTEE AND AMERICAN AIRLINES, INC. SUCH CERTIFICATIONS, LEGAL OPINIONS OR OTHER INFORMATION AS EITHER OF THEM MAY REASONABLY REQUIRE TO CONFIRM THAT SUCH TRANSFER IS BEING MADE IN COMPLIANCE WITH THE FOREGOING CLAUSE (2) AND (4) AGREES THAT IT WILL DELIVER TO EACH PERSON TO WHOM THIS CERTIFICATE IS TRANSFERRED A NOTICE SUBSTANTIALLY TO THE EFFECT OF THIS LEGEND. IN CONNECTION WITH ANY TRANSFER OF THIS CERTIFICATE, THE TRANSFEREE MUST COMPLETE THE FORM ON THE REVERSE HEREOF RELATING TO THE MANNER OF SUCH TRANSFER AND SUBMIT SUCH FORM TO THE TRUSTEE. TRUST SUPPLEMENT NO. 2013-2B TO THE PASS THROUGH TRUST AGREEMENT CONTAINS A PROVISION REQUIRING THE REGISTRAR TO REFUSE TO REGISTER ANY TRANSFER OF THIS CERTIFICATE IN VIOLATION OF THE FOREGOING RESTRICTIONS. INVESTORS SHOULD BE AWARE THAT THEY MAY BE REQUIRED TO BEAR THE RISKS OF THIS INVESTMENT FOR AN INDEFINITE PERIOD OF TIME.

and that the New Class B Certificates will also bear the following legend on the face thereof:

BY ITS ACQUISITION OR ACCEPTANCE HEREOF OR ANY INTEREST HEREIN, THE HOLDER HEREOF OR OF SUCH INTEREST REPRESENTS THAT EITHER (A) NO ASSETS OF (I) AN EMPLOYEE BENEFIT PLAN SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED (“ERISA”), (II) A PLAN DESCRIBED IN SECTION 4975(E)(1) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE “CODE”), (III) AN ENTITY WHOSE UNDERLYING ASSETS ARE DEEMED TO INCLUDE ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR PLAN, OR (IV) A NON-U.S., GOVERNMENTAL OR CHURCH PLAN THAT IS SUBJECT TO ANY U.S. FEDERAL, STATE, LOCAL OR NON-U.S. LAW OR REGULATION THAT IS SUBSTANTIALLY SIMILAR TO SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE (“SIMILAR LAW”), HAVE BEEN USED TO PURCHASE THIS SECURITY OR ANY INTEREST HEREIN, OR (B) THE PURCHASE AND HOLDING OF THIS SECURITY OR ANY INTEREST HEREIN BY THE HOLDER IS EXEMPT FROM THE PROHIBITED TRANSACTION RESTRICTIONS OF ERISA AND THE CODE OR ANY PROVISION OF SIMILAR LAW PURSUANT TO ONE OR MORE PROHIBITED TRANSACTION STATUTORY OR ADMINISTRATIVE EXEMPTIONS.

 

97


Table of Contents

New Class C Certificates

Notwithstanding registration under the Securities Act, the New Class C Certificates will be permitted to be sold only to QIBs and will be subject to the following transfer restrictions for so long as they are outstanding. For that reason, acquirors of New Class C Certificates are advised to consult legal counsel prior to making any offer, resale, pledge or transfer thereof.

In addition, by its acquisition of any New Class C Certificate, each acquiror will be deemed to have represented and agreed as follows:

1. it represents that it is purchasing the New Class C Certificates (or any beneficial interest therein) for its own account or an account with respect to which it exercises sole investment discretion and that it and any such account is a QIB;

2. it acknowledges that the New Class C Certificates may only be offered, pledged, sold or resold or otherwise transferred to QIBs in compliance with Rule 144A;

3. (a) it agrees that, for so long as New Class C Certificates remain outstanding, if it should offer, pledge, resell or otherwise transfer (each a “transfer”) any of the New Class C Certificates, it will do so only to a QIB in compliance with Rule 144A, (b) it agrees that, prior to any transfer of any New Class C Certificates, it will furnish to the Class C Trustee and American such certifications, legal opinions or other information as either of them may reasonably require to confirm that such transfer is being made to a QIB in compliance with Rule 144A and (c) subject to the procedures set forth under “Description of the Certificates — Book-Entry Registration; Delivery and Form” in the case of any certificated New Class C Certificate, prior to any proposed transfer of the New Class C Certificates, it agrees that the transferee thereof must complete and submit to the Class C Trustee the form on the reverse of its New Class C Certificate in which the transferee states that the transferee is purchasing such New Class C Certificate for the transferee’s own account or an account with respect to which the transferee exercises sole investment discretion and that the transferee and any such account is a QIB;

4. it agrees that it will deliver to each person to whom it transfers the New Class C Certificates, notices of these restrictions on transfer of such New Class C Certificates;

5. it understands that the New Class C Certificates will be represented by Global Certificates;

6. it represents and warrants that either (i) no assets of a Plan or any trust established with respect to a Plan have been used to purchase such New Class C Certificate or an interest therein or (ii) the purchase and holding of such New Class C Certificate or interest therein by such person are exempt from the prohibited transaction restrictions of ERISA and the Code or provisions of Similar Law pursuant to one or more prohibited transaction statutory or administrative exemptions;

7. it acknowledges that American, the Class C Trustee and others will rely upon the truth and accuracy of the foregoing and following acknowledgments, representations, warranties and agreements and agrees that, if any of the acknowledgments, representations, warranties and agreements made or deemed to have been made by its purchase of the New Class C Certificates is no longer accurate, it shall promptly notify American and the Class C Trustee and, if it is acquiring any of the New Class C Certificates as a fiduciary or agent of one or more investor accounts, it represents that it has sole investment discretion with respect to each such investor account and that it has full power to make the foregoing acknowledgments, representations and agreements on behalf of each such investor account;

8. it acknowledges that the foregoing restrictions apply to holders of beneficial interests in the New Class C Certificates as well as to registered holders of the New Class C Certificates;

9. it acknowledges that the Class C Trustee or any other registrar will not be required to accept for registration of transfer any New Class C Certificate unless evidence satisfactory to American and the

 

98


Table of Contents

Class C Trustee that the restrictions on transfer set forth herein have been complied with is submitted to them; and

10. it understands and acknowledges that each New Class C Certificate (whether it is a Global Certificate or a Definitive Certificate) will bear a legend to the following effect for so long as they are outstanding on the face thereof unless American and the Class C Trustee determine otherwise consistent with applicable law:

THIS CERTIFICATE IS SUBJECT TO TRANSFER RESTRICTIONS. FOR SO LONG AS THIS CERTIFICATE IS OUTSTANDING, IT MAY NOT BE OFFERED, PLEDGED, SOLD OR OTHERWISE TRANSFERRED WITHIN THE UNITED STATES OR TO, OR FOR THE ACCOUNT OR BENEFIT OF, ANY PERSONS EXCEPT AS SET FORTH IN THE FOLLOWING SENTENCE. BY ITS ACQUISITION OR ACCEPTANCE HEREOF, THE HOLDER (1) REPRESENTS THAT IT IS A “QUALIFIED INSTITUTIONAL BUYER” (AS DEFINED IN RULE 144A UNDER U.S. SECURITIES ACT OF 1933, AS AMENDED (THE “SECURITIES ACT”)); (2) AGREES THAT, FOR SO LONG AS THIS CERTIFICATE IS OUTSTANDING, IT WILL NOT OFFER, PLEDGE, RESELL OR OTHERWISE TRANSFER THIS CERTIFICATE EXCEPT (I)(A) TO A QUALIFIED INSTITUTIONAL BUYER IN COMPLIANCE WITH RULE 144A UNDER THE SECURITIES ACT OR (B) TO AMERICAN AIRLINES, INC. OR ANY AFFILIATE THEREOF; AND (II) IN ACCORDANCE WITH ALL APPLICABLE SECURITIES LAWS OF THE STATES OF THE UNITED STATES OF AMERICA AND OTHER APPLICABLE JURISDICTIONS; (3) AGREES THAT PRIOR TO SUCH TRANSFER, IT WILL FURNISH TO THE TRUSTEE AND AMERICAN AIRLINES, INC. SUCH CERTIFICATIONS, LEGAL OPINIONS OR OTHER INFORMATION AS EITHER OF THEM MAY REASONABLY REQUIRE TO CONFIRM THAT SUCH TRANSFER IS BEING MADE IN COMPLIANCE WITH THE FOREGOING CLAUSE (2) AND (4) AGREES THAT IT WILL DELIVER TO EACH PERSON TO WHOM THIS CERTIFICATE IS TRANSFERRED A NOTICE SUBSTANTIALLY TO THE EFFECT OF THIS LEGEND. IN CONNECTION WITH ANY TRANSFER OF THIS CERTIFICATE, THE TRANSFEREE MUST COMPLETE THE FORM ON THE REVERSE HEREOF RELATING TO THE MANNER OF SUCH TRANSFER AND SUBMIT SUCH FORM TO THE TRUSTEE. TRUST SUPPLEMENT NO. 2013-2C TO THE PASS THROUGH TRUST AGREEMENT CONTAINS A PROVISION REQUIRING THE REGISTRAR TO REFUSE TO REGISTER ANY TRANSFER OF THIS CERTIFICATE IN VIOLATION OF THE FOREGOING RESTRICTIONS. INVESTORS SHOULD BE AWARE THAT THEY MAY BE REQUIRED TO BEAR THE RISKS OF THIS INVESTMENT FOR AN INDEFINITE PERIOD OF TIME.

and that the New Class C Certificates will also bear the following legend on the face thereof:

BY ITS ACQUISITION OR ACCEPTANCE HEREOF OR ANY INTEREST HEREIN, THE HOLDER HEREOF OR OF SUCH INTEREST REPRESENTS THAT EITHER (A) NO ASSETS OF (I) AN EMPLOYEE BENEFIT PLAN SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED (“ERISA”), (II) A PLAN DESCRIBED IN SECTION 4975(E)(1) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE “CODE”), (III) AN ENTITY WHOSE UNDERLYING ASSETS ARE DEEMED TO INCLUDE ASSETS OF ANY SUCH EMPLOYEE BENEFIT PLAN OR PLAN, OR (IV) A NON-U.S., GOVERNMENTAL OR CHURCH PLAN THAT IS SUBJECT TO ANY U.S. FEDERAL, STATE, LOCAL OR NON-U.S. LAW OR REGULATION THAT IS SUBSTANTIALLY SIMILAR TO SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE (“SIMILAR LAW”), HAVE BEEN USED TO PURCHASE THIS SECURITY OR ANY INTEREST HEREIN, OR (B) THE PURCHASE AND HOLDING OF THIS SECURITY OR ANY INTEREST HEREIN BY THE HOLDER IS EXEMPT FROM THE PROHIBITED TRANSACTION RESTRICTIONS OF ERISA AND THE CODE OR ANY PROVISION OF SIMILAR LAW PURSUANT TO ONE OR MORE PROHIBITED TRANSACTION STATUTORY OR ADMINISTRATIVE EXEMPTIONS.

 

99


Table of Contents

LEGAL MATTERS

The validity of the New Certificates is being passed upon for American by Debevoise & Plimpton LLP, New York, New York, special counsel to American. Debevoise & Plimpton LLP will rely on the opinion of Morris James LLP, Wilmington, Delaware, counsel to Wilmington Trust Company, as to certain matters relating to the authorization, execution, and delivery of the Basic Agreement, each Trust Supplement and the New Certificates.

EXPERTS

The consolidated financial statements and schedule of American appearing in American’s Annual Report (Form 10-K) for the year ended December 31, 2013, and the effectiveness of American’s internal control over financial reporting as of December 31, 2013, have been audited by Ernst & Young LLP, independent registered public accounting firm, as set forth in their reports thereon included therein and incorporated herein by reference, in reliance upon such reports given on the authority of said firm as experts in accounting and auditing.

The consolidated balance sheets of US Airways Group, Inc. and subsidiaries as of December 31, 2012 and 2011, and the related consolidated statements of operations, comprehensive income, stockholders’ equity (deficit), and cash flows for each of the years in the three-year period ended December 31, 2012 included in the Form 8-K/A of American Airlines Group Inc. and American Airlines, Inc. dated January 23, 2014 have been incorporated by reference herein in reliance upon the reports of KPMG LLP, independent registered public accounting firm, incorporated by reference herein, and upon the authority of said firm as experts in accounting and auditing.

The references to AISI, BK and MBA, and to their respective appraisal reports, are included herein in reliance upon the authority of each such firm as an expert with respect to the matters contained in its appraisal report.

 

100


Table of Contents

APPENDIX I

INDEX OF DEFINED TERMS

The following is an index showing the page in this prospectus where certain defined terms appear.

 

2009-1 Aircraft

     7   

2009-1 EETC

     7   

2009-2 Aircraft

     7   

2009-2 Secured Notes

     7   

2011-2 Aircraft

     7   

2011-2 EETC

     7   

2013 10-K

     1   

2014 First Quarter 10-Q

     iv   

60-Day Period

     44   

AAG

     iii, 1   

Actual Disposition Event

     69   

Administration Expenses

     66   

Agent’s Message

     32   

Aircraft

     7   

Airframe

     72   

AISI

     8   

American

     iii, 1   

American Bankruptcy Event

     64   

American Eagle

     19   

AMR

     iii   

Applicable Fraction

     67   

Appraisal

     65   

Appraised Current Market Value

     65   

Appraisers

     8   

Assumed Aircraft Value

     80   

Assumed Amortization Schedule

     40   

ATOP

     32   

Average Life Date

     78   

Bankruptcy Code

     16   

Base Rate

     59   

Basic Agreement

     36   

BK

     8   

Book-Entry Confirmation

     30   

Business Day

     39   

Cape Town Treaty

     86   

Cash Collateral Account

     57   

Cede

     41   

Certificate Account

     39   

Certificate Buyout Event

     44   

Certificate Owner

     52, 92   

Certificate Owners

     52   

Certificateholders

     36   

Certificates

     1   

Chapter 11 Cases

     17   

Chautauqua

     19   

citizen of the United States

     45   

Class A Certificateholders

     36   

Class A Certificates

     36   

Class A Issuance Date

     1   

Class A Liquidity Facility

     55   

Class A Liquidity Provider

     55   

Class A Pass Through Trust Agreement

     36   

Class A Registration Rights Agreement

     27   

Class A Trust

     36   

Class A Trust Supplement

     36   

Class A Trustee

     36   

Class B Adjusted Interest

     68   

Class B Buyout Right

     44   

Class B Certificateholders

     36   

Class B Certificates

     36   

Class B Issuance Date

     1   

Class B Liquidity Facility

     55   

Class B Liquidity Provider

     55   

Class B Pass Through Trust Agreement

     36   

Class B Registration Rights Agreement

     27   

Class B Trust

     36   

Class B Trust Supplement

     36   

Class B Trustee

     36   

Class C Adjusted Interest

     68   

Class C Buyout Right

     44   

Class C Certificateholders

     36   

Class C Certificates

     36   

Class C Issuance Date

     1   

Class C Pass Through Trust Agreement

     36   

Class C Registration Rights Agreement

     27   

Class C Trust

     36   

Class C Trust Supplement

     36   

Class C Trustee

     36   

Class Exemptions

     94   

Code

     92   

Collateral

     38   

Company

     iii   

Controlling Party

     62   

Current Distribution Date

     67   

Deemed Disposition Event

     69   

Defaulted Operative Indenture

     77   

Definitive Certificates

     53   

Depreciation Assumption

     80   

Distribution Date

     37   

Dodd-Frank Act

     25   

Downgrade Drawing

     56   

Downgrade Event

     56   

Drawing

     59   

DTC

     41   

DTC Participants

     51   

DTC Rules

     52   

Eligible B Pool Balance

     68   

Eligible C Pool Balance

     69   

Eligible Institution

     31   

Engine

     72   
 

 

I-1


Table of Contents

Equipment Note Special Payment

     66   

Equipment Notes

     75   

ERISA

     93   

ERISA Plan

     93   

ETOPs

     8   

Event of Loss

     89   

Excess Liquidity Obligations

     63   

Exchange Act

     vi   

Exchange Agent

     2   

Exchange Conditions

     27   

Exchange Deadline

     27   

Exchange Offer

     27   

Executive

     19   

Expected Distributions

     67   

Expiration Date

     2   

ExpressJet

     19   

Final Distributions

     63   

Final Drawing

     58   

Final Legal Distribution Date

     38   

Final Maturity Date

     77   

Final Termination Notice

     60   

First Indenture Amendment

     75   

First Participation Agreement Amendment

     75   

Fitch

     57   

General Account Regulations

     94   

Global Certificate

     51   

Guarantor

     46   

H.15(519)

     78   

Indenture

     75   

Indenture Events of Default

     80   

Indirect Participants

     51   

Initial Closing Date

     75   

Initial Indenture

     75   

Initial Participation Agreement

     75   

Initial Purchasers

     1   

Intercreditor Agreement

     62   

Interest Drawings

     55   

Interim Amended Indenture

     75   

Interim Amended Participation Agreement

     75   

Interim Restructuring Arrangement

     65   

Investment Company Act

     25   

Issuance Date

     1   

Issuance Dates

     1   

Letter of Transmittal

     2   

LIBOR

     59   

Liquidity Event of Default

     60   

Liquidity Expenses

     67   

Liquidity Facilities

     55   

Liquidity Facility

     55   

Liquidity Obligations

     67   

Liquidity Provider

     55   

Liquidity Providers

     55   

Liquidity Threshold Rating

     57   

Loan Amount

     88   

Loan Trustee

     75   

Long-Term Rating

     57   

LTVs

     9   

Make-Whole Amount

     78   

Make-Whole Spread

     78   

Maximum Available Commitment

     55   

Maximum Commitment

     56   

MBA

     8   

Merger

     iii   

Minimum Sale Price

     63   

Mortgage Convention

     86   

most recent H.15(519)

     78   

New Certificates

     1   

New Class A Certificates

     1   

New Class B Certificates

     1   

New Class C Certificates

     1   

Non-Extension Drawing

     58   

Non-Extension Notice

     58   

Note Purchase Agreement

     36   

Note Target Price

     64   

Noteholder

     76   

Old Certificates

     1   

Old Class A Certificates

     1   

Old Class B Certificates

     1   

Old Class C Certificates

     1   

Operative Documents

     83   

Parent Guarantee

     46   

Participation Agreement

     75   

Pass Through Trust Agreements

     36   

Performing Equipment Note

     56   

Permitted Investments

     43   

Plan

     93   

Plan Asset Regulation

     93   

Plan Effective Date

     17   

Plan of Reorganization

     19   

Pool Balance

     40   

Pool Factor

     40   

Post Default Appraisals

     65   

Premium Amount

     83   

PTC Event of Default

     45   

PTCE

     94   

QIB

     4   

Rate Determination Notice

     59   

Rating Agencies

     57   

Refinancing Certificates

     91   

Refinancing Equipment Notes

     91   

Refinancing Trust

     91   

Registration Rights Agreement

     27   

Registration Rights Agreements

     27   

Registration Statement

     v   

Regular Distribution Dates

     37   

Related Equipment Notes

     76   

Remaining Weighted Average Life

     78   

Replacement Facility

     57   

Republic

     19   

Required Amount

     55   

Restructuring Arrangement

     64   

Rule 144A

     4   
 

 

I-2


Table of Contents

Scheduled Payments

     38   

SEC

     v   

Second Indenture Amendment

     75   

Second Participation Agreement Amendment

     75   

Section 1110

     16   

Section 1110 Period

     56   

Securities Act

     iii   

Series A Equipment Notes

     75   

Series B Equipment Notes

     75   

Series C Equipment Notes

     75   

Shelf Registration Deadline

     27   

Shelf Registration Statement

     27   

Short-Term Rating

     57   

Similar Law

     93   

SkyWest

     19   

Special Distribution Date

     39   

Special Payment

     38   

Special Payments Account

     39   

Special Termination Drawing

     58   

Special Termination Notice

     61   

Standard & Poor’s

     57   

Stated Interest Rate

     38   

Subordination Agent

     62   

Termination Notice

     61   

Trans States

     19   

Transaction Documents

     83   

transfer

     96, 98   

Transportation Code

     45   

Treasury Yield

     78   

Triggering Event

     43   

Trust Indenture Act

     47   

Trust Property

     37   

Trust Supplements

     36   

Trustees

     36   

Trusts

     36   

US Airways

     24   

US Airways Group

     iii   
 

 

I-3


Table of Contents

APPENDIX II

APPRAISAL LETTERS

 

II-1


Table of Contents

 

LOGO

Mr. Gregory Bristol

Principal, Treasury

American Airlines

4333 Amon Carter Blvd.

Fort Worth, TX 76155-2605

Sight Unseen Half Life and Adjusted Base Values

75 Aircraft – American Airlines Fleet

AISI File No.: A3S057BVO-1

Report Date: 10 June 2013

Values as of Date: 05 June 2013

Headquarters: 26072 Merit Circle, Suite 123, Laguna Hills, CA 92653

TEL: 949-582-8888 FAX: 949-582-8887 E-MAIL: mail@AISI.aero


Table of Contents

 

LOGO

10 June 2013

Mr. Gregory Bristol

Principal, Treasury

American Airlines

4333 Amon Carter Blvd.

Fort Worth, TX 76155-2605

 

Subject: Sight Unseen Half Life and Adjusted Base Value Appraisal

American Airlines Portfolio of 75 Aircraft

AISI File number: A3S057BVO-1

 

Reference: (a) American Airlines Email Messages, 22 May – 06 June 2013

(b) Morgan Stanley Aircraft and Engine Specifications, 05 June 2013

Dear Mr. Bristol:

Aircraft Information Services, Inc. (AISI) has been requested to offer our opinion to American Airlines of the sight unseen half life and maintenance condition adjusted base values of the Fleet of 75 Aircraft as identified and defined in Table I herein and references (a) and (b) above (the ‘Aircraft’) at 05 June 2013. Aircraft are valued in millions of June 2013 U.S. Dollars.

 

1. Valuation Methodology and Definitions

The standard terms of reference for commercial aircraft value are ‘base value’ and ‘current market value’ of an ‘average’ aircraft. Base value is a theoretical value that assumes a hypothetical balanced market while current market value is the value in the actual market; both assume a hypothetical average aircraft condition. All other values are derived from these values. AISI value definitions are consistent with the current definitions of the International Society of Transport Aircraft Trading (ISTAT), those of 30 January 2013. AISI is a member of that organization and employs an ISTAT Certified Senior Appraiser.

AISI defines a ‘base value’ as that of a transaction between an equally willing and informed buyer and seller, neither under compulsion to buy or sell, for a single unit cash transaction with no hidden value or liability, with supply and demand of the sale item roughly in balance and with no event which would cause a short term change in the market. Base values are typically given for aircraft in ‘new’ condition, ‘average half-life’ condition, or ‘adjusted’ for an aircraft in a specifically described condition at a specific time.

An ‘average’ aircraft is an operable airworthy aircraft in average physical condition and with average accumulated flight hours and cycles, with clear title and standard unrestricted certificate of airworthiness, and registered in an authority which does not represent a penalty to aircraft value or liquidity, with no damage history and with inventory configuration and level of modification which is normal for its intended use and age.

 

Headquarters: 26072 Merit Circle, Suite 123, Laguna Hills, CA 92653

TEL: 949-582-8888 FAX: 949-582-8887 E-MAIL: mail@AISI.aero


Table of Contents

10 June 2013

AISI File No. A3S057BVO-1

Page - 2 -

   LOGO

 

Note that a stored aircraft is not an average aircraft. AISI assumes average condition unless otherwise specified in this report.

AISI also assumes that airframe, engine and component parts are from the original equipment manufacturer (OEM) and that maintenance, maintenance program and essential records are sufficient to permit normal commercial operation under a strict airworthiness authority.

‘Half-life’ condition assumes that every component or maintenance service which has a prescribed interval that determines its service life, overhaul interval or interval between maintenance services, is at a condition which is one-half of the total interval.

‘Full-life’ condition assumes zero time since overhaul of airframe, gear, apu, engine overhaul and engine LLPs.

An ‘adjusted’ appraisal reflects an adjustment from half life condition for the actual condition, utilization, life remaining or time remaining of an airframe, engine or component.

It should be noted that AISI and ISTAT value definitions apply to a transaction involving a single aircraft, and that transactions involving more than one aircraft are often executed at considerable and highly variable discounts to a single aircraft price, for a variety of reasons relating to an individual buyer or seller.

AISI defines a ‘current market value’, which is synonymous with the older term ‘fair market value’ as that value which reflects the actual market conditions including short term events, whether at, above or below the base value conditions. Assumptions of a single unit sale and definitions of aircraft condition, buyer/seller qualifications and type of transaction remain unchanged from that of base value. Current market value takes into consideration the status of the economy in which the aircraft is used, the status of supply and demand for the particular aircraft type, the value of recent transactions and the opinions of informed buyers and sellers. Note that for a current market value to exist, the seller may not be under duress. Current market value assumes that there is no short term time constraint to buy or sell.

AISI defines a ‘distressed market value’ as that value which reflects the actual market condition including short term events, when the market for the subject aircraft is so depressed that the seller is under duress. Distressed market value assumes that there is a time constraint to sell within a period of less than 1 year. All other assumptions remain unchanged from that of ‘current market value’.

None of the AISI value definitions take into account remarketing costs, brokerage costs, storage costs, recertification costs or removal costs.


Table of Contents

10 June 2013

AISI File No. A3S057BVO-1

Page - 3 -

   LOGO

 

AISI encourages the use of base values to consider historical trends, to establish a consistent baseline for long term value comparisons and future value considerations, or to consider how actual market values vary from theoretical base values. Base values are less volatile than current market values and tend to diminish regularly with time. Base values are normally inappropriate to determine near term values.

AISI encourages the use of current market values to consider the probable near term value of an aircraft when the seller is not under duress. AISI encourages the use of distressed market values to consider the probable near term value of an aircraft when the seller is under duress.

No physical inspection of the Aircraft or their essential records was made by AISI for the purposes of this report, nor has any attempt been made to verify information provided to us, which is assumed to be correct and applicable to the Aircraft.

If more than one aircraft is contained in this report then it should be noted that the values given are not directly additive, that is, the total of the given values is not the value of the fleet but rather the sum of the values of the individual aircraft if sold individually over time so as not to exceed demand.

 

2. Valuation

Adjustments from half life have been applied based on the current maintenance status summaries of the Aircraft as indicated to AISI in the Aircraft specification and Engine disk sheet summary sheets supplied to AISI by the client in references (a) and (b) above and in accordance with standard AISI methods. Adjustments are calculated only where there is sufficient information to do so, or where reasonable assumptions can be made, otherwise half life is assumed.

All hours and cycle information provided for all airframes, engines, gear and APU’s have been projected as necessary from the Aircraft specification and Engine disk sheet summary sheets dates to 05 June 2013 based on a daily utilization factor calculated for each aircraft.

All maintenance work which became due as a result of projecting the hour and cycle information was assumed to have been completed and a new cycle started unless this would require more than one additional cycle, in which case half life was assumed.

The 05 June 2013 sight unseen half life and maintenance adjusted base values in June 2013 U.S. Dollars are presented in Table I below are subject to the assumptions, definitions and disclaimers herein.


Table of Contents

10 June 2013

AISI File No. A3S057BVO-1

Page - 4 -

   LOGO

 

TABLE I

AISI File A3S057BVO-1

Report Dated: 10 June 2013

Values as of: 05 June 2013

 

No

   Type*    MSN      DOM      Engine    MTOW      Half Life
Base Value
Jun-13
$MUS Dollars
     Adjusted
Base Value**
Jun-13
$MUS Dollars
 

1

   B737-800      29503         Feb-99       CFM56-7B26      158,500         16.99         15.25   

2

   B737-800      29507         Mar-99       CFM56-7B26      158,500         16.99         16.54   

3

   B737-800      29508         Apr-99       CFM56-7B26      158,500         16.99         15.59   

4

   B737-800      29509         Apr-99       CFM56-7B26      158,500         16.99         17.34   

5

   B737-800      29511         May-99       CFM56-7B26      158,500         16.99         17.61   

6

   B737-800      29512         May-99       CFM56-7B26      158,500         16.99         18.65   

7

   B737-800      29514         Jun-99       CFM56-7B26      158,500         16.99         17.07   

8

   B737-800      29513         Jun-99       CFM56-7B26      158,500         16.99         16.62   

9

   B737-800      29515         Jul-99       CFM56-7B26      158,500         16.99         15.20   

10

   B737-800      29516         Jul-99       CFM56-7B26      158,500         16.99         16.54   

11

   B737-800      29517         Aug-99       CFM56-7B26      158,500         16.99         15.34   

12

   B737-800      29518         Aug-99       CFM56-7B26      158,500         16.99         15.22   

13

   B737-800      29519         Sep-99       CFM56-7B26      158,500         16.99         17.92   

14

   B737-800      29520         Sep-99       CFM56-7B26      158,500         16.99         14.79   

15

   B737-800      29521         Oct-99       CFM56-7B26      158,500         16.99         18.29   

16

   B737-800      29522         Oct-99       CFM56-7B26      158,500         16.99         18.34   

17

   B737-800      29523         Oct-99       CFM56-7B26      158,500         16.99         16.88   

18

   B737-800      29524         Nov-99       CFM56-7B26      158,500         16.99         18.35   

19

   B737-800      29527         Jan-00       CFM56-7B26      158,500         18.17         19.49   

20

   B737-800      29541         Mar-01       CFM56-7B26      158,500         19.56         19.08   

21

   B737-800      29544         Jun-01       CFM56-7B26      158,500         19.56         20.27   

22

   B737-800      30094         Jun-01       CFM56-7B26      158,500         19.56         19.52   

23

   B737-800      30095         Jul-01       CFM56-7B26      158,500         19.56         18.09   

24

   B737-800      29569         Apr-09       CFM56-7B26/3      158,500         36.61         38.73   

25

   B737-800      29570         May-09       CFM56-7B26/3      158,500         36.61         38.86   

26

   B737-800      29564         Jul-09       CFM56-7B26/3      158,500         36.61         39.22   

27

   B737-800      33207         Oct-09       CFM56-7B26/3      158,500         36.61         39.02   

28

   B737-800      31079         Oct-09       CFM56-7B26/3      158,500         36.61         38.93   

29

   B737-800      29562         Nov-09       CFM56-7B26/3      158,500         36.61         39.14   

30

   B737-800      29558         Dec-09       CFM56-7B26/3      158,500         36.61         39.12   

31

   B737-800      31083         Dec-09       CFM56-7B26/3      158,500         36.61         39.23   

32

   B737-800      29559         Dec-09       CFM56-7B26/3      158,500         36.61         39.35   

33

   B737-800      31087         Feb-10       CFM56-7B26/3      158,500         38.71         41.39   

34

   B737-800      31089         Feb-10       CFM56-7B26/3      158,500         38.71         41.50   

35

   B737-800      33209         Mar-10       CFM56-7B26/3      158,500         38.71         41.39   

36

   B737-800      33210         Mar-10       CFM56-7B26/3      158,500         38.71         41.44   

37

   B737-800      31091         Mar-10       CFM56-7B26/3      158,500         38.71         41.49   

38

   B737-800      33211         Mar-10       CFM56-7B26/3      158,500         38.71         41.73   

39

   B737-800      33521         Apr-10       CFM56-7B26/3      158,500         38.71         41.71   

40

   B737-800      31093         Apr-10       CFM56-7B26/3      158,500         38.71         41.97   

41

   B737-800      29576         Apr-10       CFM56-7B26/3      158,500         38.71         42.41   


Table of Contents

10 June 2013

AISI File No. A3S057BVO-1

Page - 5 -

   LOGO

 

TABLE I (continued)

AISI File A3S057BVO-1

Report Dated: 10 June 2013

Values as of: 05 June 2013

 

                                    Half Life      Adjusted  
                                    Base Value      Base Value**  
                                    Jun-13      Jun-13  

No

   Type*    MSN      DOM      Engine    MTOW      $MUS Dollars      $MUS Dollars  

42

   B757-200      29593         Apr-99       RB211-535E4B      220,000         12.82         14.92   

43

   B757-200      29594         May-99       RB211-535E4B      220,000         12.82         13.65   

44

   B757-200      32383         Jul-01       RB211-535E4B      220,000         14.45         13.63   

45

   B757-200      32384         Jul-01       RB211-535E4B      220,000         14.45         16.21   

46

   B757-200      32385         Aug-01       RB211-535E4B      220,000         14.45         14.46   

47

   B757-200      32386         Aug-01       RB211-535E4B      220,000         14.45         17.36   

48

   B757-200      32387         Nov-01       RB211-535E4B      220,000         14.45         14.12   

49

   B757-200      32388         Nov-01       RB211-535E4B      220,000         14.45         14.17   

50

   B757-200      32389         Nov-01       RB211-535E4B      220,000         14.45         15.49   

51

   B757-200      32390         Nov-01       RB211-535E4B      220,000         14.45         14.77   

52

   B757-200      32391         Nov-01       RB211-535E4B      220,000         14.45         16.36   

53

   B757-200      32392         Dec-01       RB211-535E4B      220,000         14.45         16.28   

54

   B757-200      32393         Dec-01       RB211-535E4B      220,000         14.45         14.15   

55

   B757-200      32394         Dec-01       RB211-535E4B      220,000         14.45         13.11   

56

   B767-300ER      29606         May-99       CF6-80C2B6      400,000         23.21         23.31   

57

   B777-200ER      29579         Jan-99       RB211-TRENT 892-17      598,000         53.95         57.77   

58

   B777-200ER      29583         Mar-99       RB211-TRENT 892-17      598,000         53.95         56.89   

59

   B777-200ER      29587         Jun-99       RB211-TRENT 892-17      598,000         53.95         51.76   

60

   B777-200ER      29955         Jun-99       RB211-TRENT 892-17      598,000         53.95         50.69   

61

   B777-200ER      29956         Sep-99       RB211-TRENT 892-17      598,000         53.95         57.56   

62

   B777-200ER      30257         Dec-00       RB211-TRENT 892-17      598,000         56.58         58.02   

63

   B777-200ER      30012         Jan-01       RB211-TRENT 892-17      598,000         59.68         52.27   

64

   B777-200ER      30797         Feb-01       RB211-TRENT 892-17      598,000         59.68         59.63   

65

   B777-200ER      30258         Mar-01       RB211-TRENT 892-17      598,000         59.68         57.94   

66

   B777-200ER      30259         Mar-01       RB211-TRENT 892-17      598,000         59.68         57.94   

67

   B777-200ER      30798         Apr-01       RB211-TRENT 892-17      598,000         59.68         56.03   

68

   B777-200ER      30260         May-01       RB211-TRENT 892-17      598,000         59.68         55.79   

69

   B777-200ER      30261         May-01       RB211-TRENT 892-17      598,000         59.68         57.90   

70

   B777-200ER      30262         Jun-01       RB211-TRENT 892-17      598,000         59.68         57.64   

71

   B777-200ER      30263         Jul-01       RB211-TRENT 892-17      598,000         59.68         55.86   

72

   B777-200ER      30264         Aug-01       RB211-TRENT 892-17      598,000         59.68         56.95   

73

   B777-200ER      32636         Nov-01       RB211-TRENT 892-17      598,000         59.68         54.88   

74

   B777-200ER      32637         Nov-01       RB211-TRENT 892-17      598,000         59.68         54.31   

75

   B777-200ER      32638         Dec-01       RB211-TRENT 892-17      598,000         59.68         57.00   
                 

 

 

    

 

 

 

TOTALS

                    2,404.53         2,423.44   
                 

 

 

    

 

 

 

 

* All B737-800, B757-200 and B767-300ER aircraft have winglets. All B757-200, B767-300ER and B777-200ER aircraft are approved for ETOPS.
** Maintenance condition adjustments for each aircraft are based on airframe maintenance data as of 6/5/13 and engine maintenance data as of 5/8/13, which was projected forward to 6/5/13 based on each aircraft’s utilization.


Table of Contents

10 June 2013

AISI File No. A3S057BVO-1

Page - 6 -

   LOGO

 

Unless otherwise agreed by Aircraft Information Services, Inc. (AISI) in writing, this report shall be for the sole use of the client/addressee. This report is offered as a fair and unbiased assessment of the subject aircraft. AISI has no past, present, or anticipated future interest in any of the subject aircraft. The conclusions and opinions expressed in this report are based on published information, information provided by others, reasonable interpretations and calculations thereof and are given in good faith. AISI certifies that this report has been independently prepared and it reflects AISI’s conclusions and opinions which are judgments that reflect conditions and values current at the time of this report. The values and conditions reported upon are subject to any subsequent change. AISI shall not be liable to any party for damages arising out of reliance or alleged reliance on this report, or for any party’s action or failure to act as a result of reliance or alleged reliance on this report.

Sincerely,

AIRCRAFT INFORMATION SERVICES, INC.

 

LOGO

Dave Miller

Appraiser

 

LOGO

Mark Halsor

Appraiser

 

LOGO

Fred Bearden

Certified Senior Appraiser


Table of Contents

 

LOGO

1295 Northern Boulevard

Manhasset, New York 11030

(516) 365-6272 Ÿ Fax (516) 365-6287

June 10, 2013

Mr. Gregory Bristol

American Airlines, Inc.

4333 Amon Carter Blvd.

Fort Worth, TX 76155-2605

Dear Greg:

In response to your request, BK Associates, Inc. is pleased to provide our opinion regarding the half-time and maintenance adjusted base values (BV) for 75 aircraft (Aircraft) in the American Airlines fleet. The Aircraft include B737, B757, B767 and B777 aircraft in service with American Airlines. Our opinion of the values is included in the attached Figure 1 along with the identification of each aircraft by manufacturer’s serial number, date of manufacture, engine model and maximum takeoff weight.

Our values presented in Figure 1 include both a half-time value as well as a maintenance-adjusted value, which includes appropriate financial adjustments based on our interpretation of the maintenance summary and fleet utilization data you provided. The adjustments are approximate, based on industry average costs, and normally would include an adjustment for the time remaining to a “C” check, time remaining to a “D” check (in this case they are referred to as the “CC”, “HC” or “MBV” checks, as the case may be), time remaining to landing gear overhaul and time to APU overhaul. Engine adjustments are made for the expected time remaining to heavy shop visit and time remaining on life-limited parts. Since the engines are “on condition” rather than hard time between shop visits, we assume the industry average for shop visits and consider that the maximum adjustment.

DEFINITIONS

According to the International Society of Transport Aircraft Trading’s (ISTAT) definition of base value, to which BK Associates subscribes, the base value is the Appraiser’s opinion of the underlying economic value of an aircraft in an open, unrestricted, stable market environment with a reasonable balance of supply and demand, and assumes full consideration of its “highest and best use”. An aircraft’s base value is founded in the


Table of Contents

Mr. Gregory Bristol

June 10, 2013

Page 2

 

historical trend of values and in the projection of future value trends and presumes an arm’s length, cash transaction between willing, able and knowledgeable parties, acting prudently, with an absence of duress and with a reasonable period of time available for marketing. The base value normally refers to a transaction involving a single aircraft. When multiple aircraft are acquired in the same transaction, the trading price of each unit may be discounted.

MARKET DISCUSSION & METHODOLOGY

As the definition implies, the base value is determined from long-term historical trends. BK Associates has accumulated a database of over 10,000 data points of aircraft sales that occurred since 1970. From analysis of these data we know, for example, what the average aircraft should sell for as a percentage of its new price, as well as the high and low values that have occurred in strong and weak markets.

Based on these data, we have developed relationships between aircraft age and sale price for wide-bodies, narrow-bodies, large turboprops and, more recently, regional jet and freighter aircraft. Within these groups we have developed further refinements for such things as derivative aircraft, aircraft still in production versus no longer in production, and aircraft early in the production run versus later models. Within each group variations are determined by the performance capabilities of each aircraft relative to the others. We now track some 150 different variations of aircraft types and models and determine current and forecast base values. These relationships are verified, and changed or updated if necessary, when actual sales data becomes available. This relationship between sales price as a function of age and the new price is depicted in the figure on the following page.

Using this approach, the base value for the B737 aircraft N901AN, for example, is determined as follows. N901AN is 14 years old. The data show that on average a 14-year old aircraft should sell for 35 percent of its new price. Considering the new price was about $42 million, the data suggest that on average the aircraft should sell for about $20 million today, after allowing for inflation. However, the B737-800 is quite successful. There are over 2,837 in service with 149 operators and some 1,201 more are on order with the backlog extending over 10 years. If the MAX is included the backlog is 1,961. We conclude its base value is above that suggested by the historical comparison at $21.9 million.


Table of Contents

Mr. Gregory Bristol

June 10, 2013

Page 3

 

 

LOGO

A similar methodology was used to determine the base values of the B777s, B757s and B767. The data suggest an average base value for the B777s, which had a new price of some $130 million, of about $65 million. However, as with the B737-800, we believe the B777 has been popular and successful and conclude its base values are slightly higher than that suggested by the historical data.

For the B757s, which average 12 years old, and had a new price of about $52 million, the data suggest an average base value around $23 million. However, the B757 has been out of production for a few years after a long run. It is gradually being replaced by some popular and efficient aircraft and we conclude the base values are below that suggested by the historical average at $17 to $18.8 million.

These half-time values are then adjusted to reflect the current maintenance status on the airframe based on maintenance data as of June 5, 2013 and engines based on maintenance data as of May 8, 2013 and projected to June 5, 5013.


Table of Contents

Mr. Gregory Bristol

June 10, 2013

Page 4

 

ASSUMPTIONS & DISCLAIMER

It should be understood that BK Associates has neither inspected the Aircraft nor the maintenance records, but has relied upon the information provided by you and in the BK Associates database. The assumptions have been made that all Airworthiness Directives have been complied with; accident damage has not been incurred that would affect market values; and maintenance has been accomplished in accordance with a civil airworthiness authority’s approved maintenance program and accepted industry standards. Further, we have assumed, unless otherwise stated, that the Aircraft is in typical configuration for the type and has accumulated an average number of hours and cycles. Deviations from these assumptions can change significantly our opinion regarding the values.

BK Associates, Inc. has no present or contemplated future interest in the Aircraft, nor any interest that would preclude our making a fair and unbiased estimate. This appraisal represents the opinion of BK Associates, Inc. and reflects our best judgment based on the information available to us at the time of preparation and the time and budget constraints imposed by the client. It is not given as a recommendation, or as an inducement, for any financial transaction and further, BK Associates, Inc. assumes no responsibility or legal liability for any action taken or not taken by the addressee, or any other party, with regard to the appraised equipment. By accepting this appraisal, the addressee agrees that BK Associates, Inc. shall bear no such responsibility or legal liability. This appraisal is prepared for the use of the addressee and shall not be provided to other parties without the express consent of the addressee.

 

Sincerely,

BK ASSOCIATES, INC.

LOGO

John F. Keitz

President ISTAT Senior Certified Appraiser

    and Appraiser Fellow

JFK/kf

Attachment


Table of Contents

FIGURE I

 

AMERICAN AIRLINES, INC.

75 AIRCRAFT

PORTFOLIO

 

                                     HALFTIME      MTC**      MTC ADJ’D  
     ACFT*         SERIAL              MTOW      BV      ADJM’T      BV  

ITEM

   TYPE    REGISTRATION    NUMBER    DOM    ENGINE    (LBS)      ($ MIL)      ($ MIL)      ($ MIL)  

1

   B737-800    N901AN    29503    February-99    CFM56-7B26      158,500         21.90         -1.567         20.33   

2

   B737-800    N905AN    29507    March-99    CFM56-7B26      158,500         21.90         -0.285         21.62   

3

   B737-800    N906AN    29508    April-99    CFM56-7B26      158,500         22.30         0.498         22.80   

4

   B737-800    N907AN    29509    April-99    CFM56-7B26      158,500         22.30         0.860         23.16   

5

   B737-800    N909AN    29511    May-99    CFM56-7B26      158,500         22.30         0.825         23.13   

6

   B737-800    N910AN    29512    May-99    CFM56-7B26      158,500         22.30         1.482         23.78   

7

   B737-800    N913AN    29514    June-99    CFM56-7B26      158,500         22.30         -0.022         22.28   

8

   B737-800    N912AN    29513    June-99    CFM56-7B26      158,500         22.30         -0.513         21.79   

9

   B737-800    N914AN    29515    July-99    CFM56-7B26      158,500         22.70         -1.147         21.55   

10

   B737-800    N915AN    29516    July-99    CFM56-7B26      158,500         22.70         0.198         22.90   

11

   B737-800    N916AN    29517    August-99    CFM56-7B26      158,500         22.70         -0.435         22.27   

12

   B737-800    N917AN    29518    August-99    CFM56-7B26      158,500         22.70         -0.054         22.65   

13

   B737-800    N918AN    29519    September-99    CFM56-7B26      158,500         22.70         0.143         22.84   

14

   B737-800    N919AN    29520    September-99    CFM56-7B26      158,500         22.70         0.841         23.54   

15

   B737-800    N920AN    29521    October-99    CFM56-7B26      158,500         23.05         0.376         23.43   

16

   B737-800    N921AN    29522    October-99    CFM56-7B26      158,500         23.05         0.936         23.99   

17

   B737-800    N922AN    29523    October-99    CFM56-7B26      158,500         23.05         1.136         24.19   

18

   B737-800    N923AN    29524    November-99    CFM56-7B26      158,500         23.05         1.489         24.54   

19

   B737-800    N926AN    29527    January-00    CFM56-7B26      158,500         23.45         1.281         24.73   

20

   B737-800    N957AN    29541    March-01    CFM56-7B26      158,500         25.00         1.371         26.37   

21

   B737-800    N965AN    29544    June-01    CFM56-7B26      158,500         25.40         0.531         25.93   

22

   B737-800    N966AN    30094    June-01    CFM56-7B26      158,500         25.40         1.049         26.45   

23

   B737-800    N968AN    30095    July-01    CFM56-7B26      158,500         25.75         -1.315         24.44   

24

   B737-800    N981AN    29569    April-09    CFM56-7B26/3      158,500         38.05         0.785         38.83   

25

   B737-800    N983AN    29570    May-09    CFM56-7B26/3      158,500         38.05         0.982         39.03   

26

   B737-800    N800NN    29564    July-09    CFM56-7B26/3      158,500         38.75         2.731         41.48   

27

   B737-800    N810NN    33207    October-09    CFM56-7B26/3      158,500         39.45         1.236         40.69   

28

   B737-800    N811NN    31079    October-09    CFM56-7B26/3      158,500         39.45         1.160         40.61   

29

   B737-800    N814NN    29562    November-09    CFM56-7B26/3      158,500         39.45         1.158         40.61   

30

   B737-800    N817NN    29558    December-09    CFM56-7B26/3      158,500         39.45         1.433         40.88   

31

   B737-800    N819NN    31083    December-09    CFM56-7B26/3      158,500         39.45         1.288         40.74   

32

   B737-800    N820NN    29559    December-09    CFM56-7B26/3      158,500         39.45         1.379         40.83   

33

   B737-800    N825NN    31087    February-10    CFM56-7B26/3      158,500         40.20         1.524         41.72   

34

   B737-800    N826NN    31089    February-10    CFM56-7B26/3      158,500         40.20         1.594         41.79   

35

   B737-800    N827NN    33209    March-10    CFM56-7B26/3      158,500         40.20         1.603         41.80   

36

   B737-800    N829NN    33210    March-10    CFM56-7B26/3      158,500         40.20         1.608         41.81   

37

   B737-800    N830NN    31091    March-10    CFM56-7B26/3      158,500         40.20         1.673         41.87   

38

   B737-800    N831NN    33211    March-10    CFM56-7B26/3      158,500         40.20         1.689         41.89   

39

   B737-800    N832NN    33521    April-10    CFM56-7B26/3      158,500         40.50         1.667         42.17   

40

   B737-800    N833NN    31093    April-10    CFM56-7B26/3      158,500         40.50         2.154         42.65   

41

   B737-800    N834NN    29576    April-10    CFM56-7B26/3      158,500         40.50         1.745         42.25   

42

   B757-200    N183AN    29593    April-99    RB211-535E4B      220,000         19.00         2.275         21.28   

43

   B757-200    N184AN    29594    May-99    RB211-535E4B      220,000         19.00         1.419         20.42   

44

   B757-200    N189AN    32383    July-01    RB211-535E4B      220,000         20.65         -2.570         18.08   

45

   B757-200    N190AA    32384    July-01    RB211-535E4B      220,000         20.65         1.526         22.18   

46

   B757-200    N191AN    32385    August-01    RB211-535E4B      220,000         20.65         -1.321         19.33   

47

   B757-200    N192AN    32386    August-01    RB211-535E4B      220,000         20.65         3.344         23.99   

48

   B757-200    N193AN    32387    November-01    RB211-535E4B      220,000         20.85         -2.156         18.69   

49

   B757-200    N194AA    32388    November-01    RB211-535E4B      220,000         20.85         -0.835         20.01   

50

   B757-200    N195AN    32389    November-01    RB211-535E4B      220,000         20.85         1.086         21.94   

 

Page 1 of 2


Table of Contents

FIGURE I

 

                                     HALFTIME      MTC**      MTC ADJ’D  
     ACFT*         SERIAL              MTOW      BV      ADJM’T      BV  

ITEM

   TYPE    REGISTRATION    NUMBER    DOM    ENGINE    (LBS)      ($ MIL)      ($ MIL)      ($ MIL)  

51

   B757-200    N196AA    32390    November-01    RB211-535E4B      220,000         20.85         -0.907         19.94   

52

   B757-200    N197AN    32391    November-01    RB211-535E4B      220,000         20.85         2.122         22.97   

53

   B757-200    N198AA    32392    December-01    RB211-535E4B      220,000         20.85         2.422         23.27   

54

   B757-200    N199AN    32393    December-01    RB211-535E4B      220,000         20.85         -1.453         19.40   

55

   B757-200    N175AN    32394    December-01    RB211-535E4B      220,000         20.85         -3.602         17.25   

56

   B767-300ER    N399AN    29606    May-99    CF6-80C2B6      400,000         32.00         1.962         33.96   

57

   B777-200ER    N771AN    29579    January-99    RB211-TRENT 892-17      598,000         54.75         -1.850         52.90   

58

   B777-200ER    N773AN    29583    March-99    RB211-TRENT 892-17      598,000         54.75         -1.039         53.71   

59

   B777-200ER    N778AN    29587    June-99    RB211-TRENT 892-17      598,000         55.75         -3.051         52.70   

60

   B777-200ER    N779AN    29955    June-99    RB211-TRENT 892-17      598,000         55.75         -2.411         53.34   

61

   B777-200ER    N780AN    29956    September-99    RB211-TRENT 892-17      598,000         56.60         2.103         58.70   

62

   B777-200ER    N795AN    30257    December-00    RB211-TRENT 892-17      598,000         62.65         -2.014         60.64   

63

   B777-200ER    N797AN    30012    January-01    RB211-TRENT 892-17      598,000         63.75         -4.536         59.21   

64

   B777-200ER    N798AN    30797    February-01    RB211-TRENT 892-17      598,000         63.75         0.071         63.82   

65

   B777-200ER    N799AN    30258    March-01    RB211-TRENT 892-17      598,000         63.75         -2.461         61.29   

66

   B777-200ER    N750AN    30259    March-01    RB211-TRENT 892-17      598,000         63.75         -1.637         62.11   

67

   B777-200ER    N751AN    30798    April-01    RB211-TRENT 892-17      598,000         64.95         -0.327         64.62   

68

   B777-200ER    N752AN    30260    May-01    RB211-TRENT 892-17      598,000         64.95         -2.394         62.56   

69

   B777-200ER    N753AN    30261    May-01    RB211-TRENT 892-17      598,000         64.95         -0.900         64.05   

70

   B777-200ER    N754AN    30262    June-01    RB211-TRENT 892-17      598,000         64.95         -0.624         64.33   

71

   B777-200ER    N755AN    30263    July-01    RB211-TRENT 892-17      598,000         66.10         -1.195         64.90   

72

   B777-200ER    N756AM    30264    August-01    RB211-TRENT 892-17      598,000         66.10         0.122         66.22   

73

   B777-200ER    N757AN    32636    November-01    RB211-TRENT 892-17      598,000         67.20         -4.745         62.45   

74

   B777-200ER    N758AN    32637    November-01    RB211-TRENT 892-17      598,000         67.20         -4.063         63.14   

75

   B777-200ER    N759AN    32638    December-01    RB211-TRENT 892-17      598,000         67.20         -1.620         65.58   

 

* All B737-800, B757-200 and B767-300ER aircraft have winglets. All B757-200, B767-300ER, B777-200ER aircraft are approved for ETOPS.
** Maintenance adjustments for each aircraft are based on airframe maintenance data as of 6/5/13 and engine maintenance data as of 5/8/13, which was projected forward to 6/5/13 based on the aircraft’s utilization.

 

Page 2 of 2


Table of Contents

 

LOGO

aviation consulting

Extended Desktop Appraisal of:

Seventy-five (75) Various Aircraft

Client:

American Airlines, Inc.

Date:

June 7, 2013

Washington D.C.

2101 Wilson Boulevard

Suite 1001

Arlington, Virginia 22201

Tel: 1 703 276 3200

Fax: 1 703 276 3201

Frankfurt

Herriotstrasse 1

60528 Frankfurt

Germany

Tel: 49 60 (0) 81587 081

 

Singapore

Ocean Financial Centre

10 Collyer Quay

Level 40, Suite 5

Singapore 049315

Tel: 65 6808 6097

  LOGO


Table of Contents
I. Introduction and Executive Summary

Table of Contents:

 

I.

  Introduction      Page 1   

II.

  Value Definitions/Terminology      Page 2   

III.

  Current Market Conditions      Page 4   

IV.

  Valuation      Page 22   

V.

  Covenants      Page 32   

Morten Beyer & Agnew (“mba”) has been retained by American Airlines, Inc. (the “Client”) to provide an Extended Desktop Appraisal to determine the Maintenance Adjusted Current Base Value (“CBV”) of forty-one (41) 737-800 aircraft, nineteen (19) 777-200ER aircraft, fourteen (14) 757-200 aircraft, and one (1) 767-300ER aircraft; reflecting maintenance status of airframe based on data as of June 5, 2013, and engine data as of May 8, 2013, which was projected forward to June 5, 2013 based on the aircraft’s utilization. These aircraft are fully identified in Section IV of this report.

In performing this appraisal, mba relied on industry knowledge and intelligence, confidentially obtained data points, its market expertise and current analysis of market trends and conditions, along with information from its semiannual publication mba Future Aircraft Values (“FAV”) – Jet Transport Plus, April 2013 Update.

Based on the information set forth in this report, it is our opinion that the aggregate Maintenance Adjusted Current Base Value of the aircraft in this portfolio is as follows and as more fully set forth in Section IV.

 

     Maintenance
Adjusted
 
     CBV ($USD)  

Portfolio Total (75 A/C)

   $ 2,563,400,000   

Section II of this report presents definitions of various terms, such as Current Base Value, as promulgated by the Appraisal Program of the International Society of Transport Aircraft Trading (“ISTAT”). ISTAT is a non-profit association of management personnel from banks, leasing companies, airlines, manufacturers, brokers, and others who have a vested interest in the commercial aviation industry and who have established a technical and ethical certification program for expert appraisers.

 

LOGO

 

   LOGO


Table of Contents
II. Definitions

Extended Desktop Appraisal

An Extended Desktop Appraisal is one that is characterized by the absence of any on-site inspection of the aircraft or its maintenance records, but it does include consideration of maintenance status information that is provided to the appraiser from the client, aircraft operator, or in the case of a second opinion, possibly from another appraiser’s report. An Extended Desktop Appraisal would normally provide a value that includes adjustments from the mid-time, mid-life baseline to account for the actual maintenance status of the aircraft (ISTAT Handbook).

Base Value

ISTAT defines Base Value as the Appraiser’s opinion of the underlying economic value of an aircraft, engine, or inventory of aircraft parts/equipment (hereinafter referred to as “the asset”), in an open, unrestricted, stable market environment with a reasonable balance of supply and demand. Full consideration is assumed of its “highest and best use”. An asset’s Base Value is founded in the historical trend of values and in the projection of value trends and presumes an arm’s-length, cash transaction between willing, able, and knowledgeable parties, acting prudently, with an absence of duress and with a reasonable period of time available for marketing. In most cases, the Base Value of an asset assumes the physical condition is average for an asset of its type and age. It further assumes the maintenance time/life status is at mid-time, mid-life (or benefiting from an above-average maintenance status if it is new or nearly new, as the case may be). Since Base Value pertains to a somewhat idealized asset and market combination it may not necessarily reflect the actual current value of the asset in question, but is a nominal starting value to which adjustments may be applied to determine an actual value. Because it is related to long-term market trends, the Base Value definition is commonly applied to analyses of historical values and projections of residual values.

 

 

American Airlines

Page 2 of 32

   LOGO


Table of Contents

Qualifications

mba is a recognized provider of aircraft and aviation-related asset appraisals and inspections. mba and its principals have been providing appraisal services to the aviation industry for over 20 years; and its employees adhere to the rules and ethics set forth by the International Society of Transport Aircraft Trading (“ISTAT”). mba’s clients include most of the world’s major airlines, lessors, financial institutions, and manufacturers and suppliers. mba maintains offices in Washington, Frankfurt and Singapore.

mba publishes the semiannual Future Aircraft Values (“FAV”), a two-volume compendium of current and projected aircraft values for the next 20 years for over 150 types of jet, turboprop and cargo aircraft.

mba also provides consulting services to the industry relating to operations, marketing, and management with emphasis on financial/operational analysis, airline safety audits and certification, utilizing hands-on solutions to current situations. mba also provides expert testimony and witness support on cases involving collateral/asset disputes, bankruptcies, financial operations, safety, regulatory and maintenance concerns.

 

American Airlines

Page 3 of 32

   LOGO


Table of Contents
III. Current Market Conditions

 

Boeing 737-800 – Current Market

The 737-800 entered into service with Hapag-Lloyd Flug (“TUIfly”) in 1998. It is a stretched version of the 737-700 and a replacement for the 737-400 Classic. Many carriers in the U.S. also utilized the aircraft to replace Boeing 727-200s as well as MD-80 and MD-90 aircraft.

Overview

Positive

 

    Most popular member of highly successful 737NG family.

 

    Large operator base is diverse geographically and by number and type of operators.

 

    Very low percentage of existing fleet currently parked.

 

    Sole source engines ease remarketing to secondary operators.

Neutral

 

    Introduction of 737MAX variant delays clean sheet replacement, but will likely affect values of only the youngest 737-800 aircraft produced.

 

    May have a popular freighter conversion program in the long term, based on successful conversions of predecessor 737-300 & -400 aircraft; however, competing A320 may provide better freighter platform and will almost certainly beat 737-800 to market with conversion options.

Negative

 

    Backlog going forward likely to fade in favor of 737MAX, due to enter service in 2017.

 

    Lease rates have been under pressure recently, particularly for younger vintages, as major lessors are providing inventory at low lease rental factors to get their aircraft placed. However, 737-800 lease rates appear to be holding up slightly better than those of competing A320-200.

 

American Airlines

Page 4 of 32

   LOGO


Table of Contents

Fleet Status

   737-800  

Ordered

     4453   

Cancelled/Transferred

     302   

Net Orders

     4151   

Backlog

     1302   

Delivered

     2849   

Destroyed/Retired

     11   

Not in Service/Parked

     24   

Active Aircraft

     2814   

Number of Operators

     143   

Average Daily Utilization (Hrs)

     7.35   

Average Fleet Age (Yrs)

     5.89   

Source: ACAS April 2013

The 737-800 fleet has grown rapidly over the past ten years, with the number of active aircraft more than quadrupling during that period. The 737-800 has also had an extremely low percentage of the existing fleet reported as parked during the same period, with the percentage of fleet parked peaking at 2.2% in 2009. The chart below depicts 737-800 fleet development by year, as of January 1 of each year.

 

LOGO

 

American Airlines

Page 5 of 32

   LOGO


Table of Contents

Demographics & Availability

European carrier, Ryanair, operates the largest fleet of 737-800s with 10.7% of the current fleet. North American carriers American Airlines and United Airlines (after the Continental merger) operate the next largest fleets of 737-800 aircraft.

 

Boeing 737-800 Passenger Aircraft  

Current Fleet by Operator

 

Operator

   In Service      Parked      Total      % Fleet  

Ryanair

     305            305         10.7

American Airlines

     206            206         7.3

United Airlines

     130            130         4.6

Air China

     86            86         3.0

GOL Linhas Aereas Inteligentes

     82            82         2.9

Hainan Airlines

     78            78         2.7

Delta Air Lines

     73            73         2.6

China Southern Airlines

     72            72         2.5

Xiamen Airlines

     67            67         2.4

Norwegian

     64            64         2.3

Alaska Airlines

     61            61         2.1

Virgin Australia

     58            58         2.0

Garuda Indonesia

     55            55         1.9

Qantas

     55            55         1.9

Shandong Airlines

     49            49         1.7
  

 

 

       

 

 

    

 

 

 

All Others

     1373         24         1397         49.2
  

 

 

    

 

 

    

 

 

    

 

 

 

Grand Total

     2814         24         2838         100.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Source: ACAS April 2013

 

American Airlines

Page 6 of 32

   LOGO


Table of Contents

The Pacific Rim is the most popular region with just over a third of the current fleet. Following closely behind are Europe and North America.

 

Boeing 737-800 Passenger Aircraft  

Current Fleet by Region

 

Region

   In Service      Parked      Total      Percentage  

Pacific Rim

     944         5         949         33.4

Europe

     840         9         849         29.9

North America

     575         8         583         20.5

South America

     169            169         6.0

Africa

     125         1         126         4.4

Asia

     105         1         106         3.7

Middle East

     56            56         2.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Grand Total

     2814         24         2838         100.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Source: ACAS April 2013

According to Airfax, as of May 2013, there are seven Boeing 737-800s available for sale or lease.

 

LOGO

 

American Airlines

Page 7 of 32

   LOGO


Table of Contents

Outlook

The short- to mid-term outlook for the 737-800 is quite favorable, prior to the entry into service of the 737MAX variants. The aircraft seems to be well positioned in terms of passenger capacity vis-à-vis the current demand in the narrowbody sector, particularly when compared to smaller aircraft such as the 737-700 and A319 which have not been as successful of late. The order book for the 737-800 remains robust at over 1,400 units, even though many new orders being placed now favor the 737MAX variant. The long term outlook will be shaped by the – presumed – success of the 737MAX. While not a true clean-sheet replacement, the modified variant represents a break in production and the last 737-800s manufactured will suffer the most from a value perspective. However, no technical obsolesence is expected for the foreseeable future as a result of the 737MAX entry into service. An unknown variable at this time is the future of the 737-800 as a freighter. Boeing 737-300 and 737-400 aircraft have long been successfully converted as freighters. The values of 737-800s are currently too high to support freighter conversion. Though the aircraft from a technical perspective would likely make a good narrowbody freighter, there is plenty of much cheaper feed stock from the 737 Classic fleet, and among current production aircraft, the A320-200 will likely beat the 737-800 to the freighter conversion market, which may also reduce freighter conversion prospects for the 737-800. While the A320-200 will surely remain a successful competitor to the 737-800, the narrowbody market has been able to handily accommodate very large fleets of both types and we expect this to continue into the future.

 

American Airlines

Page 8 of 32

   LOGO


Table of Contents

Boeing 757-200 – Current Market

Born out of the oil crisis of the 1970s when airlines were looking for more fuel-efficient and quieter aircraft, the 757-200 became the aircraft of choice for major U.S. carriers operating transcontinental routes. After this successful start, orders diminished during the late 1990s with the introduction of the Airbus A320 family. The 757-200 found itself in an interesting market niche, stuck between the smaller 737s and A320s and the larger 767 and A330 wide bodies. Airlines began to look at covering the same routes with the greater operating flexibility of the 737s and A320s or the additional capacity of the larger 767 and A330 wide bodies. The 2001 terrorist attacks accelerated the end of production for the 757-200 as the majority of aircraft had been bought and operated by U.S. airlines. None would place orders for 757s after 2001.

Overview

Positive

 

    Freighter conversion has been a popular option after passenger operations, offering a new market for the type. Values have dropped to the point where cargo conversions are viable and cargo operators, notably FedEx, have helped to absorb some market availability. Furthermore, the Supplemental Type Certificate of August 2012, permits conversion to freighter those 757-200 aircraft with winglets

 

    Values, though continuing to decline, have been somewhat buoyed by the perception that there is no direct replacement.

Neutral

 

    Engine choice has stabilized in current market. Pratt & Whitney engines provide operators with lower maintenance costs while Rolls Royce engines provide longer on-wing time between overhauls.

Negative

 

    Type is no longer in production.

 

    Increase in fuel prices has placed increasing pressure on operators to improve fuel efficiency, thus causing many to look for more fuel efficient alternatives.

 

    Faces heavy competition from A321-200 and the 737-900ER as Boeing and Airbus work to improve their offerings in order to fill the unique market segment served by the 757-200.

 

American Airlines

Page 9 of 32

   LOGO


Table of Contents

There are currently 591 active 757-200 aircraft with 58 operators.

 

Fleet Status

   Apr-13  

Ordered

     1005   

Cancelled/Transferred

     101   

Net Orders

     904   

Delivered

     895   

Destroyed/Retired

     61   

Converted to Freighter/Other

     156   

Not in Service/Parked

     87   

Active Aircraft

     591   

Number of Operators

     58   

Average Daily Utilization (Hrs)

     8.94   

Average Fleet Age (Yrs)

     18.85   

Source: ACAS April 2013

The 757 was the first airliner manufactured by Boeing with engines produced outside the United States. Early customers selected Rolls-Royce RB211-535C (replaced by the RB211-535E4) powered aircraft and thereafter, Pratt & Whitney began to offer the PW2000 (launched by Delta Air Lines). Rolls-Royce has a slightly higher market share than Pratt & Whitney, with the former manufacturer’s engines powering more than half of the total combined fleet of passenger aircraft, both in service and parked.

 

Boeing 757-200 Aircraft  

Current Fleet by Engine

 

Engine Type

   In Service      Parked      Total      Total % of Fleet  

RB211-535

     304         48         352         51.9

PW2000

     287         39         326         48.1
  

 

 

    

 

 

    

 

 

    

 

 

 

Grand Total

     591         87         678         100.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Source: ACAS April 2013

 

American Airlines

Page 10 of 32

   LOGO


Table of Contents

Demographics & Availability

North American carriers operate the vast majority of the 757-200 total fleet. The combined North American fleet account for 70.8% of the total passenger fleet. However, both American Airlines and Delta Air Lines have made significant orders for A321-200 and 737-900ER aircraft, which are thought to be the 757 replacements.

 

Boeing 757-200 Passenger Aircraft  

Current Fleet by Operator

 

Operator

   In Service      Parked      Total      Total % of Fleet  

Delta Air Lines

     147         27         174         25.7

United Airlines

     130         2         132         19.5

American Airlines

     104         10         114         16.8

US Airways

     24            24         3.5

Thomson Airways

     16         3         19         2.8

Icelandair

     15         3         18         2.7

FedEx

        15         15         2.2

Thomas Cook Airlines

     13         1         14         2.1

China Southern Airlines

     12         1         13         1.9

Jet2

     11            11         1.6

All Others

     119         25         144         21.2
  

 

 

    

 

 

    

 

 

    

 

 

 

Grand Total

     591         87         678         100.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Source: ACAS April 2013

 

Boeing 757-200 Passenger Aircraft  

Current Fleet by Region

 

Region

   In Service      Parked      Total      Total % of Fleet  

North America

     414         66         480         70.8

Europe

     129         9         138         20.4

Pacific Rim

     32         7         39         5.7

Africa

     8            8         1.2

South America

     4         2         6         0.9

Middle East

     1         3         4         0.6

Asia

     3            3         0.4
  

 

 

    

 

 

    

 

 

    

 

 

 

Grand Total

     591         87         678         100.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Source: ACAS April 2013

 

American Airlines

Page 11 of 32

   LOGO


Table of Contents

According to Airfax, as of May 2013, there are 23 passenger-configured Boeing 757-200s available for sale or lease. The number of advertised units is quite small in comparison to the existing fleet; however, there may be significantly more aircraft available as over 10.0% of the passenger fleet is reported as parked.

 

LOGO

 

American Airlines

Page 12 of 32

   LOGO


Table of Contents

Outlook

The 757-200 has seen a decline in value. The type has been out of production for quite some time with the last Boeing delivery of the 757-200 occurring in 2005. The 757-200 has been facing downward pressure due to the age of the type, with the oldest 757s now reaching 30 years, as well as the availability of newer equipment. Although Boeing and Airbus have experienced difficulty in producing a direct replacement for the type, the manufacturers continue to make improvements to their current offerings such as adding sharklets to the A321-200 in efforts to bridge the gap. Market availability has also seen an increase in recent months and cargo conversions have also seen a drop due to the currently unstable freighter market. mba expects the values for the 757-200 to stabilize in the medium term once the initial value impact due to the AMR bankruptcy has subsided and the excess inventory has been absorbed.

 

American Airlines

Page 13 of 32

   LOGO


Table of Contents

Boeing 767-300ER- Current Market

The 767-300, which first entered service with JAL in 1986, is a stretched version of the 767-200, consisting of fuselage plugs forward and behind the wing center section. 104 767-300s have been delivered to date. The 767-300ER was launched in 1985 as an Extended Range and higher gross weight variant (MTOW is 412,000 pounds), building upon the moderate success of the 767-300. The 767-300ER received no orders until 1987 when American Airlines ordered 15, but the aircraft got over its slow start to be very successful during the 1990s.

Overview

Positive

 

    Freighter conversion options have provided a secondary market for the type after passenger operations. An indication of this has been the integrator’s orders of the freighter version which will likely result in future conversions of passenger aircraft to replace existing older widebody freighters. Winglets are not a concern for freighter conversion.

 

    Low percentage of existing fleet currently parked.

 

    Continued deliveries of the type indicate continued demand.

Neutral

 

    The dominance of two engine types powering the 767 raises cause for concern over RB211-powered variants.

Negative

 

    Although still in production, the type is nearing the end and continued deliveries of the 787 will put downward pressure on values.

 

    Technological improvements have superseded the 767-300ER platform, causing negative impact on values as global aviation requirements change.

 

American Airlines

Page 14 of 32

   LOGO


Table of Contents

There are currently 518 active 767-300ERs with 81 operators.

 

Fleet Status

   767-300ER  

Ordered

     682   

Cancelled/Transferred

     98   

Net Orders

     584   

Backlog

     10   

Delivered

     574   

Destroyed/Retired

     11   

Converted to Freighter

     19   

Not in Service/Parked

     26   

Active Aircraft

     518   

Number of Operators

     81   

Average Daily Utilization (Hrs)

     10.06   

Average Fleet Age (Yrs)

     15.72   

Source: ACAS April 2013

Demographics & Availability

The most popular engine type in the current fleet of 767-300ER aircraft is the CF6-80C2 with well over half of the fleet operating with this engine.

 

Boeing 767-300ER Passenger Aircraft  

Current Fleet by Engine Type

 

Engine Model Series

   In Service      Parked      Total  

CF6-80C2

     317         16         333   

PW4000-94

     169         10         179   

RB211-524

     31            31   

JT9D-7R4

     1            1   
  

 

 

    

 

 

    

 

 

 

Grand Total

     518         26         544   
  

 

 

    

 

 

    

 

 

 

Source: ACAS April 2013

 

American Airlines

Page 15 of 32

   LOGO


Table of Contents

The largest operator base for the 767-300ER is in North America with Delta Air Lines, American Airlines and United Airlines operating approximately 27.8% of the fleet.

 

Boeing 767-300ER Passenger Aircraft  

Current Fleet by Operator

 

Operator

   In Service      Parked      Total      % of Total  

Delta Air Lines

     57         2         59         10.9

American Airlines

     58            58         10.7

United Airlines

     35            35         6.4

Japan Airlines International

     33            33         6.1

Air Canada

     30            30         5.5

LAN Airlines

     26            26         4.8

ANA—All Nippon Airways

     25            25         4.6

QANTAS

     23            23         4.2

British Airways

     21            21         3.9

Hawaiian Airlines

     11         1         12         2.2

Ethiopian Airlines

     11            11         2.0

Transaero Airlines

     11            11         2.0

All Others

     177         23         200         36.7
  

 

 

    

 

 

    

 

 

    

 

 

 

Grand Total

     518         26         544         100.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Source: ACAS April 2013

Roughly 40.8% of the total fleet is concentrated in North America. Europe holds the second largest concentration of the fleet with roughly 23.9%, and the Pacific Rim comprises the third largest with 18.9%.

 

Boeing 767-300ER Passenger Aircraft  

Current Fleet by Operator

 

Operator

   In Service      Parked      Total      % of Total  

North America

     207         16         223         41.0

Europe

     134         3         137         25.2

Pacific Rim

     105         1         106         19.5

South America

     37         3         40         7.3

Africa

     23         2         25         4.6

Middle East

     8            8         1.5

Asia

     4         1         5         0.9
  

 

 

    

 

 

    

 

 

    

 

 

 

Grand Total

     518         26         544         100.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Source: ACAS April 2013

 

American Airlines

Page 16 of 32

   LOGO


Table of Contents

According to Airfax as of May 2013, there are 19 Boeing 767-300ERs available for sale or lease.

 

LOGO

Outlook

mba expects values for the 767-300ER to remain stable in the short to medium term. Values for the 767 family have softened due to the current economic conditions and recent events such as the American bankruptcy. Although the aircraft has seen high demand in recent years, this is believed only to be as interim capacity growth until the 787 gains greater market share. Older 767-300s and 767-300ERs are prime candidates for freighter conversion, however the decline in the need for widebody freighter capacity will impact conversions in the short term.

 

American Airlines

Page 17 of 32

   LOGO


Table of Contents

Boeing 777-200ER – Current Market

The widebody 777-200ER is the extended range version of the 777-200, powered by higher thrust variants of the same engines available on the baseline model. With an increased range and maximum takeoff weight, this variant first flew in October 1996 and was awarded FAA and JAA type certification on January 17, 1997. The 777-200ER entered service with British Airways on February 9, 1997. The 777-200ER has the same external dimensions and passenger capacity as its predecessor, but features an increased maximum takeoff weight of 656,000 pounds and corresponding increased maximum range of 7,725 nautical miles.

Overview

Positive

 

    Has become a viable replacement for larger, less efficient Boeing 747-200s, along with the older DC-10-30s and the MD-11.

 

    Capable aircraft with proven performance history.

 

    Very low percentage of existing fleet currently parked.

Neutral

 

    Engine choice positive for initial sales campaigns, but can limit remarketing opportunities downstream.

Negative

 

    Type boasts a narrow backlog and few new orders have been placed.

 

    Only three deliveries occurred in 2012 and none in 2011; 2010 also only saw three deliveries of the type.

 

    Operators are moving in favor of the A330-300 and the 777-300ER.

 

    With increased competition in the twin-engine market, the introduction of the 787-10 and the A350XWB will likely greatly impact the type’s residual value when they enter service.

 

American Airlines

Page 18 of 32

   LOGO


Table of Contents

There are currently 408 active 777-200ER aircraft in operation with 35 operators.

 

Fleet Status

   Apr-13  

Ordered

     518   

Cancelled/Transferred

     97   

Net Orders

     421   

Backlog

     4   

Delivered

     417   

Destroyed/Retired

     3   

Not in Service/Parked

     6   

Active Aircraft

     408   

Number of Operators

     35   

Average Daily Utilization (Hrs)

     11.48   

Average Fleet Age (Yrs)

     11.66   

Source: ACAS April 2013

Demographics & Availability

The largest operator for the 777-200ER is United Airlines with 13.3% of the current fleet. American Airlines operates the second largest percentage with 11.4%.

 

Boeing 777-200ER Aircraft  

Current Fleet by Operator

 

Operator

   In Service      Parked      Total      Total %  

United Airlines

     55            55         13.3

American Airlines

     47            47         11.4

British Airways

     43            43         10.4

Singapore Airlines

     32            32         7.7

Air France

     25            25         6.0

Saudia

     23            23         5.6

Korean Air

     18            18         4.3

Malaysia Airlines

     16            16         3.9

KLM Royal Dutch Airlines

     15            15         3.6

Asiana Airlines

     12            12         2.9

Japan Airlines

     11            11         2.7

ANA—All Nippon Airways

     10            10         2.4

Vietnam Airlines

     10            10         2.4

Alitalia

     10            10         2.4

Air New Zealand

     8            8         1.9
  

 

 

       

 

 

    

 

 

 

All Others

     73         6         79         19.1
  

 

 

    

 

 

    

 

 

    

 

 

 

Grand Total

     408         6         414         100.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Source: ACAS April 2013

 

American Airlines

Page 19 of 32

   LOGO


Table of Contents

The Pacific Rim is home to the largest percentage of the 777-200ER fleet, followed by North America and Europe.

 

Boeing 777-200ER Aircraft  

Current Fleet by Region

 

Region

   In Service      Parked      Total      Total %  

Pacific Rim

     135         1         136         32.8

North America

     112         1         113         27.3

Europe

     108         1         109         26.3

Middle East

     37            37         8.9

Africa

     8         3         11         2.7

South America

     4            4         1.0

Asia

     4            4         1.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Grand Total

     408         6         414         100.0
  

 

 

    

 

 

    

 

 

    

 

 

 

According to Airfax, as of May 2013, there is one Boeing 777-200ER available for sale or lease. The number of aircraft available has remained low throughout the past year, ranging from one to five aircraft, and represents a very small percentage of the in-service fleet.

 

LOGO

 

American Airlines

Page 20 of 32

   LOGO


Table of Contents

Outlook

The current order backlog for the Boeing 777-200ER stands at four aircraft. Despite international routes remaining lucrative and passenger demand holding firm, the type has fallen in popularity to the A330-300 and the 777-300ER. This trend is seen to continue, particularly as more 777-300ER aircraft are delivered. Few new orders have been placed, with the last order for five units being placed in 2009 by ANA. The combination of few orders and few deliveries, coupled with a fading backlog, has put a downward pressure on values. mba expects values for the type to gradually decline in the short to medium term as evidenced by the imminent end of its production life.

 

American Airlines

Page 21 of 32

   LOGO


Table of Contents
IV. Valuation

In developing the Values of the aircraft in this portfolio, mba did not inspect the aircraft or the records and documentation associated with the aircraft, but relied on partial information supplied by the Client. This information was not independently verified by mba. Therefore, we used certain assumptions that are generally accepted industry practice to calculate the value of aircraft when more detailed information is not available.

The principal assumptions for each of the aircraft in this portfolio are as follows:

 

1. The aircraft is in good overall condition;

 

2. The overhaul status of the airframe, engines, landing gear and other major components are the equivalent of mid-time/mid-life, or new, unless otherwise stated;

 

3. The historical maintenance documentation has been maintained to acceptable international standards;

 

4. The specifications of the aircraft are those most common for an aircraft of its type and vintage;

 

5. The aircraft is in a standard airline configuration;

 

6. The aircraft is current as to all Airworthiness Directives and Service Bulletins;

 

7. Its modification status is comparable to that most common for an aircraft of its type and vintage;

 

8. Its utilization is comparable to industry averages;

 

9. There is no history of accident or incident damage; and

 

10. In the case of the Current Base Value, no accounting is made for lease revenues, obligations or terms of ownership unless otherwise specified.

 

American Airlines

Page 22 of 32

   LOGO


Table of Contents

The following table provides a description of each aircraft in the portfolio. All 737-800 and all 757-200 aircraft have winglets, as does the one 767-300ER aircraft.

 

American Airlines Portfolio Description

No.

   Aircraft Type1    Serial Number    Registration    Date of
Manufacture
   MGTOW (lbs)    Engine Type    Operator

1

   737-800    29503    N901AN    Feb-99    158,500    CFM56-7B26    American Airlines

2

   737-800    29507    N905AN    Mar-99    158,500    CFM56-7B26    American Airlines

3

   737-800    29508    N906AN    Apr-99    158,500    CFM56-7B26    American Airlines

4

   737-800    29509    N907AN    Apr-99    158,500    CFM56-7B26    American Airlines

5

   737-800    29511    N909AN    May-99    158,500    CFM56-7B26    American Airlines

6

   737-800    29512    N910AN    May-99    158,500    CFM56-7B26    American Airlines

7

   737-800    29514    N913AN    Jun-99    158,500    CFM56-7B26    American Airlines

8

   737-800    29513    N912AN    Jun-99    158,500    CFM56-7B26    American Airlines

9

   737-800    29515    N914AN    Jul-99    158,500    CFM56-7B26    American Airlines

10

   737-800    29516    N915AN    Jul-99    158,500    CFM56-7B26    American Airlines

11

   737-800    29517    N916AN    Aug-99    158,500    CFM56-7B26    American Airlines

12

   737-800    29518    N917AN    Aug-99    158,500    CFM56-7B26    American Airlines

13

   737-800    29519    N918AN    Sep-99    158,500    CFM56-7B26    American Airlines

14

   737-800    29520    N919AN    Sep-99    158,500    CFM56-7B26    American Airlines

15

   737-800    29521    N920AN    Oct-99    158,500    CFM56-7B26    American Airlines

16

   737-800    29522    N921AN    Oct-99    158,500    CFM56-7B26    American Airlines

17

   737-800    29523    N922AN    Oct-99    158,500    CFM56-7B26    American Airlines

18

   737-800    29524    N923AN    Nov-99    158,500    CFM56-7B26    American Airlines

19

   737-800    29527    N926AN    Jan-00    158,500    CFM56-7B26    American Airlines

20

   737-800    29541    N957AN    Mar-01    158,500    CFM56-7B26    American Airlines

21

   737-800    29544    N965AN    Jun-01    158,500    CFM56-7B26    American Airlines

22

   737-800    30094    N966AN    Jun-01    158,500    CFM56-7B26    American Airlines

23

   737-800    30095    N968AN    Jul-01    158,500    CFM56-7B26    American Airlines

24

   737-800    29569    N981AN    Apr-09    158,500    CFM56-7B26/3    American Airlines

25

   737-800    29570    N983AN    May-09    158,500    CFM56-7B26/3    American Airlines

26

   737-800    29564    N800NN    Jul-09    158,500    CFM56-7B26/3    American Airlines

27

   737-800    33207    N810NN    Oct-09    158,500    CFM56-7B26/3    American Airlines

28

   737-800    31079    N811NN    Oct-09    158,500    CFM56-7B26/3    American Airlines

29

   737-800    29562    N814NN    Nov-09    158,500    CFM56-7B26/3    American Airlines

30

   737-800    29558    N817NN    Dec-09    158,500    CFM56-7B26/3    American Airlines

31

   737-800    31083    N819NN    Dec-09    158,500    CFM56-7B26/3    American Airlines

32

   737-800    29559    N820NN    Dec-09    158,500    CFM56-7B26/3    American Airlines

33

   737-800    31087    N825NN    Feb-10    158,500    CFM56-7B26/3    American Airlines

34

   737-800    31089    N826NN    Feb-10    158,500    CFM56-7B26/3    American Airlines

35

   737-800    33209    N827NN    Mar-10    158,500    CFM56-7B26/3    American Airlines

 

1  Note: all 737-800, 757-200 and 767-300ER aircraft have winglets, and all 757-200, 767-300ER and 777-200ER aircraft are approved for ETOPS.

 

American Airlines

Page 23 of 32

   LOGO


Table of Contents

American Airlines Portfolio Description

No.

   Aircraft Type1    Serial Number    Registration    Date of
Manufacture
   MGTOW (lbs)    Engine Type    Operator

36

   737-800    33210    N829NN    Mar-10    158,500    CFM56-7B26/3    American Airlines

37

   737-800    31091    N830NN    Mar-10    158,500    CFM56-7B26/3    American Airlines

38

   737-800    33211    N831NN    Mar-10    158,500    CFM56-7B26/3    American Airlines

39

   737-800    33521    N832NN    Apr-10    158,500    CFM56-7B26/3    American Airlines

40

   737-800    31093    N833NN    Apr-10    158,500    CFM56-7B26/3    American Airlines

41

   737-800    29576    N834NN    Apr-10    158,500    CFM56-7B26/3    American Airlines

42

   757-200    29593    N183AN    Apr-99    220,000    RB211-535E4B    American Airlines

43

   757-200    29594    N184AN    May-99    220,000    RB211-535E4B    American Airlines

44

   757-200    32383    N189AN    Jul-01    220,000    RB211-535E4B    American Airlines

45

   757-200    32384    N190AA    Jul-01    220,000    RB211-535E4B    American Airlines

46

   757-200    32385    N191AN    Aug-01    220,000    RB211-535E4B    American Airlines

47

   757-200    32386    N192AN    Aug-01    220,000    RB211-535E4B    American Airlines

48

   757-200    32387    N193AN    Nov-01    220,000    RB211-535E4B    American Airlines

49

   757-200    32388    N194AA    Nov-01    220,000    RB211-535E4B    American Airlines

50

   757-200    32389    N195AN    Nov-01    220,000    RB211-535E4B    American Airlines

51

   757-200    32390    N196AA    Nov-01    220,000    RB211-535E4B    American Airlines

52

   757-200    32391    N197AN    Nov-01    220,000    RB211-535E4B    American Airlines

53

   757-200    32392    N198AA    Dec-01    220,000    RB211-535E4B    American Airlines

54

   757-200    32393    N199AN    Dec-01    220,000    RB211-535E4B    American Airlines

55

   757-200    32394    N175AN    Dec-01    220,000    RB211-535E4B    American Airlines

56

   767-300ER    29606    N399AN    May-99    400,000    CF6-80C2B6    American Airlines

57

   777-200ER    29579    N771AN    Jan-99    598,000    RB211-Trent 892-17    American Airlines

58

   777-200ER    29583    N773AN    Mar-99    598,000    RB211-Trent 892-17    American Airlines

59

   777-200ER    29587    N778AN    Jun-99    598,000    RB211-Trent 892-17    American Airlines

60

   777-200ER    29955    N779AN    Jun-99    598,000    RB211-Trent 892-17    American Airlines

61

   777-200ER    29956    N780AN    Sep-99    598,000    RB211-Trent 892-17    American Airlines

62

   777-200ER    30257    N795AN    Dec-00    598,000    RB211-Trent 892-17    American Airlines

63

   777-200ER    30012    N797AN    Jan-01    598,000    RB211-Trent 892-17    American Airlines

64

   777-200ER    30797    N798AN    Feb-01    598,000    RB211-Trent 892-17    American Airlines

65

   777-200ER    30258    N799AN    Mar-01    598,000    RB211-Trent 892-17    American Airlines

66

   777-200ER    30259    N750AN    Mar-01    598,000    RB211-Trent 892-17    American Airlines

67

   777-200ER    30798    N751AN    Apr-01    598,000    RB211-Trent 892-17    American Airlines

68

   777-200ER    30260    N752AN    May-01    598,000    RB211-Trent 892-17    American Airlines

69

   777-200ER    30261    N753AN    May-01    598,000    RB211-Trent 892-17    American Airlines

70

   777-200ER    30262    N754AN    Jun-01    598,000    RB211-Trent 892-17    American Airlines

71

   777-200ER    30263    N755AN    Jul-01    598,000    RB211-Trent 892-17    American Airlines

 

American Airlines

Page 24 of 32

   LOGO


Table of Contents

American Airlines Portfolio Description

No.

   Aircraft Type    Serial Number    Registration    Date of
Manufacture
   MGTOW (lbs)    Engine Type    Operator

72

   777-200ER    30264    N756AM    Aug-01    598,000    RB211-Trent 892-17    American Airlines

73

   777-200ER    32636    N757AN    Nov-01    598,000    RB211-Trent 892-17    American Airlines

74

   777-200ER    32637    N758AN    Nov-01    598,000    RB211-Trent 892-17    American Airlines

75

   777-200ER    32638    N759AN    Dec-01    598,000    RB211-Trent 892-17    American Airlines

 

American Airlines

Page 25 of 32

   LOGO


Table of Contents

The following table presents the adjustments leading to the determination of current base values for each of the 75 aircraft of this portfolio. For 737-800 aircraft the value ascribed to winglets is included in the current base value and no adjustments are necessary.

 

American Airlines Portfolio Valuation2

($USD Million)

No.

 

Aircraft Type

 

Serial Number

 

CBV

 

MGTOW Adj.

 

Winglet Adjust

 

HT CBV

 

MX. Adj.

 

MX. Adj. CBV

1

  737-800   29503   $20.95   ($0.12)   $0.00   $20.83   ($1.98)   $18.85

2

  737-800   29507   $21.05   ($0.12)   $0.00   $20.93   ($0.89)   $20.04

3

  737-800   29508   $21.15   ($0.12)   $0.00   $21.03   ($1.61)   $19.42

4

  737-800   29509   $21.15   ($0.12)   $0.00   $21.03   $0.15   $21.18

5

  737-800   29511   $21.25   ($0.12)   $0.00   $21.13   $0.27   $21.40

6

  737-800   29512   $21.25   ($0.12)   $0.00   $21.13   $1.35   $22.48

7

  737-800   29514   $21.35   ($0.12)   $0.00   $21.23   ($0.45)   $20.78

8

  737-800   29513   $21.35   ($0.12)   $0.00   $21.23   ($0.60)   $20.63

9

  737-800   29515   $21.46   ($0.12)   $0.00   $21.34   ($1.82)   $19.52

10

  737-800   29516   $21.46   ($0.12)   $0.00   $21.34   ($0.74)   $20.60

11

  737-800   29517   $21.56   ($0.12)   $0.00   $21.44   ($1.43)   $20.01

12

  737-800   29518   $21.56   ($0.12)   $0.00   $21.44   ($1.94)   $19.50

13

  737-800   29519   $21.66   ($0.12)   $0.00   $21.54   $0.52   $22.06

14

  737-800   29520   $21.66   ($0.12)   $0.00   $21.54   ($2.15)   $19.39

15

  737-800   29521   $21.76   ($0.12)   $0.00   $21.64   $0.76   $22.40

16

  737-800   29522   $21.76   ($0.12)   $0.00   $21.64   $1.22   $22.86

17

  737-800   29523   $21.76   ($0.12)   $0.00   $21.64   $0.12   $21.76

18

  737-800   29524   $21.86   ($0.12)   $0.00   $21.74   $0.95   $22.69

19

  737-800   29527   $22.06   ($0.14)   $0.00   $21.92   $0.79   $22.71

20

  737-800   29541   $23.57   ($0.16)   $0.00   $23.41   ($0.42)   $22.99

21

  737-800   29544   $23.90   ($0.16)   $0.00   $23.74   $0.99   $24.73

22

  737-800   30094   $23.90   ($0.16)   $0.00   $23.74   $0.32   $24.06

23

  737-800   30095   $24.02   ($0.16)   $0.00   $23.86   ($1.65)   $22.21

24

  737-800   29569   $37.17   ($0.33)   $0.00   $36.84   $1.33   $38.17

25

  737-800   29570   $37.35   ($0.33)   $0.00   $37.02   $1.50   $38.52

26

  737-800   29564   $37.71   ($0.33)   $0.00   $37.38   $2.89   $40.27

27

  737-800   33207   $38.24   ($0.33)   $0.00   $37.91   $1.56   $39.47

28

  737-800   31079   $38.24   ($0.33)   $0.00   $37.91   $1.59   $39.50

29

  737-800   29562   $38.42   ($0.33)   $0.00   $38.09   $1.63   $39.72

30

  737-800   29558   $38.59   ($0.33)   $0.00   $38.26   $1.74   $40.00

31

  737-800   31083   $38.59   ($0.33)   $0.00   $38.26   $1.76   $40.02

32

  737-800   29559   $38.59   ($0.33)   $0.00   $38.26   $1.83   $40.09

33

  737-800   31087   $38.96   ($0.35)   $0.00   $38.61   $1.93   $40.54

34

  737-800   31089   $38.96   ($0.35)   $0.00   $38.61   $2.02   $40.63

 

2  Maintenance adjustments for each aircraft are based on airframe maintenance data as of 6/5/13 and engine maintenance data as of 5/8/13, which was projected forward to 6/5/13 based on the aircraft’s utilization.

 

American Airlines

Page 26 of 32

   LOGO


Table of Contents
American Airlines Portfolio Valuation2
($USD Million)

No.

   Aircraft Type    Serial
Number
   CBV    MGTOW
Adj.
  Winglet
Adjust
   HT CBV    MX. Adj.   MX. Adj.
CBV
35    737-800    33209    $39.14    ($0.35)   $0.00    $38.79    $1.98   $40.77
36    737-800    33210    $39.14    ($0.35)   $0.00    $38.79    $1.98   $40.77
37    737-800    31091    $39.14    ($0.35)   $0.00    $38.79    $2.05   $40.84
38    737-800    33211    $39.14    ($0.35)   $0.00    $38.79    $2.11   $40.90
39    737-800    33521    $39.33    ($0.35)   $0.00    $38.98    $2.09   $41.07
40    737-800    31093    $39.33    ($0.35)   $0.00    $38.98    $2.56   $41.54
41    737-800    29576    $39.33    ($0.35)   $0.00    $38.98    $2.16   $41.14
42    757-200    29593    $14.92    ($0.38)   $0.50    $15.04    $1.33   $16.37
43    757-200    29594    $15.02    ($0.38)   $0.50    $15.14    $2.26   $17.40
44    757-200    32383    $17.79    ($0.50)   $0.50    $17.79    ($1.84)   $15.95
45    757-200    32384    $17.79    ($0.50)   $0.50    $17.79    $2.52   $20.31
46    757-200    32385    $17.90    ($0.50)   $0.50    $17.90    ($1.04)   $16.86
47    757-200    32386    $17.90    ($0.50)   $0.50    $17.90    $3.76   $21.66
48    757-200    32387    $18.25    ($0.50)   $0.50    $18.25    ($1.43)   $16.82
49    757-200    32388    $18.25    ($0.50)   $0.50    $18.25    ($2.66)   $15.59
50    757-200    32389    $18.25    ($0.50)   $0.50    $18.25    $1.25   $19.50
51    757-200    32390    $18.25    ($0.50)   $0.50    $18.25    ($1.68)   $16.57
52    757-200    32391    $18.25    ($0.50)   $0.50    $18.25    $2.00   $20.25
53    757-200    32392    $18.36    ($0.50)   $0.50    $18.36    $1.13   $19.49
54    757-200    32393    $18.36    ($0.50)   $0.50    $18.36    ($0.54)   $17.82
55    757-200    32394    $18.36    ($0.50)   $0.50    $18.36    ($2.15)   $16.21
56    767-300ER    29606    $28.91    ($0.11)   $0.80    $29.60    ($0.27)   $29.33
57    777-200ER    29579    $53.82    ($0.67)   $0.00    $53.15    $1.97   $55.12
58    777-200ER    29583    $54.39    ($0.67)   $0.00    $53.72    $1.07   $54.79
59    777-200ER    29587    $55.24    ($0.67)   $0.00    $54.57    ($1.93)   $52.64
60    777-200ER    29955    $55.24    ($0.67)   $0.00    $54.57    ($6.01)   $48.56
61    777-200ER    29956    $56.09    ($0.67)   $0.00    $55.42    $3.58   $59.00
62    777-200ER    30257    $60.53    ($0.77)   $0.00    $59.76    ($3.96)   $55.80
63    777-200ER    30012    $60.83    ($0.88)   $0.00    $59.95    ($4.93)   $55.02
64    777-200ER    30797    $61.15    ($0.88)   $0.00    $60.27    ($1.91)   $58.36
65    777-200ER    30258    $61.47    ($0.88)   $0.00    $60.59    ($5.82)   $54.77
66    777-200ER    30259    $61.47    ($0.88)   $0.00    $60.59    ($2.67)   $57.92
67    777-200ER    30798    $61.79    ($0.88)   $0.00    $60.91    ($5.46)   $55.45
68    777-200ER    30260    $62.11    ($0.88)   $0.00    $61.23    ($4.69)   $56.54
69    777-200ER    30261    $62.11    ($0.88)   $0.00    $61.23    ($6.04)   $55.19
70    777-200ER    30262    $62.43    ($0.88)   $0.00    $61.55    ($4.04)   $57.51
71    777-200ER    30263    $62.75    ($0.88)   $0.00    $61.87    ($4.58)   $57.29

 

American Airlines

Page 27 of 32

   LOGO


Table of Contents
American Airlines Portfolio Valuation
($USD Million)

No.

   Aircraft Type    Serial
Number
   CBV    MGTOW
Adj.
  Winglet
Adjust
   HT CBV    MX. Adj.   MX. Adj.
CBV
72    777-200ER    30264    $63.07    ($0.88)   $0.00    $62.19    ($4.69)   $57.50
73    777-200ER    32636    $64.03    ($0.88)   $0.00    $63.15    ($5.85)   $57.30
74    777-200ER    32637    $64.03    ($0.88)   $0.00    $63.15    ($4.41)   $58.74
75    777-200ER    32638    $64.35    ($0.88)   $0.00    $63.47    ($3.93)   $59.54

 

  Legend of Valuation –   
 

CBV

   Current Base Value
 

MGTOW Adj.

   Maximum Gross Take-off Weight Adjustment
 

Winglet Adj.

   Adjustment for winglets
 

HT CBV

   Half-Time Current Base Value
 

MX. Adj.

   Maintenance Adjustments
 

MX. Adj. CBV

   Maintenance Adjusted CBV

 

American Airlines

Page 28 of 32

   LOGO


Table of Contents

The breakdown of the total maintenance adjustment from a half-time/half-life condition for each aircraft is presented in the table below.

 

Maintenance Adjustments3
($USD Million)

No.

   Aircraft Type    Serial
Number
   Int. MX   Hvy. MX   LG   LLP   ESV   TOTAL
1    737-800    29503    $0.05   ($0.46)   $0.00   ($0.81)   ($0.76)   ($1.98)
2    737-800    29507    $0.10   ($0.39)   $0.01   ($0.41)   ($0.20)   ($0.89)
3    737-800    29508    $0.12   ($0.36)   $0.01   ($0.63)   ($0.75)   ($1.61)
4    737-800    29509    $0.13   ($0.34)   $0.01   ($0.06)   $0.41   $0.15
5    737-800    29511    $0.15   ($0.31)   $0.03   ($0.05)   $0.45   $0.27
6    737-800    29512    ($0.13)   ($0.29)   $0.03   $0.56   $1.18   $1.35
7    737-800    29514    ($0.13)   ($0.28)   $0.03   ($0.16)   $0.09   ($0.45)
8    737-800    29513    ($0.12)   ($0.10)   $0.01   ($0.19)   ($0.20)   ($0.60)
9    737-800    29515    ($0.10)   ($0.06)   $0.03   ($0.73)   ($0.96)   ($1.82)
10    737-800    29516    ($0.03)   $0.00   $0.02   ($0.55)   ($0.18)   ($0.74)
11    737-800    29517    ($0.01)   $0.01   $0.03   ($1.00)   ($0.46)   ($1.43)
12    737-800    29518    $0.02   $0.14   $0.02   ($1.07)   ($1.05)   ($1.94)
13    737-800    29519    $0.01   $0.11   $0.03   $0.03   $0.34   $0.52
14    737-800    29520    $0.03   $0.16   $0.02   ($1.17)   ($1.19)   ($2.15)
15    737-800    29521    ($0.07)   $0.28   $0.03   $0.20   $0.32   $0.76
16    737-800    29522    ($0.04)   $0.03   $0.05   $0.03   $1.15   $1.22
17    737-800    29523    $0.02   $0.14   $0.03   ($0.62)   $0.55   $0.12
18    737-800    29524    $0.12   $0.32   $0.04   ($0.11)   $0.58   $0.95
19    737-800    29527    $0.01   $0.12   $0.05   $0.05   $0.56   $0.79
20    737-800    29541    $0.11   $0.69   $0.09   ($0.84)   ($0.47)   ($0.42)
21    737-800    29544    $0.15   $0.74   $0.09   ($0.61)   $0.62   $0.99
22    737-800    30094    $0.15   $0.75   ($0.10)   ($0.72)   $0.24   $0.32
23    737-800    30095    ($0.13)   ($0.72)   ($0.10)   ($0.34)   ($0.36)   ($1.65)
24    737-800    29569    $0.13   ($0.28)   $0.03   $1.31   $0.14   $1.33
25    737-800    29570    $0.14   ($0.26)   $0.03   $1.35   $0.24   $1.50
26    737-800    29564    $0.15   ($0.22)   $0.03   $1.44   $1.49   $2.89
27    737-800    33207    ($0.10)   ($0.16)   $0.04   $1.43   $0.35   $1.56
28    737-800    31079    ($0.09)   ($0.15)   $0.04   $1.43   $0.36   $1.59
29    737-800    29562    ($0.09)   ($0.14)   $0.04   $1.45   $0.37   $1.63
30    737-800    29558    ($0.08)   ($0.13)   $0.04   $1.48   $0.43   $1.74
31    737-800    31083    ($0.07)   ($0.12)   $0.04   $1.47   $0.44   $1.76
32    737-800    29559    ($0.07)   ($0.11)   $0.04   $1.50   $0.47   $1.83
33    737-800    31087    ($0.04)   ($0.07)   $0.04   $1.51   $0.49   $1.93
34    737-800    31089    ($0.04)   ($0.07)   $0.04   $1.54   $0.55   $2.02

 

 

3 Maintenance adjustments for each aircraft are based on airframe maintenance data as of 6/5/13 and engine maintenance data as of 5/8/13, which was projected forward to 6/5/13 based on the aircraft’s utilization.

 

American Airlines

Page 29 of 32

   LOGO


Table of Contents
Maintenance Adjustments3
($USD Million)

No.

   Aircraft Type    Serial
Number
   Int. MX   Hvy. MX   LG   LLP   ESV   TOTAL
35    737-800    33209    ($0.04)   ($0.06)   $0.04   $1.50   $0.54   $1.98
36    737-800    33210    ($0.04)   ($0.06)   $0.04   $1.52   $0.52   $1.98
37    737-800    31091    ($0.03)   ($0.05)   $0.05   $1.53   $0.55   $2.05
38    737-800    33211    ($0.03)   ($0.05)   $0.05   $1.55   $0.59   $2.11
39    737-800    33521    ($0.03)   ($0.04)   $0.05   $1.54   $0.57   $2.09
40    737-800    31093    ($0.02)   ($0.04)   $0.05   $1.62   $0.95   $2.56
41    737-800    29576    ($0.02)   ($0.03)   $0.05   $1.56   $0.60   $2.16
42    757-200    29593    $0.02   ($0.10)   $0.05   $0.53   $0.83   $1.33
43    757-200    29594    ($0.09)   ($0.10)   $0.04   $1.14   $1.27   $2.26
44    757-200    32383    $0.05   $0.58   $0.12   $0.29   ($2.88)   ($1.84)
45    757-200    32384    $0.09   $0.59   $0.12   $1.26   $0.46   $2.52
46    757-200    32385    $0.12   $0.66   $0.12   $0.86   ($2.80)   ($1.04)
47    757-200    32386    ($0.11)   $0.58   $0.11   $0.93   $2.25   $3.76
48    757-200    32387    ($0.05)   $0.64   $0.12   $0.75   ($2.89)   ($1.43)
49    757-200    32388    ($0.08)   $0.59   $0.12   $0.20   ($3.49)   ($2.66)
50    757-200    32389    $0.11   $0.75   $0.13   $0.49   ($0.23)   $1.25
51    757-200    32390    $0.23   $0.75   $0.12   $0.40   ($3.18)   ($1.68)
52    757-200    32391    $0.23   $0.75   $0.13   $0.61   $0.28   $2.00
53    757-200    32392    $0.21   $0.75   $0.14   $0.88   ($0.85)   $1.13
54    757-200    32393    ($0.13)   ($0.62)   $0.13   $0.63   ($0.55)   ($0.54)
55    757-200    32394    ($0.02)   ($0.62)   $0.14   $0.91   ($2.56)   ($2.15)
56    767-300ER    29606    $0.49   $0.00   $0.15   $0.24   ($1.15)   ($0.27)
57    777-200ER    29579    $0.33   $0.00   ($0.02)   $2.18   ($0.52)   $1.97
58    777-200ER    29583    $0.36   $0.00   $0.01   $3.36   ($2.66)   $1.07
59    777-200ER    29587    $0.51   $0.00   $0.05   $0.76   ($3.25)   ($1.93)
60    777-200ER    29955    $0.52   $0.00   $0.06   ($0.39)   ($6.20)   ($6.01)
61    777-200ER    29956    $0.54   $0.00   $0.06   $3.35   ($0.37)   $3.58
62    777-200ER    30257    $0.30   $0.00   $0.12   $1.11   ($5.49)   ($3.96)
63    777-200ER    30012    $0.37   $0.00   $0.16   $1.44   ($6.90)   ($4.93)
64    777-200ER    30797    $0.39   $0.00   $0.13   $0.97   ($3.40)   ($1.91)
65    777-200ER    30258    $0.43   $0.00   $0.15   ($0.97)   ($5.43)   ($5.82)
66    777-200ER    30259    $0.46   $0.00   $0.15   $1.79   ($5.07)   ($2.67)
67    777-200ER    30798    $0.48   $0.00   $0.14   ($0.33)   ($5.75)   ($5.46)
68    777-200ER    30260    $0.58   $0.00   $0.16   $0.99   ($6.42)   ($4.69)
69    777-200ER    30261    $0.58   $0.00   $0.14   ($1.52)   ($5.24)   ($6.04)
70    777-200ER    30262    ($0.11)   $0.00   $0.16   $1.26   ($5.35)   ($4.04)
71    777-200ER    30263    ($0.07)   $0.00   $0.17   $1.84   ($6.52)   ($4.58)

 

American Airlines

Page 30 of 32

   LOGO


Table of Contents
Maintenance Adjustments3
($USD Million)

No.

   Aircraft Type    Serial
Number
   Int. MX   Hvy. MX    LG    LLP    ESV   TOTAL
72    777-200ER    30264    ($0.05)   $0.00    $0.17    $0.48    ($5.29)   ($4.69)
73    777-200ER    32636    ($0.04)   $0.00    $0.18    $0.80    ($6.79)   ($5.85)
74    777-200ER    32637    ($0.02)   $0.00    $0.18    $0.86    ($5.43)   ($4.41)
75    777-200ER    32638    ($0.01)   $0.00    $0.19    $0.59    ($4.70)   ($3.93)

 

  Legend of Adjustments –   
 

Int. MX

   Intermediate Maintenance
 

Hvy. MX

   Heavy Maintenance
 

LG

   Landing Gear
 

LLP

   Life Limited Parts
 

ESV

   Engine Shop Visit

 

American Airlines

Page 31 of 32

   LOGO


Table of Contents

V. Covenants

This report has been prepared for the exclusive use of American Airlines, Inc. and shall not be provided to other parties by mba without the express consent of American Airlines, Inc. mba certifies that this report has been independently prepared and that it fully and accurately reflects mba’s opinion as to the CBVs, as requested. mba further certifies that it does not have, and does not expect to have, any financial or other interest in the subject or similar aircraft and engines.

This report represents the opinion of mba as to the CBVs, as requested, and is intended to be advisory only, in nature. Therefore, mba assumes no responsibility or legal liability for any actions taken, or not taken, by American Airlines, Inc. or any other party with regard to the subject aircraft and engine. By accepting this report, all parties agree that mba shall bear no such responsibility or legal liability.

 

   PREPARED BY:
   LOGO
   Sarah A. Smith
   Analyst - Valuations
   Morten Beyer & Agnew
June 7, 2013   
   REVIEWED BY:
   LOGO
   Thomas E. Burke
   Managing Director- Valuations
   Morten Beyer & Agnew
   ISTAT Certified Appraiser

 

American Airlines

Page 32 of 32

   LOGO


Table of Contents

APPENDIX III

SUMMARY OF APPRAISED VALUES

 

                Appraiser’s Valuation (1)  
                AISI     BK     MBA  

Aircraft Type

  Registration
Number
  Manufacturer’s
Serial Number
  Delivery
Month
  Base Value     Maintenance
Adjusted
Base Value
    Base Value     Maintenance
Adjusted
Base Value
    Base Value     Maintenance
Adjusted
Base Value
 

Boeing 737-823

  N901AN   29503   February 1999   $ 16,990,000      $ 15,250,000      $ 21,900,000      $ 20,330,000      $ 20,830,000      $ 18,850,000   

Boeing 737-823

  N905AN   29507   March 1999     16,990,000        16,540,000        21,900,000        21,620,000        20,930,000        20,040,000   

Boeing 737-823

  N906AN   29508   April 1999     16,990,000        15,590,000        22,300,000        22,800,000        21,030,000        19,420,000   

Boeing 737-823

  N907AN   29509   April 1999     16,990,000        17,340,000        22,300,000        23,160,000        21,030,000        21,180,000   

Boeing 737-823

  N909AN   29511   May 1999     16,990,000        17,610,000        22,300,000        23,130,000        21,130,000        21,400,000   

Boeing 737-823

  N910AN   29512   May 1999     16,990,000        18,650,000        22,300,000        23,780,000        21,130,000        22,480,000   

Boeing 737-823

  N913AN   29514   June 1999     16,990,000        17,070,000        22,300,000        22,280,000        21,230,000        20,780,000   

Boeing 737-823

  N912AN   29513   June 1999     16,990,000        16,620,000        22,300,000        21,790,000        21,230,000        20,630,000   

Boeing 737-823

  N914AN   29515   July 1999     16,990,000        15,200,000        22,700,000        21,550,000        21,340,000        19,520,000   

Boeing 737-823

  N915AN   29516   July 1999     16,990,000        16,540,000        22,700,000        22,900,000        21,340,000        20,600,000   

Boeing 737-823

  N916AN   29517   August 1999     16,990,000        15,340,000        22,700,000        22,270,000        21,440,000        20,010,000   

Boeing 737-823

  N917AN   29518   August 1999     16,990,000        15,220,000        22,700,000        22,650,000        21,440,000        19,500,000   

Boeing 737-823

  N918AN   29519   September 1999     16,990,000        17,920,000        22,700,000        22,840,000        21,540,000        22,060,000   

Boeing 737-823

  N919AN   29520   September 1999     16,990,000        14,790,000        22,700,000        23,540,000        21,540,000        19,390,000   

Boeing 737-823

  N920AN   29521   October 1999     16,990,000        18,290,000        23,050,000        23,430,000        21,640,000        22,400,000   

Boeing 737-823

  N921AN   29522   October 1999     16,990,000        18,340,000        23,050,000        23,990,000        21,640,000        22,860,000   

Boeing 737-823

  N922AN   29523   October 1999     16,990,000        16,880,000        23,050,000        24,190,000        21,640,000        21,760,000   

Boeing 737-823

  N923AN   29524   November 1999     16,990,000        18,350,000        23,050,000        24,540,000        21,740,000        22,690,000   

Boeing 737-823

  N926AN   29527   January 2000     18,170,000        19,490,000        23,450,000        24,730,000        21,920,000        22,710,000   

Boeing 737-823

  N957AN   29541   March 2001     19,560,000        19,080,000        25,000,000        26,370,000        23,410,000        22,990,000   

Boeing 737-823

  N965AN   29544   June 2001     19,560,000        20,270,000        25,400,000        25,930,000        23,740,000        24,730,000   

Boeing 737-823

  N966AN   30094   June 2001     19,560,000        19,520,000        25,400,000        26,450,000        23,740,000        24,060,000   

Boeing 737-823

  N968AN   30095   July 2001     19,560,000        18,090,000        25,750,000        24,440,000        23,860,000        22,210,000   

Boeing 737-823

  N981AN   29569   April 2009     36,610,000        38,730,000        38,050,000        38,830,000        36,840,000        38,170,000   

Boeing 737-823

  N983AN   29570   May 2009     36,610,000        38,860,000        38,050,000        39,030,000        37,020,000        38,520,000   

Boeing 737-823

  N800NN   29564   July 2009     36,610,000        39,220,000        38,750,000        41,480,000        37,380,000        40,270,000   

Boeing 737-823

  N810NN   33207   October 2009     36,610,000        39,020,000        39,450,000        40,690,000        37,910,000        39,470,000   

Boeing 737-823

  N811NN   31079   October 2009     36,610,000        38,930,000        39,450,000        40,610,000        37,910,000        39,500,000   

Boeing 737-823

  N814NN   29562   November 2009     36,610,000        39,140,000        39,450,000        40,610,000        38,090,000        39,720,000   

Boeing 737-823

  N817NN   29558   December 2009     36,610,000        39,120,000        39,450,000        40,880,000        38,260,000        40,000,000   

Boeing 737-823

  N819NN   31083   December 2009     36,610,000        39,230,000        39,450,000        40,740,000        38,260,000        40,020,000   

Boeing 737-823

  N820NN   29559   December 2009     36,610,000        39,350,000        39,450,000        40,830,000        38,260,000        40,090,000   

Boeing 737-823

  N825NN   31087   February 2010     38,710,000        41,390,000        40,200,000        41,720,000        38,610,000        40,540,000   

Boeing 737-823

  N826NN   31089   February 2010     38,710,000        41,500,000        40,200,000        41,790,000        38,610,000        40,630,000   

Boeing 737-823

  N827NN   33209   March 2010     38,710,000        41,390,000        40,200,000        41,800,000        38,790,000        40,770,000   

Boeing 737-823

  N829NN   33210   March 2010     38,710,000        41,440,000        40,200,000        41,810,000        38,790,000        40,770,000   

Boeing 737-823

  N830NN   31091   March 2010     38,710,000        41,490,000        40,200,000        41,870,000        38,790,000        40,840,000   

Boeing 737-823

  N831NN   33211   March 2010     38,710,000        41,730,000        40,200,000        41,890,000        38,790,000        40,900,000   

Boeing 737-823

  N832NN   33521   April 2010     38,710,000        41,710,000        40,500,000        42,170,000        38,980,000        41,070,000   

Boeing 737-823

  N833NN   31093   April 2010     38,710,000        41,970,000        40,500,000        42,650,000        38,980,000        41,540,000   

Boeing 737-823

  N834NN   29576   April 2010     38,710,000        42,410,000        40,500,000        42,250,000        38,980,000        41,140,000   

 

III-1


Table of Contents
                Appraiser’s Valuation (1)  
                AISI     BK     MBA  

Aircraft Type

  Registration
Number
  Manufacturer’s
Serial Number
  Delivery
Month
  Base Value     Maintenance
Adjusted
Base Value
    Base Value     Maintenance
Adjusted
Base Value
    Base Value     Maintenance
Adjusted
Base Value
 

Boeing 757-223

  N183AN   29593   April 1999     12,820,000        14,920,000        19,000,000        21,280,000        15,040,000        16,370,000   

Boeing 757-223

  N184AN   29594   May 1999     12,820,000        13,650,000        19,000,000        20,420,000        15,140,000        17,400,000   

Boeing 757-223

  N189AN   32383   July 2001     14,450,000        13,630,000        20,650,000        18,080,000        17,790,000        15,950,000   

Boeing 757-223

  N190AA   32384   July 2001     14,450,000        16,210,000        20,650,000        22,180,000        17,790,000        20,310,000   

Boeing 757-223

  N191AN   32385   August 2001     14,450,000        14,460,000        20,650,000        19,330,000        17,900,000        16,860,000   

Boeing 757-223

  N192AN   32386   August 2001     14,450,000        17,360,000        20,650,000        23,990,000        17,900,000        21,660,000   

Boeing 757-223

  N193AN   32387   November 2001     14,450,000        14,120,000        20,850,000        18,690,000        18,250,000        16,820,000   

Boeing 757-223

  N194AA   32388   November 2001     14,450,000        14,170,000        20,850,000        20,010,000        18,250,000        15,590,000   

Boeing 757-223

  N195AN   32389   November 2001     14,450,000        15,490,000        20,850,000        21,940,000        18,250,000        19,500,000   

Boeing 757-223

  N196AA   32390   November 2001     14,450,000        14,770,000        20,850,000        19,940,000        18,250,000        16,570,000   

Boeing 757-223

  N197AN   32391   November 2001     14,450,000        16,360,000        20,850,000        22,970,000        18,250,000        20,250,000   

Boeing 757-223

  N198AA   32392   December 2001     14,450,000        16,280,000        20,850,000        23,270,000        18,360,000        19,490,000   

Boeing 757-223

  N199AN   32393   December 2001     14,450,000        14,150,000        20,850,000        19,400,000        18,360,000        17,820,000   

Boeing 757-223

  N175AN   32394   December 2001     14,450,000        13,110,000        20,850,000        17,250,000        18,360,000        16,210,000   

Boeing 767-323ER

  N399AN   29606   May 1999     23,210,000        23,310,000        32,000,000        33,960,000        29,600,000        29,330,000   

Boeing 777-223ER

  N771AN   29579   January 1999     53,950,000        57,770,000        54,750,000        52,900,000        53,150,000        55,120,000   

Boeing 777-223ER

  N773AN   29583   March 1999     53,950,000        56,890,000        54,750,000        53,710,000        53,720,000        54,790,000   

Boeing 777-223ER

  N778AN   29587   June 1999     53,950,000        51,760,000        55,750,000        52,700,000        54,570,000        52,640,000   

Boeing 777-223ER

  N779AN   29955   June 1999     53,950,000        50,690,000        55,750,000        53,340,000        54,570,000        48,560,000   

Boeing 777-223ER

  N780AN   29956   September 1999     53,950,000        57,560,000        56,600,000        58,700,000        55,420,000        59,000,000   

Boeing 777-223ER

  N795AN   30257   December 2000     56,580,000        58,020,000        62,650,000        60,640,000        59,760,000        55,800,000   

Boeing 777-223ER

  N797AN   30012   January 2001     59,680,000        52,270,000        63,750,000        59,210,000        59,950,000        55,020,000   

Boeing 777-223ER

  N798AN   30797   February 2001     59,680,000        59,630,000        63,750,000        63,820,000        60,270,000        58,360,000   

Boeing 777-223ER

  N799AN   30258   March 2001     59,680,000        57,940,000        63,750,000        61,290,000        60,590,000        54,770,000   

Boeing 777-223ER

  N750AN   30259   March 2001     59,680,000        57,940,000        63,750,000        62,110,000        60,590,000        57,920,000   

Boeing 777-223ER

  N751AN   30798   April 2001     59,680,000        56,030,000        64,950,000        64,620,000        60,910,000        55,450,000   

Boeing 777-223ER

  N752AN   30260   May 2001     59,680,000        55,790,000        64,950,000        62,560,000        61,230,000        56,540,000   

Boeing 777-223ER

  N753AN   30261   May 2001     59,680,000        57,900,000        64,950,000        64,050,000        61,230,000        55,190,000   

Boeing 777-223ER

  N754AN   30262   June 2001     59,680,000        57,640,000        64,950,000        64,330,000        61,550,000        57,510,000   

Boeing 777-223ER

  N755AN   30263   July 2001     59,680,000        55,860,000        66,100,000        64,900,000        61,870,000        57,290,000   

Boeing 777-223ER

  N756AM   30264   August 2001     59,680,000        56,950,000        66,100,000        66,220,000        62,190,000        57,500,000   

Boeing 777-223ER

  N757AN   32636   November 2001     59,680,000        54,880,000        67,200,000        62,450,000        63,150,000        57,300,000   

Boeing 777-223ER

  N758AN   32637   November 2001     59,680,000        54,310,000        67,200,000        63,140,000        63,150,000        58,740,000   

Boeing 777-223ER

  N759AN   32638   December 2001     59,680,000        57,000,000        67,200,000        65,580,000        63,470,000        59,540,000   

 

(1) The maintenance adjustments for each appraiser’s “Maintenance Adjusted Base Value” for each Aircraft is based on airframe maintenance data as of June 5, 2013 for such Aircraft and engine maintenance data as of May 8, 2013 for such Aircraft, which was projected forward to June 5, 2013 based on such Aircraft’s utilization

 

III-2


Table of Contents

APPENDIX IV

LOAN TO VALUE RATIOS OF EQUIPMENT NOTES

The following tables set forth the LTVs for the Series A Equipment Notes, the Series B Equipment Notes and the Series C Equipment Notes issued in respect of each Aircraft as of each Regular Distribution Date.

The LTVs for each Regular Distribution Date listed in such tables were obtained by dividing (i) the outstanding principal amount (assuming no payment default, purchase or early redemption) of such Equipment Notes, plus in the case of the Series B Equipment Notes, the outstanding balance of the Series A Equipment Notes assumed to be issued and outstanding under the relevant Indenture, plus in the case of Series C Equipment Notes, the outstanding balance of the Series A Equipment Notes and the Series B Equipment Notes assumed to be issued and outstanding under the relevant Indenture, determined in each case immediately after giving effect to the payments, if any, scheduled to be made on each such Regular Distribution Date by (ii) the Assumed Aircraft Value on such Regular Distribution Date, calculated based on the Depreciation Assumption, of the Aircraft with respect to which such Equipment Notes were assumed to be issued and outstanding. See “Description of the Aircraft and the Appraisals — The Appraisals” and “Description of the Equipment Notes — Security — Loan to Value Ratios of Equipment Notes.”

The Depreciation Assumption contemplates that the Assumed Aircraft Value of each Aircraft depreciates annually by approximately 3% of the appraised value at delivery per year for the first 15 years after delivery of such Aircraft by the manufacturer, by approximately 4% per year thereafter for the next five years and by approximately 5% per year for each year after that. With respect to each Aircraft, the appraised value at delivery of such Aircraft is the theoretical value that, when depreciated from the initial delivery of such Aircraft by the manufacturer in accordance with the Depreciation Assumption, results in the appraised value of such Aircraft specified under “Prospectus Summary — Equipment Notes and the Aircraft” and “Description of the Aircraft and the Appraisals — The Appraisals.”

Other rates or methods of depreciation could result in materially different LTVs, and no assurance can be given (i) that the depreciation rate and method assumed for the purposes of the tables are the ones most likely to occur or (ii) as to the actual future value of any Aircraft. Thus, the tables should not be considered a forecast or prediction of expected or likely LTVs, but simply a mathematical calculation based on one set of assumptions. See “Risk Factors — Risk Factors Relating to the Certificates and the Exchange Offer –– Appraisals should not be relied upon as a measure of realizable value of the Aircraft.”

A. Boeing 737-823

 

     N901AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 17,661,651.92       $ 9,641,104.41         54.6   $ 3,520,442.09         74.5   $ 1,814,000.00         84.8

July 15, 2014

     17,019,410.03         9,252,987.77         54.4        3,344,451.68         74.0        1,814,000.00         84.7   

January 15, 2015

     16,377,168.14         8,865,754.61         54.1        3,169,558.11         73.5        1,814,000.00         84.6   

July 15, 2015

     15,734,926.25         8,398,344.64         53.4        3,072,869.75         72.9        1,814,000.00         84.4   

January 15, 2016

     15,092,684.37         8,015,970.78         53.1        2,896,879.63         72.3        1,814,000.00         84.3   

July 15, 2016

     14,450,442.48         7,616,995.02         52.7        2,733,313.98         71.6        1,814,000.00         84.2   

January 15, 2017

     13,808,200.59         7,220,445.92         52.3        2,569,666.69         70.9        0.00         0.0   

July 15, 2017

     13,165,958.70         6,828,175.46         51.9        2,407,956.33         70.2        0.00         0.0   

January 15, 2018

     12,523,716.81         6,438,487.07         51.4        2,246,501.37         69.3        0.00         0.0   

July 15, 2018

     11,881,474.93         6,051,524.11         50.9        2,085,477.82         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-1


Table of Contents
     N905AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 18,884,955.75       $ 10,308,878.87         54.6   $ 3,764,279.44         74.5   $ 1,940,000.00         84.8

July 15, 2014

     18,198,230.09         9,893,880.00         54.4        3,576,099.35         74.0        1,940,000.00         84.7   

January 15, 2015

     17,511,504.42         9,479,825.80         54.1        3,389,092.08         73.5        1,940,000.00         84.6   

July 15, 2015

     16,824,778.76         8,980,041.48         53.4        3,285,706.77         72.9        1,940,000.00         84.4   

January 15, 2016

     16,138,053.10         8,571,183.16         53.1        3,097,527.00         72.3        1,940,000.00         84.3   

July 15, 2016

     15,451,327.43         8,144,573.03         52.7        2,922,632.25         71.6        1,940,000.00         84.2   

January 15, 2017

     14,764,601.77         7,720,557.64         52.3        2,747,650.21         70.9        0.00         0.0   

July 15, 2017

     14,077,876.11         7,301,117.25         51.9        2,574,739.27         70.2        0.00         0.0   

January 15, 2018

     13,391,150.44         6,884,437.76         51.4        2,402,101.41         69.3        0.00         0.0   

July 15, 2018

     12,704,424.78         6,470,672.48         50.9        2,229,924.84         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N906AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 18,771,637.93       $ 10,247,021.18         54.6   $ 3,741,692.15         74.5   $ 1,927,000.00         84.8

July 15, 2014

     18,273,275.86         9,934,680.34         54.4        3,590,846.45         74.0        1,927,000.00         84.6   

January 15, 2015

     17,608,793.10         9,532,492.87         54.1        3,407,920.87         73.5        1,927,000.00         84.4   

July 15, 2015

     16,944,310.34         9,043,840.16         53.4        3,309,050.06         72.9        1,927,000.00         84.3   

January 15, 2016

     16,279,827.59         8,646,481.90         53.1        3,124,739.10         72.3        1,927,000.00         84.1   

July 15, 2016

     15,615,344.83         8,231,028.49         52.7        2,953,656.29         71.6        1,927,000.00         84.0   

January 15, 2017

     14,950,862.07         7,817,955.01         52.3        2,782,312.72         70.9        0.00         0.0   

July 15, 2017

     14,286,379.31         7,409,251.90         51.9        2,612,872.96         70.2        0.00         0.0   

January 15, 2018

     13,621,896.55         7,003,065.15         51.4        2,443,492.60         69.3        0.00         0.0   

July 15, 2018

     12,957,413.79         6,599,525.94         50.9        2,274,330.35         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N907AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 20,028,275.86       $ 10,932,991.98         54.6   $ 3,992,173.87         74.5   $ 2,056,000.00         84.8

July 15, 2014

     19,496,551.72         10,599,741.97         54.4        3,831,230.05         74.0        2,056,000.00         84.6   

January 15, 2015

     18,787,586.21         10,170,630.69         54.1        3,636,058.80         73.5        2,056,000.00         84.4   

July 15, 2015

     18,078,620.69         9,649,265.89         53.4        3,530,569.24         72.9        2,056,000.00         84.3   

January 15, 2016

     17,369,655.17         9,225,307.11         53.1        3,333,919.87         72.3        2,056,000.00         84.1   

July 15, 2016

     16,660,689.66         8,782,041.81         52.7        3,151,384.19         71.6        2,056,000.00         84.0   

January 15, 2017

     15,951,724.14         8,341,315.77         52.3        2,968,570.30         70.9        0.00         0.0   

July 15, 2017

     15,242,758.62         7,905,252.68         51.9        2,787,787.65         70.2        0.00         0.0   

January 15, 2018

     14,533,793.10         7,471,874.39         51.4        2,607,068.39         69.3        0.00         0.0   

July 15, 2018

     13,824,827.59         7,041,320.88         50.9        2,426,581.84         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N909AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 20,177,643.68       $ 11,014,528.56         54.6   $ 4,021,946.90         74.5   $ 2,071,000.00         84.8

July 15, 2014

     19,641,954.02         10,678,793.22         54.4        3,859,802.78         74.0        2,071,000.00         84.6   

January 15, 2015

     18,927,701.15         10,246,481.70         54.1        3,663,175.97         73.5        2,071,000.00         84.4   

July 15, 2015

     18,213,448.28         9,721,228.63         53.4        3,556,899.69         72.9        2,071,000.00         84.3   

January 15, 2016

     17,499,195.40         9,294,108.04         53.1        3,358,783.73         72.3        2,071,000.00         84.1   

July 15, 2016

     16,784,942.53         8,847,536.94         52.7        3,174,886.73         71.6        2,071,000.00         84.0   

January 15, 2017

     16,070,689.66         8,403,524.03         52.3        2,990,709.44         70.9        0.00         0.0   

July 15, 2017

     15,356,436.78         7,964,208.85         51.9        2,808,578.54         70.2        0.00         0.0   

January 15, 2018

     14,642,183.91         7,527,598.49         51.4        2,626,511.50         69.3        0.00         0.0   

July 15, 2018

     13,927,931.03         7,093,833.97         50.9        2,444,678.91         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-2


Table of Contents
     N910AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 21,077,097.70       $ 11,505,520.58         54.6   $ 4,201,232.27         74.5   $ 2,164,000.00         84.8

July 15, 2014

     20,517,528.74         11,154,819.25         54.4        4,031,860.29         74.0        2,164,000.00         84.6   

January 15, 2015

     19,771,436.78         10,703,236.68         54.1        3,826,468.49         73.5        2,164,000.00         84.4   

July 15, 2015

     19,025,344.83         10,154,569.53         53.4        3,715,454.76         72.9        2,164,000.00         84.3   

January 15, 2016

     18,279,252.87         9,708,409.28         53.1        3,508,507.43         72.3        2,164,000.00         84.1   

July 15, 2016

     17,533,160.92         9,241,931.49         52.7        3,316,412.90         71.6        2,164,000.00         84.0   

January 15, 2017

     16,787,068.97         8,778,125.92         52.3        3,124,025.58         70.9        0.00         0.0   

July 15, 2017

     16,040,977.01         8,319,227.49         51.9        2,933,775.88         70.2        0.00         0.0   

January 15, 2018

     15,294,885.06         7,863,154.46         51.4        2,743,592.88         69.3        0.00         0.0   

July 15, 2018

     14,548,793.10         7,410,054.12         50.9        2,553,654.78         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N913AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 19,524,971.26       $ 10,658,249.15         54.6   $ 3,891,851.74         74.5   $ 2,004,000.00         84.8

July 15, 2014

     19,006,609.20         10,333,373.61         54.4        3,734,952.38         74.0        2,004,000.00         84.6   

January 15, 2015

     18,315,459.77         9,915,045.78         54.1        3,544,685.72         73.5        2,004,000.00         84.4   

July 15, 2015

     17,624,310.34         9,406,782.71         53.4        3,441,847.09         72.9        2,004,000.00         84.3   

January 15, 2016

     16,933,160.92         8,993,477.89         53.1        3,250,139.45         72.3        2,004,000.00         84.1   

July 15, 2016

     16,242,011.49         8,561,351.72         52.7        3,072,190.84         71.6        2,004,000.00         84.0   

January 15, 2017

     15,550,862.07         8,131,701.00         52.3        2,893,971.01         70.9        0.00         0.0   

July 15, 2017

     14,859,712.64         7,706,596.04         51.9        2,717,731.38         70.2        0.00         0.0   

January 15, 2018

     14,168,563.22         7,284,108.42         51.4        2,541,553.53         69.3        0.00         0.0   

July 15, 2018

     13,477,413.79         6,864,374.59         50.9        2,365,602.56         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N912AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 19,171,034.48       $ 10,465,042.91         54.6   $ 3,821,302.62         74.5   $ 1,968,000.00         84.8

July 15, 2014

     18,662,068.97         10,146,056.51         54.4        3,667,247.44         74.0        1,968,000.00         84.6   

January 15, 2015

     17,983,448.28         9,735,311.87         54.1        3,480,429.82         73.5        1,968,000.00         84.4   

July 15, 2015

     17,304,827.59         9,236,262.29         53.4        3,379,455.38         72.9        1,968,000.00         84.3   

January 15, 2016

     16,626,206.90         8,830,449.60         53.1        3,191,222.91         72.3        1,968,000.00         84.1   

July 15, 2016

     15,947,586.21         8,406,156.75         52.7        3,016,500.04         71.6        1,968,000.00         84.0   

January 15, 2017

     15,268,965.52         7,984,294.48         52.3        2,841,510.87         70.9        0.00         0.0   

July 15, 2017

     14,590,344.83         7,566,895.56         51.9        2,668,466.00         70.2        0.00         0.0   

January 15, 2018

     13,911,724.14         7,152,066.54         51.4        2,495,481.80         69.3        0.00         0.0   

July 15, 2018

     13,233,103.45         6,739,941.39         50.9        2,322,720.36         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N914AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 18,271,580.46       $ 9,974,050.89         54.6   $ 3,642,017.25         74.5   $ 1,876,000.00         84.8

July 15, 2014

     17,786,494.25         9,670,030.49         54.4        3,495,189.93         74.0        1,876,000.00         84.6   

January 15, 2015

     17,139,712.64         9,278,556.89         54.1        3,317,137.30         73.5        1,876,000.00         84.4   

July 15, 2015

     16,492,931.03         8,802,921.39         53.4        3,220,900.31         72.9        1,876,000.00         84.3   

January 15, 2016

     15,846,149.43         8,416,148.36         53.1        3,041,499.20         72.3        1,876,000.00         84.1   

July 15, 2016

     15,199,367.82         8,011,762.21         52.7        2,874,973.87         71.6        1,876,000.00         84.0   

January 15, 2017

     14,552,586.21         7,609,692.58         52.3        2,708,194.72         70.9        0.00         0.0   

July 15, 2017

     13,905,804.60         7,211,876.92         51.9        2,543,268.66         70.2        0.00         0.0   

January 15, 2018

     13,259,022.99         6,816,510.57         51.4        2,378,400.42         69.3        0.00         0.0   

July 15, 2018

     12,612,241.38         6,423,721.24         50.9        2,213,744.49         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-3


Table of Contents
     N915AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 19,495,747.13       $ 10,642,296.34         54.6   $ 3,886,026.58         74.5   $ 2,001,000.00         84.8

July 15, 2014

     18,978,160.92         10,317,907.06         54.4        3,729,362.07         74.0        2,001,000.00         84.6   

January 15, 2015

     18,288,045.98         9,900,205.36         54.1        3,539,380.19         73.5        2,001,000.00         84.4   

July 15, 2015

     17,597,931.03         9,392,703.04         53.4        3,436,695.48         72.9        2,001,000.00         84.3   

January 15, 2016

     16,907,816.09         8,980,016.84         53.1        3,245,274.79         72.3        2,001,000.00         84.1   

July 15, 2016

     16,217,701.15         8,548,537.46         52.7        3,067,592.52         71.6        2,001,000.00         84.0   

January 15, 2017

     15,527,586.21         8,119,529.82         52.3        2,889,639.44         70.9        0.00         0.0   

July 15, 2017

     14,837,471.26         7,695,061.14         51.9        2,713,663.59         70.2        0.00         0.0   

January 15, 2018

     14,147,356.32         7,273,205.88         51.4        2,537,749.45         69.3        0.00         0.0   

July 15, 2018

     13,457,241.38         6,854,100.29         50.9        2,362,061.83         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N916AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 18,709,942.53       $ 10,213,343.03         54.6   $ 3,729,394.60         74.5   $ 1,921,000.00         84.8

July 15, 2014

     18,213,218.39         9,902,028.73         54.4        3,579,044.67         74.0        1,921,000.00         84.6   

January 15, 2015

     17,550,919.54         9,501,163.11         54.1        3,396,720.30         73.5        1,921,000.00         84.4   

July 15, 2015

     16,888,620.69         9,014,116.41         53.4        3,298,174.44         72.9        1,921,000.00         84.3   

January 15, 2016

     16,226,321.84         8,618,064.13         53.1        3,114,469.24         72.3        1,921,000.00         84.1   

July 15, 2016

     15,564,022.99         8,203,976.16         52.7        2,943,948.72         71.6        1,921,000.00         84.0   

January 15, 2017

     14,901,724.14         7,792,260.29         52.3        2,773,168.30         70.9        0.00         0.0   

July 15, 2017

     14,239,425.29         7,384,900.45         51.9        2,604,285.42         70.2        0.00         0.0   

January 15, 2018

     13,577,126.44         6,980,048.68         51.4        2,435,461.74         69.3        0.00         0.0   

July 15, 2018

     12,914,827.59         6,577,835.75         50.9        2,266,855.47         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N917AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 18,628,764.37       $ 10,169,029.67         54.6   $ 3,713,213.61         74.5   $ 1,912,000.00         84.8

July 15, 2014

     18,134,195.40         9,859,066.09         54.4        3,563,516.02         74.0        1,912,000.00         84.6   

January 15, 2015

     17,474,770.11         9,459,939.73         54.1        3,381,982.70         73.5        1,912,000.00         84.4   

July 15, 2015

     16,815,344.83         8,975,006.22         53.4        3,283,864.42         72.9        1,912,000.00         84.3   

January 15, 2016

     16,155,919.54         8,580,672.32         53.1        3,100,956.27         72.3        1,912,000.00         84.1   

July 15, 2016

     15,496,494.25         8,168,380.98         52.7        2,931,175.60         71.6        1,912,000.00         84.0   

January 15, 2017

     14,837,068.97         7,758,451.46         52.3        2,761,136.15         70.9        0.00         0.0   

July 15, 2017

     14,177,643.68         7,352,859.05         51.9        2,592,986.02         70.2        0.00         0.0   

January 15, 2018

     13,518,218.39         6,949,763.85         51.4        2,424,894.83         69.3        0.00         0.0   

July 15, 2018

     12,858,793.10         6,549,296.03         50.9        2,257,020.10         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N918AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 20,398,448.28       $ 11,135,060.90         54.6   $ 4,065,959.19         74.5   $ 2,094,000.00         84.8

July 15, 2014

     19,856,896.55         10,795,651.59         54.4        3,902,040.72         74.0        2,094,000.00         84.6   

January 15, 2015

     19,134,827.59         10,358,609.27         54.1        3,703,262.22         73.5        2,094,000.00         84.4   

July 15, 2015

     18,412,758.62         9,827,608.35         53.4        3,595,822.95         72.9        2,094,000.00         84.3   

January 15, 2016

     17,690,689.66         9,395,813.76         53.1        3,395,539.01         72.3        2,094,000.00         84.1   

July 15, 2016

     16,968,620.69         8,944,355.82         52.7        3,209,629.62         71.6        2,094,000.00         84.0   

January 15, 2017

     16,246,551.72         8,495,484.06         52.3        3,023,436.87         70.9        0.00         0.0   

July 15, 2017

     15,524,482.76         8,051,361.44         51.9        2,839,312.91         70.2        0.00         0.0   

January 15, 2018

     14,802,413.79         7,609,973.24         51.4        2,655,253.50         69.3        0.00         0.0   

July 15, 2018

     14,080,344.83         7,171,462.02         50.9        2,471,431.11         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-4


Table of Contents
     N919AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 18,742,413.79       $ 10,231,068.37         54.6   $ 3,735,866.99         74.5   $ 1,924,000.00         84.8

July 15, 2014

     18,244,827.59         9,919,213.79         54.4        3,585,256.14         74.0        1,924,000.00         84.6   

January 15, 2015

     17,581,379.31         9,517,652.46         54.1        3,402,615.33         73.5        1,924,000.00         84.4   

July 15, 2015

     16,917,931.03         9,029,760.49         53.4        3,303,898.45         72.9        1,924,000.00         84.3   

January 15, 2016

     16,254,482.76         8,633,020.85         53.1        3,119,874.43         72.3        1,924,000.00         84.1   

July 15, 2016

     15,591,034.48         8,218,214.23         52.7        2,949,057.97         71.6        1,924,000.00         84.0   

January 15, 2017

     14,927,586.21         7,805,783.83         52.3        2,777,981.15         70.9        0.00         0.0   

July 15, 2017

     14,264,137.93         7,397,717.00         51.9        2,608,805.17         70.2        0.00         0.0   

January 15, 2018

     13,600,689.66         6,992,162.61         51.4        2,439,688.51         69.3        0.00         0.0   

July 15, 2018

     12,937,241.38         6,589,251.64         50.9        2,270,789.62         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N920AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 20,820,574.71       $ 11,365,490.37         54.6   $ 4,150,100.34         74.5   $ 2,137,000.00         84.8

July 15, 2014

     20,267,816.09         11,019,057.31         54.4        3,982,789.73         74.0        2,137,000.00         84.6   

January 15, 2015

     19,530,804.60         10,572,970.82         54.1        3,779,897.70         73.5        2,137,000.00         84.4   

July 15, 2015

     18,793,793.10         10,030,981.33         53.4        3,670,235.08         72.9        2,137,000.00         84.3   

January 15, 2016

     18,056,781.61         9,590,251.16         53.1        3,465,806.45         72.3        2,137,000.00         84.1   

July 15, 2016

     17,319,770.11         9,129,450.73         52.7        3,276,049.84         71.6        2,137,000.00         84.0   

January 15, 2017

     16,582,758.62         8,671,290.00         52.3        3,086,004.01         70.9        0.00         0.0   

July 15, 2017

     15,845,747.13         8,217,976.68         51.9        2,898,069.78         70.2        0.00         0.0   

January 15, 2018

     15,108,735.63         7,767,454.38         51.4        2,710,201.44         69.3        0.00         0.0   

July 15, 2018

     14,371,724.14         7,319,868.59         50.9        2,522,575.02         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N921AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 21,168,017.24       $ 11,555,151.54         54.6   $ 4,219,354.98         74.5   $ 2,173,000.00         84.8

July 15, 2014

     20,606,034.48         11,202,937.40         54.4        4,049,252.38         74.0        2,173,000.00         84.6   

January 15, 2015

     19,856,724.14         10,749,406.85         54.1        3,842,974.59         73.5        2,173,000.00         84.4   

July 15, 2015

     19,107,413.79         10,198,372.94         53.4        3,731,481.98         72.9        2,173,000.00         84.3   

January 15, 2016

     18,358,103.45         9,750,288.11         53.1        3,523,641.96         72.3        2,173,000.00         84.1   

July 15, 2016

     17,608,793.10         9,281,798.08         52.7        3,330,718.79         71.6        2,173,000.00         84.0   

January 15, 2017

     16,859,482.76         8,815,991.82         52.3        3,137,501.58         70.9        0.00         0.0   

July 15, 2017

     16,110,172.41         8,355,113.85         51.9        2,946,431.21         70.2        0.00         0.0   

January 15, 2018

     15,360,862.07         7,897,073.47         51.4        2,755,427.82         69.3        0.00         0.0   

July 15, 2018

     14,611,551.72         7,442,018.61         50.9        2,564,670.40         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N922AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 20,415,350.14       $ 11,144,287.25         54.6   $ 4,069,328.19         74.5   $ 2,094,000.00         84.8

July 15, 2014

     19,887,366.95         10,812,217.51         54.4        3,908,028.40         74.0        2,094,000.00         84.5   

January 15, 2015

     19,359,383.75         10,480,172.41         54.1        3,746,721.73         73.5        2,094,000.00         84.3   

July 15, 2015

     18,655,406.16         9,957,118.82         53.4        3,643,209.53         72.9        2,094,000.00         84.1   

January 15, 2016

     17,951,428.57         9,534,296.45         53.1        3,445,585.06         72.3        2,094,000.00         84.0   

July 15, 2016

     17,247,450.98         9,091,330.48         52.7        3,262,370.61         71.6        2,094,000.00         83.8   

January 15, 2017

     16,543,473.39         8,650,747.36         52.3        3,078,693.14         70.9        0.00         0.0   

July 15, 2017

     15,839,495.80         8,214,734.60         51.9        2,896,926.46         70.2        0.00         0.0   

January 15, 2018

     15,135,518.21         7,781,223.40         51.4        2,715,005.69         69.3        0.00         0.0   

July 15, 2018

     14,431,540.62         7,350,334.58         50.9        2,533,074.22         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-5


Table of Contents
     N923AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 21,308,907.56       $ 11,632,060.45         54.6   $ 4,247,438.20         74.5   $ 2,186,000.00         84.8

July 15, 2014

     20,757,815.13         11,285,456.38         54.4        4,079,078.51         74.0        2,186,000.00         84.5   

January 15, 2015

     20,206,722.69         10,938,878.03         54.1        3,910,711.62         73.5        2,186,000.00         84.3   

July 15, 2015

     19,471,932.77         10,392,930.96         53.4        3,802,668.80         72.9        2,186,000.00         84.1   

January 15, 2016

     18,737,142.86         9,951,602.12         53.1        3,596,394.53         72.3        2,186,000.00         84.0   

July 15, 2016

     18,002,352.94         9,489,248.02         52.7        3,405,160.99         71.6        2,186,000.00         83.8   

January 15, 2017

     17,267,563.03         9,029,381.06         52.3        3,213,444.15         70.9        0.00         0.0   

July 15, 2017

     16,532,773.11         8,574,284.50         51.9        3,023,721.75         70.2        0.00         0.0   

January 15, 2018

     15,797,983.19         8,121,798.99         51.4        2,833,838.51         69.3        0.00         0.0   

July 15, 2018

     15,063,193.28         7,672,050.64         50.9        2,643,944.09         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N926AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 21,747,563.03       $ 11,871,512.74         54.6   $ 4,334,874.03         74.5   $ 2,231,000.00         84.8

July 15, 2014

     21,185,126.05         11,517,773.65         54.4        4,163,048.56         74.0        2,231,000.00         84.5   

January 15, 2015

     20,622,689.08         11,164,060.79         54.1        3,991,215.75         73.5        2,231,000.00         84.3   

July 15, 2015

     19,872,773.11         10,606,875.10         53.4        3,880,948.81         72.9        2,231,000.00         84.1   

January 15, 2016

     19,122,857.14         10,156,461.26         53.1        3,670,428.27         72.3        2,231,000.00         84.0   

July 15, 2016

     18,372,941.18         9,684,589.35         52.7        3,475,258.08         71.6        2,231,000.00         83.8   

January 15, 2017

     17,623,025.21         9,215,255.79         52.3        3,279,594.65         70.9        0.00         0.0   

July 15, 2017

     16,873,109.24         8,750,790.81         51.9        3,085,966.70         70.2        0.00         0.0   

January 15, 2018

     16,123,193.28         8,288,990.64         51.4        2,892,174.61         69.3        0.00         0.0   

July 15, 2018

     15,373,277.31         7,829,983.98         50.9        2,698,371.12         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N957AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 22,265,813.33       $ 12,154,414.10         54.6   $ 4,438,175.25         74.5   $ 2,281,000.00         84.8

July 15, 2014

     21,718,293.33         11,807,642.12         54.4        4,267,820.24         74.0        2,281,000.00         84.5   

January 15, 2015

     21,170,773.33         11,460,765.35         54.1        4,097,289.34         73.5        2,281,000.00         84.3   

July 15, 2015

     20,623,253.33         11,007,435.70         53.4        4,027,509.90         72.9        2,281,000.00         84.0   

January 15, 2016

     20,075,733.33         10,662,549.35         53.1        3,853,322.68         72.3        2,281,000.00         83.7   

July 15, 2016

     19,345,706.67         10,197,345.27         52.7        3,659,257.53         71.6        2,281,000.00         83.4   

January 15, 2017

     18,615,680.00         9,734,324.88         52.3        3,464,324.87         70.9        0.00         0.0   

July 15, 2017

     17,885,653.33         9,275,919.96         51.9        3,271,153.52         70.2        0.00         0.0   

January 15, 2018

     17,155,626.67         8,819,768.29         51.4        3,077,372.27         69.3        0.00         0.0   

July 15, 2018

     16,425,600.00         8,365,957.52         50.9        2,883,078.46         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N965AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 23,089,192.71       $ 12,603,878.66         54.6   $ 4,602,296.90         74.5   $ 2,364,000.00         84.8

July 15, 2014

     22,535,052.08         12,251,691.51         54.4        4,428,319.94         74.0        2,364,000.00         84.5   

January 15, 2015

     21,980,911.46         11,899,332.37         54.1        4,254,079.56         73.5        2,364,000.00         84.2   

July 15, 2015

     21,426,770.83         11,436,304.37         53.4        4,184,428.63         72.9        2,364,000.00         83.9   

January 15, 2016

     20,872,630.21         11,085,794.27         53.1        4,006,278.53         72.3        2,364,000.00         83.6   

July 15, 2016

     20,318,489.58         10,710,110.37         52.7        3,843,260.28         71.6        2,364,000.00         83.3   

January 15, 2017

     19,579,635.42         10,238,386.79         52.3        3,643,714.22         70.9        0.00         0.0   

July 15, 2017

     18,840,781.25         9,771,271.74         51.9        3,445,839.34         70.2        0.00         0.0   

January 15, 2018

     18,101,927.08         9,306,264.68         51.4        3,247,119.42         69.3        0.00         0.0   

July 15, 2018

     17,363,072.92         8,843,435.27         50.9        3,047,626.97         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-6


Table of Contents
     N966AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 22,796,223.96       $ 12,443,953.51         54.6   $ 4,543,900.35         74.5   $ 2,334,000.00         84.8

July 15, 2014

     22,249,114.58         12,096,235.11         54.4        4,372,130.91         74.0        2,334,000.00         84.5   

January 15, 2015

     21,702,005.21         11,748,346.90         54.1        4,200,101.39         73.5        2,334,000.00         84.2   

July 15, 2015

     21,154,895.83         11,291,194.07         53.4        4,131,334.23         72.9        2,334,000.00         83.9   

January 15, 2016

     20,607,786.46         10,945,131.44         53.1        3,955,444.60         72.3        2,334,000.00         83.6   

July 15, 2016

     20,060,677.08         10,574,214.43         52.7        3,794,494.82         71.6        2,334,000.00         83.3   

January 15, 2017

     19,331,197.92         10,108,476.34         52.3        3,597,480.71         70.9        0.00         0.0   

July 15, 2017

     18,601,718.75         9,647,288.31         51.9        3,402,116.58         70.2        0.00         0.0   

January 15, 2018

     17,872,239.58         9,188,181.53         51.4        3,205,918.13         69.3        0.00         0.0   

July 15, 2018

     17,142,760.42         8,731,224.76         50.9        3,008,956.95         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N968AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 21,074,218.75       $ 11,503,949.02         54.6   $ 4,200,658.41         74.5   $ 2,158,000.00         84.8

July 15, 2014

     20,568,437.50         11,182,496.95         54.4        4,041,864.27         74.0        2,158,000.00         84.5   

January 15, 2015

     20,062,656.25         10,860,887.88         54.1        3,882,829.70         73.5        2,158,000.00         84.2   

July 15, 2015

     19,556,875.00         10,438,267.94         53.4        3,819,257.15         72.9        2,158,000.00         83.9   

January 15, 2016

     19,051,093.75         10,118,346.55         53.1        3,656,654.05         72.3        2,158,000.00         83.6   

July 15, 2016

     18,545,312.50         9,775,448.27         52.7        3,507,862.27         71.6        2,158,000.00         83.3   

January 15, 2017

     17,870,937.50         9,344,891.60         52.3        3,325,730.42         70.9        0.00         0.0   

July 15, 2017

     17,196,562.50         8,918,541.27         51.9        3,145,123.91         70.2        0.00         0.0   

January 15, 2018

     16,522,187.50         8,494,114.98         51.4        2,963,746.10         69.3        0.00         0.0   

July 15, 2018

     15,847,812.50         8,071,676.29         50.9        2,781,663.19         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N981AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 37,919,109.85       $ 20,699,201.80         54.6   $ 7,558,298.11         74.5   $ 3,858,000.00         84.7

July 15, 2014

     37,261,553.03         20,258,087.33         54.4        7,322,196.44         74.0        3,858,000.00         84.4   

January 15, 2015

     36,603,996.21         19,815,516.65         54.1        7,084,160.84         73.5        3,858,000.00         84.0   

July 15, 2015

     35,946,439.39         19,186,018.52         53.4        7,019,971.01         72.9        3,858,000.00         83.6   

January 15, 2016

     35,288,882.58         18,742,500.99         53.1        6,773,324.26         72.3        3,858,000.00         83.2   

July 15, 2016

     34,631,325.76         18,254,571.52         52.7        6,550,545.91         71.6        3,858,000.00         82.8   

January 15, 2017

     33,973,768.94         17,765,222.89         52.3        6,322,421.35         70.9        0.00         0.0   

July 15, 2017

     33,316,212.12         17,278,570.22         51.9        6,093,288.43         70.2        0.00         0.0   

January 15, 2018

     32,658,655.30         16,789,930.10         51.4        5,858,301.90         69.3        0.00         0.0   

July 15, 2018

     32,001,098.48         16,298,937.66         50.9        5,616,944.14         68.5        0.00         0.0   

January 15, 2019

     31,343,541.67         15,596,712.69         49.8        5,046,736.02         65.9        0.00         0.0   

July 15, 2019

     30,685,984.85         15,415,951.26         50.2        4,423,084.65         64.7        0.00         0.0   

January 15, 2020

     30,028,428.03         14,914,964.46         49.7        4,103,179.79         63.3        0.00         0.0   

July 15, 2020

     29,370,871.21         14,407,218.02         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     28,713,314.39         13,892,317.43         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     28,055,757.58         11,554,875.74         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     27,398,200.76         10,948,035.41         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     26,740,643.94         10,332,431.86         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-7


Table of Contents
     N983AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 38,141,912.88       $ 20,820,825.04         54.6   $ 7,602,708.75         74.5   $ 3,880,000.00         84.7

July 15, 2014

     37,480,492.42         20,377,118.69         54.4        7,365,219.80         74.0        3,880,000.00         84.4   

January 15, 2015

     36,819,071.97         19,931,947.58         54.1        7,125,785.56         73.5        3,880,000.00         84.0   

July 15, 2015

     36,157,651.52         19,298,750.68         53.4        7,061,218.58         72.9        3,880,000.00         83.6   

January 15, 2016

     35,496,231.06         18,852,627.15         53.1        6,813,122.58         72.3        3,880,000.00         83.2   

July 15, 2016

     34,834,810.61         18,361,830.73         52.7        6,589,035.24         71.6        3,880,000.00         82.8   

January 15, 2017

     34,173,390.15         17,869,606.81         52.3        6,359,570.29         70.9        0.00         0.0   

July 15, 2017

     33,511,969.70         17,380,094.70         51.9        6,129,091.04         70.2        0.00         0.0   

January 15, 2018

     32,850,549.24         16,888,583.45         51.4        5,892,723.79         69.3        0.00         0.0   

July 15, 2018

     32,189,128.79         16,394,706.06         50.9        5,649,947.88         68.5        0.00         0.0   

January 15, 2019

     31,527,708.33         15,688,355.00         49.8        5,076,389.36         65.9        0.00         0.0   

July 15, 2019

     30,866,287.88         15,506,531.46         50.2        4,449,073.57         64.7        0.00         0.0   

January 15, 2020

     30,204,867.42         15,002,600.99         49.7        4,127,289.03         63.3        0.00         0.0   

July 15, 2020

     29,543,446.97         14,491,871.16         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     28,882,026.52         13,973,945.15         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     28,220,606.06         11,622,769.25         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     27,559,185.61         11,012,363.28         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     26,897,765.15         10,393,142.60         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N800NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 39,583,579.55       $ 21,607,798.93         54.6   $ 7,890,071.68         74.5   $ 4,027,000.00         84.7

July 15, 2014

     38,897,159.09         21,147,321.61         54.4        7,643,606.26         74.0        4,027,000.00         84.4   

January 15, 2015

     38,210,738.64         20,685,324.17         54.1        7,395,122.01         73.5        4,027,000.00         84.0   

July 15, 2015

     37,524,318.18         20,028,194.05         53.4        7,328,114.56         72.9        4,027,000.00         83.6   

January 15, 2016

     36,837,897.73         19,565,208.19         53.1        7,070,641.18         72.3        4,027,000.00         83.2   

July 15, 2016

     36,151,477.27         19,055,860.93         52.7        6,838,083.91         71.6        4,027,000.00         82.8   

January 15, 2017

     35,465,056.82         18,545,032.20         52.3        6,599,945.77         70.9        0.00         0.0   

July 15, 2017

     34,778,636.36         18,037,017.79         51.9        6,360,754.99         70.2        0.00         0.0   

January 15, 2018

     34,092,215.91         17,526,928.67         51.4        6,115,453.66         69.3        0.00         0.0   

July 15, 2018

     33,405,795.45         17,014,383.98         50.9        5,863,501.44         68.5        0.00         0.0   

January 15, 2019

     32,719,375.00         16,281,334.66         49.8        5,268,263.88         65.9        0.00         0.0   

July 15, 2019

     32,032,954.55         16,092,638.66         50.2        4,617,237.16         64.7        0.00         0.0   

January 15, 2020

     31,346,534.09         15,569,660.90         49.7        4,283,289.99         63.3        0.00         0.0   

July 15, 2020

     30,660,113.64         15,039,626.79         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     29,973,693.18         14,502,124.50         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     29,287,272.73         12,062,080.17         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     28,600,852.27         11,428,602.42         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     27,914,431.82         10,785,976.78         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-8


Table of Contents
     N810NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 38,797,215.91       $ 21,178,540.44         54.6   $ 7,733,328.26         74.5   $ 3,947,000.00         84.7

July 15, 2014

     38,124,431.82         20,727,210.92         54.4        7,491,759.10         74.0        3,947,000.00         84.4   

January 15, 2015

     37,451,647.73         20,274,391.49         54.1        7,248,211.22         73.5        3,947,000.00         84.0   

July 15, 2015

     36,778,863.64         19,630,315.85         53.4        7,182,534.93         72.9        3,947,000.00         83.6   

January 15, 2016

     36,106,079.55         19,176,527.62         53.1        6,930,176.49         72.3        3,947,000.00         83.2   

July 15, 2016

     35,433,295.45         18,677,299.00         52.7        6,702,239.18         71.6        3,947,000.00         82.8   

January 15, 2017

     34,760,511.36         18,176,618.35         52.3        6,468,831.87         70.9        0.00         0.0   

July 15, 2017

     34,087,727.27         17,678,696.10         51.9        6,234,392.83         70.2        0.00         0.0   

January 15, 2018

     33,414,943.18         17,178,740.37         51.4        5,993,964.64         69.3        0.00         0.0   

July 15, 2018

     32,742,159.09         16,676,377.84         50.9        5,747,017.68         68.5        0.00         0.0   

January 15, 2019

     32,069,375.00         15,957,891.21         49.8        5,163,605.05         65.9        0.00         0.0   

July 15, 2019

     31,396,590.91         15,772,943.82         50.2        4,525,511.57         64.7        0.00         0.0   

January 15, 2020

     30,723,806.82         15,260,355.50         49.7        4,198,198.56         63.3        0.00         0.0   

July 15, 2020

     30,051,022.73         14,740,850.99         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     29,378,238.64         14,214,026.67         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     28,705,454.55         11,822,456.03         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     28,032,670.45         11,201,562.89         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     27,359,886.36         10,571,703.59         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N811NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 38,837,988.83       $ 21,200,797.48         54.6   $ 7,741,455.40         74.5   $ 3,950,000.00         84.7

July 15, 2014

     38,175,977.65         20,755,234.99         54.4        7,501,888.27         74.0        3,950,000.00         84.4   

January 15, 2015

     37,513,966.48         20,308,127.65         54.1        7,260,272.09         73.5        3,950,000.00         84.0   

July 15, 2015

     36,851,955.31         19,669,327.73         53.4        7,196,808.99         72.9        3,950,000.00         83.6   

January 15, 2016

     36,189,944.13         19,221,069.48         53.1        6,946,273.40         72.3        3,950,000.00         83.2   

July 15, 2016

     35,527,932.96         18,727,183.52         52.7        6,720,139.95         71.6        3,950,000.00         82.7   

January 15, 2017

     34,865,921.79         18,231,738.52         52.3        6,488,448.45         70.9        0.00         0.0   

July 15, 2017

     34,203,910.61         17,738,951.51         51.9        6,255,641.91         70.2        0.00         0.0   

January 15, 2018

     33,541,899.44         17,244,009.03         51.4        6,016,738.03         69.3        0.00         0.0   

July 15, 2018

     32,879,888.27         16,746,526.66         50.9        5,771,192.38         68.5        0.00         0.0   

January 15, 2019

     32,217,877.09         16,031,786.64         49.8        5,187,515.91         65.9        0.00         0.0   

July 15, 2019

     31,555,865.92         15,852,960.02         50.2        4,548,469.50         64.7        0.00         0.0   

January 15, 2020

     30,893,854.75         15,344,817.42         49.7        4,221,434.45         63.3        0.00         0.0   

July 15, 2020

     30,231,843.58         14,829,548.58         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     29,569,832.40         14,306,725.18         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     28,907,821.23         11,905,801.56         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     28,245,810.06         11,286,731.25         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     27,583,798.88         10,658,222.11         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-9


Table of Contents
     N814NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 39,054,301.68       $ 21,318,877.87         54.6   $ 7,784,572.37         74.5   $ 3,972,000.00         84.7

July 15, 2014

     38,388,603.35         20,870,833.76         54.4        7,543,670.94         74.0        3,972,000.00         84.4   

January 15, 2015

     37,722,905.03         20,421,236.21         54.1        7,300,709.05         73.5        3,972,000.00         84.0   

July 15, 2015

     37,057,206.70         19,778,878.41         53.4        7,236,892.48         72.9        3,972,000.00         83.6   

January 15, 2016

     36,391,508.38         19,328,123.53         53.1        6,984,961.51         72.3        3,972,000.00         83.2   

July 15, 2016

     35,725,810.06         18,831,486.82         52.7        6,757,568.58         71.6        3,972,000.00         82.7   

January 15, 2017

     35,060,111.73         18,333,282.38         52.3        6,524,586.64         70.9        0.00         0.0   

July 15, 2017

     34,394,413.41         17,837,750.74         51.9        6,290,483.46         70.2        0.00         0.0   

January 15, 2018

     33,728,715.08         17,340,051.62         51.4        6,050,248.97         69.3        0.00         0.0   

July 15, 2018

     33,063,016.76         16,839,798.46         50.9        5,803,335.73         68.5        0.00         0.0   

January 15, 2019

     32,397,318.44         16,121,077.60         49.8        5,216,408.40         65.9        0.00         0.0   

July 15, 2019

     31,731,620.11         15,941,254.99         50.2        4,573,802.75         64.7        0.00         0.0   

January 15, 2020

     31,065,921.79         15,430,282.23         49.7        4,244,946.23         63.3        0.00         0.0   

July 15, 2020

     30,400,223.46         14,912,143.53         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     29,734,525.14         14,386,408.21         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     29,068,826.82         11,972,112.35         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     28,403,128.49         11,349,594.05         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     27,737,430.17         10,717,584.36         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N817NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 39,329,608.94       $ 21,469,162.00         54.6   $ 7,839,448.51         74.5   $ 4,000,000.00         84.7

July 15, 2014

     38,659,217.88         21,017,959.48         54.4        7,596,848.88         74.0        4,000,000.00         84.4   

January 15, 2015

     37,988,826.82         20,565,192.55         54.1        7,352,174.27         73.5        4,000,000.00         84.0   

July 15, 2015

     37,318,435.75         19,918,306.56         53.4        7,287,907.83         72.9        4,000,000.00         83.6   

January 15, 2016

     36,648,044.69         19,464,374.15         53.1        7,034,200.91         72.3        4,000,000.00         83.2   

July 15, 2016

     35,977,653.63         18,964,236.48         52.7        6,805,205.01         71.6        4,000,000.00         82.7   

January 15, 2017

     35,307,262.57         18,462,520.02         52.3        6,570,580.71         70.9        0.00         0.0   

July 15, 2017

     34,636,871.51         17,963,495.20         51.9        6,334,827.25         70.2        0.00         0.0   

January 15, 2018

     33,966,480.45         17,462,287.63         51.4        6,092,899.27         69.3        0.00         0.0   

July 15, 2018

     33,296,089.39         16,958,508.01         50.9        5,844,245.45         68.5        0.00         0.0   

January 15, 2019

     32,625,698.32         16,234,720.65         49.8        5,253,180.66         65.9        0.00         0.0   

July 15, 2019

     31,955,307.26         16,053,630.40         50.2        4,606,045.06         64.7        0.00         0.0   

January 15, 2020

     31,284,916.20         15,539,055.62         49.7        4,274,870.32         63.3        0.00         0.0   

July 15, 2020

     30,614,525.14         15,017,264.38         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     29,944,134.08         14,487,822.97         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     29,273,743.02         12,056,507.91         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     28,603,351.96         11,429,601.26         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     27,932,960.89         10,793,136.31         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-10


Table of Contents
     N819NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 39,326,331.47       $ 21,467,372.90         54.6   $ 7,838,795.22         74.5   $ 4,000,000.00         84.7

July 15, 2014

     38,655,996.28         21,016,207.98         54.4        7,596,215.81         74.0        4,000,000.00         84.4   

January 15, 2015

     37,985,661.08         20,563,478.79         54.1        7,351,561.59         73.5        4,000,000.00         84.0   

July 15, 2015

     37,315,325.88         19,916,646.70         53.4        7,287,300.51         72.9        4,000,000.00         83.6   

January 15, 2016

     36,644,990.69         19,462,752.12         53.1        7,033,614.73         72.3        4,000,000.00         83.2   

July 15, 2016

     35,974,655.49         18,962,656.13         52.7        6,804,637.91         71.6        4,000,000.00         82.7   

January 15, 2017

     35,304,320.30         18,460,981.47         52.3        6,570,033.16         70.9        0.00         0.0   

July 15, 2017

     34,633,985.10         17,961,998.24         51.9        6,334,299.35         70.2        0.00         0.0   

January 15, 2018

     33,963,649.91         17,460,832.44         51.4        6,092,391.52         69.3        0.00         0.0   

July 15, 2018

     33,293,314.71         16,957,094.80         50.9        5,843,758.43         68.5        0.00         0.0   

January 15, 2019

     32,622,979.52         16,233,367.75         49.8        5,252,742.90         65.9        0.00         0.0   

July 15, 2019

     31,952,644.32         16,052,292.60         50.2        4,605,661.23         64.7        0.00         0.0   

January 15, 2020

     31,282,309.12         15,537,760.70         49.7        4,274,514.09         63.3        0.00         0.0   

July 15, 2020

     30,611,973.93         15,016,012.94         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     29,941,638.73         14,486,615.65         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     29,271,303.54         12,055,503.20         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     28,600,968.34         11,428,648.80         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     27,930,633.15         10,792,236.88         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N820NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 39,418,100.56       $ 21,517,467.62         54.6   $ 7,857,087.27         74.5   $ 4,009,000.00         84.7

July 15, 2014

     38,746,201.12         21,065,249.89         54.4        7,613,941.79         74.0        4,009,000.00         84.4   

January 15, 2015

     38,074,301.68         20,611,464.24         54.1        7,368,716.66         73.5        4,009,000.00         84.0   

July 15, 2015

     37,402,402.23         19,963,122.75         53.4        7,304,305.63         72.9        4,009,000.00         83.6   

January 15, 2016

     36,730,502.79         19,508,168.99         53.1        7,050,027.86         72.3        4,009,000.00         83.2   

July 15, 2016

     36,058,603.35         19,006,906.01         52.7        6,820,516.72         71.6        4,009,000.00         82.7   

January 15, 2017

     35,386,703.91         18,504,060.69         52.3        6,585,364.52         70.9        0.00         0.0   

July 15, 2017

     34,714,804.47         18,003,913.07         51.9        6,349,080.61         70.2        0.00         0.0   

January 15, 2018

     34,042,905.03         17,501,577.78         51.4        6,106,608.29         69.3        0.00         0.0   

July 15, 2018

     33,371,005.59         16,996,664.66         50.9        5,857,395.01         68.5        0.00         0.0   

January 15, 2019

     32,699,106.15         16,271,248.77         49.8        5,265,000.32         65.9        0.00         0.0   

July 15, 2019

     32,027,206.70         16,089,751.07         50.2        4,616,408.67         64.7        0.00         0.0   

January 15, 2020

     31,355,307.26         15,574,018.49         49.7        4,284,488.78         63.3        0.00         0.0   

July 15, 2020

     30,683,407.82         15,051,053.23         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     30,011,508.38         14,520,420.57         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     29,339,608.94         12,083,635.05         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     28,667,709.50         11,455,317.87         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     27,995,810.06         10,817,420.87         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-11


Table of Contents
     N825NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 40,525,884.54       $ 22,122,182.34         54.6   $ 8,077,898.40         74.5   $ 4,122,000.00         84.7

July 15, 2014

     39,835,102.42         21,657,255.75         54.4        7,827,919.71         74.0        4,122,000.00         84.4   

January 15, 2015

     39,144,320.30         21,190,717.16         54.1        7,575,802.90         73.5        4,122,000.00         84.0   

July 15, 2015

     38,453,538.18         20,524,155.05         53.4        7,509,581.70         72.9        4,122,000.00         83.6   

January 15, 2016

     37,762,756.05         20,056,415.53         53.1        7,248,157.86         72.3        4,122,000.00         83.2   

July 15, 2016

     37,071,973.93         19,541,065.34         52.7        7,012,196.67         71.6        4,122,000.00         82.7   

January 15, 2017

     36,381,191.81         19,024,088.33         52.3        6,770,435.87         70.9        0.00         0.0   

July 15, 2017

     35,690,409.68         18,509,884.85         51.9        6,527,511.58         70.2        0.00         0.0   

January 15, 2018

     34,999,627.56         17,993,432.21         51.4        6,278,224.95         69.3        0.00         0.0   

July 15, 2018

     34,308,845.44         17,474,329.30         50.9        6,022,007.92         68.5        0.00         0.0   

January 15, 2019

     33,618,063.31         16,728,526.73         49.8        5,412,964.91         65.9        0.00         0.0   

July 15, 2019

     32,927,281.19         16,541,928.33         50.2        4,746,145.60         64.7        0.00         0.0   

January 15, 2020

     32,236,499.07         16,011,701.89         49.7        4,404,897.63         63.3        0.00         0.0   

July 15, 2020

     31,545,716.95         15,474,039.51         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     30,854,934.82         14,928,494.25         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     30,164,152.70         12,423,226.69         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     29,473,370.58         11,777,251.64         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     28,782,588.45         11,121,427.54         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N826NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 40,614,376.16       $ 22,170,487.96         54.6   $ 8,095,537.16         74.5   $ 4,131,000.00         84.7

July 15, 2014

     39,922,085.66         21,704,546.16         54.4        7,845,012.62         74.0        4,131,000.00         84.4   

January 15, 2015

     39,229,795.16         21,236,988.84         54.1        7,592,345.30         73.5        4,131,000.00         84.0   

July 15, 2015

     38,537,504.66         20,568,971.24         53.4        7,525,979.49         72.9        4,131,000.00         83.6   

January 15, 2016

     37,845,214.15         20,100,210.37         53.1        7,263,984.81         72.3        4,131,000.00         83.2   

July 15, 2016

     37,152,923.65         19,583,734.87         52.7        7,027,508.38         71.6        4,131,000.00         82.7   

January 15, 2017

     36,460,633.15         19,065,629.00         52.3        6,785,219.68         70.9        0.00         0.0   

July 15, 2017

     35,768,342.64         18,550,302.71         51.9        6,541,764.94         70.2        0.00         0.0   

January 15, 2018

     35,076,052.14         18,032,722.36         51.4        6,291,933.98         69.3        0.00         0.0   

July 15, 2018

     34,383,761.64         17,512,485.94         50.9        6,035,157.47         68.5        0.00         0.0   

January 15, 2019

     33,691,471.14         16,765,054.85         49.8        5,424,784.57         65.9        0.00         0.0   

July 15, 2019

     32,999,180.63         16,578,049.00         50.2        4,756,509.20         64.7        0.00         0.0   

January 15, 2020

     32,306,890.13         16,046,664.77         49.7        4,414,516.09         63.3        0.00         0.0   

July 15, 2020

     31,614,599.63         15,507,828.35         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     30,922,309.12         14,961,091.85         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     30,230,018.62         12,450,353.83         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     29,537,728.12         11,802,968.24         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     28,845,437.62         11,145,712.10         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-12


Table of Contents
     N827NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 40,627,486.03       $ 22,177,644.35         54.6   $ 8,098,150.31         74.5   $ 4,132,000.00         84.7

July 15, 2014

     39,934,972.07         21,711,552.14         54.4        7,847,544.90         74.0        4,132,000.00         84.4   

January 15, 2015

     39,242,458.10         21,243,843.91         54.1        7,594,796.02         73.5        4,132,000.00         84.0   

July 15, 2015

     38,549,944.13         20,575,610.67         53.4        7,528,408.79         72.9        4,132,000.00         83.6   

January 15, 2016

     37,857,430.17         20,106,698.50         53.1        7,266,329.54         72.3        4,132,000.00         83.2   

July 15, 2016

     37,164,916.20         19,590,056.28         52.7        7,029,776.78         71.6        4,132,000.00         82.7   

January 15, 2017

     36,472,402.23         19,071,783.18         52.3        6,787,409.87         70.9        0.00         0.0   

July 15, 2017

     35,779,888.27         18,556,290.54         51.9        6,543,876.55         70.2        0.00         0.0   

January 15, 2018

     35,087,374.30         18,038,543.12         51.4        6,293,964.94         69.3        0.00         0.0   

July 15, 2018

     34,394,860.34         17,518,138.78         50.9        6,037,105.55         68.5        0.00         0.0   

January 15, 2019

     33,702,346.37         16,770,466.43         49.8        5,426,535.63         65.9        0.00         0.0   

July 15, 2019

     33,009,832.40         16,583,400.21         50.2        4,758,044.55         64.7        0.00         0.0   

January 15, 2020

     32,317,318.44         16,051,844.45         49.7        4,415,941.05         63.3        0.00         0.0   

July 15, 2020

     31,624,804.47         15,512,834.11         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     30,932,290.50         14,965,921.12         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     30,239,776.54         12,454,372.67         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     29,547,262.57         11,806,778.11         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     28,854,748.60         11,149,309.81         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N829NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 40,647,150.84       $ 22,188,378.93         54.6   $ 8,102,070.03         74.5   $ 4,134,000.00         84.7

July 15, 2014

     39,954,301.68         21,722,061.12         54.4        7,851,343.32         74.0        4,134,000.00         84.4   

January 15, 2015

     39,261,452.51         21,254,126.50         54.1        7,598,472.11         73.5        4,134,000.00         84.0   

July 15, 2015

     38,568,603.35         20,585,569.83         53.4        7,532,052.75         72.9        4,134,000.00         83.6   

January 15, 2016

     37,875,754.19         20,116,430.69         53.1        7,269,846.64         72.3        4,134,000.00         83.2   

July 15, 2016

     37,182,905.03         19,599,538.40         52.7        7,033,179.38         71.6        4,134,000.00         82.7   

January 15, 2017

     36,490,055.87         19,081,014.44         52.3        6,790,695.16         70.9        0.00         0.0   

July 15, 2017

     35,797,206.70         18,565,272.29         51.9        6,547,043.96         70.2        0.00         0.0   

January 15, 2018

     35,104,357.54         18,047,274.26         51.4        6,297,011.39         69.3        0.00         0.0   

July 15, 2018

     34,411,508.38         17,526,618.03         50.9        6,040,027.68         68.5        0.00         0.0   

January 15, 2019

     33,718,659.22         16,778,583.79         49.8        5,429,162.22         65.9        0.00         0.0   

July 15, 2019

     33,025,810.06         16,591,427.02         50.2        4,760,347.57         64.7        0.00         0.0   

January 15, 2020

     32,332,960.89         16,059,613.98         49.7        4,418,078.48         63.3        0.00         0.0   

July 15, 2020

     31,640,111.73         15,520,342.74         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     30,947,262.57         14,973,165.04         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     30,254,413.41         12,460,400.92         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     29,561,564.25         11,812,492.91         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     28,868,715.08         11,154,706.38         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-13


Table of Contents
     N830NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 40,706,145.25       $ 22,220,582.67         54.6   $ 8,113,829.20         74.5   $ 4,140,000.00         84.7

July 15, 2014

     40,012,290.50         21,753,588.06         54.4        7,862,738.60         74.0        4,140,000.00         84.4   

January 15, 2015

     39,318,435.75         21,284,974.29         54.1        7,609,500.37         73.5        4,140,000.00         84.0   

July 15, 2015

     38,624,581.01         20,615,447.29         53.4        7,542,984.61         72.9        4,140,000.00         83.6   

January 15, 2016

     37,930,726.26         20,145,627.25         53.1        7,280,397.94         72.3        4,140,000.00         83.2   

July 15, 2016

     37,236,871.51         19,627,984.76         52.7        7,043,387.19         71.6        4,140,000.00         82.7   

January 15, 2017

     36,543,016.76         19,108,708.22         52.3        6,800,551.03         70.9        0.00         0.0   

July 15, 2017

     35,849,162.01         18,592,217.53         51.9        6,556,546.20         70.2        0.00         0.0   

January 15, 2018

     35,155,307.26         18,073,467.70         51.4        6,306,150.74         69.3        0.00         0.0   

July 15, 2018

     34,461,452.51         17,552,055.79         50.9        6,048,794.04         68.5        0.00         0.0   

January 15, 2019

     33,767,597.77         16,802,935.87         49.8        5,437,041.99         65.9        0.00         0.0   

July 15, 2019

     33,073,743.02         16,615,507.47         50.2        4,767,256.64         64.7        0.00         0.0   

January 15, 2020

     32,379,888.27         16,082,922.56         49.7        4,424,490.79         63.3        0.00         0.0   

July 15, 2020

     31,686,033.52         15,542,868.64         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     30,992,178.77         14,994,896.77         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     30,298,324.02         12,478,485.68         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     29,604,469.27         11,829,637.31         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     28,910,614.53         11,170,896.08         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   
     N831NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 40,811,024.21       $ 22,277,833.77         54.6   $ 8,134,734.40         74.5   $ 4,151,000.00         84.7

July 15, 2014

     40,115,381.75         21,809,635.95         54.4        7,882,996.86         74.0        4,151,000.00         84.4   

January 15, 2015

     39,419,739.29         21,339,814.81         54.1        7,629,106.17         73.5        4,151,000.00         84.0   

July 15, 2015

     38,724,096.83         20,668,562.77         53.4        7,562,419.03         72.9        4,151,000.00         83.6   

January 15, 2016

     38,028,454.38         20,197,532.25         53.1        7,299,155.81         72.3        4,151,000.00         83.2   

July 15, 2016

     37,332,811.92         19,678,556.05         52.7        7,061,534.40         71.6        4,151,000.00         82.7   

January 15, 2017

     36,637,169.46         19,157,941.60         52.3        6,818,072.58         70.9        0.00         0.0   

July 15, 2017

     35,941,527.00         18,640,120.19         51.9        6,573,439.07         70.2        0.00         0.0   

January 15, 2018

     35,245,884.54         18,120,033.80         51.4        6,322,398.47         69.3        0.00         0.0   

July 15, 2018

     34,550,242.09         17,597,278.48         50.9        6,064,378.70         68.5        0.00         0.0   

January 15, 2019

     33,854,599.63         16,846,228.46         49.8        5,451,050.47         65.9        0.00         0.0   

July 15, 2019

     33,158,957.17         16,658,317.15         50.2        4,779,539.43         64.7        0.00         0.0   

January 15, 2020

     32,463,314.71         16,124,360.04         49.7        4,435,890.44         63.3        0.00         0.0   

July 15, 2020

     31,767,672.25         15,582,914.67         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     31,072,029.80         15,033,530.97         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     30,376,387.34         12,510,636.37         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     29,680,744.88         11,860,116.24         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     28,985,102.42         11,199,677.78         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-14


Table of Contents
     N832NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 40,951,955.31       $ 22,354,764.93         54.6   $ 8,162,825.76         74.5   $ 4,165,000.00         84.7

July 15, 2014

     40,253,910.61         21,884,950.31         54.4        7,910,218.90         74.0        4,165,000.00         84.4   

January 15, 2015

     39,555,865.92         21,413,506.75         54.1        7,655,451.46         73.5        4,165,000.00         84.0   

July 15, 2015

     38,857,821.23         20,739,936.70         53.4        7,588,534.03         72.9        4,165,000.00         83.6   

January 15, 2016

     38,159,776.54         20,267,279.59         53.1        7,324,361.70         72.3        4,165,000.00         83.2   

July 15, 2016

     37,461,731.84         19,746,511.23         52.7        7,085,919.72         71.6        4,165,000.00         82.7   

January 15, 2017

     36,763,687.15         19,224,098.97         52.3        6,841,617.16         70.9        0.00         0.0   

July 15, 2017

     36,065,642.46         18,704,489.38         51.9        6,596,138.87         70.2        0.00         0.0   

January 15, 2018

     35,367,597.77         18,182,606.99         51.4        6,344,231.36         69.3        0.00         0.0   

July 15, 2018

     34,669,553.07         17,658,046.47         50.9        6,085,320.58         68.5        0.00         0.0   

January 15, 2019

     33,971,508.38         16,904,402.87         49.8        5,469,874.37         65.9        0.00         0.0   

July 15, 2019

     33,273,463.69         16,715,842.66         50.2        4,796,044.42         64.7        0.00         0.0   

January 15, 2020

     32,575,418.99         16,180,041.66         49.7        4,451,208.73         63.3        0.00         0.0   

July 15, 2020

     31,877,374.30         15,636,726.54         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     31,179,329.61         15,085,445.66         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     30,481,284.92         12,553,838.86         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     29,783,240.22         11,901,072.32         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     29,085,195.53         11,238,353.18         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N833NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 41,266,592.18       $ 22,526,518.23         54.6   $ 8,225,541.35         74.5   $ 4,197,000.00         84.7

July 15, 2014

     40,563,184.36         22,053,093.98         54.4        7,970,993.69         74.0        4,197,000.00         84.4   

January 15, 2015

     39,859,776.54         21,578,028.29         54.1        7,714,268.85         73.5        4,197,000.00         84.0   

July 15, 2015

     39,156,368.72         20,899,283.16         53.4        7,646,837.30         72.9        4,197,000.00         83.6   

January 15, 2016

     38,452,960.89         20,422,994.58         53.1        7,380,635.31         72.3        4,197,000.00         83.2   

July 15, 2016

     37,749,553.07         19,898,225.13         52.7        7,140,361.36         71.6        4,197,000.00         82.7   

January 15, 2017

     37,046,145.25         19,371,799.13         52.3        6,894,181.81         70.9        0.00         0.0   

July 15, 2017

     36,342,737.43         18,848,197.34         51.9        6,646,817.49         70.2        0.00         0.0   

January 15, 2018

     35,639,329.61         18,322,305.29         51.4        6,392,974.55         69.3        0.00         0.0   

July 15, 2018

     34,935,921.79         17,793,714.53         50.9        6,132,074.54         68.5        0.00         0.0   

January 15, 2019

     34,232,513.97         17,034,280.64         49.8        5,511,899.81         65.9        0.00         0.0   

July 15, 2019

     33,529,106.15         16,844,271.70         50.2        4,832,892.78         64.7        0.00         0.0   

January 15, 2020

     32,825,698.32         16,304,354.11         49.7        4,485,407.69         63.3        0.00         0.0   

July 15, 2020

     32,122,290.50         15,756,864.65         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     31,418,882.68         15,201,348.25         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     30,715,474.86         12,650,290.92         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     30,012,067.04         11,992,509.13         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     29,308,659.22         11,324,698.27         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-15


Table of Contents
     N834NN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 41,242,124.54       $ 22,513,161.89         54.6   $ 8,220,664.29         74.5   $ 4,193,000.00         84.7

July 15, 2014

     40,550,915.75         22,046,423.88         54.4        7,968,582.81         74.0        4,193,000.00         84.4   

January 15, 2015

     39,859,706.96         21,577,990.62         54.1        7,714,255.39         73.5        4,193,000.00         84.0   

July 15, 2015

     39,168,498.17         20,905,757.12         53.4        7,649,206.05         72.9        4,193,000.00         83.6   

January 15, 2016

     38,477,289.38         20,435,915.83         53.1        7,385,304.90         72.3        4,193,000.00         83.2   

July 15, 2016

     37,786,080.59         19,917,479.20         52.7        7,147,270.57         71.6        4,193,000.00         82.7   

January 15, 2017

     37,094,871.79         19,397,278.72         52.3        6,903,249.68         70.9        0.00         0.0   

July 15, 2017

     36,403,663.00         18,879,794.77         51.9        6,657,960.33         70.2        0.00         0.0   

January 15, 2018

     35,712,454.21         18,359,898.91         51.4        6,406,091.63         69.3        0.00         0.0   

July 15, 2018

     35,021,245.42         17,837,171.93         50.9        6,147,050.84         68.5        0.00         0.0   

January 15, 2019

     34,330,036.63         17,082,808.43         49.8        5,527,602.29         65.9        0.00         0.0   

July 15, 2019

     33,638,827.84         16,899,393.42         50.2        4,848,708.09         64.7        0.00         0.0   

January 15, 2020

     32,947,619.05         16,364,911.50         49.7        4,502,067.32         63.3        0.00         0.0   

July 15, 2020

     32,256,410.26         15,822,654.07         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     31,565,201.47         15,272,141.43         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     30,873,992.67         12,715,577.12         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     30,182,783.88         12,060,725.80         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     29,491,575.09         11,395,375.92         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

B. Boeing 757-223

 

     N183AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 15,946,637.93       $ 8,704,916.28         54.6   $ 3,178,593.69         74.5   $ 1,637,000.00         84.8

July 15, 2014

     15,523,275.86         8,439,580.54         54.4        3,050,449.22         74.0        1,637,000.00         84.6   

January 15, 2015

     14,958,793.10         8,097,919.48         54.1        2,895,052.65         73.5        1,637,000.00         84.4   

July 15, 2015

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N184AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 16,712,959.77       $ 9,123,234.39         54.6   $ 3,331,342.24         74.5   $ 1,716,000.00         84.8

July 15, 2014

     16,269,252.87         8,845,147.84         54.4        3,197,039.73         74.0        1,716,000.00         84.6   

January 15, 2015

     15,677,643.68         8,487,068.12         54.1        3,034,175.52         73.5        1,716,000.00         84.4   

July 15, 2015

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-16


Table of Contents
     N189AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 15,514,322.92       $ 8,468,925.09         54.6   $ 3,092,421.69         74.5   $ 1,589,000.00         84.8

July 15, 2014

     15,141,979.17         8,232,279.96         54.4        2,975,521.33         74.0        1,589,000.00         84.5   

January 15, 2015

     14,769,635.42         7,995,519.26         54.1        2,858,443.98         73.5        1,589,000.00         84.2   

July 15, 2015

     14,397,291.67         7,684,396.82         53.4        2,811,643.43         72.9        1,589,000.00         83.9   

January 15, 2016

     14,024,947.92         7,448,878.54         53.1        2,691,939.02         72.3        1,589,000.00         83.6   

July 15, 2016

     13,652,604.17         7,196,445.23         52.7        2,582,402.16         71.6        1,589,000.00         83.3   

January 15, 2017

     13,156,145.83         6,879,479.97         52.3        2,448,321.16         70.9        0.00         0.0   

July 15, 2017

     12,659,687.50         6,565,611.32         51.9        2,315,363.08         70.2        0.00         0.0   

January 15, 2018

     12,163,229.17         6,253,159.10         51.4        2,181,837.18         69.3        0.00         0.0   

July 15, 2018

     11,666,770.83         5,942,170.10         50.9        2,047,792.21         68.5        0.00         0.0   

January 15, 2019

     11,170,312.50         5,558,406.79         49.8        1,798,572.07         65.9        0.00         0.0   

July 15, 2019

     10,673,854.17         5,362,305.18         50.2        1,538,531.70         64.7        0.00         0.0   

January 15, 2020

     10,177,395.83         5,055,059.72         49.7        1,390,671.69         63.3        0.00         0.0   

July 15, 2020

     9,680,937.50         4,748,765.41         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     9,184,479.17         4,443,712.01         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     8,688,020.83         3,578,196.06         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     8,067,447.92         3,223,668.09         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     7,446,875.00         2,877,429.90         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N190AA  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 19,108,072.92       $ 10,430,673.58         54.6   $ 3,808,752.69         74.5   $ 1,957,000.00         84.8

July 15, 2014

     18,649,479.17         10,139,211.78         54.4        3,664,773.44         74.0        1,957,000.00         84.5   

January 15, 2015

     18,190,885.42         9,847,607.64         54.1        3,520,576.20         73.5        1,957,000.00         84.2   

July 15, 2015

     17,732,291.67         9,464,416.56         53.4        3,462,934.73         72.9        1,957,000.00         83.9   

January 15, 2016

     17,273,697.92         9,174,342.64         53.1        3,315,501.90         72.3        1,957,000.00         83.6   

July 15, 2016

     16,815,104.17         8,863,435.48         52.7        3,180,591.83         71.6        1,957,000.00         83.3   

January 15, 2017

     16,203,645.83         8,473,048.14         52.3        3,015,452.20         70.9        0.00         0.0   

July 15, 2017

     15,592,187.50         8,086,474.71         51.9        2,851,695.60         70.2        0.00         0.0   

January 15, 2018

     14,980,729.17         7,701,645.80         51.4        2,687,239.67         69.3        0.00         0.0   

July 15, 2018

     14,369,270.83         7,318,619.07         50.9        2,522,144.41         68.5        0.00         0.0   

January 15, 2019

     13,757,812.50         6,845,960.52         49.8        2,215,194.72         65.9        0.00         0.0   

July 15, 2019

     13,146,354.17         6,604,433.79         50.2        1,894,918.40         64.7        0.00         0.0   

January 15, 2020

     12,534,895.83         6,226,017.75         49.7        1,712,807.98         63.3        0.00         0.0   

July 15, 2020

     11,923,437.50         5,848,773.17         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     11,311,979.17         5,473,056.96         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     10,700,520.83         4,407,052.22         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     9,936,197.92         3,970,401.11         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     9,171,875.00         3,543,960.04         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-17


Table of Contents
     N191AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 16,464,843.75       $ 8,987,793.35         54.6   $ 3,281,886.05         74.5   $ 1,686,000.00         84.8

July 15, 2014

     16,069,687.50         8,736,649.61         54.4        3,157,823.52         74.0        1,686,000.00         84.5   

January 15, 2015

     15,674,531.25         8,485,383.21         54.1        3,033,573.16         73.5        1,686,000.00         84.2   

July 15, 2015

     15,279,375.00         8,155,199.14         53.4        2,983,905.26         72.9        1,686,000.00         83.9   

January 15, 2016

     14,884,218.75         7,905,251.29         53.1        2,856,866.88         72.3        1,686,000.00         83.6   

July 15, 2016

     14,489,062.50         7,637,352.07         52.7        2,740,618.99         71.6        1,686,000.00         83.3   

January 15, 2017

     13,962,187.50         7,300,967.21         52.3        2,598,323.21         70.9        0.00         0.0   

July 15, 2017

     13,435,312.50         6,967,868.66         51.9        2,457,219.14         70.2        0.00         0.0   

January 15, 2018

     12,908,437.50         6,636,273.33         51.4        2,315,512.48         69.3        0.00         0.0   

July 15, 2018

     12,381,562.50         6,306,230.87         50.9        2,173,254.93         68.5        0.00         0.0   

January 15, 2019

     11,854,687.50         5,898,955.42         49.8        1,908,765.74         65.9        0.00         0.0   

July 15, 2019

     11,327,812.50         5,690,839.20         50.2        1,632,793.40         64.7        0.00         0.0   

January 15, 2020

     10,800,937.50         5,364,769.64         49.7        1,475,874.41         63.3        0.00         0.0   

July 15, 2020

     10,274,062.50         5,039,709.49         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     9,747,187.50         4,715,966.29         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     9,220,312.50         3,797,422.51         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     8,561,718.75         3,421,173.56         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     7,903,125.00         3,053,722.29         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N192AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 20,511,067.71       $ 11,196,537.35         54.6   $ 4,088,407.27         74.5   $ 2,100,000.00         84.8

July 15, 2014

     20,018,802.08         10,883,675.20         54.4        3,933,856.47         74.0        2,100,000.00         84.5   

January 15, 2015

     19,526,536.46         10,570,660.27         54.1        3,779,071.66         73.5        2,100,000.00         84.2   

July 15, 2015

     19,034,270.83         10,159,333.69         53.4        3,717,197.91         72.9        2,100,000.00         83.9   

January 15, 2016

     18,542,005.21         9,847,961.33         53.1        3,558,939.94         72.3        2,100,000.00         83.6   

July 15, 2016

     18,049,739.58         9,514,226.06         52.7        3,414,124.21         71.6        2,100,000.00         83.3   

January 15, 2017

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N193AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 16,164,478.37       $ 8,823,830.55         54.6   $ 3,222,015.15         74.5   $ 1,654,000.00         84.8

July 15, 2014

     15,785,623.41         8,582,211.73         54.4        3,102,002.63         74.0        1,654,000.00         84.5   

January 15, 2015

     15,406,768.45         8,340,430.23         54.1        2,981,751.64         73.5        1,654,000.00         84.2   

July 15, 2015

     15,027,913.49         8,020,984.31         53.4        2,934,797.41         72.9        1,654,000.00         83.9   

January 15, 2016

     14,649,058.52         7,780,353.86         53.1        2,811,730.39         72.3        1,654,000.00         83.6   

July 15, 2016

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N194AA  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 15,232,977.10       $ 8,315,344.65         54.6   $ 3,036,341.90         74.5   $ 1,559,000.00         84.8

July 15, 2014

     14,875,954.20         8,087,649.46         54.4        2,923,245.28         74.0        1,559,000.00         84.5   

January 15, 2015

     14,518,931.30         7,859,800.97         54.1        2,809,923.92         73.5        1,559,000.00         84.2   

July 15, 2015

     14,161,908.40         7,558,763.58         53.4        2,765,675.49         72.9        1,559,000.00         83.9   

January 15, 2016

     13,804,885.50         7,331,999.80         53.1        2,649,700.39         72.3        1,559,000.00         83.6   

July 15, 2016

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-18


Table of Contents
     N195AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 18,542,086.51       $ 10,121,714.15         54.6   $ 3,695,936.38         74.5   $ 1,898,000.00         84.8

July 15, 2014

     18,107,506.36         9,844,555.99         54.4        3,558,271.40         74.0        1,898,000.00         84.5   

January 15, 2015

     17,672,926.21         9,567,211.23         54.1        3,420,332.88         73.5        1,898,000.00         84.2   

July 15, 2015

     17,238,346.06         9,200,778.50         53.4        3,366,472.22         72.9        1,898,000.00         83.9   

January 15, 2016

     16,803,765.90         8,924,754.09         53.1        3,225,303.46         72.3        1,898,000.00         83.6   

July 15, 2016

     16,369,185.75         8,628,386.74         52.7        3,096,245.97         71.6        1,898,000.00         83.2   

January 15, 2017

     15,934,605.60         8,332,364.32         52.3        2,965,384.58         70.9        0.00         0.0   

July 15, 2017

     15,355,165.39         7,963,549.47         51.9        2,808,346.02         70.2        0.00         0.0   

January 15, 2018

     14,775,725.19         7,596,252.54         51.4        2,650,466.11         69.3        0.00         0.0   

July 15, 2018

     14,196,284.99         7,230,513.17         50.9        2,491,781.33         68.5        0.00         0.0   

January 15, 2019

     13,616,844.78         6,775,814.24         49.8        2,192,497.00         65.9        0.00         0.0   

July 15, 2019

     13,037,404.58         6,549,699.95         50.2        1,879,214.38         64.7        0.00         0.0   

January 15, 2020

     12,457,964.38         6,187,806.29         49.7        1,702,295.82         63.3        0.00         0.0   

July 15, 2020

     11,878,524.17         5,826,741.95         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     11,299,083.97         5,466,817.90         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     10,719,643.77         4,414,928.07         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     10,140,203.56         4,051,919.64         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     9,415,903.31         3,638,251.18         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N196AA  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 16,190,534.35       $ 8,838,053.93         54.6   $ 3,227,208.81         74.5   $ 1,657,000.00         84.8

July 15, 2014

     15,811,068.70         8,596,045.64         54.4        3,107,002.84         74.0        1,657,000.00         84.5   

January 15, 2015

     15,431,603.05         8,353,874.41         54.1        2,986,558.01         73.5        1,657,000.00         84.2   

July 15, 2015

     15,052,137.40         8,033,913.56         53.4        2,939,528.09         72.9        1,657,000.00         83.9   

January 15, 2016

     14,672,671.76         7,792,895.24         53.1        2,816,262.69         72.3        1,657,000.00         83.6   

July 15, 2016

     14,293,206.11         7,534,113.91         52.7        2,703,572.58         71.6        1,657,000.00         83.2   

January 15, 2017

     13,913,740.46         7,275,633.77         52.3        2,589,307.35         70.9        0.00         0.0   

July 15, 2017

     13,407,786.26         6,953,592.91         51.9        2,452,184.80         70.2        0.00         0.0   

January 15, 2018

     12,901,832.06         6,632,877.46         51.4        2,314,327.60         69.3        0.00         0.0   

July 15, 2018

     12,395,877.86         6,313,522.04         50.9        2,175,767.61         68.5        0.00         0.0   

January 15, 2019

     11,889,923.66         5,916,489.12         49.8        1,914,439.24         65.9        0.00         0.0   

July 15, 2019

     11,383,969.47         5,719,051.20         50.2        1,640,887.88         64.7        0.00         0.0   

January 15, 2020

     10,878,015.27         5,403,053.76         49.7        1,486,406.56         63.3        0.00         0.0   

July 15, 2020

     10,372,061.07         5,087,780.47         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     9,866,106.87         4,773,502.86         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     9,360,152.67         3,855,016.24         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     8,854,198.47         3,538,045.41         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     8,221,755.73         3,176,839.38         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-19


Table of Contents
     N197AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 19,405,190.84       $ 10,592,863.67         54.6   $ 3,867,976.28         74.5   $ 1,986,000.00         84.8

July 15, 2014

     18,950,381.68         10,302,804.25         54.4        3,723,903.22         74.0        1,986,000.00         84.5   

January 15, 2015

     18,495,572.52         10,012,549.53         54.1        3,579,543.88         73.5        1,986,000.00         84.2   

July 15, 2015

     18,040,763.36         9,629,059.95         53.4        3,523,176.09         72.9        1,986,000.00         83.9   

January 15, 2016

     17,585,954.20         9,340,187.05         53.1        3,375,436.16         72.3        1,986,000.00         83.6   

July 15, 2016

     17,131,145.04         9,030,024.28         52.7        3,240,371.24         71.6        1,986,000.00         83.2   

January 15, 2017

     16,676,335.88         8,720,222.49         52.3        3,103,418.47         70.9        0.00         0.0   

July 15, 2017

     16,069,923.66         8,334,239.90         51.9        2,939,070.01         70.2        0.00         0.0   

January 15, 2018

     15,463,511.45         7,949,845.88         51.4        2,773,841.04         69.3        0.00         0.0   

July 15, 2018

     14,857,099.24         7,567,081.93         50.9        2,607,769.75         68.5        0.00         0.0   

January 15, 2019

     14,250,687.02         7,091,217.50         49.8        2,294,554.21         65.9        0.00         0.0   

July 15, 2019

     13,644,274.81         6,854,577.96         50.2        1,966,688.79         64.7        0.00         0.0   

January 15, 2020

     13,037,862.60         6,475,838.73         49.7        1,781,534.96         63.3        0.00         0.0   

July 15, 2020

     12,431,450.38         6,097,967.42         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     11,825,038.17         5,721,289.49         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     11,218,625.95         4,620,435.88         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     10,612,213.74         4,240,529.98         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     9,854,198.47         3,807,605.92         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N198AA  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 19,043,664.12       $ 10,395,514.25         54.6   $ 3,795,914.28         74.5   $ 1,949,000.00         84.8

July 15, 2014

     18,597,328.24         10,110,858.75         54.4        3,654,525.37         74.0        1,949,000.00         84.5   

January 15, 2015

     18,150,992.37         9,826,011.60         54.1        3,512,855.50         73.5        1,949,000.00         84.2   

July 15, 2015

     17,704,656.49         9,449,666.59         53.4        3,457,537.87         72.9        1,949,000.00         83.9   

January 15, 2016

     17,258,320.61         9,166,175.51         53.1        3,312,550.39         72.3        1,949,000.00         83.6   

July 15, 2016

     16,811,984.73         8,861,791.19         52.7        3,180,001.79         71.6        1,949,000.00         83.2   

January 15, 2017

     16,365,648.85         8,557,761.14         52.3        3,045,600.50         70.9        0.00         0.0   

July 15, 2017

     15,770,534.35         8,178,969.57         51.9        2,884,313.92         70.2        0.00         0.0   

January 15, 2018

     15,175,419.85         7,801,736.97         51.4        2,722,163.24         69.3        0.00         0.0   

July 15, 2018

     14,580,305.34         7,426,104.07         50.9        2,559,185.92         68.5        0.00         0.0   

January 15, 2019

     13,985,190.84         6,959,105.19         49.8        2,251,805.72         65.9        0.00         0.0   

July 15, 2019

     13,390,076.34         6,726,874.34         50.2        1,930,048.57         64.7        0.00         0.0   

January 15, 2020

     12,794,961.83         6,355,191.18         49.7        1,748,344.23         63.3        0.00         0.0   

July 15, 2020

     12,199,847.33         5,984,359.77         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     11,604,732.82         5,614,699.50         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     11,009,618.32         4,534,355.25         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     10,414,503.82         4,161,527.16         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     9,670,610.69         3,736,668.65         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-20


Table of Contents
     N199AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 16,731,195.93       $ 9,133,189.10         54.6   $ 3,334,977.20         74.5   $ 1,712,000.00         84.8

July 15, 2014

     16,339,058.52         8,883,099.27         54.4        3,210,757.11         74.0        1,712,000.00         84.5   

January 15, 2015

     15,946,921.12         8,632,841.05         54.1        3,086,290.18         73.5        1,712,000.00         84.2   

July 15, 2015

     15,554,783.72         8,302,195.53         53.4        3,037,689.76         72.9        1,712,000.00         83.9   

January 15, 2016

     15,162,646.31         8,053,128.71         53.1        2,910,308.08         72.3        1,712,000.00         83.6   

July 15, 2016

     14,770,508.91         7,785,705.72         52.7        2,793,854.83         71.6        1,712,000.00         83.2   

January 15, 2017

     14,378,371.50         7,518,593.98         52.3        2,675,773.86         70.9        0.00         0.0   

July 15, 2017

     13,855,521.63         7,185,798.99         51.9        2,534,072.28         70.2        0.00         0.0   

January 15, 2018

     13,332,671.76         6,854,373.66         51.4        2,391,611.52         69.3        0.00         0.0   

July 15, 2018

     12,809,821.88         6,524,353.79         50.9        2,248,424.50         68.5        0.00         0.0   

January 15, 2019

     12,286,972.01         6,114,062.48         49.8        1,978,369.42         65.9        0.00         0.0   

July 15, 2019

     11,764,122.14         5,910,031.38         50.2        1,695,683.17         64.7        0.00         0.0   

January 15, 2020

     11,241,272.26         5,583,481.63         49.7        1,536,043.15         63.3        0.00         0.0   

July 15, 2020

     10,718,422.39         5,257,680.21         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     10,195,572.52         4,932,907.70         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     9,672,722.65         3,983,749.43         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     9,149,872.77         3,656,193.78         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     8,496,310.43         3,282,925.75         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N175AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 15,167,837.15       $ 8,279,786.19         54.6   $ 3,023,357.76         74.5   $ 1,552,000.00         84.8

July 15, 2014

     14,812,340.97         8,053,064.68         54.4        2,910,744.76         74.0        1,552,000.00         84.5   

January 15, 2015

     14,456,844.78         7,826,190.53         54.1        2,797,907.99         73.5        1,552,000.00         84.2   

July 15, 2015

     14,101,348.60         7,526,440.45         53.4        2,753,848.78         72.9        1,552,000.00         83.9   

January 15, 2016

     13,745,852.42         7,300,646.37         53.1        2,638,369.62         72.3        1,552,000.00         83.6   

July 15, 2016

     13,390,356.23         7,058,211.32         52.7        2,532,797.73         71.6        1,552,000.00         83.2   

January 15, 2017

     13,034,860.05         6,816,058.43         52.3        2,425,750.22         70.9        0.00         0.0   

July 15, 2017

     12,560,865.14         6,514,359.72         51.9        2,297,289.20         70.2        0.00         0.0   

January 15, 2018

     12,086,870.23         6,213,902.70         51.4        2,168,139.94         69.3        0.00         0.0   

July 15, 2018

     11,612,875.32         5,914,719.80         50.9        2,038,332.28         68.5        0.00         0.0   

January 15, 2019

     11,138,880.41         5,542,766.01         49.8        1,793,511.07         65.9        0.00         0.0   

July 15, 2019

     10,664,885.50         5,357,799.52         50.2        1,537,238.96         64.7        0.00         0.0   

January 15, 2020

     10,190,890.59         5,061,762.50         49.7        1,392,515.66         63.3        0.00         0.0   

July 15, 2020

     9,716,895.67         4,766,403.88         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     9,242,900.76         4,471,978.04         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     8,768,905.85         3,611,508.88         41.2        0.00         0.0        0.00         0.0   

January 15, 2022

     8,294,910.94         3,314,559.94         40.0        0.00         0.0        0.00         0.0   

July 15, 2022

     7,702,417.30         2,976,169.99         38.6        0.00         0.0        0.00         0.0   

January 15, 2023

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-21


Table of Contents

C. Boeing 767-323ER

 

     N399AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 28,120,114.94       $ 15,350,147.62         54.6   $ 5,605,094.97         74.5   $ 2,887,000.00         84.8

July 15, 2014

     27,373,563.22         14,882,257.69         54.4        5,379,126.50         74.0        2,887,000.00         84.6   

January 15, 2015

     26,378,160.92         14,279,776.55         54.1        5,105,102.01         73.5        2,887,000.00         84.4   

July 15, 2015

     25,382,758.62         13,547,769.55         53.4        4,956,992.48         72.9        2,887,000.00         84.3   

January 15, 2016

     24,387,356.32         12,952,522.62         53.1        4,680,892.68         72.3        2,887,000.00         84.1   

July 15, 2016

     23,391,954.02         12,330,168.95         52.7        4,424,608.80         71.6        2,887,000.00         84.0   

January 15, 2017

     22,396,551.72         11,711,380.45         52.3        4,167,934.30         70.9        0.00         0.0   

July 15, 2017

     21,401,149.43         11,099,138.82         51.9        3,914,111.71         70.2        0.00         0.0   

January 15, 2018

     20,405,747.13         10,490,666.71         51.4        3,660,378.12         69.3        0.00         0.0   

July 15, 2018

     19,410,344.83         9,886,160.64         50.9        3,406,971.26         68.5        0.00         0.0   

January 15, 2019

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

D. Boeing 777-223ER

 

     N771AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 53,656,637.17       $ 29,289,969.23         54.6   $ 10,695,210.44         74.5   $ 5,512,000.00         84.8

July 15, 2014

     51,705,486.73         28,110,859.05         54.4        10,160,546.20         74.0        5,512,000.00         84.7   

January 15, 2015

     49,754,336.28         26,934,432.88         54.1        9,629,214.21         73.5        5,512,000.00         84.6   

July 15, 2015

     47,803,185.84         25,514,427.14         53.4        9,335,472.01         72.9        5,512,000.00         84.4   

January 15, 2016

     45,852,035.40         24,352,763.70         53.1        8,800,808.66         72.3        5,512,000.00         84.3   

July 15, 2016

     43,900,884.96         23,140,663.16         52.7        8,303,891.23         71.6        5,512,000.00         84.2   

January 15, 2017

     41,949,734.51         21,935,934.90         52.3        7,806,725.76         70.9        0.00         0.0   

July 15, 2017

     39,998,584.07         20,744,205.29         51.9        7,315,444.76         70.2        0.00         0.0   

January 15, 2018

     38,047,433.63         19,560,320.08         51.4        6,824,939.69         69.3        0.00         0.0   

July 15, 2018

     36,096,283.19         18,384,714.81         50.9        6,335,745.21         68.5        0.00         0.0   

January 15, 2019

     34,145,132.74         16,990,799.28         49.8        5,497,830.25         65.9        0.00         0.0   

July 15, 2019

     31,706,194.69         15,928,481.83         50.2        4,570,137.92         64.7        0.00         0.0   

January 15, 2020

     29,267,256.64         14,536,894.58         49.7        3,999,170.91         63.3        0.00         0.0   

July 15, 2020

     26,828,318.58         13,160,026.21         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     24,389,380.53         11,800,275.36         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N773AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 53,335,398.23       $ 29,114,612.02         54.6   $ 10,631,178.88         74.5   $ 5,479,000.00         84.8

July 15, 2014

     51,395,929.20         27,942,561.09         54.4        10,099,715.64         74.0        5,479,000.00         84.7   

January 15, 2015

     49,456,460.18         26,773,178.11         54.1        9,571,564.71         73.5        5,479,000.00         84.6   

July 15, 2015

     47,516,991.15         25,361,673.86         53.4        9,279,581.13         72.9        5,479,000.00         84.4   

January 15, 2016

     45,577,522.12         24,206,965.23         53.1        8,748,118.77         72.3        5,479,000.00         84.3   

July 15, 2016

     43,638,053.10         23,002,121.45         52.7        8,254,176.35         71.6        5,479,000.00         84.2   

January 15, 2017

     41,698,584.07         21,804,605.83         52.3        7,759,987.38         70.9        0.00         0.0   

July 15, 2017

     39,759,115.04         20,620,011.02         51.9        7,271,647.65         70.2        0.00         0.0   

January 15, 2018

     37,819,646.02         19,443,213.66         51.4        6,784,079.20         69.3        0.00         0.0   

July 15, 2018

     35,880,176.99         18,274,646.67         50.9        6,297,813.50         68.5        0.00         0.0   

January 15, 2019

     33,940,707.96         16,889,076.42         49.8        5,464,915.08         65.9        0.00         0.0   

July 15, 2019

     31,516,371.68         15,833,119.00         50.2        4,542,776.79         64.7        0.00         0.0   

January 15, 2020

     29,092,035.40         14,449,863.10         49.7        3,975,228.13         63.3        0.00         0.0   

July 15, 2020

     26,667,699.12         13,081,237.95         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     24,243,362.83         11,729,627.84         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-22


Table of Contents
     N778AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 51,012,356.32       $ 27,846,514.91         54.6   $ 10,168,134.17         74.5   $ 5,237,000.00         84.8

July 15, 2014

     49,658,045.98         26,997,721.51         54.4        9,758,207.54         74.0        5,237,000.00         84.6   

January 15, 2015

     47,852,298.85         25,904,767.86         54.1        9,261,103.06         73.5        5,237,000.00         84.4   

July 15, 2015

     46,046,551.72         24,576,842.91         53.4        8,992,419.38         72.9        5,237,000.00         84.3   

January 15, 2016

     44,240,804.60         23,497,012.75         53.1        8,491,550.11         72.3        5,237,000.00         84.1   

July 15, 2016

     42,435,057.47         22,368,008.57         52.7        8,026,628.66         71.6        5,237,000.00         84.0   

January 15, 2017

     40,629,310.34         21,245,471.92         52.3        7,560,998.60         70.9        0.00         0.0   

July 15, 2017

     38,823,563.22         20,134,811.87         51.9        7,100,542.15         70.2        0.00         0.0   

January 15, 2018

     37,017,816.09         19,030,990.07         51.4        6,640,247.14         69.3        0.00         0.0   

July 15, 2018

     35,212,068.97         17,934,363.01         50.9        6,180,544.86         68.5        0.00         0.0   

January 15, 2019

     33,406,321.84         16,623,163.05         49.8        5,378,871.66         65.9        0.00         0.0   

July 15, 2019

     31,600,574.71         15,875,420.72         50.2        4,554,913.84         64.7        0.00         0.0   

January 15, 2020

     29,343,390.80         14,574,710.02         49.7        4,009,574.13         63.3        0.00         0.0   

July 15, 2020

     27,086,206.90         13,286,527.50         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     24,829,022.99         12,012,986.87         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N779AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 49,379,051.72       $ 26,954,930.13         54.6   $ 9,842,572.65         74.5   $ 5,069,000.00         84.8

July 15, 2014

     48,068,103.45         26,133,313.24         54.4        9,445,770.97         74.0        5,069,000.00         84.6   

January 15, 2015

     46,320,172.41         25,075,353.59         54.1        8,964,582.70         73.5        5,069,000.00         84.4   

July 15, 2015

     44,572,241.38         23,789,945.90         53.4        8,704,501.69         72.9        5,069,000.00         84.3   

January 15, 2016

     42,824,310.34         22,744,689.56         53.1        8,219,669.16         72.3        5,069,000.00         84.1   

July 15, 2016

     41,076,379.31         21,651,833.63         52.7        7,769,633.49         71.6        5,069,000.00         84.0   

January 15, 2017

     39,328,448.28         20,565,238.16         52.3        7,318,911.88         70.9        0.00         0.0   

July 15, 2017

     37,580,517.24         19,490,139.03         51.9        6,873,198.25         70.2        0.00         0.0   

January 15, 2018

     35,832,586.21         18,421,659.19         51.4        6,427,640.88         69.3        0.00         0.0   

July 15, 2018

     34,084,655.17         17,360,143.74         50.9        5,982,657.26         68.5        0.00         0.0   

January 15, 2019

     32,336,724.14         16,090,925.56         49.8        5,206,651.89         65.9        0.00         0.0   

July 15, 2019

     30,588,793.10         15,367,124.31         50.2        4,409,075.41         64.7        0.00         0.0   

January 15, 2020

     28,403,879.31         14,108,059.54         49.7        3,881,196.29         63.3        0.00         0.0   

July 15, 2020

     26,218,965.52         12,861,121.81         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     24,034,051.72         11,628,357.18         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N780AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 56,909,137.93       $ 31,065,437.33         54.6   $ 11,343,521.29         74.5   $ 5,842,000.00         84.8

July 15, 2014

     55,398,275.86         30,118,527.51         54.4        10,886,209.12         74.0        5,842,000.00         84.6   

January 15, 2015

     53,383,793.10         28,899,233.71         54.1        10,331,641.77         73.5        5,842,000.00         84.4   

July 15, 2015

     51,369,310.34         27,417,807.06         53.4        10,031,899.56         72.9        5,842,000.00         84.3   

January 15, 2016

     49,354,827.59         26,213,153.76         53.1        9,473,132.23         72.3        5,842,000.00         84.1   

July 15, 2016

     47,340,344.83         24,953,642.16         52.7        8,954,468.11         71.6        5,842,000.00         84.0   

January 15, 2017

     45,325,862.07         23,701,345.70         52.3        8,435,013.46         70.9        0.00         0.0   

July 15, 2017

     43,311,379.31         22,462,298.72         51.9        7,921,330.47         70.2        0.00         0.0   

January 15, 2018

     41,296,896.55         21,230,880.45         51.4        7,407,827.58         69.3        0.00         0.0   

July 15, 2018

     39,282,413.79         20,007,488.61         50.9        6,894,985.94         68.5        0.00         0.0   

January 15, 2019

     37,267,931.03         18,544,720.28         49.8        6,000,643.20         65.9        0.00         0.0   

July 15, 2019

     35,253,448.28         17,710,542.55         50.2        5,081,439.84         64.7        0.00         0.0   

January 15, 2020

     32,735,344.83         16,259,475.99         49.7        4,473,061.50         63.3        0.00         0.0   

July 15, 2020

     30,217,241.38         14,822,385.80         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     27,699,137.93         13,401,630.04         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-23


Table of Contents
     N795AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 56,627,520.00       $ 30,911,708.34         54.6   $ 11,287,387.27         74.5   $ 5,802,000.00         84.8

July 15, 2014

     55,235,040.00         30,029,780.64         54.4        10,854,131.95         74.0        5,802,000.00         84.5   

January 15, 2015

     53,842,560.00         29,147,586.46         54.1        10,420,429.31         73.5        5,802,000.00         84.3   

July 15, 2015

     52,450,080.00         27,994,656.03         53.4        10,242,962.79         72.9        5,802,000.00         84.0   

January 15, 2016

     51,057,600.00         27,117,523.95         53.1        9,799,961.21         72.3        5,802,000.00         83.7   

July 15, 2016

     49,200,960.00         25,934,393.89         52.7        9,306,405.11         71.6        5,802,000.00         83.4   

January 15, 2017

     47,344,320.00         24,756,817.50         52.3        8,810,642.71         70.9        0.00         0.0   

July 15, 2017

     45,487,680.00         23,590,979.38         51.9        8,319,359.75         70.2        0.00         0.0   

January 15, 2018

     43,631,040.00         22,430,871.85         51.4        7,826,525.68         69.3        0.00         0.0   

July 15, 2018

     41,774,400.00         21,276,717.78         50.9        7,332,388.03         68.5        0.00         0.0   

January 15, 2019

     39,917,760.00         19,863,289.24         49.8        6,427,301.66         65.9        0.00         0.0   

July 15, 2019

     38,061,120.00         19,121,053.92         50.2        5,486,138.26         64.7        0.00         0.0   

January 15, 2020

     36,204,480.00         17,982,577.44         49.7        4,947,095.15         63.3        0.00         0.0   

July 15, 2020

     34,347,840.00         16,848,557.73         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     32,491,200.00         15,720,165.84         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N797AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 53,699,520.00       $ 29,313,378.02         54.6   $ 10,703,758.14         74.5   $ 5,502,000.00         84.8

July 15, 2014

     52,379,040.00         28,477,051.55         54.4        10,292,904.86         74.0        5,502,000.00         84.5   

January 15, 2015

     51,058,560.00         27,640,472.37         54.1        9,881,627.38         73.5        5,502,000.00         84.3   

July 15, 2015

     49,738,080.00         26,547,155.72         53.4        9,713,337.00         72.9        5,502,000.00         84.0   

January 15, 2016

     48,417,600.00         25,715,376.90         53.1        9,293,241.40         72.3        5,502,000.00         83.7   

July 15, 2016

     46,656,960.00         24,593,422.13         52.7        8,825,205.26         71.6        5,502,000.00         83.4   

January 15, 2017

     44,896,320.00         23,476,733.86         52.3        8,355,076.91         70.9        0.00         0.0   

July 15, 2017

     43,135,680.00         22,371,176.93         51.9        7,889,196.37         70.2        0.00         0.0   

January 15, 2018

     41,375,040.00         21,271,054.28         51.4        7,421,844.93         69.3        0.00         0.0   

July 15, 2018

     39,614,400.00         20,176,577.26         50.9        6,953,257.31         68.5        0.00         0.0   

January 15, 2019

     37,853,760.00         18,836,231.88         49.8        6,094,969.62         65.9        0.00         0.0   

July 15, 2019

     36,093,120.00         18,132,374.81         50.2        5,202,470.31         64.7        0.00         0.0   

January 15, 2020

     34,332,480.00         17,052,764.75         49.7        4,691,299.12         63.3        0.00         0.0   

July 15, 2020

     32,571,840.00         15,977,381.01         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     30,811,200.00         14,907,334.10         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N798AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 58,198,880.00       $ 31,769,478.94         54.6   $ 11,600,601.56         74.5   $ 5,963,000.00         84.8

July 15, 2014

     56,767,760.00         30,863,078.59         54.4        11,155,323.83         74.0        5,963,000.00         84.5   

January 15, 2015

     55,336,640.00         29,956,404.35         54.1        10,709,586.34         73.5        5,963,000.00         84.3   

July 15, 2015

     53,905,520.00         28,771,481.19         53.4        10,527,195.30         72.9        5,963,000.00         84.0   

January 15, 2016

     52,474,400.00         27,870,009.53         53.1        10,071,900.85         72.3        5,963,000.00         83.7   

July 15, 2016

     50,566,240.00         26,654,048.73         52.7        9,564,649.03         71.6        5,963,000.00         83.4   

January 15, 2017

     48,658,080.00         25,443,795.71         52.3        9,055,129.70         70.9        0.00         0.0   

July 15, 2017

     46,749,920.00         24,245,606.69         51.9        8,550,214.10         70.2        0.00         0.0   

January 15, 2018

     44,841,760.00         23,053,307.28         51.4        8,043,704.35         69.3        0.00         0.0   

July 15, 2018

     42,933,600.00         21,867,126.53         50.9        7,535,854.85         68.5        0.00         0.0   

January 15, 2019

     41,025,440.00         20,414,476.69         49.8        6,605,653.19         65.9        0.00         0.0   

July 15, 2019

     39,117,280.00         19,651,645.04         50.2        5,638,373.40         64.7        0.00         0.0   

January 15, 2020

     37,209,120.00         18,481,576.92         49.7        5,084,372.35         63.3        0.00         0.0   

July 15, 2020

     35,300,960.00         17,316,089.24         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     33,392,800.00         16,156,385.54         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-24


Table of Contents
     N799AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 56,549,440.00       $ 30,869,086.20         54.6   $ 11,271,823.82         74.5   $ 5,794,000.00         84.8

July 15, 2014

     55,158,880.00         29,988,374.53         54.4        10,839,165.90         74.0        5,794,000.00         84.5   

January 15, 2015

     53,768,320.00         29,107,396.75         54.1        10,406,061.25         73.5        5,794,000.00         84.3   

July 15, 2015

     52,377,760.00         27,956,056.02         53.4        10,228,839.44         72.9        5,794,000.00         84.0   

January 15, 2016

     50,987,200.00         27,080,133.36         53.1        9,786,448.68         72.3        5,794,000.00         83.7   

July 15, 2016

     49,133,120.00         25,898,634.64         52.7        9,293,573.12         71.6        5,794,000.00         83.4   

January 15, 2017

     47,279,040.00         24,722,681.93         52.3        8,798,494.29         70.9        0.00         0.0   

July 15, 2017

     45,424,960.00         23,558,451.31         51.9        8,307,888.73         70.2        0.00         0.0   

January 15, 2018

     43,570,880.00         22,399,943.38         51.4        7,815,734.20         69.3        0.00         0.0   

July 15, 2018

     41,716,800.00         21,247,380.70         50.9        7,322,277.88         68.5        0.00         0.0   

January 15, 2019

     39,862,720.00         19,835,901.04         49.8        6,418,439.47         65.9        0.00         0.0   

July 15, 2019

     38,008,640.00         19,094,689.14         50.2        5,478,573.79         64.7        0.00         0.0   

January 15, 2020

     36,154,560.00         17,957,782.43         49.7        4,940,273.92         63.3        0.00         0.0   

July 15, 2020

     34,300,480.00         16,825,326.35         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     32,446,400.00         15,698,490.32         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N750AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 56,549,440.00       $ 30,869,086.20         54.6   $ 11,271,823.82         74.5   $ 5,794,000.00         84.8

July 15, 2014

     55,158,880.00         29,988,374.53         54.4        10,839,165.90         74.0        5,794,000.00         84.5   

January 15, 2015

     53,768,320.00         29,107,396.75         54.1        10,406,061.25         73.5        5,794,000.00         84.3   

July 15, 2015

     52,377,760.00         27,956,056.02         53.4        10,228,839.44         72.9        5,794,000.00         84.0   

January 15, 2016

     50,987,200.00         27,080,133.36         53.1        9,786,448.68         72.3        5,794,000.00         83.7   

July 15, 2016

     49,133,120.00         25,898,634.64         52.7        9,293,573.12         71.6        5,794,000.00         83.4   

January 15, 2017

     47,279,040.00         24,722,681.93         52.3        8,798,494.29         70.9        0.00         0.0   

July 15, 2017

     45,424,960.00         23,558,451.31         51.9        8,307,888.73         70.2        0.00         0.0   

January 15, 2018

     43,570,880.00         22,399,943.38         51.4        7,815,734.20         69.3        0.00         0.0   

July 15, 2018

     41,716,800.00         21,247,380.70         50.9        7,322,277.88         68.5        0.00         0.0   

January 15, 2019

     39,862,720.00         19,835,901.04         49.8        6,418,439.47         65.9        0.00         0.0   

July 15, 2019

     38,008,640.00         19,094,689.14         50.2        5,478,573.79         64.7        0.00         0.0   

January 15, 2020

     36,154,560.00         17,957,782.43         49.7        4,940,273.92         63.3        0.00         0.0   

July 15, 2020

     34,300,480.00         16,825,326.35         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     32,446,400.00         15,698,490.32         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N751AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 54,685,280.00       $ 29,851,482.56         54.6   $ 10,900,246.61         74.5   $ 5,603,000.00         84.8

July 15, 2014

     53,340,560.00         28,999,803.68         54.4        10,481,851.32         74.0        5,603,000.00         84.5   

January 15, 2015

     51,995,840.00         28,147,867.44         54.1        10,063,024.03         73.5        5,603,000.00         84.3   

July 15, 2015

     50,651,120.00         27,034,480.82         53.4        9,891,644.35         72.9        5,603,000.00         84.0   

January 15, 2016

     49,306,400.00         26,187,433.07         53.1        9,463,837.07         72.3        5,603,000.00         83.7   

July 15, 2016

     47,513,440.00         25,044,882.62         52.7        8,987,209.21         71.6        5,603,000.00         83.4   

January 15, 2017

     45,720,480.00         23,907,695.35         52.3        8,508,450.73         70.9        0.00         0.0   

July 15, 2017

     43,927,520.00         22,781,843.75         51.9        8,034,018.04         70.2        0.00         0.0   

January 15, 2018

     42,134,560.00         21,661,526.19         51.4        7,558,087.45         69.3        0.00         0.0   

July 15, 2018

     40,341,600.00         20,546,957.90         50.9        7,080,897.99         68.5        0.00         0.0   

January 15, 2019

     38,548,640.00         19,182,007.86         49.8        6,206,854.74         65.9        0.00         0.0   

July 15, 2019

     36,755,680.00         18,465,230.11         50.2        5,297,971.85         64.7        0.00         0.0   

January 15, 2020

     34,962,720.00         17,365,801.69         49.7        4,777,417.12         63.3        0.00         0.0   

July 15, 2020

     33,169,760.00         16,270,677.17         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     31,376,800.00         15,180,987.45         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-25


Table of Contents
     N752AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 55,214,843.75       $ 30,140,559.68         54.6   $ 11,005,802.91         74.5   $ 5,654,000.00         84.8

July 15, 2014

     53,889,687.50         29,298,349.28         54.4        10,589,759.31         74.0        5,654,000.00         84.5   

January 15, 2015

     52,564,531.25         28,455,727.57         54.1        10,173,085.79         73.5        5,654,000.00         84.2   

July 15, 2015

     51,239,375.00         27,348,455.49         53.4        10,006,524.52         72.9        5,654,000.00         83.9   

January 15, 2016

     49,914,218.75         26,510,255.52         53.1        9,580,501.39         72.3        5,654,000.00         83.6   

July 15, 2016

     48,589,062.50         25,611,855.65         52.7        9,190,664.16         71.6        5,654,000.00         83.3   

January 15, 2017

     46,822,187.50         24,483,789.20         52.3        8,713,475.35         70.9        0.00         0.0   

July 15, 2017

     45,055,312.50         23,366,743.43         51.9        8,240,282.94         70.2        0.00         0.0   

January 15, 2018

     43,288,437.50         22,254,738.69         51.4        7,765,069.73         69.3        0.00         0.0   

July 15, 2018

     41,521,562.50         21,147,941.50         50.9        7,288,009.11         68.5        0.00         0.0   

January 15, 2019

     39,754,687.50         19,782,143.50         49.8        6,401,044.77         65.9        0.00         0.0   

July 15, 2019

     37,987,812.50         19,084,225.87         50.2        5,475,571.71         64.7        0.00         0.0   

January 15, 2020

     36,220,937.50         17,990,751.79         49.7        4,949,343.95         63.3        0.00         0.0   

July 15, 2020

     34,454,062.50         16,900,662.78         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     32,687,187.50         15,814,990.16         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N753AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 56,542,968.75       $ 30,865,553.68         54.6   $ 11,270,533.93         74.5   $ 5,790,000.00         84.8

July 15, 2014

     55,185,937.50         30,003,084.95         54.4        10,844,482.91         74.0        5,790,000.00         84.5   

January 15, 2015

     53,828,906.25         29,140,195.02         54.1        10,417,786.83         73.5        5,790,000.00         84.2   

July 15, 2015

     52,471,875.00         28,006,288.87         53.4        10,247,219.13         72.9        5,790,000.00         83.9   

January 15, 2016

     51,114,843.75         27,147,927.04         53.1        9,810,948.54         72.3        5,790,000.00         83.6   

July 15, 2016

     49,757,812.50         26,227,917.27         52.7        9,411,734.25         71.6        5,790,000.00         83.3   

January 15, 2017

     47,948,437.50         25,072,716.57         52.3        8,923,067.25         70.9        0.00         0.0   

July 15, 2017

     46,139,062.50         23,928,801.64         51.9        8,438,492.79         70.2        0.00         0.0   

January 15, 2018

     44,329,687.50         22,790,049.00         51.4        7,951,848.91         69.3        0.00         0.0   

July 15, 2018

     42,520,312.50         21,656,629.16         50.9        7,463,313.19         68.5        0.00         0.0   

January 15, 2019

     40,710,937.50         20,257,978.57         49.8        6,555,014.01         65.9        0.00         0.0   

July 15, 2019

     38,901,562.50         19,543,273.40         50.2        5,607,279.83         64.7        0.00         0.0   

January 15, 2020

     37,092,187.50         18,423,497.15         49.7        5,068,394.32         63.3        0.00         0.0   

July 15, 2020

     35,282,812.50         17,307,187.39         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     33,473,437.50         16,195,400.25         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N754AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 56,289,062.50       $ 30,726,951.89         54.6   $ 11,219,923.59         74.5   $ 5,764,000.00         84.8

July 15, 2014

     54,938,125.00         29,868,356.07         54.4        10,795,785.75         74.0        5,764,000.00         84.5   

January 15, 2015

     53,587,187.50         29,009,340.95         54.1        10,371,005.74         73.5        5,764,000.00         84.2   

July 15, 2015

     52,236,250.00         27,880,526.61         53.4        10,201,203.99         72.9        5,764,000.00         83.9   

January 15, 2016

     50,885,312.50         27,026,019.25         53.1        9,766,892.47         72.3        5,764,000.00         83.6   

July 15, 2016

     49,534,375.00         26,110,140.78         52.7        9,369,470.85         71.6        5,764,000.00         83.3   

January 15, 2017

     47,733,125.00         24,960,127.51         52.3        8,882,998.21         70.9        0.00         0.0   

July 15, 2017

     45,931,875.00         23,821,349.34         51.9        8,400,599.73         70.2        0.00         0.0   

January 15, 2018

     44,130,625.00         22,687,710.26         51.4        7,916,141.12         69.3        0.00         0.0   

July 15, 2018

     42,329,375.00         21,559,380.05         50.9        7,429,799.17         68.5        0.00         0.0   

January 15, 2019

     40,528,125.00         20,167,010.10         49.8        6,525,578.72         65.9        0.00         0.0   

July 15, 2019

     38,726,875.00         19,455,514.31         50.2        5,582,100.34         64.7        0.00         0.0   

January 15, 2020

     36,925,625.00         18,340,766.42         49.7        5,045,634.69         63.3        0.00         0.0   

July 15, 2020

     35,124,375.00         17,229,469.45         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     33,323,125.00         16,122,674.79         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-26


Table of Contents
     N755AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 55,947,265.63       $ 30,540,372.55         54.6   $ 11,151,794.28         74.5   $ 5,729,000.00         84.8

July 15, 2014

     54,604,531.25         29,686,990.28         54.4        10,730,231.89         74.0        5,729,000.00         84.5   

January 15, 2015

     53,261,796.87         28,833,191.24         54.1        10,308,031.21         73.5        5,729,000.00         84.2   

July 15, 2015

     51,919,062.50         27,711,231.25         53.4        10,139,260.52         72.9        5,729,000.00         83.9   

January 15, 2016

     50,576,328.12         26,861,912.61         53.1        9,707,586.21         72.3        5,729,000.00         83.6   

July 15, 2016

     49,233,593.75         25,951,595.51         52.7        9,312,577.81         71.6        5,729,000.00         83.3   

January 15, 2017

     47,443,281.25         24,808,565.32         52.3        8,829,059.12         70.9        0.00         0.0   

July 15, 2017

     45,652,968.75         23,676,702.00         51.9        8,349,589.84         70.2        0.00         0.0   

January 15, 2018

     43,862,656.25         22,549,946.58         51.4        7,868,072.95         69.3        0.00         0.0   

July 15, 2018

     42,072,343.75         21,428,467.78         50.9        7,384,684.15         68.5        0.00         0.0   

January 15, 2019

     40,282,031.25         20,044,552.55         49.8        6,485,954.28         65.9        0.00         0.0   

July 15, 2019

     38,491,718.75         19,337,377.08         50.2        5,548,204.86         64.7        0.00         0.0   

January 15, 2020

     36,701,406.25         18,229,398.13         49.7        5,014,996.73         63.3        0.00         0.0   

July 15, 2020

     34,911,093.75         17,124,849.15         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     33,120,781.25         16,024,775.14         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N756AM  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 56,152,343.75       $ 30,652,320.15         54.6   $ 11,192,671.86         74.5   $ 5,750,000.00         84.8

July 15, 2014

     54,804,687.50         29,795,809.76         54.4        10,769,564.21         74.0        5,750,000.00         84.5   

January 15, 2015

     53,457,031.25         28,938,881.06         54.1        10,345,815.93         73.5        5,750,000.00         84.2   

July 15, 2015

     52,109,375.00         27,812,808.46         53.4        10,176,426.60         72.9        5,750,000.00         83.9   

January 15, 2016

     50,761,718.75         26,960,376.59         53.1        9,743,169.97         72.3        5,750,000.00         83.6   

July 15, 2016

     49,414,062.50         26,046,722.68         52.7        9,346,713.64         71.6        5,750,000.00         83.3   

January 15, 2017

     47,617,187.50         24,899,502.63         52.3        8,861,422.58         70.9        0.00         0.0   

July 15, 2017

     45,820,312.50         23,763,490.40         51.9        8,380,195.77         70.2        0.00         0.0   

January 15, 2018

     44,023,437.50         22,632,604.79         51.4        7,896,913.85         69.3        0.00         0.0   

July 15, 2018

     42,226,562.50         21,507,015.14         50.9        7,411,753.17         68.5        0.00         0.0   

January 15, 2019

     40,429,687.50         20,118,027.08         49.8        6,509,728.94         65.9        0.00         0.0   

July 15, 2019

     38,632,812.50         19,408,259.42         50.2        5,568,542.15         64.7        0.00         0.0   

January 15, 2020

     36,835,937.50         18,296,219.11         49.7        5,033,379.51         63.3        0.00         0.0   

July 15, 2020

     35,039,062.50         17,187,621.33         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     33,242,187.50         16,083,514.93         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N757AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 55,987,786.26       $ 30,562,491.87         54.6   $ 11,159,871.13         74.5   $ 5,730,000.00         84.8

July 15, 2014

     54,675,572.52         29,725,613.47         54.4        10,744,192.07         74.0        5,730,000.00         84.5   

January 15, 2015

     53,363,358.78         28,888,171.62         54.1        10,327,687.01         73.5        5,730,000.00         84.2   

July 15, 2015

     52,051,145.04         27,781,728.86         53.4        10,165,054.89         72.9        5,730,000.00         83.9   

January 15, 2016

     50,738,931.30         26,948,273.81         53.1        9,738,796.16         72.3        5,730,000.00         83.6   

July 15, 2016

     49,426,717.56         26,053,393.30         52.7        9,349,107.35         71.6        5,730,000.00         83.2   

January 15, 2017

     48,114,503.82         25,159,554.30         52.3        8,953,971.72         70.9        0.00         0.0   

July 15, 2017

     46,364,885.50         24,045,918.75         51.9        8,479,794.14         70.2        0.00         0.0   

January 15, 2018

     44,615,267.18         22,936,866.52         51.4        8,003,076.12         69.3        0.00         0.0   

July 15, 2018

     42,865,648.85         21,832,517.36         50.9        7,523,927.83         68.5        0.00         0.0   

January 15, 2019

     41,116,030.53         20,459,555.02         49.8        6,620,239.50         65.9        0.00         0.0   

July 15, 2019

     39,366,412.21         19,776,803.48         50.2        5,674,283.37         64.7        0.00         0.0   

January 15, 2020

     37,616,793.89         18,684,066.43         49.7        5,140,078.21         63.3        0.00         0.0   

July 15, 2020

     35,867,175.57         17,593,833.51         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     34,117,557.25         16,507,043.69         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-27


Table of Contents
     N758AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 57,385,038.17       $ 31,325,220.72         54.6   $ 11,438,381.00         74.5   $ 5,873,000.00         84.8

July 15, 2014

     56,040,076.34         30,467,456.88         54.4        11,012,328.10         74.0        5,873,000.00         84.5   

January 15, 2015

     54,695,114.50         29,609,115.52         54.1        10,585,428.59         73.5        5,873,000.00         84.2   

July 15, 2015

     53,350,152.67         28,475,059.96         53.4        10,418,737.76         72.9        5,873,000.00         83.9   

January 15, 2016

     52,005,190.84         27,620,804.90         53.1        9,981,841.16         72.3        5,873,000.00         83.6   

July 15, 2016

     50,660,229.01         26,703,591.42         52.7        9,582,427.14         71.6        5,873,000.00         83.2   

January 15, 2017

     49,315,267.18         25,787,445.45         52.3        9,177,430.35         70.9        0.00         0.0   

July 15, 2017

     47,521,984.73         24,646,017.60         51.9        8,691,419.02         70.2        0.00         0.0   

January 15, 2018

     45,728,702.29         23,509,287.44         51.4        8,202,803.85         69.3        0.00         0.0   

July 15, 2018

     43,935,419.85         22,377,377.74         50.9        7,711,697.75         68.5        0.00         0.0   

January 15, 2019

     42,142,137.40         20,970,151.24         49.8        6,785,456.64         65.9        0.00         0.0   

July 15, 2019

     40,348,854.96         20,270,360.71         50.2        5,815,892.89         64.7        0.00         0.0   

January 15, 2020

     38,555,572.52         19,150,352.90         49.7        5,268,355.90         63.3        0.00         0.0   

July 15, 2020

     36,762,290.08         18,032,911.73         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     34,969,007.63         16,918,999.58         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

     N759AN  
            Series A     Series B     Series C  

Date

   Assumed Aircraft
Value
     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV     Outstanding
Balance
     LTV  

January 15, 2014

   $ 58,176,488.55       $ 31,757,255.95         54.6   $ 11,596,138.34         74.5   $ 5,954,000.00         84.8

July 15, 2014

     56,812,977.10         30,887,661.89         54.4        11,164,209.35         74.0        5,954,000.00         84.5   

January 15, 2015

     55,449,465.65         30,017,482.34         54.1        10,731,422.07         73.5        5,954,000.00         84.2   

July 15, 2015

     54,085,954.20         28,867,785.97         53.4        10,562,432.25         72.9        5,954,000.00         83.9   

January 15, 2016

     52,722,442.75         28,001,749.08         53.1        10,119,510.00         72.3        5,954,000.00         83.6   

July 15, 2016

     51,358,931.30         27,071,885.47         52.7        9,714,587.29         71.6        5,954,000.00         83.2   

January 15, 2017

     49,995,419.85         26,143,104.07         52.3        9,304,004.82         70.9        0.00         0.0   

July 15, 2017

     48,177,404.58         24,985,933.73         51.9        8,811,290.45         70.2        0.00         0.0   

January 15, 2018

     46,359,389.31         23,833,525.87         51.4        8,315,936.34         69.3        0.00         0.0   

July 15, 2018

     44,541,374.05         22,686,004.95         50.9        7,818,056.94         68.5        0.00         0.0   

January 15, 2019

     42,723,358.78         21,259,370.08         49.8        6,879,041.18         65.9        0.00         0.0   

July 15, 2019

     40,905,343.51         20,549,928.09         50.2        5,896,105.27         64.7        0.00         0.0   

January 15, 2020

     39,087,328.24         19,414,473.21         49.7        5,341,016.69         63.3        0.00         0.0   

July 15, 2020

     37,269,312.98         18,281,620.37         49.1        0.00         0.0        0.00         0.0   

January 15, 2021

     35,451,297.71         17,152,345.22         48.4        0.00         0.0        0.00         0.0   

July 15, 2021

     0.00         0.00         0.0        0.00         0.0        0.00         0.0   

 

IV-28


Table of Contents

APPENDIX V

EQUIPMENT NOTE PRINCIPAL AMOUNTS AND AMORTIZATION SCHEDULES

A. Boeing 737-823

 

     N901AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 9,979,000.00       $ 0.00       $ 3,629,000.00       $ 0.00       $ 1,814,000.00   

January 15, 2014

     337,895.59         9,641,104.41         108,557.91         3,520,442.09         0.00         1,814,000.00   

July 15, 2014

     388,116.64         9,252,987.77         175,990.41         3,344,451.68         0.00         1,814,000.00   

January 15, 2015

     387,233.16         8,865,754.61         174,893.57         3,169,558.11         0.00         1,814,000.00   

July 15, 2015

     467,409.97         8,398,344.64         96,688.36         3,072,869.75         0.00         1,814,000.00   

January 15, 2016

     382,373.86         8,015,970.78         175,990.12         2,896,879.63         0.00         1,814,000.00   

July 15, 2016

     398,975.76         7,616,995.02         163,565.65         2,733,313.98         0.00         1,814,000.00   

January 15, 2017

     396,549.10         7,220,445.92         163,647.29         2,569,666.69         1,814,000.00         0.00   

July 15, 2017

     392,270.46         6,828,175.46         161,710.36         2,407,956.33         0.00         0.00   

January 15, 2018

     389,688.39         6,438,487.07         161,454.96         2,246,501.37         0.00         0.00   

July 15, 2018

     386,962.96         6,051,524.11         161,023.55         2,085,477.82         0.00         0.00   

January 15, 2019

     6,051,524.11         0.00         2,085,477.82         0.00         0.00         0.00   

 

     N905AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 10,670,000.00       $ 0.00       $ 3,880,000.00       $ 0.00       $ 1,940,000.00   

January 15, 2014

     361,121.13         10,308,878.87         115,720.56         3,764,279.44         0.00         1,940,000.00   

July 15, 2014

     414,998.87         9,893,880.00         188,180.09         3,576,099.35         0.00         1,940,000.00   

January 15, 2015

     414,054.20         9,479,825.80         187,007.27         3,389,092.08         0.00         1,940,000.00   

July 15, 2015

     499,784.32         8,980,041.48         103,385.31         3,285,706.77         0.00         1,940,000.00   

January 15, 2016

     408,858.32         8,571,183.16         188,179.77         3,097,527.00         0.00         1,940,000.00   

July 15, 2016

     426,610.13         8,144,573.03         174,894.75         2,922,632.25         0.00         1,940,000.00   

January 15, 2017

     424,015.39         7,720,557.64         174,982.04         2,747,650.21         1,940,000.00         0.00   

July 15, 2017

     419,440.39         7,301,117.25         172,910.94         2,574,739.27         0.00         0.00   

January 15, 2018

     416,679.49         6,884,437.76         172,637.86         2,402,101.41         0.00         0.00   

July 15, 2018

     413,765.28         6,470,672.48         172,176.57         2,229,924.84         0.00         0.00   

January 15, 2019

     6,470,672.48         0.00         2,229,924.84         0.00         0.00         0.00   

 

     N906AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 10,599,000.00       $ 0.00       $ 3,854,000.00       $ 0.00       $ 1,927,000.00   

January 15, 2014

     351,978.82         10,247,021.18         112,307.85         3,741,692.15         0.00         1,927,000.00   

July 15, 2014

     312,340.84         9,934,680.34         150,845.70         3,590,846.45         0.00         1,927,000.00   

January 15, 2015

     402,187.47         9,532,492.87         182,925.58         3,407,920.87         0.00         1,927,000.00   

July 15, 2015

     488,652.71         9,043,840.16         98,870.81         3,309,050.06         0.00         1,927,000.00   

January 15, 2016

     397,358.26         8,646,481.90         184,310.96         3,124,739.10         0.00         1,927,000.00   

July 15, 2016

     415,453.41         8,231,028.49         171,082.81         2,953,656.29         0.00         1,927,000.00   

January 15, 2017

     413,073.48         7,817,955.01         171,343.57         2,782,312.72         1,927,000.00         0.00   

July 15, 2017

     408,703.11         7,409,251.90         169,439.76         2,612,872.96         0.00         0.00   

January 15, 2018

     406,186.75         7,003,065.15         169,380.36         2,443,492.60         0.00         0.00   

July 15, 2018

     403,539.21         6,599,525.94         169,162.25         2,274,330.35         0.00         0.00   

January 15, 2019

     6,599,525.94         0.00         2,274,330.35         0.00         0.00         0.00   

 

V-1


Table of Contents
     N907AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 11,308,000.00       $ 0.00       $ 4,112,000.00       $ 0.00       $ 2,056,000.00   

January 15, 2014

     375,008.02         10,932,991.98         119,826.13         3,992,173.87         0.00         2,056,000.00   

July 15, 2014

     333,250.01         10,599,741.97         160,943.82         3,831,230.05         0.00         2,056,000.00   

January 15, 2015

     429,111.28         10,170,630.69         195,171.25         3,636,058.80         0.00         2,056,000.00   

July 15, 2015

     521,364.80         9,649,265.89         105,489.56         3,530,569.24         0.00         2,056,000.00   

January 15, 2016

     423,958.78         9,225,307.11         196,649.37         3,333,919.87         0.00         2,056,000.00   

July 15, 2016

     443,265.30         8,782,041.81         182,535.68         3,151,384.19         0.00         2,056,000.00   

January 15, 2017

     440,726.04         8,341,315.77         182,813.89         2,968,570.30         2,056,000.00         0.00   

July 15, 2017

     436,063.09         7,905,252.68         180,782.65         2,787,787.65         0.00         0.00   

January 15, 2018

     433,378.29         7,471,874.39         180,719.26         2,607,068.39         0.00         0.00   

July 15, 2018

     430,553.51         7,041,320.88         180,486.55         2,426,581.84         0.00         0.00   

January 15, 2019

     7,041,320.88         0.00         2,426,581.84         0.00         0.00         0.00   

 

     N909AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 11,392,000.00       $ 0.00       $ 4,143,000.00       $ 0.00       $ 2,071,000.00   

January 15, 2014

     377,471.44         11,014,528.56         121,053.10         4,021,946.90         0.00         2,071,000.00   

July 15, 2014

     335,735.34         10,678,793.22         162,144.12         3,859,802.78         0.00         2,071,000.00   

January 15, 2015

     432,311.52         10,246,481.70         196,626.81         3,663,175.97         0.00         2,071,000.00   

July 15, 2015

     525,253.07         9,721,228.63         106,276.28         3,556,899.69         0.00         2,071,000.00   

January 15, 2016

     427,120.59         9,294,108.04         198,115.96         3,358,783.73         0.00         2,071,000.00   

July 15, 2016

     446,571.10         8,847,536.94         183,897.00         3,174,886.73         0.00         2,071,000.00   

January 15, 2017

     444,012.91         8,403,524.03         184,177.29         2,990,709.44         2,071,000.00         0.00   

July 15, 2017

     439,315.18         7,964,208.85         182,130.90         2,808,578.54         0.00         0.00   

January 15, 2018

     436,610.36         7,527,598.49         182,067.04         2,626,511.50         0.00         0.00   

July 15, 2018

     433,764.52         7,093,833.97         181,832.59         2,444,678.91         0.00         0.00   

January 15, 2019

     7,093,833.97         0.00         2,444,678.91         0.00         0.00         0.00   

 

     N910AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 11,900,000.00       $ 0.00       $ 4,327,000.00       $ 0.00       $ 2,164,000.00   

January 15, 2014

     394,479.42         11,505,520.58         125,767.73         4,201,232.27         0.00         2,164,000.00   

July 15, 2014

     350,701.33         11,154,819.25         169,371.98         4,031,860.29         0.00         2,164,000.00   

January 15, 2015

     451,582.57         10,703,236.68         205,391.80         3,826,468.49         0.00         2,164,000.00   

July 15, 2015

     548,667.15         10,154,569.53         111,013.73         3,715,454.76         0.00         2,164,000.00   

January 15, 2016

     446,160.25         9,708,409.28         206,947.33         3,508,507.43         0.00         2,164,000.00   

July 15, 2016

     466,477.79         9,241,931.49         192,094.53         3,316,412.90         0.00         2,164,000.00   

January 15, 2017

     463,805.57         8,778,125.92         192,387.32         3,124,025.58         2,164,000.00         0.00   

July 15, 2017

     458,898.43         8,319,227.49         190,249.70         2,933,775.88         0.00         0.00   

January 15, 2018

     456,073.03         7,863,154.46         190,183.00         2,743,592.88         0.00         0.00   

July 15, 2018

     453,100.34         7,410,054.12         189,938.10         2,553,654.78         0.00         0.00   

January 15, 2019

     7,410,054.12         0.00         2,553,654.78         0.00         0.00         0.00   

 

V-2


Table of Contents
     N913AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 11,024,000.00       $ 0.00       $ 4,009,000.00       $ 0.00       $ 2,004,000.00   

January 15, 2014

     365,750.85         10,658,249.15         117,148.26         3,891,851.74         0.00         2,004,000.00   

July 15, 2014

     324,875.54         10,333,373.61         156,899.36         3,734,952.38         0.00         2,004,000.00   

January 15, 2015

     418,327.83         9,915,045.78         190,266.66         3,544,685.72         0.00         2,004,000.00   

July 15, 2015

     508,263.07         9,406,782.71         102,838.63         3,441,847.09         0.00         2,004,000.00   

January 15, 2016

     413,304.82         8,993,477.89         191,707.64         3,250,139.45         0.00         2,004,000.00   

July 15, 2016

     432,126.17         8,561,351.72         177,948.61         3,072,190.84         0.00         2,004,000.00   

January 15, 2017

     429,650.72         8,131,701.00         178,219.83         2,893,971.01         2,004,000.00         0.00   

July 15, 2017

     425,104.96         7,706,596.04         176,239.63         2,717,731.38         0.00         0.00   

January 15, 2018

     422,487.62         7,284,108.42         176,177.85         2,541,553.53         0.00         0.00   

July 15, 2018

     419,733.83         6,864,374.59         175,950.97         2,365,602.56         0.00         0.00   

January 15, 2019

     6,864,374.59         0.00         2,365,602.56         0.00         0.00         0.00   

 

     N912AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 10,824,000.00       $ 0.00       $ 3,936,000.00       $ 0.00       $ 1,968,000.00   

January 15, 2014

     358,957.09         10,465,042.91         114,697.38         3,821,302.62         0.00         1,968,000.00   

July 15, 2014

     318,986.40         10,146,056.51         154,055.18         3,667,247.44         0.00         1,968,000.00   

January 15, 2015

     410,744.64         9,735,311.87         186,817.62         3,480,429.82         0.00         1,968,000.00   

July 15, 2015

     499,049.58         9,236,262.29         100,974.44         3,379,455.38         0.00         1,968,000.00   

January 15, 2016

     405,812.69         8,830,449.60         188,232.47         3,191,222.91         0.00         1,968,000.00   

July 15, 2016

     424,292.85         8,406,156.75         174,722.87         3,016,500.04         0.00         1,968,000.00   

January 15, 2017

     421,862.27         7,984,294.48         174,989.17         2,841,510.87         1,968,000.00         0.00   

July 15, 2017

     417,398.92         7,566,895.56         173,044.87         2,668,466.00         0.00         0.00   

January 15, 2018

     414,829.02         7,152,066.54         172,984.20         2,495,481.80         0.00         0.00   

July 15, 2018

     412,125.15         6,739,941.39         172,761.44         2,322,720.36         0.00         0.00   

January 15, 2019

     6,739,941.39         0.00         2,322,720.36         0.00         0.00         0.00   

 

     N914AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 10,316,000.00       $ 0.00       $ 3,751,000.00       $ 0.00       $ 1,876,000.00   

January 15, 2014

     341,949.11         9,974,050.89         108,982.75         3,642,017.25         0.00         1,876,000.00   

July 15, 2014

     304,020.40         9,670,030.49         146,827.32         3,495,189.93         0.00         1,876,000.00   

January 15, 2015

     391,473.60         9,278,556.89         178,052.63         3,317,137.30         0.00         1,876,000.00   

July 15, 2015

     475,635.50         8,802,921.39         96,236.99         3,220,900.31         0.00         1,876,000.00   

January 15, 2016

     386,773.03         8,416,148.36         179,401.11         3,041,499.20         0.00         1,876,000.00   

July 15, 2016

     404,386.15         8,011,762.21         166,525.33         2,874,973.87         0.00         1,876,000.00   

January 15, 2017

     402,069.63         7,609,692.58         166,779.15         2,708,194.72         1,876,000.00         0.00   

July 15, 2017

     397,815.66         7,211,876.92         164,926.06         2,543,268.66         0.00         0.00   

January 15, 2018

     395,366.35         6,816,510.57         164,868.24         2,378,400.42         0.00         0.00   

July 15, 2018

     392,789.33         6,423,721.24         164,655.93         2,213,744.49         0.00         0.00   

January 15, 2019

     6,423,721.24         0.00         2,213,744.49         0.00         0.00         0.00   

 

V-3


Table of Contents
     N915AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 11,007,000.00       $ 0.00       $ 4,003,000.00       $ 0.00       $ 2,001,000.00   

January 15, 2014

     364,703.66         10,642,296.34         116,973.42         3,886,026.58         0.00         2,001,000.00   

July 15, 2014

     324,389.28         10,317,907.06         156,664.51         3,729,362.07         0.00         2,001,000.00   

January 15, 2015

     417,701.70         9,900,205.36         189,981.88         3,539,380.19         0.00         2,001,000.00   

July 15, 2015

     507,502.32         9,392,703.04         102,684.71         3,436,695.48         0.00         2,001,000.00   

January 15, 2016

     412,686.20         8,980,016.84         191,420.69         3,245,274.79         0.00         2,001,000.00   

July 15, 2016

     431,479.38         8,548,537.46         177,682.27         3,067,592.52         0.00         2,001,000.00   

January 15, 2017

     429,007.64         8,119,529.82         177,953.08         2,889,639.44         2,001,000.00         0.00   

July 15, 2017

     424,468.68         7,695,061.14         175,975.85         2,713,663.59         0.00         0.00   

January 15, 2018

     421,855.26         7,273,205.88         175,914.14         2,537,749.45         0.00         0.00   

July 15, 2018

     419,105.59         6,854,100.29         175,687.62         2,362,061.83         0.00         0.00   

January 15, 2019

     6,854,100.29         0.00         2,362,061.83         0.00         0.00         0.00   

 

     N916AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 10,564,000.00       $ 0.00       $ 3,841,000.00       $ 0.00       $ 1,921,000.00   

January 15, 2014

     350,656.97         10,213,343.03         111,605.40         3,729,394.60         0.00         1,921,000.00   

July 15, 2014

     311,314.30         9,902,028.73         150,349.93         3,579,044.67         0.00         1,921,000.00   

January 15, 2015

     400,865.62         9,501,163.11         182,324.37         3,396,720.30         0.00         1,921,000.00   

July 15, 2015

     487,046.70         9,014,116.41         98,545.86         3,298,174.44         0.00         1,921,000.00   

January 15, 2016

     396,052.28         8,618,064.13         183,705.20         3,114,469.24         0.00         1,921,000.00   

July 15, 2016

     414,087.97         8,203,976.16         170,520.52         2,943,948.72         0.00         1,921,000.00   

January 15, 2017

     411,715.87         7,792,260.29         170,780.42         2,773,168.30         1,921,000.00         0.00   

July 15, 2017

     407,359.84         7,384,900.45         168,882.88         2,604,285.42         0.00         0.00   

January 15, 2018

     404,851.77         6,980,048.68         168,823.68         2,435,461.74         0.00         0.00   

July 15, 2018

     402,212.93         6,577,835.75         168,606.27         2,266,855.47         0.00         0.00   

January 15, 2019

     6,577,835.75         0.00         2,266,855.47         0.00         0.00         0.00   

 

     N917AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 10,518,000.00       $ 0.00       $ 3,825,000.00       $ 0.00       $ 1,912,000.00   

January 15, 2014

     348,970.33         10,169,029.67         111,786.39         3,713,213.61         0.00         1,912,000.00   

July 15, 2014

     309,963.58         9,859,066.09         149,697.59         3,563,516.02         0.00         1,912,000.00   

January 15, 2015

     399,126.36         9,459,939.73         181,533.32         3,381,982.70         0.00         1,912,000.00   

July 15, 2015

     484,933.51         8,975,006.22         98,118.28         3,283,864.42         0.00         1,912,000.00   

January 15, 2016

     394,333.90         8,580,672.32         182,908.15         3,100,956.27         0.00         1,912,000.00   

July 15, 2016

     412,291.34         8,168,380.98         169,780.67         2,931,175.60         0.00         1,912,000.00   

January 15, 2017

     409,929.52         7,758,451.46         170,039.45         2,761,136.15         1,912,000.00         0.00   

July 15, 2017

     405,592.41         7,352,859.05         168,150.13         2,592,986.02         0.00         0.00   

January 15, 2018

     403,095.20         6,949,763.85         168,091.19         2,424,894.83         0.00         0.00   

July 15, 2018

     400,467.82         6,549,296.03         167,874.73         2,257,020.10         0.00         0.00   

January 15, 2019

     6,549,296.03         0.00         2,257,020.10         0.00         0.00         0.00   

 

V-4


Table of Contents
     N918AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 11,517,000.00       $ 0.00       $ 4,188,000.00       $ 0.00       $ 2,094,000.00   

January 15, 2014

     381,939.10         11,135,060.90         122,040.81         4,065,959.19         0.00         2,094,000.00   

July 15, 2014

     339,409.31         10,795,651.59         163,918.47         3,902,040.72         0.00         2,094,000.00   

January 15, 2015

     437,042.32         10,358,609.27         198,778.50         3,703,262.22         0.00         2,094,000.00   

July 15, 2015

     531,000.92         9,827,608.35         107,439.27         3,595,822.95         0.00         2,094,000.00   

January 15, 2016

     431,794.59         9,395,813.76         200,283.94         3,395,539.01         0.00         2,094,000.00   

July 15, 2016

     451,457.94         8,944,355.82         185,909.39         3,209,629.62         0.00         2,094,000.00   

January 15, 2017

     448,871.76         8,495,484.06         186,192.75         3,023,436.87         2,094,000.00         0.00   

July 15, 2017

     444,122.62         8,051,361.44         184,123.96         2,839,312.91         0.00         0.00   

January 15, 2018

     441,388.20         7,609,973.24         184,059.41         2,655,253.50         0.00         0.00   

July 15, 2018

     438,511.22         7,171,462.02         183,822.39         2,471,431.11         0.00         0.00   

January 15, 2019

     7,171,462.02         0.00         2,471,431.11         0.00         0.00         0.00   

 

     N919AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 10,582,000.00       $ 0.00       $ 3,848,000.00       $ 0.00       $ 1,924,000.00   

January 15, 2014

     350,931.63         10,231,068.37         112,133.01         3,735,866.99         0.00         1,924,000.00   

July 15, 2014

     311,854.58         9,919,213.79         150,610.85         3,585,256.14         0.00         1,924,000.00   

January 15, 2015

     401,561.33         9,517,652.46         182,640.81         3,402,615.33         0.00         1,924,000.00   

July 15, 2015

     487,891.97         9,029,760.49         98,716.88         3,303,898.45         0.00         1,924,000.00   

January 15, 2016

     396,739.64         8,633,020.85         184,024.02         3,119,874.43         0.00         1,924,000.00   

July 15, 2016

     414,806.62         8,218,214.23         170,816.46         2,949,057.97         0.00         1,924,000.00   

January 15, 2017

     412,430.40         7,805,783.83         171,076.82         2,777,981.15         1,924,000.00         0.00   

July 15, 2017

     408,066.83         7,397,717.00         169,175.98         2,608,805.17         0.00         0.00   

January 15, 2018

     405,554.39         6,992,162.61         169,116.66         2,439,688.51         0.00         0.00   

July 15, 2018

     402,910.97         6,589,251.64         168,898.89         2,270,789.62         0.00         0.00   

January 15, 2019

     6,589,251.64         0.00         2,270,789.62         0.00         0.00         0.00   

 

     N920AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 11,755,000.00       $ 0.00       $ 4,275,000.00       $ 0.00       $ 2,137,000.00   

January 15, 2014

     389,509.63         11,365,490.37         124,899.66         4,150,100.34         0.00         2,137,000.00   

July 15, 2014

     346,433.06         11,019,057.31         167,310.61         3,982,789.73         0.00         2,137,000.00   

January 15, 2015

     446,086.49         10,572,970.82         202,892.03         3,779,897.70         0.00         2,137,000.00   

July 15, 2015

     541,989.49         10,030,981.33         109,662.62         3,670,235.08         0.00         2,137,000.00   

January 15, 2016

     440,730.17         9,590,251.16         204,428.63         3,465,806.45         0.00         2,137,000.00   

July 15, 2016

     460,800.43         9,129,450.73         189,756.61         3,276,049.84         0.00         2,137,000.00   

January 15, 2017

     458,160.73         8,671,290.00         190,045.83         3,086,004.01         2,137,000.00         0.00   

July 15, 2017

     453,313.32         8,217,976.68         187,934.23         2,898,069.78         0.00         0.00   

January 15, 2018

     450,522.30         7,767,454.38         187,868.34         2,710,201.44         0.00         0.00   

July 15, 2018

     447,585.79         7,319,868.59         187,626.42         2,522,575.02         0.00         0.00   

January 15, 2019

     7,319,868.59         0.00         2,522,575.02         0.00         0.00         0.00   

 

V-5


Table of Contents
     N921AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 11,952,000.00       $ 0.00       $ 4,346,000.00       $ 0.00       $ 2,173,000.00   

January 15, 2014

     396,848.46         11,555,151.54         126,645.02         4,219,354.98         0.00         2,173,000.00   

July 15, 2014

     352,214.14         11,202,937.40         170,102.60         4,049,252.38         0.00         2,173,000.00   

January 15, 2015

     453,530.55         10,749,406.85         206,277.79         3,842,974.59         0.00         2,173,000.00   

July 15, 2015

     551,033.91         10,198,372.94         111,492.61         3,731,481.98         0.00         2,173,000.00   

January 15, 2016

     448,084.83         9,750,288.11         207,840.02         3,523,641.96         0.00         2,173,000.00   

July 15, 2016

     468,490.03         9,281,798.08         192,923.17         3,330,718.79         0.00         2,173,000.00   

January 15, 2017

     465,806.26         8,815,991.82         193,217.21         3,137,501.58         2,173,000.00         0.00   

July 15, 2017

     460,877.97         8,355,113.85         191,070.37         2,946,431.21         0.00         0.00   

January 15, 2018

     458,040.38         7,897,073.47         191,003.39         2,755,427.82         0.00         0.00   

July 15, 2018

     455,054.86         7,442,018.61         190,757.42         2,564,670.40         0.00         0.00   

January 15, 2019

     7,442,018.61         0.00         2,564,670.40         0.00         0.00         0.00   

 

     N922AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 11,519,000.00       $ 0.00       $ 4,189,000.00       $ 0.00       $ 2,094,000.00   

January 15, 2014

     374,712.75         11,144,287.25         119,671.81         4,069,328.19         0.00         2,094,000.00   

July 15, 2014

     332,069.74         10,812,217.51         161,299.79         3,908,028.40         0.00         2,094,000.00   

January 15, 2015

     332,045.10         10,480,172.41         161,306.67         3,746,721.73         0.00         2,094,000.00   

July 15, 2015

     523,053.59         9,957,118.82         103,512.20         3,643,209.53         0.00         2,094,000.00   

January 15, 2016

     422,822.37         9,534,296.45         197,624.47         3,445,585.06         0.00         2,094,000.00   

July 15, 2016

     442,965.97         9,091,330.48         183,214.45         3,262,370.61         0.00         2,094,000.00   

January 15, 2017

     440,583.12         8,650,747.36         183,677.47         3,078,693.14         2,094,000.00         0.00   

July 15, 2017

     436,012.76         8,214,734.60         181,766.68         2,896,926.46         0.00         0.00   

January 15, 2018

     433,511.20         7,781,223.40         181,920.77         2,715,005.69         0.00         0.00   

July 15, 2018

     430,888.82         7,350,334.58         181,931.47         2,533,074.22         0.00         0.00   

January 15, 2019

     7,350,334.58         0.00         2,533,074.22         0.00         0.00         0.00   

 

     N923AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 12,023,000.00       $ 0.00       $ 4,372,000.00       $ 0.00       $ 2,186,000.00   

January 15, 2014

     390,939.55         11,632,060.45         124,561.80         4,247,438.20         0.00         2,186,000.00   

July 15, 2014

     346,604.07         11,285,456.38         168,359.69         4,079,078.51         0.00         2,186,000.00   

January 15, 2015

     346,578.35         10,938,878.03         168,366.89         3,910,711.62         0.00         2,186,000.00   

July 15, 2015

     545,947.07         10,392,930.96         108,042.82         3,802,668.80         0.00         2,186,000.00   

January 15, 2016

     441,328.84         9,951,602.12         206,274.27         3,596,394.53         0.00         2,186,000.00   

July 15, 2016

     462,354.10         9,489,248.02         191,233.54         3,405,160.99         0.00         2,186,000.00   

January 15, 2017

     459,866.96         9,029,381.06         191,716.84         3,213,444.15         2,186,000.00         0.00   

July 15, 2017

     455,096.56         8,574,284.50         189,722.40         3,023,721.75         0.00         0.00   

January 15, 2018

     452,485.51         8,121,798.99         189,883.24         2,833,838.51         0.00         0.00   

July 15, 2018

     449,748.35         7,672,050.64         189,894.42         2,643,944.09         0.00         0.00   

January 15, 2019

     7,672,050.64         0.00         2,643,944.09         0.00         0.00         0.00   

 

V-6


Table of Contents
     N926AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 12,271,000.00       $ 0.00       $ 4,462,000.00       $ 0.00       $ 2,231,000.00   

January 15, 2014

     399,487.26         11,871,512.74         127,125.97         4,334,874.03         0.00         2,231,000.00   

July 15, 2014

     353,739.09         11,517,773.65         171,825.47         4,163,048.56         0.00         2,231,000.00   

January 15, 2015

     353,712.86         11,164,060.79         171,832.81         3,991,215.75         0.00         2,231,000.00   

July 15, 2015

     557,185.69         10,606,875.10         110,266.94         3,880,948.81         0.00         2,231,000.00   

January 15, 2016

     450,413.84         10,156,461.26         210,520.54         3,670,428.27         0.00         2,231,000.00   

July 15, 2016

     471,871.91         9,684,589.35         195,170.19         3,475,258.08         0.00         2,231,000.00   

January 15, 2017

     469,333.56         9,215,255.79         195,663.43         3,279,594.65         2,231,000.00         0.00   

July 15, 2017

     464,464.98         8,750,790.81         193,627.95         3,085,966.70         0.00         0.00   

January 15, 2018

     461,800.17         8,288,990.64         193,792.09         2,892,174.61         0.00         0.00   

July 15, 2018

     459,006.66         7,829,983.98         193,803.49         2,698,371.12         0.00         0.00   

January 15, 2019

     7,829,983.98         0.00         2,698,371.12         0.00         0.00         0.00   

 

     N957AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 12,547,000.00       $ 0.00       $ 4,563,000.00       $ 0.00       $ 2,281,000.00   

January 15, 2014

     392,585.90         12,154,414.10         124,824.75         4,438,175.25         0.00         2,281,000.00   

July 15, 2014

     346,771.98         11,807,642.12         170,355.01         4,267,820.24         0.00         2,281,000.00   

January 15, 2015

     346,876.77         11,460,765.35         170,530.90         4,097,289.34         0.00         2,281,000.00   

July 15, 2015

     453,329.65         11,007,435.70         69,779.44         4,027,509.90         0.00         2,281,000.00   

January 15, 2016

     344,886.35         10,662,549.35         174,187.22         3,853,322.68         0.00         2,281,000.00   

July 15, 2016

     465,204.08         10,197,345.27         194,065.15         3,659,257.53         0.00         2,281,000.00   

January 15, 2017

     463,020.39         9,734,324.88         194,932.66         3,464,324.87         2,281,000.00         0.00   

July 15, 2017

     458,404.92         9,275,919.96         193,171.35         3,271,153.52         0.00         0.00   

January 15, 2018

     456,151.67         8,819,768.29         193,781.25         3,077,372.27         0.00         0.00   

July 15, 2018

     453,810.77         8,365,957.52         194,293.81         2,883,078.46         0.00         0.00   

January 15, 2019

     8,365,957.52         0.00         2,883,078.46         0.00         0.00         0.00   

 

     N965AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 13,004,000.00       $ 0.00       $ 4,729,000.00       $ 0.00       $ 2,364,000.00   

January 15, 2014

     400,121.34         12,603,878.66         126,703.10         4,602,296.90         0.00         2,364,000.00   

July 15, 2014

     352,187.15         12,251,691.51         173,976.96         4,428,319.94         0.00         2,364,000.00   

January 15, 2015

     352,359.14         11,899,332.37         174,240.38         4,254,079.56         0.00         2,364,000.00   

July 15, 2015

     463,028.00         11,436,304.37         69,650.93         4,184,428.63         0.00         2,364,000.00   

January 15, 2016

     350,510.10         11,085,794.27         178,150.10         4,006,278.53         0.00         2,364,000.00   

July 15, 2016

     375,683.90         10,710,110.37         163,018.25         3,843,260.28         0.00         2,364,000.00   

January 15, 2017

     471,723.58         10,238,386.79         199,546.06         3,643,714.22         2,364,000.00         0.00   

July 15, 2017

     467,115.05         9,771,271.74         197,874.88         3,445,839.34         0.00         0.00   

January 15, 2018

     465,007.06         9,306,264.68         198,719.92         3,247,119.42         0.00         0.00   

July 15, 2018

     462,829.41         8,843,435.27         199,492.45         3,047,626.97         0.00         0.00   

January 15, 2019

     8,843,435.27         0.00         3,047,626.97         0.00         0.00         0.00   

 

V-7


Table of Contents
     N966AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 12,839,000.00       $ 0.00       $ 4,669,000.00       $ 0.00       $ 2,334,000.00   

January 15, 2014

     395,046.49         12,443,953.51         125,099.65         4,543,900.35         0.00         2,334,000.00   

July 15, 2014

     347,718.40         12,096,235.11         171,769.44         4,372,130.91         0.00         2,334,000.00   

January 15, 2015

     347,888.21         11,748,346.90         172,029.52         4,200,101.39         0.00         2,334,000.00   

July 15, 2015

     457,152.83         11,291,194.07         68,767.16         4,131,334.23         0.00         2,334,000.00   

January 15, 2016

     346,062.63         10,945,131.44         175,889.63         3,955,444.60         0.00         2,334,000.00   

July 15, 2016

     370,917.01         10,574,214.43         160,949.78         3,794,494.82         0.00         2,334,000.00   

January 15, 2017

     465,738.09         10,108,476.34         197,014.11         3,597,480.71         2,334,000.00         0.00   

July 15, 2017

     461,188.03         9,647,288.31         195,364.13         3,402,116.58         0.00         0.00   

January 15, 2018

     459,106.78         9,188,181.53         196,198.45         3,205,918.13         0.00         0.00   

July 15, 2018

     456,956.77         8,731,224.76         196,961.18         3,008,956.95         0.00         0.00   

January 15, 2019

     8,731,224.76         0.00         3,008,956.95         0.00         0.00         0.00   

 

     N968AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 11,869,000.00       $ 0.00       $ 4,316,000.00       $ 0.00       $ 2,158,000.00   

January 15, 2014

     365,050.98         11,503,949.02         115,341.59         4,200,658.41         0.00         2,158,000.00   

July 15, 2014

     321,452.07         11,182,496.95         158,794.14         4,041,864.27         0.00         2,158,000.00   

January 15, 2015

     321,609.07         10,860,887.88         159,034.57         3,882,829.70         0.00         2,158,000.00   

July 15, 2015

     422,619.94         10,438,267.94         63,572.55         3,819,257.15         0.00         2,158,000.00   

January 15, 2016

     319,921.39         10,118,346.55         162,603.10         3,656,654.05         0.00         2,158,000.00   

July 15, 2016

     342,898.28         9,775,448.27         148,791.78         3,507,862.27         0.00         2,158,000.00   

January 15, 2017

     430,556.67         9,344,891.60         182,131.85         3,325,730.42         2,158,000.00         0.00   

July 15, 2017

     426,350.33         8,918,541.27         180,606.51         3,145,123.91         0.00         0.00   

January 15, 2018

     424,426.29         8,494,114.98         181,377.81         2,963,746.10         0.00         0.00   

July 15, 2018

     422,438.69         8,071,676.29         182,082.91         2,781,663.19         0.00         0.00   

January 15, 2019

     8,071,676.29         0.00         2,781,663.19         0.00         0.00         0.00   

 

     N981AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 21,217,000.00       $ 0.00       $ 7,715,000.00       $ 0.00       $ 3,858,000.00   

January 15, 2014

     517,798.20         20,699,201.80         156,701.89         7,558,298.11         0.00         3,858,000.00   

July 15, 2014

     441,114.47         20,258,087.33         236,101.67         7,322,196.44         0.00         3,858,000.00   

January 15, 2015

     442,570.68         19,815,516.65         238,035.60         7,084,160.84         0.00         3,858,000.00   

July 15, 2015

     629,498.13         19,186,018.52         64,189.83         7,019,971.01         0.00         3,858,000.00   

January 15, 2016

     443,517.53         18,742,500.99         246,646.75         6,773,324.26         0.00         3,858,000.00   

July 15, 2016

     487,929.47         18,254,571.52         222,778.35         6,550,545.91         0.00         3,858,000.00   

January 15, 2017

     489,348.63         17,765,222.89         228,124.56         6,322,421.35         3,858,000.00         0.00   

July 15, 2017

     486,652.67         17,278,570.22         229,132.92         6,093,288.43         0.00         0.00   

January 15, 2018

     488,640.12         16,789,930.10         234,986.53         5,858,301.90         0.00         0.00   

July 15, 2018

     490,992.44         16,298,937.66         241,357.76         5,616,944.14         0.00         0.00   

January 15, 2019

     702,224.97         15,596,712.69         570,208.12         5,046,736.02         0.00         0.00   

July 15, 2019

     180,761.43         15,415,951.26         623,651.37         4,423,084.65         0.00         0.00   

January 15, 2020

     500,986.80         14,914,964.46         319,904.86         4,103,179.79         0.00         0.00   

July 15, 2020

     507,746.44         14,407,218.02         4,103,179.79         0.00         0.00         0.00   

January 15, 2021

     514,900.59         13,892,317.43         0.00         0.00         0.00         0.00   

July 15, 2021

     2,337,441.69         11,554,875.74         0.00         0.00         0.00         0.00   

January 15, 2022

     606,840.33         10,948,035.41         0.00         0.00         0.00         0.00   

July 15, 2022

     615,603.55         10,332,431.86         0.00         0.00         0.00         0.00   

January 15, 2023

     10,332,431.86         0.00         0.00         0.00         0.00         0.00   

 

V-8


Table of Contents
     N983AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 21,342,000.00       $ 0.00       $ 7,761,000.00       $ 0.00       $ 3,880,000.00   

January 15, 2014

     521,174.96         20,820,825.04         158,291.25         7,602,708.75         0.00         3,880,000.00   

July 15, 2014

     443,706.35         20,377,118.69         237,488.95         7,365,219.80         0.00         3,880,000.00   

January 15, 2015

     445,171.11         19,931,947.58         239,434.24         7,125,785.56         0.00         3,880,000.00   

July 15, 2015

     633,196.90         19,298,750.68         64,566.98         7,061,218.58         0.00         3,880,000.00   

January 15, 2016

     446,123.53         18,852,627.15         248,096.00         6,813,122.58         0.00         3,880,000.00   

July 15, 2016

     490,796.42         18,361,830.73         224,087.34         6,589,035.24         0.00         3,880,000.00   

January 15, 2017

     492,223.92         17,869,606.81         229,464.95         6,359,570.29         3,880,000.00         0.00   

July 15, 2017

     489,512.11         17,380,094.70         230,479.25         6,129,091.04         0.00         0.00   

January 15, 2018

     491,511.25         16,888,583.45         236,367.25         5,892,723.79         0.00         0.00   

July 15, 2018

     493,877.39         16,394,706.06         242,775.91         5,649,947.88         0.00         0.00   

January 15, 2019

     706,351.06         15,688,355.00         573,558.52         5,076,389.36         0.00         0.00   

July 15, 2019

     181,823.54         15,506,531.46         627,315.79         4,449,073.57         0.00         0.00   

January 15, 2020

     503,930.47         15,002,600.99         321,784.54         4,127,289.03         0.00         0.00   

July 15, 2020

     510,729.83         14,491,871.16         4,127,289.03         0.00         0.00         0.00   

January 15, 2021

     517,926.01         13,973,945.15         0.00         0.00         0.00         0.00   

July 15, 2021

     2,351,175.90         11,622,769.25         0.00         0.00         0.00         0.00   

January 15, 2022

     610,405.97         11,012,363.28         0.00         0.00         0.00         0.00   

July 15, 2022

     619,220.68         10,393,142.60         0.00         0.00         0.00         0.00   

January 15, 2023

     10,393,142.60         0.00         0.00         0.00         0.00         0.00   

 

     N800NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 22,149,000.00       $ 0.00       $ 8,054,000.00       $ 0.00       $ 4,027,000.00   

January 15, 2014

     541,201.07         21,607,798.93         163,928.32         7,890,071.68         0.00         4,027,000.00   

July 15, 2014

     460,477.32         21,147,321.61         246,465.42         7,643,606.26         0.00         4,027,000.00   

January 15, 2015

     461,997.44         20,685,324.17         248,484.25         7,395,122.01         0.00         4,027,000.00   

July 15, 2015

     657,130.12         20,028,194.05         67,007.45         7,328,114.56         0.00         4,027,000.00   

January 15, 2016

     462,985.86         19,565,208.19         257,473.38         7,070,641.18         0.00         4,027,000.00   

July 15, 2016

     509,347.26         19,055,860.93         232,557.27         6,838,083.91         0.00         4,027,000.00   

January 15, 2017

     510,828.73         18,545,032.20         238,138.14         6,599,945.77         4,027,000.00         0.00   

July 15, 2017

     508,014.41         18,037,017.79         239,190.78         6,360,754.99         0.00         0.00   

January 15, 2018

     510,089.12         17,526,928.67         245,301.33         6,115,453.66         0.00         0.00   

July 15, 2018

     512,544.69         17,014,383.98         251,952.22         5,863,501.44         0.00         0.00   

January 15, 2019

     733,049.32         16,281,334.66         595,237.56         5,268,263.88         0.00         0.00   

July 15, 2019

     188,696.00         16,092,638.66         651,026.72         4,617,237.16         0.00         0.00   

January 15, 2020

     522,977.76         15,569,660.90         333,947.17         4,283,289.99         0.00         0.00   

July 15, 2020

     530,034.11         15,039,626.79         4,283,289.99         0.00         0.00         0.00   

January 15, 2021

     537,502.29         14,502,124.50         0.00         0.00         0.00         0.00   

July 15, 2021

     2,440,044.33         12,062,080.17         0.00         0.00         0.00         0.00   

January 15, 2022

     633,477.75         11,428,602.42         0.00         0.00         0.00         0.00   

July 15, 2022

     642,625.64         10,785,976.78         0.00         0.00         0.00         0.00   

January 15, 2023

     10,785,976.78         0.00         0.00         0.00         0.00         0.00   

 

V-9


Table of Contents
     N810NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 21,709,000.00       $ 0.00       $ 7,894,000.00       $ 0.00       $ 3,947,000.00   

January 15, 2014

     530,459.56         21,178,540.44         160,671.74         7,733,328.26         0.00         3,947,000.00   

July 15, 2014

     451,329.52         20,727,210.92         241,569.16         7,491,759.10         0.00         3,947,000.00   

January 15, 2015

     452,819.43         20,274,391.49         243,547.88         7,248,211.22         0.00         3,947,000.00   

July 15, 2015

     644,075.64         19,630,315.85         65,676.29         7,182,534.93         0.00         3,947,000.00   

January 15, 2016

     453,788.23         19,176,527.62         252,358.44         6,930,176.49         0.00         3,947,000.00   

July 15, 2016

     499,228.62         18,677,299.00         227,937.31         6,702,239.18         0.00         3,947,000.00   

January 15, 2017

     500,680.65         18,176,618.35         233,407.31         6,468,831.87         3,947,000.00         0.00   

July 15, 2017

     497,922.25         17,678,696.10         234,439.04         6,234,392.83         0.00         0.00   

January 15, 2018

     499,955.73         17,178,740.37         240,428.19         5,993,964.64         0.00         0.00   

July 15, 2018

     502,362.53         16,676,377.84         246,946.96         5,747,017.68         0.00         0.00   

January 15, 2019

     718,486.63         15,957,891.21         583,412.63         5,163,605.05         0.00         0.00   

July 15, 2019

     184,947.39         15,772,943.82         638,093.48         4,525,511.57         0.00         0.00   

January 15, 2020

     512,588.32         15,260,355.50         327,313.01         4,198,198.56         0.00         0.00   

July 15, 2020

     519,504.51         14,740,850.99         4,198,198.56         0.00         0.00         0.00   

January 15, 2021

     526,824.32         14,214,026.67         0.00         0.00         0.00         0.00   

July 15, 2021

     2,391,570.64         11,822,456.03         0.00         0.00         0.00         0.00   

January 15, 2022

     620,893.14         11,201,562.89         0.00         0.00         0.00         0.00   

July 15, 2022

     629,859.30         10,571,703.59         0.00         0.00         0.00         0.00   

January 15, 2023

     10,571,703.59         0.00         0.00         0.00         0.00         0.00   

 

     N811NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 21,725,000.00       $ 0.00       $ 7,900,000.00       $ 0.00       $ 3,950,000.00   

January 15, 2014

     524,202.52         21,200,797.48         158,544.60         7,741,455.40         0.00         3,950,000.00   

July 15, 2014

     445,562.49         20,755,234.99         239,567.13         7,501,888.27         0.00         3,950,000.00   

January 15, 2015

     447,107.34         20,308,127.65         241,616.18         7,260,272.09         0.00         3,950,000.00   

July 15, 2015

     638,799.92         19,669,327.73         63,463.10         7,196,808.99         0.00         3,950,000.00   

January 15, 2016

     448,258.25         19,221,069.48         250,535.59         6,946,273.40         0.00         3,950,000.00   

July 15, 2016

     493,885.96         18,727,183.52         226,133.45         6,720,139.95         0.00         3,950,000.00   

January 15, 2017

     495,445.00         18,231,738.52         231,691.50         6,488,448.45         3,950,000.00         0.00   

July 15, 2017

     492,787.01         17,738,951.51         232,806.54         6,255,641.91         0.00         0.00   

January 15, 2018

     494,942.48         17,244,009.03         238,903.88         6,016,738.03         0.00         0.00   

July 15, 2018

     497,482.37         16,746,526.66         245,545.65         5,771,192.38         0.00         0.00   

January 15, 2019

     714,740.02         16,031,786.64         583,676.47         5,187,515.91         0.00         0.00   

July 15, 2019

     178,826.62         15,852,960.02         639,046.41         4,548,469.50         0.00         0.00   

January 15, 2020

     508,142.60         15,344,817.42         327,035.05         4,221,434.45         0.00         0.00   

July 15, 2020

     515,268.84         14,829,548.58         4,221,434.45         0.00         0.00         0.00   

January 15, 2021

     522,823.40         14,306,725.18         0.00         0.00         0.00         0.00   

July 15, 2021

     2,400,923.62         11,905,801.56         0.00         0.00         0.00         0.00   

January 15, 2022

     619,070.31         11,286,731.25         0.00         0.00         0.00         0.00   

July 15, 2022

     628,509.14         10,658,222.11         0.00         0.00         0.00         0.00   

January 15, 2023

     10,658,222.11         0.00         0.00         0.00         0.00         0.00   

 

V-10


Table of Contents
     N814NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 21,846,000.00       $ 0.00       $ 7,944,000.00       $ 0.00       $ 3,972,000.00   

January 15, 2014

     527,122.13         21,318,877.87         159,427.63         7,784,572.37         0.00         3,972,000.00   

July 15, 2014

     448,044.11         20,870,833.76         240,901.43         7,543,670.94         0.00         3,972,000.00   

January 15, 2015

     449,597.55         20,421,236.21         242,961.89         7,300,709.05         0.00         3,972,000.00   

July 15, 2015

     642,357.80         19,778,878.41         63,816.57         7,236,892.48         0.00         3,972,000.00   

January 15, 2016

     450,754.88         19,328,123.53         251,930.97         6,984,961.51         0.00         3,972,000.00   

July 15, 2016

     496,636.71         18,831,486.82         227,392.93         6,757,568.58         0.00         3,972,000.00   

January 15, 2017

     498,204.44         18,333,282.38         232,981.94         6,524,586.64         3,972,000.00         0.00   

July 15, 2017

     495,531.64         17,837,750.74         234,103.18         6,290,483.46         0.00         0.00   

January 15, 2018

     497,699.12         17,340,051.62         240,234.49         6,050,248.97         0.00         0.00   

July 15, 2018

     500,253.16         16,839,798.46         246,913.24         5,803,335.73         0.00         0.00   

January 15, 2019

     718,720.86         16,121,077.60         586,927.33         5,216,408.40         0.00         0.00   

July 15, 2019

     179,822.61         15,941,254.99         642,605.65         4,573,802.75         0.00         0.00   

January 15, 2020

     510,972.76         15,430,282.23         328,856.52         4,244,946.23         0.00         0.00   

July 15, 2020

     518,138.70         14,912,143.53         4,244,946.23         0.00         0.00         0.00   

January 15, 2021

     525,735.32         14,386,408.21         0.00         0.00         0.00         0.00   

July 15, 2021

     2,414,295.86         11,972,112.35         0.00         0.00         0.00         0.00   

January 15, 2022

     622,518.30         11,349,594.05         0.00         0.00         0.00         0.00   

July 15, 2022

     632,009.69         10,717,584.36         0.00         0.00         0.00         0.00   

January 15, 2023

     10,717,584.36         0.00         0.00         0.00         0.00         0.00   

 

     N817NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 22,000,000.00       $ 0.00       $ 8,000,000.00       $ 0.00       $ 4,000,000.00   

January 15, 2014

     530,838.00         21,469,162.00         160,551.49         7,839,448.51         0.00         4,000,000.00   

July 15, 2014

     451,202.52         21,017,959.48         242,599.63         7,596,848.88         0.00         4,000,000.00   

January 15, 2015

     452,766.93         20,565,192.55         244,674.61         7,352,174.27         0.00         4,000,000.00   

July 15, 2015

     646,885.99         19,918,306.56         64,266.44         7,287,907.83         0.00         4,000,000.00   

January 15, 2016

     453,932.41         19,464,374.15         253,706.92         7,034,200.91         0.00         4,000,000.00   

July 15, 2016

     500,137.67         18,964,236.48         228,995.90         6,805,205.01         0.00         4,000,000.00   

January 15, 2017

     501,716.46         18,462,520.02         234,624.30         6,570,580.71         4,000,000.00         0.00   

July 15, 2017

     499,024.82         17,963,495.20         235,753.46         6,334,827.25         0.00         0.00   

January 15, 2018

     501,207.57         17,462,287.63         241,927.98         6,092,899.27         0.00         0.00   

July 15, 2018

     503,779.62         16,958,508.01         248,653.82         5,844,245.45         0.00         0.00   

January 15, 2019

     723,787.36         16,234,720.65         591,064.79         5,253,180.66         0.00         0.00   

July 15, 2019

     181,090.25         16,053,630.40         647,135.60         4,606,045.06         0.00         0.00   

January 15, 2020

     514,574.78         15,539,055.62         331,174.74         4,274,870.32         0.00         0.00   

July 15, 2020

     521,791.24         15,017,264.38         4,274,870.32         0.00         0.00         0.00   

January 15, 2021

     529,441.41         14,487,822.97         0.00         0.00         0.00         0.00   

July 15, 2021

     2,431,315.06         12,056,507.91         0.00         0.00         0.00         0.00   

January 15, 2022

     626,906.65         11,429,601.26         0.00         0.00         0.00         0.00   

July 15, 2022

     636,464.95         10,793,136.31         0.00         0.00         0.00         0.00   

January 15, 2023

     10,793,136.31         0.00         0.00         0.00         0.00         0.00   

 

V-11


Table of Contents
     N819NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 21,998,000.00       $ 0.00       $ 7,999,000.00       $ 0.00       $ 4,000,000.00   

January 15, 2014

     530,627.10         21,467,372.90         160,204.78         7,838,795.22         0.00         4,000,000.00   

July 15, 2014

     451,164.92         21,016,207.98         242,579.41         7,596,215.81         0.00         4,000,000.00   

January 15, 2015

     452,729.19         20,563,478.79         244,654.22         7,351,561.59         0.00         4,000,000.00   

July 15, 2015

     646,832.09         19,916,646.70         64,261.08         7,287,300.51         0.00         4,000,000.00   

January 15, 2016

     453,894.58         19,462,752.12         253,685.78         7,033,614.73         0.00         4,000,000.00   

July 15, 2016

     500,095.99         18,962,656.13         228,976.82         6,804,637.91         0.00         4,000,000.00   

January 15, 2017

     501,674.66         18,460,981.47         234,604.75         6,570,033.16         4,000,000.00         0.00   

July 15, 2017

     498,983.23         17,961,998.24         235,733.81         6,334,299.35         0.00         0.00   

January 15, 2018

     501,165.80         17,460,832.44         241,907.83         6,092,391.52         0.00         0.00   

July 15, 2018

     503,737.64         16,957,094.80         248,633.09         5,843,758.43         0.00         0.00   

January 15, 2019

     723,727.05         16,233,367.75         591,015.53         5,252,742.90         0.00         0.00   

July 15, 2019

     181,075.15         16,052,292.60         647,081.67         4,605,661.23         0.00         0.00   

January 15, 2020

     514,531.90         15,537,760.70         331,147.14         4,274,514.09         0.00         0.00   

July 15, 2020

     521,747.76         15,016,012.94         4,274,514.09         0.00         0.00         0.00   

January 15, 2021

     529,397.29         14,486,615.65         0.00         0.00         0.00         0.00   

July 15, 2021

     2,431,112.45         12,055,503.20         0.00         0.00         0.00         0.00   

January 15, 2022

     626,854.40         11,428,648.80         0.00         0.00         0.00         0.00   

July 15, 2022

     636,411.92         10,792,236.88         0.00         0.00         0.00         0.00   

January 15, 2023

     10,792,236.88         0.00         0.00         0.00         0.00         0.00   

 

     N820NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 22,050,000.00       $ 0.00       $ 8,018,000.00       $ 0.00       $ 4,009,000.00   

January 15, 2014

     532,532.38         21,517,467.62         160,912.73         7,857,087.27         0.00         4,009,000.00   

July 15, 2014

     452,217.73         21,065,249.89         243,145.48         7,613,941.79         0.00         4,009,000.00   

January 15, 2015

     453,785.65         20,611,464.24         245,225.13         7,368,716.66         0.00         4,009,000.00   

July 15, 2015

     648,341.49         19,963,122.75         64,411.03         7,304,305.63         0.00         4,009,000.00   

January 15, 2016

     454,953.76         19,508,168.99         254,277.77         7,050,027.86         0.00         4,009,000.00   

July 15, 2016

     501,262.98         19,006,906.01         229,511.14         6,820,516.72         0.00         4,009,000.00   

January 15, 2017

     502,845.32         18,504,060.69         235,152.20         6,585,364.52         4,009,000.00         0.00   

July 15, 2017

     500,147.62         18,003,913.07         236,283.91         6,349,080.61         0.00         0.00   

January 15, 2018

     502,335.29         17,501,577.78         242,472.32         6,106,608.29         0.00         0.00   

July 15, 2018

     504,913.12         16,996,664.66         249,213.28         5,857,395.01         0.00         0.00   

January 15, 2019

     725,415.89         16,271,248.77         592,394.69         5,265,000.32         0.00         0.00   

July 15, 2019

     181,497.70         16,089,751.07         648,591.65         4,616,408.67         0.00         0.00   

January 15, 2020

     515,732.58         15,574,018.49         331,919.89         4,284,488.78         0.00         0.00   

July 15, 2020

     522,965.26         15,051,053.23         4,284,488.78         0.00         0.00         0.00   

January 15, 2021

     530,632.66         14,520,420.57         0.00         0.00         0.00         0.00   

July 15, 2021

     2,436,785.52         12,083,635.05         0.00         0.00         0.00         0.00   

January 15, 2022

     628,317.18         11,455,317.87         0.00         0.00         0.00         0.00   

July 15, 2022

     637,897.00         10,817,420.87         0.00         0.00         0.00         0.00   

January 15, 2023

     10,817,420.87         0.00         0.00         0.00         0.00         0.00   

 

V-12


Table of Contents
     N825NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 22,669,000.00       $ 0.00       $ 8,243,000.00       $ 0.00       $ 4,122,000.00   

January 15, 2014

     546,817.66         22,122,182.34         165,101.60         8,077,898.40         0.00         4,122,000.00   

July 15, 2014

     464,926.59         21,657,255.75         249,978.69         7,827,919.71         0.00         4,122,000.00   

January 15, 2015

     466,538.59         21,190,717.16         252,116.81         7,575,802.90         0.00         4,122,000.00   

July 15, 2015

     666,562.11         20,524,155.05         66,221.20         7,509,581.70         0.00         4,122,000.00   

January 15, 2016

     467,739.52         20,056,415.53         261,423.84         7,248,157.86         0.00         4,122,000.00   

July 15, 2016

     515,350.19         19,541,065.34         235,961.19         7,012,196.67         0.00         4,122,000.00   

January 15, 2017

     516,977.01         19,024,088.33         241,760.80         6,770,435.87         4,122,000.00         0.00   

July 15, 2017

     514,203.48         18,509,884.85         242,924.29         6,527,511.58         0.00         0.00   

January 15, 2018

     516,452.64         17,993,432.21         249,286.63         6,278,224.95         0.00         0.00   

July 15, 2018

     519,102.91         17,474,329.30         256,217.03         6,022,007.92         0.00         0.00   

January 15, 2019

     745,802.57         16,728,526.73         609,043.01         5,412,964.91         0.00         0.00   

July 15, 2019

     186,598.40         16,541,928.33         666,819.31         4,746,145.60         0.00         0.00   

January 15, 2020

     530,226.44         16,011,701.89         341,247.97         4,404,897.63         0.00         0.00   

July 15, 2020

     537,662.38         15,474,039.51         4,404,897.63         0.00         0.00         0.00   

January 15, 2021

     545,545.26         14,928,494.25         0.00         0.00         0.00         0.00   

July 15, 2021

     2,505,267.56         12,423,226.69         0.00         0.00         0.00         0.00   

January 15, 2022

     645,975.05         11,777,251.64         0.00         0.00         0.00         0.00   

July 15, 2022

     655,824.10         11,121,427.54         0.00         0.00         0.00         0.00   

January 15, 2023

     11,121,427.54         0.00         0.00         0.00         0.00         0.00   

 

     N826NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 22,719,000.00       $ 0.00       $ 8,261,000.00       $ 0.00       $ 4,131,000.00   

January 15, 2014

     548,512.04         22,170,487.96         165,462.84         8,095,537.16         0.00         4,131,000.00   

July 15, 2014

     465,941.80         21,704,546.16         250,524.54         7,845,012.62         0.00         4,131,000.00   

January 15, 2015

     467,557.32         21,236,988.84         252,667.32         7,592,345.30         0.00         4,131,000.00   

July 15, 2015

     668,017.60         20,568,971.24         66,365.81         7,525,979.49         0.00         4,131,000.00   

January 15, 2016

     468,760.87         20,100,210.37         261,994.68         7,263,984.81         0.00         4,131,000.00   

July 15, 2016

     516,475.50         19,583,734.87         236,476.43         7,027,508.38         0.00         4,131,000.00   

January 15, 2017

     518,105.87         19,065,629.00         242,288.70         6,785,219.68         4,131,000.00         0.00   

July 15, 2017

     515,326.29         18,550,302.71         243,454.74         6,541,764.94         0.00         0.00   

January 15, 2018

     517,580.35         18,032,722.36         249,830.96         6,291,933.98         0.00         0.00   

July 15, 2018

     520,236.42         17,512,485.94         256,776.51         6,035,157.47         0.00         0.00   

January 15, 2019

     747,431.09         16,765,054.85         610,372.90         5,424,784.57         0.00         0.00   

July 15, 2019

     187,005.85         16,578,049.00         668,275.37         4,756,509.20         0.00         0.00   

January 15, 2020

     531,384.23         16,046,664.77         341,993.11         4,414,516.09         0.00         0.00   

July 15, 2020

     538,836.42         15,507,828.35         4,414,516.09         0.00         0.00         0.00   

January 15, 2021

     546,736.50         14,961,091.85         0.00         0.00         0.00         0.00   

July 15, 2021

     2,510,738.02         12,450,353.83         0.00         0.00         0.00         0.00   

January 15, 2022

     647,385.59         11,802,968.24         0.00         0.00         0.00         0.00   

July 15, 2022

     657,256.14         11,145,712.10         0.00         0.00         0.00         0.00   

January 15, 2023

     11,145,712.10         0.00         0.00         0.00         0.00         0.00   

 

V-13


Table of Contents
     N827NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 22,726,000.00       $ 0.00       $ 8,264,000.00       $ 0.00       $ 4,132,000.00   

January 15, 2014

     548,355.65         22,177,644.35         165,849.69         8,098,150.31         0.00         4,132,000.00   

July 15, 2014

     466,092.21         21,711,552.14         250,605.41         7,847,544.90         0.00         4,132,000.00   

January 15, 2015

     467,708.23         21,243,843.91         252,748.88         7,594,796.02         0.00         4,132,000.00   

July 15, 2015

     668,233.24         20,575,610.67         66,387.23         7,528,408.79         0.00         4,132,000.00   

January 15, 2016

     468,912.17         20,106,698.50         262,079.25         7,266,329.54         0.00         4,132,000.00   

July 15, 2016

     516,642.22         19,590,056.28         236,552.76         7,029,776.78         0.00         4,132,000.00   

January 15, 2017

     518,273.10         19,071,783.18         242,366.91         6,787,409.87         4,132,000.00         0.00   

July 15, 2017

     515,492.64         18,556,290.54         243,533.32         6,543,876.55         0.00         0.00   

January 15, 2018

     517,747.42         18,038,543.12         249,911.61         6,293,964.94         0.00         0.00   

July 15, 2018

     520,404.34         17,518,138.78         256,859.39         6,037,105.55         0.00         0.00   

January 15, 2019

     747,672.35         16,770,466.43         610,569.92         5,426,535.63         0.00         0.00   

July 15, 2019

     187,066.22         16,583,400.21         668,491.08         4,758,044.55         0.00         0.00   

January 15, 2020

     531,555.76         16,051,844.45         342,103.50         4,415,941.05         0.00         0.00   

July 15, 2020

     539,010.34         15,512,834.11         4,415,941.05         0.00         0.00         0.00   

January 15, 2021

     546,912.99         14,965,921.12         0.00         0.00         0.00         0.00   

July 15, 2021

     2,511,548.45         12,454,372.67         0.00         0.00         0.00         0.00   

January 15, 2022

     647,594.56         11,806,778.11         0.00         0.00         0.00         0.00   

July 15, 2022

     657,468.30         11,149,309.81         0.00         0.00         0.00         0.00   

January 15, 2023

     11,149,309.81         0.00         0.00         0.00         0.00         0.00   

 

     N829NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 22,737,000.00       $ 0.00       $ 8,268,000.00       $ 0.00       $ 4,134,000.00   

January 15, 2014

     548,621.07         22,188,378.93         165,929.97         8,102,070.03         0.00         4,134,000.00   

July 15, 2014

     466,317.81         21,722,061.12         250,726.71         7,851,343.32         0.00         4,134,000.00   

January 15, 2015

     467,934.62         21,254,126.50         252,871.21         7,598,472.11         0.00         4,134,000.00   

July 15, 2015

     668,556.67         20,585,569.83         66,419.36         7,532,052.75         0.00         4,134,000.00   

January 15, 2016

     469,139.14         20,116,430.69         262,206.11         7,269,846.64         0.00         4,134,000.00   

July 15, 2016

     516,892.29         19,599,538.40         236,667.26         7,033,179.38         0.00         4,134,000.00   

January 15, 2017

     518,523.96         19,081,014.44         242,484.22         6,790,695.16         4,134,000.00         0.00   

July 15, 2017

     515,742.15         18,565,272.29         243,651.20         6,547,043.96         0.00         0.00   

January 15, 2018

     517,998.03         18,047,274.26         250,032.57         6,297,011.39         0.00         0.00   

July 15, 2018

     520,656.23         17,526,618.03         256,983.71         6,040,027.68         0.00         0.00   

January 15, 2019

     748,034.24         16,778,583.79         610,865.46         5,429,162.22         0.00         0.00   

July 15, 2019

     187,156.77         16,591,427.02         668,814.65         4,760,347.57         0.00         0.00   

January 15, 2020

     531,813.04         16,059,613.98         342,269.09         4,418,078.48         0.00         0.00   

July 15, 2020

     539,271.24         15,520,342.74         4,418,078.48         0.00         0.00         0.00   

January 15, 2021

     547,177.70         14,973,165.04         0.00         0.00         0.00         0.00   

July 15, 2021

     2,512,764.12         12,460,400.92         0.00         0.00         0.00         0.00   

January 15, 2022

     647,908.01         11,812,492.91         0.00         0.00         0.00         0.00   

July 15, 2022

     657,786.53         11,154,706.38         0.00         0.00         0.00         0.00   

January 15, 2023

     11,154,706.38         0.00         0.00         0.00         0.00         0.00   

 

V-14


Table of Contents
     N830NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 22,770,000.00       $ 0.00       $ 8,280,000.00       $ 0.00       $ 4,140,000.00   

January 15, 2014

     549,417.33         22,220,582.67         166,170.80         8,113,829.20         0.00         4,140,000.00   

July 15, 2014

     466,994.61         21,753,588.06         251,090.60         7,862,738.60         0.00         4,140,000.00   

January 15, 2015

     468,613.77         21,284,974.29         253,238.23         7,609,500.37         0.00         4,140,000.00   

July 15, 2015

     669,527.00         20,615,447.29         66,515.76         7,542,984.61         0.00         4,140,000.00   

January 15, 2016

     469,820.04         20,145,627.25         262,586.67         7,280,397.94         0.00         4,140,000.00   

July 15, 2016

     517,642.49         19,627,984.76         237,010.75         7,043,387.19         0.00         4,140,000.00   

January 15, 2017

     519,276.54         19,108,708.22         242,836.16         6,800,551.03         4,140,000.00         0.00   

July 15, 2017

     516,490.69         18,592,217.53         244,004.83         6,556,546.20         0.00         0.00   

January 15, 2018

     518,749.83         18,073,467.70         250,395.46         6,306,150.74         0.00         0.00   

July 15, 2018

     521,411.91         17,552,055.79         257,356.70         6,048,794.04         0.00         0.00   

January 15, 2019

     749,119.92         16,802,935.87         611,752.05         5,437,041.99         0.00         0.00   

July 15, 2019

     187,428.40         16,615,507.47         669,785.35         4,767,256.64         0.00         0.00   

January 15, 2020

     532,584.91         16,082,922.56         342,765.85         4,424,490.79         0.00         0.00   

July 15, 2020

     540,053.92         15,542,868.64         4,424,490.79         0.00         0.00         0.00   

January 15, 2021

     547,971.87         14,994,896.77         0.00         0.00         0.00         0.00   

July 15, 2021

     2,516,411.09         12,478,485.68         0.00         0.00         0.00         0.00   

January 15, 2022

     648,848.37         11,829,637.31         0.00         0.00         0.00         0.00   

July 15, 2022

     658,741.23         11,170,896.08         0.00         0.00         0.00         0.00   

January 15, 2023

     11,170,896.08         0.00         0.00         0.00         0.00         0.00   

 

     N831NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 22,829,000.00       $ 0.00       $ 8,301,000.00       $ 0.00       $ 4,151,000.00   

January 15, 2014

     551,166.23         22,277,833.77         166,265.60         8,134,734.40         0.00         4,151,000.00   

July 15, 2014

     468,197.82         21,809,635.95         251,737.54         7,882,996.86         0.00         4,151,000.00   

January 15, 2015

     469,821.14         21,339,814.81         253,890.69         7,629,106.17         0.00         4,151,000.00   

July 15, 2015

     671,252.04         20,668,562.77         66,687.14         7,562,419.03         0.00         4,151,000.00   

January 15, 2016

     471,030.52         20,197,532.25         263,263.22         7,299,155.81         0.00         4,151,000.00   

July 15, 2016

     518,976.20         19,678,556.05         237,621.41         7,061,534.40         0.00         4,151,000.00   

January 15, 2017

     520,614.45         19,157,941.60         243,461.82         6,818,072.58         4,151,000.00         0.00   

July 15, 2017

     517,821.41         18,640,120.19         244,633.51         6,573,439.07         0.00         0.00   

January 15, 2018

     520,086.39         18,120,033.80         251,040.60         6,322,398.47         0.00         0.00   

July 15, 2018

     522,755.32         17,597,278.48         258,019.77         6,064,378.70         0.00         0.00   

January 15, 2019

     751,050.02         16,846,228.46         613,328.23         5,451,050.47         0.00         0.00   

July 15, 2019

     187,911.31         16,658,317.15         671,511.04         4,779,539.43         0.00         0.00   

January 15, 2020

     533,957.11         16,124,360.04         343,648.99         4,435,890.44         0.00         0.00   

July 15, 2020

     541,445.37         15,582,914.67         4,435,890.44         0.00         0.00         0.00   

January 15, 2021

     549,383.70         15,033,530.97         0.00         0.00         0.00         0.00   

July 15, 2021

     2,522,894.60         12,510,636.37         0.00         0.00         0.00         0.00   

January 15, 2022

     650,520.13         11,860,116.24         0.00         0.00         0.00         0.00   

July 15, 2022

     660,438.46         11,199,677.78         0.00         0.00         0.00         0.00   

January 15, 2023

     11,199,677.78         0.00         0.00         0.00         0.00         0.00   

 

V-15


Table of Contents
     N832NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 22,908,000.00       $ 0.00       $ 8,330,000.00       $ 0.00       $ 4,165,000.00   

January 15, 2014

     553,235.07         22,354,764.93         167,174.24         8,162,825.76         0.00         4,165,000.00   

July 15, 2014

     469,814.62         21,884,950.31         252,606.86         7,910,218.90         0.00         4,165,000.00   

January 15, 2015

     471,443.56         21,413,506.75         254,767.44         7,655,451.46         0.00         4,165,000.00   

July 15, 2015

     673,570.05         20,739,936.70         66,917.43         7,588,534.03         0.00         4,165,000.00   

January 15, 2016

     472,657.11         20,267,279.59         264,172.33         7,324,361.70         0.00         4,165,000.00   

July 15, 2016

     520,768.36         19,746,511.23         238,441.98         7,085,919.72         0.00         4,165,000.00   

January 15, 2017

     522,412.26         19,224,098.97         244,302.56         6,841,617.16         4,165,000.00         0.00   

July 15, 2017

     519,609.59         18,704,489.38         245,478.29         6,596,138.87         0.00         0.00   

January 15, 2018

     521,882.39         18,182,606.99         251,907.51         6,344,231.36         0.00         0.00   

July 15, 2018

     524,560.52         17,658,046.47         258,910.78         6,085,320.58         0.00         0.00   

January 15, 2019

     753,643.60         16,904,402.87         615,446.21         5,469,874.37         0.00         0.00   

July 15, 2019

     188,560.21         16,715,842.66         673,829.95         4,796,044.42         0.00         0.00   

January 15, 2020

     535,801.00         16,180,041.66         344,835.69         4,451,208.73         0.00         0.00   

July 15, 2020

     543,315.12         15,636,726.54         4,451,208.73         0.00         0.00         0.00   

January 15, 2021

     551,280.88         15,085,445.66         0.00         0.00         0.00         0.00   

July 15, 2021

     2,531,606.80         12,553,838.86         0.00         0.00         0.00         0.00   

January 15, 2022

     652,766.54         11,901,072.32         0.00         0.00         0.00         0.00   

July 15, 2022

     662,719.14         11,238,353.18         0.00         0.00         0.00         0.00   

January 15, 2023

     11,238,353.18         0.00         0.00         0.00         0.00         0.00   

 

     N833NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 23,084,000.00       $ 0.00       $ 8,394,000.00       $ 0.00       $ 4,197,000.00   

January 15, 2014

     557,481.77         22,526,518.23         168,458.65         8,225,541.35         0.00         4,197,000.00   

July 15, 2014

     473,424.25         22,053,093.98         254,547.66         7,970,993.69         0.00         4,197,000.00   

January 15, 2015

     475,065.69         21,578,028.29         256,724.84         7,714,268.85         0.00         4,197,000.00   

July 15, 2015

     678,745.13         20,899,283.16         67,431.55         7,646,837.30         0.00         4,197,000.00   

January 15, 2016

     476,288.58         20,422,994.58         266,201.99         7,380,635.31         0.00         4,197,000.00   

July 15, 2016

     524,769.45         19,898,225.13         240,273.95         7,140,361.36         0.00         4,197,000.00   

January 15, 2017

     526,426.00         19,371,799.13         246,179.55         6,894,181.81         4,197,000.00         0.00   

July 15, 2017

     523,601.79         18,848,197.34         247,364.32         6,646,817.49         0.00         0.00   

January 15, 2018

     525,892.05         18,322,305.29         253,842.94         6,392,974.55         0.00         0.00   

July 15, 2018

     528,590.76         17,793,714.53         260,900.01         6,132,074.54         0.00         0.00   

January 15, 2019

     759,433.89         17,034,280.64         620,174.73         5,511,899.81         0.00         0.00   

July 15, 2019

     190,008.94         16,844,271.70         679,007.03         4,832,892.78         0.00         0.00   

January 15, 2020

     539,917.59         16,304,354.11         347,485.09         4,485,407.69         0.00         0.00   

July 15, 2020

     547,489.46         15,756,864.65         4,485,407.69         0.00         0.00         0.00   

January 15, 2021

     555,516.40         15,201,348.25         0.00         0.00         0.00         0.00   

July 15, 2021

     2,551,057.33         12,650,290.92         0.00         0.00         0.00         0.00   

January 15, 2022

     657,781.79         11,992,509.13         0.00         0.00         0.00         0.00   

July 15, 2022

     667,810.86         11,324,698.27         0.00         0.00         0.00         0.00   

January 15, 2023

     11,324,698.27         0.00         0.00         0.00         0.00         0.00   

 

V-16


Table of Contents
     N834NN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 23,063,000.00       $ 0.00       $ 8,387,000.00       $ 0.00       $ 4,193,000.00   

January 15, 2014

     549,838.11         22,513,161.89         166,335.71         8,220,664.29         0.00         4,193,000.00   

July 15, 2014

     466,738.01         22,046,423.88         252,081.48         7,968,582.81         0.00         4,193,000.00   

January 15, 2015

     468,433.26         21,577,990.62         254,327.42         7,714,255.39         0.00         4,193,000.00   

July 15, 2015

     672,233.50         20,905,757.12         65,049.34         7,649,206.05         0.00         4,193,000.00   

January 15, 2016

     469,841.29         20,435,915.83         263,901.15         7,385,304.90         0.00         4,193,000.00   

July 15, 2016

     518,436.63         19,917,479.20         238,034.33         7,147,270.57         0.00         4,193,000.00   

January 15, 2017

     520,200.48         19,397,278.72         244,020.89         6,903,249.68         4,193,000.00         0.00   

July 15, 2017

     517,483.95         18,879,794.77         245,289.35         6,657,960.33         0.00         0.00   

January 15, 2018

     519,895.86         18,359,898.91         251,868.70         6,406,091.63         0.00         0.00   

July 15, 2018

     522,726.98         17,837,171.93         259,040.79         6,147,050.84         0.00         0.00   

January 15, 2019

     754,363.50         17,082,808.43         619,448.55         5,527,602.29         0.00         0.00   

July 15, 2019

     183,415.01         16,899,393.42         678,894.20         4,848,708.09         0.00         0.00   

January 15, 2020

     534,481.92         16,364,911.50         346,640.77         4,502,067.32         0.00         0.00   

July 15, 2020

     542,257.43         15,822,654.07         4,502,067.32         0.00         0.00         0.00   

January 15, 2021

     550,512.64         15,272,141.43         0.00         0.00         0.00         0.00   

July 15, 2021

     2,556,564.31         12,715,577.12         0.00         0.00         0.00         0.00   

January 15, 2022

     654,851.32         12,060,725.80         0.00         0.00         0.00         0.00   

July 15, 2022

     665,349.88         11,395,375.92         0.00         0.00         0.00         0.00   

January 15, 2023

     11,395,375.92         0.00         0.00         0.00         0.00         0.00   

B. Boeing 757-223

 

     N183AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 9,004,000.00       $ 0.00       $ 3,274,000.00       $ 0.00       $ 1,637,000.00   

January 15, 2014

     299,083.72         8,704,916.28         95,406.31         3,178,593.69         0.00         1,637,000.00   

July 15, 2014

     265,335.74         8,439,580.54         128,144.47         3,050,449.22         0.00         1,637,000.00   

January 15, 2015

     341,661.06         8,097,919.48         155,396.57         2,895,052.65         0.00         1,637,000.00   

July 15, 2015

     8,097,919.48         0.00         2,895,052.65         0.00         1,637,000.00         0.00   

 

     N184AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 9,436,000.00       $ 0.00       $ 3,431,000.00       $ 0.00       $ 1,716,000.00   

January 15, 2014

     312,765.61         9,123,234.39         99,657.76         3,331,342.24         0.00         1,716,000.00   

July 15, 2014

     278,086.55         8,845,147.84         134,302.51         3,197,039.73         0.00         1,716,000.00   

January 15, 2015

     358,079.72         8,487,068.12         162,864.21         3,034,175.52         0.00         1,716,000.00   

July 15, 2015

     8,487,068.12         0.00         3,034,175.52         0.00         1,716,000.00         0.00   

 

V-17


Table of Contents
     N189AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 8,738,000.00       $ 0.00       $ 3,177,000.00       $ 0.00       $ 1,589,000.00   

January 15, 2014

     269,074.91         8,468,925.09         84,578.31         3,092,421.69         0.00         1,589,000.00   

July 15, 2014

     236,645.13         8,232,279.96         116,900.36         2,975,521.33         0.00         1,589,000.00   

January 15, 2015

     236,760.70         7,995,519.26         117,077.35         2,858,443.98         0.00         1,589,000.00   

July 15, 2015

     311,122.44         7,684,396.82         46,800.55         2,811,643.43         0.00         1,589,000.00   

January 15, 2016

     235,518.28         7,448,878.54         119,704.41         2,691,939.02         0.00         1,589,000.00   

July 15, 2016

     252,433.31         7,196,445.23         109,536.86         2,582,402.16         0.00         1,589,000.00   

January 15, 2017

     316,965.26         6,879,479.97         134,081.00         2,448,321.16         1,589,000.00         0.00   

July 15, 2017

     313,868.65         6,565,611.32         132,958.08         2,315,363.08         0.00         0.00   

January 15, 2018

     312,452.22         6,253,159.10         133,525.90         2,181,837.18         0.00         0.00   

July 15, 2018

     310,989.00         5,942,170.10         134,044.97         2,047,792.21         0.00         0.00   

January 15, 2019

     383,763.31         5,558,406.79         249,220.14         1,798,572.07         0.00         0.00   

July 15, 2019

     196,101.61         5,362,305.18         260,040.37         1,538,531.70         0.00         0.00   

January 15, 2020

     307,245.46         5,055,059.72         147,860.01         1,390,671.69         0.00         0.00   

July 15, 2020

     306,294.31         4,748,765.41         1,390,671.69         0.00         0.00         0.00   

January 15, 2021

     305,053.40         4,443,712.01         0.00         0.00         0.00         0.00   

July 15, 2021

     865,515.95         3,578,196.06         0.00         0.00         0.00         0.00   

January 15, 2022

     354,527.97         3,223,668.09         0.00         0.00         0.00         0.00   

July 15, 2022

     346,238.19         2,877,429.90         0.00         0.00         0.00         0.00   

January 15, 2023

     2,877,429.90         0.00         0.00         0.00         0.00         0.00   

 

     N190AA  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 10,762,000.00       $ 0.00       $ 3,913,000.00       $ 0.00       $ 1,957,000.00   

January 15, 2014

     331,326.42         10,430,673.58         104,247.31         3,808,752.69         0.00         1,957,000.00   

July 15, 2014

     291,461.80         10,139,211.78         143,979.25         3,664,773.44         0.00         1,957,000.00   

January 15, 2015

     291,604.14         9,847,607.64         144,197.24         3,520,576.20         0.00         1,957,000.00   

July 15, 2015

     383,191.08         9,464,416.56         57,641.47         3,462,934.73         0.00         1,957,000.00   

January 15, 2016

     290,073.92         9,174,342.64         147,432.83         3,315,501.90         0.00         1,957,000.00   

July 15, 2016

     310,907.16         8,863,435.48         134,910.07         3,180,591.83         0.00         1,957,000.00   

January 15, 2017

     390,387.34         8,473,048.14         165,139.63         3,015,452.20         1,957,000.00         0.00   

July 15, 2017

     386,573.43         8,086,474.71         163,756.60         2,851,695.60         0.00         0.00   

January 15, 2018

     384,828.91         7,701,645.80         164,455.93         2,687,239.67         0.00         0.00   

July 15, 2018

     383,026.73         7,318,619.07         165,095.26         2,522,144.41         0.00         0.00   

January 15, 2019

     472,658.55         6,845,960.52         306,949.69         2,215,194.72         0.00         0.00   

July 15, 2019

     241,526.73         6,604,433.79         320,276.32         1,894,918.40         0.00         0.00   

January 15, 2020

     378,416.04         6,226,017.75         182,110.42         1,712,807.98         0.00         0.00   

July 15, 2020

     377,244.58         5,848,773.17         1,712,807.98         0.00         0.00         0.00   

January 15, 2021

     375,716.21         5,473,056.96         0.00         0.00         0.00         0.00   

July 15, 2021

     1,066,004.74         4,407,052.22         0.00         0.00         0.00         0.00   

January 15, 2022

     436,651.11         3,970,401.11         0.00         0.00         0.00         0.00   

July 15, 2022

     426,441.07         3,543,960.04         0.00         0.00         0.00         0.00   

January 15, 2023

     3,543,960.04         0.00         0.00         0.00         0.00         0.00   

 

V-18


Table of Contents
     N191AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 9,273,000.00       $ 0.00       $ 3,372,000.00       $ 0.00       $ 1,686,000.00   

January 15, 2014

     285,206.65         8,987,793.35         90,113.95         3,281,886.05         0.00         1,686,000.00   

July 15, 2014

     251,143.74         8,736,649.61         124,062.53         3,157,823.52         0.00         1,686,000.00   

January 15, 2015

     251,266.40         8,485,383.21         124,250.36         3,033,573.16         0.00         1,686,000.00   

July 15, 2015

     330,184.07         8,155,199.14         49,667.90         2,983,905.26         0.00         1,686,000.00   

January 15, 2016

     249,947.85         7,905,251.29         127,038.38         2,856,866.88         0.00         1,686,000.00   

July 15, 2016

     267,899.22         7,637,352.07         116,247.89         2,740,618.99         0.00         1,686,000.00   

January 15, 2017

     336,384.86         7,300,967.21         142,295.78         2,598,323.21         1,686,000.00         0.00   

July 15, 2017

     333,098.55         6,967,868.66         141,104.07         2,457,219.14         0.00         0.00   

January 15, 2018

     331,595.33         6,636,273.33         141,706.66         2,315,512.48         0.00         0.00   

July 15, 2018

     330,042.46         6,306,230.87         142,257.55         2,173,254.93         0.00         0.00   

January 15, 2019

     407,275.45         5,898,955.42         264,489.19         1,908,765.74         0.00         0.00   

July 15, 2019

     208,116.22         5,690,839.20         275,972.34         1,632,793.40         0.00         0.00   

January 15, 2020

     326,069.56         5,364,769.64         156,918.99         1,475,874.41         0.00         0.00   

July 15, 2020

     325,060.15         5,039,709.49         1,475,874.41         0.00         0.00         0.00   

January 15, 2021

     323,743.20         4,715,966.29         0.00         0.00         0.00         0.00   

July 15, 2021

     918,543.78         3,797,422.51         0.00         0.00         0.00         0.00   

January 15, 2022

     376,248.95         3,421,173.56         0.00         0.00         0.00         0.00   

July 15, 2022

     367,451.27         3,053,722.29         0.00         0.00         0.00         0.00   

January 15, 2023

     3,053,722.29         0.00         0.00         0.00         0.00         0.00   

 

     N192AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 11,552,000.00       $ 0.00       $ 4,201,000.00       $ 0.00       $ 2,100,000.00   

January 15, 2014

     355,462.65         11,196,537.35         112,592.73         4,088,407.27         0.00         2,100,000.00   

July 15, 2014

     312,862.15         10,883,675.20         154,550.80         3,933,856.47         0.00         2,100,000.00   

January 15, 2015

     313,014.93         10,570,660.27         154,784.81         3,779,071.66         0.00         2,100,000.00   

July 15, 2015

     411,326.58         10,159,333.69         61,873.75         3,717,197.91         0.00         2,100,000.00   

January 15, 2016

     311,372.36         9,847,961.33         158,257.97         3,558,939.94         0.00         2,100,000.00   

July 15, 2016

     333,735.27         9,514,226.06         144,815.73         3,414,124.21         0.00         2,100,000.00   

January 15, 2017

     9,514,226.06         0.00         3,414,124.21         0.00         2,100,000.00         0.00   

 

     N193AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 9,099,000.00       $ 0.00       $ 3,309,000.00       $ 0.00       $ 1,654,000.00   

January 15, 2014

     275,169.45         8,823,830.55         86,984.85         3,222,015.15         0.00         1,654,000.00   

July 15, 2014

     241,618.82         8,582,211.73         120,012.52         3,102,002.63         0.00         1,654,000.00   

January 15, 2015

     241,781.50         8,340,430.23         120,250.99         2,981,751.64         0.00         1,654,000.00   

July 15, 2015

     319,445.92         8,020,984.31         46,954.23         2,934,797.41         0.00         1,654,000.00   

January 15, 2016

     240,630.45         7,780,353.86         123,067.02         2,811,730.39         0.00         1,654,000.00   

July 15, 2016

     7,780,353.86         0.00         2,811,730.39         0.00         1,654,000.00         0.00   

 

V-19


Table of Contents
     N194AA  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 8,575,000.00       $ 0.00       $ 3,118,000.00       $ 0.00       $ 1,559,000.00   

January 15, 2014

     259,655.35         8,315,344.65         81,658.10         3,036,341.90         0.00         1,559,000.00   

July 15, 2014

     227,695.19         8,087,649.46         113,096.62         2,923,245.28         0.00         1,559,000.00   

January 15, 2015

     227,848.49         7,859,800.97         113,321.36         2,809,923.92         0.00         1,559,000.00   

July 15, 2015

     301,037.39         7,558,763.58         44,248.43         2,765,675.49         0.00         1,559,000.00   

January 15, 2016

     226,763.78         7,331,999.80         115,975.10         2,649,700.39         0.00         1,559,000.00   

July 15, 2016

     7,331,999.80         0.00         2,649,700.39         0.00         1,559,000.00         0.00   

 

     N195AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 10,437,000.00       $ 0.00       $ 3,795,000.00       $ 0.00       $ 1,898,000.00   

January 15, 2014

     315,285.85         10,121,714.15         99,063.62         3,695,936.38         0.00         1,898,000.00   

July 15, 2014

     277,158.16         9,844,555.99         137,664.98         3,558,271.40         0.00         1,898,000.00   

January 15, 2015

     277,344.76         9,567,211.23         137,938.52         3,420,332.88         0.00         1,898,000.00   

July 15, 2015

     366,432.73         9,200,778.50         53,860.66         3,366,472.22         0.00         1,898,000.00   

January 15, 2016

     276,024.41         8,924,754.09         141,168.76         3,225,303.46         0.00         1,898,000.00   

July 15, 2016

     296,367.35         8,628,386.74         129,057.49         3,096,245.97         0.00         1,898,000.00   

January 15, 2017

     296,022.42         8,332,364.32         130,861.39         2,965,384.58         1,898,000.00         0.00   

July 15, 2017

     368,814.85         7,963,549.47         157,038.56         2,808,346.02         0.00         0.00   

January 15, 2018

     367,296.93         7,596,252.54         157,879.91         2,650,466.11         0.00         0.00   

July 15, 2018

     365,739.37         7,230,513.17         158,684.78         2,491,781.33         0.00         0.00   

January 15, 2019

     454,698.93         6,775,814.24         299,284.33         2,192,497.00         0.00         0.00   

July 15, 2019

     226,114.29         6,549,699.95         313,282.62         1,879,214.38         0.00         0.00   

January 15, 2020

     361,893.66         6,187,806.29         176,918.56         1,702,295.82         0.00         0.00   

July 15, 2020

     361,064.34         5,826,741.95         1,702,295.82         0.00         0.00         0.00   

January 15, 2021

     359,924.05         5,466,817.90         0.00         0.00         0.00         0.00   

July 15, 2021

     1,051,889.83         4,414,928.07         0.00         0.00         0.00         0.00   

January 15, 2022

     363,008.43         4,051,919.64         0.00         0.00         0.00         0.00   

July 15, 2022

     413,668.46         3,638,251.18         0.00         0.00         0.00         0.00   

January 15, 2023

     3,638,251.18         0.00         0.00         0.00         0.00         0.00   

 

V-20


Table of Contents
     N196AA  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 9,114,000.00       $ 0.00       $ 3,314,000.00       $ 0.00       $ 1,657,000.00   

January 15, 2014

     275,946.07         8,838,053.93         86,791.19         3,227,208.81         0.00         1,657,000.00   

July 15, 2014

     242,008.29         8,596,045.64         120,205.97         3,107,002.84         0.00         1,657,000.00   

January 15, 2015

     242,171.23         8,353,874.41         120,444.83         2,986,558.01         0.00         1,657,000.00   

July 15, 2015

     319,960.85         8,033,913.56         47,029.92         2,939,528.09         0.00         1,657,000.00   

January 15, 2016

     241,018.32         7,792,895.24         123,265.40         2,816,262.69         0.00         1,657,000.00   

July 15, 2016

     258,781.33         7,534,113.91         112,690.11         2,703,572.58         0.00         1,657,000.00   

January 15, 2017

     258,480.14         7,275,633.77         114,265.23         2,589,307.35         1,657,000.00         0.00   

July 15, 2017

     322,040.86         6,953,592.91         137,122.55         2,452,184.80         0.00         0.00   

January 15, 2018

     320,715.45         6,632,877.46         137,857.20         2,314,327.60         0.00         0.00   

July 15, 2018

     319,355.42         6,313,522.04         138,559.99         2,175,767.61         0.00         0.00   

January 15, 2019

     397,032.92         5,916,489.12         261,328.37         1,914,439.24         0.00         0.00   

July 15, 2019

     197,437.92         5,719,051.20         273,551.36         1,640,887.88         0.00         0.00   

January 15, 2020

     315,997.44         5,403,053.76         154,481.32         1,486,406.56         0.00         0.00   

July 15, 2020

     315,273.29         5,087,780.47         1,486,406.56         0.00         0.00         0.00   

January 15, 2021

     314,277.61         4,773,502.86         0.00         0.00         0.00         0.00   

July 15, 2021

     918,486.62         3,855,016.24         0.00         0.00         0.00         0.00   

January 15, 2022

     316,970.83         3,538,045.41         0.00         0.00         0.00         0.00   

July 15, 2022

     361,206.03         3,176,839.38         0.00         0.00         0.00         0.00   

January 15, 2023

     3,176,839.38         0.00         0.00         0.00         0.00         0.00   

 

     N197AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 10,923,000.00       $ 0.00       $ 3,972,000.00       $ 0.00       $ 1,986,000.00   

January 15, 2014

     330,136.33         10,592,863.67         104,023.72         3,867,976.28         0.00         1,986,000.00   

July 15, 2014

     290,059.42         10,302,804.25         144,073.06         3,723,903.22         0.00         1,986,000.00   

January 15, 2015

     290,254.72         10,012,549.53         144,359.34         3,579,543.88         0.00         1,986,000.00   

July 15, 2015

     383,489.58         9,629,059.95         56,367.79         3,523,176.09         0.00         1,986,000.00   

January 15, 2016

     288,872.90         9,340,187.05         147,739.93         3,375,436.16         0.00         1,986,000.00   

July 15, 2016

     310,162.77         9,030,024.28         135,064.92         3,240,371.24         0.00         1,986,000.00   

January 15, 2017

     309,801.79         8,720,222.49         136,952.77         3,103,418.47         1,986,000.00         0.00   

July 15, 2017

     385,982.59         8,334,239.90         164,348.46         2,939,070.01         0.00         0.00   

January 15, 2018

     384,394.02         7,949,845.88         165,228.97         2,773,841.04         0.00         0.00   

July 15, 2018

     382,763.95         7,567,081.93         166,071.29         2,607,769.75         0.00         0.00   

January 15, 2019

     475,864.43         7,091,217.50         313,215.54         2,294,554.21         0.00         0.00   

July 15, 2019

     236,639.54         6,854,577.96         327,865.42         1,966,688.79         0.00         0.00   

January 15, 2020

     378,739.23         6,475,838.73         185,153.83         1,781,534.96         0.00         0.00   

July 15, 2020

     377,871.31         6,097,967.42         1,781,534.96         0.00         0.00         0.00   

January 15, 2021

     376,677.93         5,721,289.49         0.00         0.00         0.00         0.00   

July 15, 2021

     1,100,853.61         4,620,435.88         0.00         0.00         0.00         0.00   

January 15, 2022

     379,905.90         4,240,529.98         0.00         0.00         0.00         0.00   

July 15, 2022

     432,924.06         3,807,605.92         0.00         0.00         0.00         0.00   

January 15, 2023

     3,807,605.92         0.00         0.00         0.00         0.00         0.00   

 

V-21


Table of Contents
     N198AA  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 10,720,000.00       $ 0.00       $ 3,898,000.00       $ 0.00       $ 1,949,000.00   

January 15, 2014

     324,485.75         10,395,514.25         102,085.72         3,795,914.28         0.00         1,949,000.00   

July 15, 2014

     284,655.50         10,110,858.75         141,388.91         3,654,525.37         0.00         1,949,000.00   

January 15, 2015

     284,847.15         9,826,011.60         141,669.87         3,512,855.50         0.00         1,949,000.00   

July 15, 2015

     376,345.01         9,449,666.59         55,317.63         3,457,537.87         0.00         1,949,000.00   

January 15, 2016

     283,491.08         9,166,175.51         144,987.48         3,312,550.39         0.00         1,949,000.00   

July 15, 2016

     304,384.32         8,861,791.19         132,548.60         3,180,001.79         0.00         1,949,000.00   

January 15, 2017

     304,030.05         8,557,761.14         134,401.29         3,045,600.50         1,949,000.00         0.00   

July 15, 2017

     378,791.57         8,178,969.57         161,286.58         2,884,313.92         0.00         0.00   

January 15, 2018

     377,232.60         7,801,736.97         162,150.68         2,722,163.24         0.00         0.00   

July 15, 2018

     375,632.90         7,426,104.07         162,977.32         2,559,185.92         0.00         0.00   

January 15, 2019

     466,998.88         6,959,105.19         307,380.20         2,251,805.72         0.00         0.00   

July 15, 2019

     232,230.85         6,726,874.34         321,757.15         1,930,048.57         0.00         0.00   

January 15, 2020

     371,683.16         6,355,191.18         181,704.34         1,748,344.23         0.00         0.00   

July 15, 2020

     370,831.41         5,984,359.77         1,748,344.23         0.00         0.00         0.00   

January 15, 2021

     369,660.27         5,614,699.50         0.00         0.00         0.00         0.00   

July 15, 2021

     1,080,344.25         4,534,355.25         0.00         0.00         0.00         0.00   

January 15, 2022

     372,828.09         4,161,527.16         0.00         0.00         0.00         0.00   

July 15, 2022

     424,858.51         3,736,668.65         0.00         0.00         0.00         0.00   

January 15, 2023

     3,736,668.65         0.00         0.00         0.00         0.00         0.00   

 

     N199AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 9,418,000.00       $ 0.00       $ 3,425,000.00       $ 0.00       $ 1,712,000.00   

January 15, 2014

     284,810.90         9,133,189.10         90,022.80         3,334,977.20         0.00         1,712,000.00   

July 15, 2014

     250,089.83         8,883,099.27         124,220.09         3,210,757.11         0.00         1,712,000.00   

January 15, 2015

     250,258.22         8,632,841.05         124,466.93         3,086,290.18         0.00         1,712,000.00   

July 15, 2015

     330,645.52         8,302,195.53         48,600.42         3,037,689.76         0.00         1,712,000.00   

January 15, 2016

     249,066.82         8,053,128.71         127,381.68         2,910,308.08         0.00         1,712,000.00   

July 15, 2016

     267,422.99         7,785,705.72         116,453.25         2,793,854.83         0.00         1,712,000.00   

January 15, 2017

     267,111.74         7,518,593.98         118,080.97         2,675,773.86         1,712,000.00         0.00   

July 15, 2017

     332,794.99         7,185,798.99         141,701.58         2,534,072.28         0.00         0.00   

January 15, 2018

     331,425.33         6,854,373.66         142,460.76         2,391,611.52         0.00         0.00   

July 15, 2018

     330,019.87         6,524,353.79         143,187.02         2,248,424.50         0.00         0.00   

January 15, 2019

     410,291.31         6,114,062.48         270,055.08         1,978,369.42         0.00         0.00   

July 15, 2019

     204,031.10         5,910,031.38         282,686.25         1,695,683.17         0.00         0.00   

January 15, 2020

     326,549.75         5,583,481.63         159,640.02         1,536,043.15         0.00         0.00   

July 15, 2020

     325,801.42         5,257,680.21         1,536,043.15         0.00         0.00         0.00   

January 15, 2021

     324,772.51         4,932,907.70         0.00         0.00         0.00         0.00   

July 15, 2021

     949,158.27         3,983,749.43         0.00         0.00         0.00         0.00   

January 15, 2022

     327,555.65         3,656,193.78         0.00         0.00         0.00         0.00   

July 15, 2022

     373,268.03         3,282,925.75         0.00         0.00         0.00         0.00   

January 15, 2023

     3,282,925.75         0.00         0.00         0.00         0.00         0.00   

 

V-22


Table of Contents
     N175AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 8,538,000.00       $ 0.00       $ 3,105,000.00       $ 0.00       $ 1,552,000.00   

January 15, 2014

     258,213.81         8,279,786.19         81,642.24         3,023,357.76         0.00         1,552,000.00   

July 15, 2014

     226,721.51         8,053,064.68         112,613.00         2,910,744.76         0.00         1,552,000.00   

January 15, 2015

     226,874.15         7,826,190.53         112,836.77         2,797,907.99         0.00         1,552,000.00   

July 15, 2015

     299,750.08         7,526,440.45         44,059.21         2,753,848.78         0.00         1,552,000.00   

January 15, 2016

     225,794.08         7,300,646.37         115,479.16         2,638,369.62         0.00         1,552,000.00   

July 15, 2016

     242,435.05         7,058,211.32         105,571.89         2,532,797.73         0.00         1,552,000.00   

January 15, 2017

     242,152.89         6,816,058.43         107,047.51         2,425,750.22         1,552,000.00         0.00   

July 15, 2017

     301,698.71         6,514,359.72         128,461.02         2,297,289.20         0.00         0.00   

January 15, 2018

     300,457.02         6,213,902.70         129,149.26         2,168,139.94         0.00         0.00   

July 15, 2018

     299,182.90         5,914,719.80         129,807.66         2,038,332.28         0.00         0.00   

January 15, 2019

     371,953.79         5,542,766.01         244,821.21         1,793,511.07         0.00         0.00   

July 15, 2019

     184,966.49         5,357,799.52         256,272.11         1,537,238.96         0.00         0.00   

January 15, 2020

     296,037.02         5,061,762.50         144,723.30         1,392,515.66         0.00         0.00   

July 15, 2020

     295,358.62         4,766,403.88         1,392,515.66         0.00         0.00         0.00   

January 15, 2021

     294,425.84         4,471,978.04         0.00         0.00         0.00         0.00   

July 15, 2021

     860,469.16         3,611,508.88         0.00         0.00         0.00         0.00   

January 15, 2022

     296,948.94         3,314,559.94         0.00         0.00         0.00         0.00   

July 15, 2022

     338,389.95         2,976,169.99         0.00         0.00         0.00         0.00   

January 15, 2023

     2,976,169.99         0.00         0.00         0.00         0.00         0.00   

C. Boeing 767-323ER

 

     N399AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 15,877,000.00       $ 0.00       $ 5,773,000.00       $ 0.00       $ 2,887,000.00   

January 15, 2014

     526,852.38         15,350,147.62         167,905.03         5,605,094.97         0.00         2,887,000.00   

July 15, 2014

     467,889.93         14,882,257.69         225,968.47         5,379,126.50         0.00         2,887,000.00   

January 15, 2015

     602,481.14         14,279,776.55         274,024.49         5,105,102.01         0.00         2,887,000.00   

July 15, 2015

     732,007.00         13,547,769.55         148,109.53         4,956,992.48         0.00         2,887,000.00   

January 15, 2016

     595,246.93         12,952,522.62         276,099.80         4,680,892.68         0.00         2,887,000.00   

July 15, 2016

     622,353.67         12,330,168.95         256,283.88         4,424,608.80         0.00         2,887,000.00   

January 15, 2017

     618,788.50         11,711,380.45         256,674.50         4,167,934.30         2,887,000.00         0.00   

July 15, 2017

     612,241.63         11,099,138.82         253,822.59         3,914,111.71         0.00         0.00   

January 15, 2018

     608,472.11         10,490,666.71         253,733.59         3,660,378.12         0.00         0.00   

July 15, 2018

     604,506.07         9,886,160.64         253,406.86         3,406,971.26         0.00         0.00   

January 15, 2019

     9,886,160.64         0.00         3,406,971.26         0.00         0.00         0.00   

 

V-23


Table of Contents

D. Boeing 777-223ER

 

     N771AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 30,316,000.00       $ 0.00       $ 11,024,000.00       $ 0.00       $ 5,512,000.00   

January 15, 2014

     1,026,030.77         29,289,969.23         328,789.56         10,695,210.44         0.00         5,512,000.00   

July 15, 2014

     1,179,110.18         28,110,859.05         534,664.24         10,160,546.20         0.00         5,512,000.00   

January 15, 2015

     1,176,426.17         26,934,432.88         531,331.99         9,629,214.21         0.00         5,512,000.00   

July 15, 2015

     1,420,005.74         25,514,427.14         293,742.20         9,335,472.01         0.00         5,512,000.00   

January 15, 2016

     1,161,663.44         24,352,763.70         534,663.35         8,800,808.66         0.00         5,512,000.00   

July 15, 2016

     1,212,100.54         23,140,663.16         496,917.43         8,303,891.23         0.00         5,512,000.00   

January 15, 2017

     1,204,728.26         21,935,934.90         497,165.47         7,806,725.76         5,512,000.00         0.00   

July 15, 2017

     1,191,729.61         20,744,205.29         491,281.00         7,315,444.76         0.00         0.00   

January 15, 2018

     1,183,885.21         19,560,320.08         490,505.07         6,824,939.69         0.00         0.00   

July 15, 2018

     1,175,605.27         18,384,714.81         489,194.48         6,335,745.21         0.00         0.00   

January 15, 2019

     1,393,915.53         16,990,799.28         837,914.96         5,497,830.25         0.00         0.00   

July 15, 2019

     1,062,317.45         15,928,481.83         927,692.33         4,570,137.92         0.00         0.00   

January 15, 2020

     1,391,587.25         14,536,894.58         570,967.01         3,999,170.91         0.00         0.00   

July 15, 2020

     1,376,868.37         13,160,026.21         3,999,170.91         0.00         0.00         0.00   

January 15, 2021

     1,359,750.85         11,800,275.36         0.00         0.00         0.00         0.00   

July 15, 2021

     11,800,275.36         0.00         0.00         0.00         0.00         0.00   

 

     N773AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 30,135,000.00       $ 0.00       $ 10,958,000.00       $ 0.00       $ 5,479,000.00   

January 15, 2014

     1,020,387.98         29,114,612.02         326,821.12         10,631,178.88         0.00         5,479,000.00   

July 15, 2014

     1,172,050.93         27,942,561.09         531,463.24         10,099,715.64         0.00         5,479,000.00   

January 15, 2015

     1,169,382.98         26,773,178.11         528,150.93         9,571,564.71         0.00         5,479,000.00   

July 15, 2015

     1,411,504.25         25,361,673.86         291,983.58         9,279,581.13         0.00         5,479,000.00   

January 15, 2016

     1,154,708.63         24,206,965.23         531,462.36         8,748,118.77         0.00         5,479,000.00   

July 15, 2016

     1,204,843.78         23,002,121.45         493,942.42         8,254,176.35         0.00         5,479,000.00   

January 15, 2017

     1,197,515.62         21,804,605.83         494,188.97         7,759,987.38         5,479,000.00         0.00   

July 15, 2017

     1,184,594.81         20,620,011.02         488,339.73         7,271,647.65         0.00         0.00   

January 15, 2018

     1,176,797.36         19,443,213.66         487,568.45         6,784,079.20         0.00         0.00   

July 15, 2018

     1,168,566.99         18,274,646.67         486,265.70         6,297,813.50         0.00         0.00   

January 15, 2019

     1,385,570.25         16,889,076.42         832,898.42         5,464,915.08         0.00         0.00   

July 15, 2019

     1,055,957.42         15,833,119.00         922,138.29         4,542,776.79         0.00         0.00   

January 15, 2020

     1,383,255.90         14,449,863.10         567,548.66         3,975,228.13         0.00         0.00   

July 15, 2020

     1,368,625.15         13,081,237.95         3,975,228.13         0.00         0.00         0.00   

January 15, 2021

     1,351,610.11         11,729,627.84         0.00         0.00         0.00         0.00   

July 15, 2021

     11,729,627.84         0.00         0.00         0.00         0.00         0.00   

 

V-24


Table of Contents
     N778AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 28,802,000.00       $ 0.00       $ 10,473,000.00       $ 0.00       $ 5,237,000.00   

January 15, 2014

     955,485.09         27,846,514.91         304,865.83         10,168,134.17         0.00         5,237,000.00   

July 15, 2014

     848,793.40         26,997,721.51         409,926.63         9,758,207.54         0.00         5,237,000.00   

January 15, 2015

     1,092,953.65         25,904,767.86         497,104.48         9,261,103.06         0.00         5,237,000.00   

July 15, 2015

     1,327,924.95         24,576,842.91         268,683.68         8,992,419.38         0.00         5,237,000.00   

January 15, 2016

     1,079,830.16         23,497,012.75         500,869.27         8,491,550.11         0.00         5,237,000.00   

July 15, 2016

     1,129,004.18         22,368,008.57         464,921.45         8,026,628.66         0.00         5,237,000.00   

January 15, 2017

     1,122,536.65         21,245,471.92         465,630.06         7,560,998.60         5,237,000.00         0.00   

July 15, 2017

     1,110,660.05         20,134,811.87         460,456.45         7,100,542.15         0.00         0.00   

January 15, 2018

     1,103,821.80         19,030,990.07         460,295.01         6,640,247.14         0.00         0.00   

July 15, 2018

     1,096,627.06         17,934,363.01         459,702.28         6,180,544.86         0.00         0.00   

January 15, 2019

     1,311,199.96         16,623,163.05         801,673.20         5,378,871.66         0.00         0.00   

July 15, 2019

     747,742.33         15,875,420.72         823,957.82         4,554,913.84         0.00         0.00   

January 15, 2020

     1,300,710.70         14,574,710.02         545,339.71         4,009,574.13         0.00         0.00   

July 15, 2020

     1,288,182.52         13,286,527.50         4,009,574.13         0.00         0.00         0.00   

January 15, 2021

     1,273,540.63         12,012,986.87         0.00         0.00         0.00         0.00   

July 15, 2021

     12,012,986.87         0.00         0.00         0.00         0.00         0.00   

 

     N779AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 27,880,000.00       $ 0.00       $ 10,138,000.00       $ 0.00       $ 5,069,000.00   

January 15, 2014

     925,069.87         26,954,930.13         295,427.35         9,842,572.65         0.00         5,069,000.00   

July 15, 2014

     821,616.89         26,133,313.24         396,801.68         9,445,770.97         0.00         5,069,000.00   

January 15, 2015

     1,057,959.65         25,075,353.59         481,188.27         8,964,582.70         0.00         5,069,000.00   

July 15, 2015

     1,285,407.69         23,789,945.90         260,081.01         8,704,501.69         0.00         5,069,000.00   

January 15, 2016

     1,045,256.34         22,744,689.56         484,832.53         8,219,669.16         0.00         5,069,000.00   

July 15, 2016

     1,092,855.93         21,651,833.63         450,035.67         7,769,633.49         0.00         5,069,000.00   

January 15, 2017

     1,086,595.47         20,565,238.16         450,721.61         7,318,911.88         5,069,000.00         0.00   

July 15, 2017

     1,075,099.13         19,490,139.03         445,713.63         6,873,198.25         0.00         0.00   

January 15, 2018

     1,068,479.84         18,421,659.19         445,557.37         6,427,640.88         0.00         0.00   

July 15, 2018

     1,061,515.45         17,360,143.74         444,983.62         5,982,657.26         0.00         0.00   

January 15, 2019

     1,269,218.18         16,090,925.56         776,005.37         5,206,651.89         0.00         0.00   

July 15, 2019

     723,801.25         15,367,124.31         797,576.48         4,409,075.41         0.00         0.00   

January 15, 2020

     1,259,064.77         14,108,059.54         527,879.12         3,881,196.29         0.00         0.00   

July 15, 2020

     1,246,937.73         12,861,121.81         3,881,196.29         0.00         0.00         0.00   

January 15, 2021

     1,232,764.63         11,628,357.18         0.00         0.00         0.00         0.00   

July 15, 2021

     11,628,357.18         0.00         0.00         0.00         0.00         0.00   

 

V-25


Table of Contents
     N780AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 32,131,000.00       $ 0.00       $ 11,684,000.00       $ 0.00       $ 5,842,000.00   

January 15, 2014

     1,065,562.67         31,065,437.33         340,478.71         11,343,521.29         0.00         5,842,000.00   

July 15, 2014

     946,909.82         30,118,527.51         457,312.17         10,886,209.12         0.00         5,842,000.00   

January 15, 2015

     1,219,293.80         28,899,233.71         554,567.35         10,331,641.77         0.00         5,842,000.00   

July 15, 2015

     1,481,426.65         27,417,807.06         299,742.21         10,031,899.56         0.00         5,842,000.00   

January 15, 2016

     1,204,653.30         26,213,153.76         558,767.33         9,473,132.23         0.00         5,842,000.00   

July 15, 2016

     1,259,511.60         24,953,642.16         518,664.12         8,954,468.11         0.00         5,842,000.00   

January 15, 2017

     1,252,296.46         23,701,345.70         519,454.65         8,435,013.46         5,842,000.00         0.00   

July 15, 2017

     1,239,046.98         22,462,298.72         513,682.99         7,921,330.47         0.00         0.00   

January 15, 2018

     1,231,418.27         21,230,880.45         513,502.89         7,407,827.58         0.00         0.00   

July 15, 2018

     1,223,391.84         20,007,488.61         512,841.64         6,894,985.94         0.00         0.00   

January 15, 2019

     1,462,768.33         18,544,720.28         894,342.74         6,000,643.20         0.00         0.00   

July 15, 2019

     834,177.73         17,710,542.55         919,203.36         5,081,439.84         0.00         0.00   

January 15, 2020

     1,451,066.56         16,259,475.99         608,378.34         4,473,061.50         0.00         0.00   

July 15, 2020

     1,437,090.19         14,822,385.80         4,473,061.50         0.00         0.00         0.00   

January 15, 2021

     1,420,755.76         13,401,630.04         0.00         0.00         0.00         0.00   

July 15, 2021

     13,401,630.04         0.00         0.00         0.00         0.00         0.00   

 

     N795AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 31,911,000.00       $ 0.00       $ 11,604,000.00       $ 0.00       $ 5,802,000.00   

January 15, 2014

     999,291.66         30,911,708.34         316,612.73         11,287,387.27         0.00         5,802,000.00   

July 15, 2014

     881,927.70         30,029,780.64         433,255.32         10,854,131.95         0.00         5,802,000.00   

January 15, 2015

     882,194.18         29,147,586.46         433,702.64         10,420,429.31         0.00         5,802,000.00   

July 15, 2015

     1,152,930.43         27,994,656.03         177,466.52         10,242,962.79         0.00         5,802,000.00   

January 15, 2016

     877,132.08         27,117,523.95         443,001.58         9,799,961.21         0.00         5,802,000.00   

July 15, 2016

     1,183,130.06         25,934,393.89         493,556.10         9,306,405.11         0.00         5,802,000.00   

January 15, 2017

     1,177,576.39         24,756,817.50         495,762.40         8,810,642.71         5,802,000.00         0.00   

July 15, 2017

     1,165,838.12         23,590,979.38         491,282.96         8,319,359.75         0.00         0.00   

January 15, 2018

     1,160,107.53         22,430,871.85         492,834.07         7,826,525.68         0.00         0.00   

July 15, 2018

     1,154,154.07         21,276,717.78         494,137.65         7,332,388.03         0.00         0.00   

January 15, 2019

     1,413,428.54         19,863,289.24         905,086.37         6,427,301.66         0.00         0.00   

July 15, 2019

     742,235.32         19,121,053.92         941,163.40         5,486,138.26         0.00         0.00   

January 15, 2020

     1,138,476.48         17,982,577.44         539,043.11         4,947,095.15         0.00         0.00   

July 15, 2020

     1,134,019.71         16,848,557.73         4,947,095.15         0.00         0.00         0.00   

January 15, 2021

     1,128,391.89         15,720,165.84         0.00         0.00         0.00         0.00   

July 15, 2021

     15,720,165.84         0.00         0.00         0.00         0.00         0.00   

 

V-26


Table of Contents
     N797AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 30,261,000.00       $ 0.00       $ 11,004,000.00       $ 0.00       $ 5,502,000.00   

January 15, 2014

     947,621.98         29,313,378.02         300,241.86         10,703,758.14         0.00         5,502,000.00   

July 15, 2014

     836,326.47         28,477,051.55         410,853.28         10,292,904.86         0.00         5,502,000.00   

January 15, 2015

     836,579.18         27,640,472.37         411,277.48         9,881,627.38         0.00         5,502,000.00   

July 15, 2015

     1,093,316.65         26,547,155.72         168,290.38         9,713,337.00         0.00         5,502,000.00   

January 15, 2016

     831,778.82         25,715,376.90         420,095.60         9,293,241.40         0.00         5,502,000.00   

July 15, 2016

     1,121,954.77         24,593,422.13         468,036.14         8,825,205.26         0.00         5,502,000.00   

January 15, 2017

     1,116,688.27         23,476,733.86         470,128.35         8,355,076.91         5,502,000.00         0.00   

July 15, 2017

     1,105,556.93         22,371,176.93         465,880.54         7,889,196.37         0.00         0.00   

January 15, 2018

     1,100,122.65         21,271,054.28         467,351.44         7,421,844.93         0.00         0.00   

July 15, 2018

     1,094,477.02         20,176,577.26         468,587.62         6,953,257.31         0.00         0.00   

January 15, 2019

     1,340,345.38         18,836,231.88         858,287.69         6,094,969.62         0.00         0.00   

July 15, 2019

     703,857.07         18,132,374.81         892,499.31         5,202,470.31         0.00         0.00   

January 15, 2020

     1,079,610.06         17,052,764.75         511,171.19         4,691,299.12         0.00         0.00   

July 15, 2020

     1,075,383.74         15,977,381.01         4,691,299.12         0.00         0.00         0.00   

January 15, 2021

     1,070,046.91         14,907,334.10         0.00         0.00         0.00         0.00   

July 15, 2021

     14,907,334.10         0.00         0.00         0.00         0.00         0.00   

 

     N798AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 32,797,000.00       $ 0.00       $ 11,926,000.00       $ 0.00       $ 5,963,000.00   

January 15, 2014

     1,027,521.06         31,769,478.94         325,398.44         11,600,601.56         0.00         5,963,000.00   

July 15, 2014

     906,400.35         30,863,078.59         445,277.73         11,155,323.83         0.00         5,963,000.00   

January 15, 2015

     906,674.24         29,956,404.35         445,737.49         10,709,586.34         0.00         5,963,000.00   

July 15, 2015

     1,184,923.16         28,771,481.19         182,391.04         10,527,195.30         0.00         5,963,000.00   

January 15, 2016

     901,471.66         27,870,009.53         455,294.45         10,071,900.85         0.00         5,963,000.00   

July 15, 2016

     1,215,960.80         26,654,048.73         507,251.82         9,564,649.03         0.00         5,963,000.00   

January 15, 2017

     1,210,253.02         25,443,795.71         509,519.33         9,055,129.70         5,963,000.00         0.00   

July 15, 2017

     1,198,189.02         24,245,606.69         504,915.60         8,550,214.10         0.00         0.00   

January 15, 2018

     1,192,299.41         23,053,307.28         506,509.75         8,043,704.35         0.00         0.00   

July 15, 2018

     1,186,180.75         21,867,126.53         507,849.50         7,535,854.85         0.00         0.00   

January 15, 2019

     1,452,649.84         20,414,476.69         930,201.66         6,605,653.19         0.00         0.00   

July 15, 2019

     762,831.65         19,651,645.04         967,279.79         5,638,373.40         0.00         0.00   

January 15, 2020

     1,170,068.12         18,481,576.92         554,001.05         5,084,372.35         0.00         0.00   

July 15, 2020

     1,165,487.68         17,316,089.24         5,084,372.35         0.00         0.00         0.00   

January 15, 2021

     1,159,703.70         16,156,385.54         0.00         0.00         0.00         0.00   

July 15, 2021

     16,156,385.54         0.00         0.00         0.00         0.00         0.00   

 

V-27


Table of Contents
     N799AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 31,867,000.00       $ 0.00       $ 11,588,000.00       $ 0.00       $ 5,794,000.00   

January 15, 2014

     997,913.80         30,869,086.20         316,176.18         11,271,823.82         0.00         5,794,000.00   

July 15, 2014

     880,711.67         29,988,374.53         432,657.92         10,839,165.90         0.00         5,794,000.00   

January 15, 2015

     880,977.78         29,107,396.75         433,104.65         10,406,061.25         0.00         5,794,000.00   

July 15, 2015

     1,151,340.73         27,956,056.02         177,221.81         10,228,839.44         0.00         5,794,000.00   

January 15, 2016

     875,922.66         27,080,133.36         442,390.76         9,786,448.68         0.00         5,794,000.00   

July 15, 2016

     1,181,498.72         25,898,634.64         492,875.56         9,293,573.12         0.00         5,794,000.00   

January 15, 2017

     1,175,952.71         24,722,681.93         495,078.83         8,798,494.29         5,794,000.00         0.00   

July 15, 2017

     1,164,230.62         23,558,451.31         490,605.56         8,307,888.73         0.00         0.00   

January 15, 2018

     1,158,507.93         22,399,943.38         492,154.53         7,815,734.20         0.00         0.00   

July 15, 2018

     1,152,562.68         21,247,380.70         493,456.32         7,322,277.88         0.00         0.00   

January 15, 2019

     1,411,479.66         19,835,901.04         903,838.41         6,418,439.47         0.00         0.00   

July 15, 2019

     741,211.90         19,094,689.14         939,865.68         5,478,573.79         0.00         0.00   

January 15, 2020

     1,136,906.71         17,957,782.43         538,299.87         4,940,273.92         0.00         0.00   

July 15, 2020

     1,132,456.08         16,825,326.35         4,940,273.92         0.00         0.00         0.00   

January 15, 2021

     1,126,836.03         15,698,490.32         0.00         0.00         0.00         0.00   

July 15, 2021

     15,698,490.32         0.00         0.00         0.00         0.00         0.00   

 

     N750AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 31,867,000.00       $ 0.00       $ 11,588,000.00       $ 0.00       $ 5,794,000.00   

January 15, 2014

     997,913.80         30,869,086.20         316,176.18         11,271,823.82         0.00         5,794,000.00   

July 15, 2014

     880,711.67         29,988,374.53         432,657.92         10,839,165.90         0.00         5,794,000.00   

January 15, 2015

     880,977.78         29,107,396.75         433,104.65         10,406,061.25         0.00         5,794,000.00   

July 15, 2015

     1,151,340.73         27,956,056.02         177,221.81         10,228,839.44         0.00         5,794,000.00   

January 15, 2016

     875,922.66         27,080,133.36         442,390.76         9,786,448.68         0.00         5,794,000.00   

July 15, 2016

     1,181,498.72         25,898,634.64         492,875.56         9,293,573.12         0.00         5,794,000.00   

January 15, 2017

     1,175,952.71         24,722,681.93         495,078.83         8,798,494.29         5,794,000.00         0.00   

July 15, 2017

     1,164,230.62         23,558,451.31         490,605.56         8,307,888.73         0.00         0.00   

January 15, 2018

     1,158,507.93         22,399,943.38         492,154.53         7,815,734.20         0.00         0.00   

July 15, 2018

     1,152,562.68         21,247,380.70         493,456.32         7,322,277.88         0.00         0.00   

January 15, 2019

     1,411,479.66         19,835,901.04         903,838.41         6,418,439.47         0.00         0.00   

July 15, 2019

     741,211.90         19,094,689.14         939,865.68         5,478,573.79         0.00         0.00   

January 15, 2020

     1,136,906.71         17,957,782.43         538,299.87         4,940,273.92         0.00         0.00   

July 15, 2020

     1,132,456.08         16,825,326.35         4,940,273.92         0.00         0.00         0.00   

January 15, 2021

     1,126,836.03         15,698,490.32         0.00         0.00         0.00         0.00   

July 15, 2021

     15,698,490.32         0.00         0.00         0.00         0.00         0.00   

 

V-28


Table of Contents
     N751AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 30,817,000.00       $ 0.00       $ 11,206,000.00       $ 0.00       $ 5,603,000.00   

January 15, 2014

     965,517.44         29,851,482.56         305,753.39         10,900,246.61         0.00         5,603,000.00   

July 15, 2014

     851,678.88         28,999,803.68         418,395.29         10,481,851.32         0.00         5,603,000.00   

January 15, 2015

     851,936.24         28,147,867.44         418,827.29         10,063,024.03         0.00         5,603,000.00   

July 15, 2015

     1,113,386.62         27,034,480.82         171,379.68         9,891,644.35         0.00         5,603,000.00   

January 15, 2016

     847,047.75         26,187,433.07         427,807.28         9,463,837.07         0.00         5,603,000.00   

July 15, 2016

     1,142,550.45         25,044,882.62         476,627.86         8,987,209.21         0.00         5,603,000.00   

January 15, 2017

     1,137,187.27         23,907,695.35         478,758.48         8,508,450.73         5,603,000.00         0.00   

July 15, 2017

     1,125,851.60         22,781,843.75         474,432.69         8,034,018.04         0.00         0.00   

January 15, 2018

     1,120,317.56         21,661,526.19         475,930.59         7,558,087.45         0.00         0.00   

July 15, 2018

     1,114,568.29         20,546,957.90         477,189.46         7,080,897.99         0.00         0.00   

January 15, 2019

     1,364,950.04         19,182,007.86         874,043.25         6,206,854.74         0.00         0.00   

July 15, 2019

     716,777.75         18,465,230.11         908,882.89         5,297,971.85         0.00         0.00   

January 15, 2020

     1,099,428.42         17,365,801.69         520,554.73         4,777,417.12         0.00         0.00   

July 15, 2020

     1,095,124.52         16,270,677.17         4,777,417.12         0.00         0.00         0.00   

January 15, 2021

     1,089,689.72         15,180,987.45         0.00         0.00         0.00         0.00   

July 15, 2021

     15,180,987.45         0.00         0.00         0.00         0.00         0.00   

 

     N752AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 31,097,000.00       $ 0.00       $ 11,308,000.00       $ 0.00       $ 5,654,000.00   

January 15, 2014

     956,440.32         30,140,559.68         302,197.09         11,005,802.91         0.00         5,654,000.00   

July 15, 2014

     842,210.40         29,298,349.28         416,043.60         10,589,759.31         0.00         5,654,000.00   

January 15, 2015

     842,621.71         28,455,727.57         416,673.52         10,173,085.79         0.00         5,654,000.00   

July 15, 2015

     1,107,272.08         27,348,455.49         166,561.27         10,006,524.52         0.00         5,654,000.00   

January 15, 2016

     838,199.97         26,510,255.52         426,023.13         9,580,501.39         0.00         5,654,000.00   

July 15, 2016

     898,399.87         25,611,855.65         389,837.23         9,190,664.16         0.00         5,654,000.00   

January 15, 2017

     1,128,066.45         24,483,789.20         477,188.81         8,713,475.35         5,654,000.00         0.00   

July 15, 2017

     1,117,045.77         23,366,743.43         473,192.41         8,240,282.94         0.00         0.00   

January 15, 2018

     1,112,004.74         22,254,738.69         475,213.21         7,765,069.73         0.00         0.00   

July 15, 2018

     1,106,797.19         21,147,941.50         477,060.62         7,288,009.11         0.00         0.00   

January 15, 2019

     1,365,798.00         19,782,143.50         886,964.34         6,401,044.77         0.00         0.00   

July 15, 2019

     697,917.63         19,084,225.87         925,473.06         5,475,571.71         0.00         0.00   

January 15, 2020

     1,093,474.08         17,990,751.79         526,227.76         4,949,343.95         0.00         0.00   

July 15, 2020

     1,090,089.01         16,900,662.78         4,949,343.95         0.00         0.00         0.00   

January 15, 2021

     1,085,672.62         15,814,990.16         0.00         0.00         0.00         0.00   

July 15, 2021

     15,814,990.16         0.00         0.00         0.00         0.00         0.00   

 

V-29


Table of Contents
     N753AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 31,845,000.00       $ 0.00       $ 11,580,000.00       $ 0.00       $ 5,790,000.00   

January 15, 2014

     979,446.32         30,865,553.68         309,466.07         11,270,533.93         0.00         5,790,000.00   

July 15, 2014

     862,468.73         30,003,084.95         426,051.02         10,844,482.91         0.00         5,790,000.00   

January 15, 2015

     862,889.93         29,140,195.02         426,696.08         10,417,786.83         0.00         5,790,000.00   

July 15, 2015

     1,133,906.15         28,006,288.87         170,567.70         10,247,219.13         0.00         5,790,000.00   

January 15, 2016

     858,361.83         27,147,927.04         436,270.59         9,810,948.54         0.00         5,790,000.00   

July 15, 2016

     920,009.77         26,227,917.27         399,214.29         9,411,734.25         0.00         5,790,000.00   

January 15, 2017

     1,155,200.70         25,072,716.57         488,667.00         8,923,067.25         5,790,000.00         0.00   

July 15, 2017

     1,143,914.93         23,928,801.64         484,574.46         8,438,492.79         0.00         0.00   

January 15, 2018

     1,138,752.64         22,790,049.00         486,643.88         7,951,848.91         0.00         0.00   

July 15, 2018

     1,133,419.84         21,656,629.16         488,535.72         7,463,313.19         0.00         0.00   

January 15, 2019

     1,398,650.59         20,257,978.57         908,299.18         6,555,014.01         0.00         0.00   

July 15, 2019

     714,705.17         19,543,273.40         947,734.18         5,607,279.83         0.00         0.00   

January 15, 2020

     1,119,776.25         18,423,497.15         538,885.51         5,068,394.32         0.00         0.00   

July 15, 2020

     1,116,309.76         17,307,187.39         5,068,394.32         0.00         0.00         0.00   

January 15, 2021

     1,111,787.14         16,195,400.25         0.00         0.00         0.00         0.00   

July 15, 2021

     16,195,400.25         0.00         0.00         0.00         0.00         0.00   

 

     N754AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 31,702,000.00       $ 0.00       $ 11,528,000.00       $ 0.00       $ 5,764,000.00   

January 15, 2014

     975,048.11         30,726,951.89         308,076.41         11,219,923.59         0.00         5,764,000.00   

July 15, 2014

     858,595.82         29,868,356.07         424,137.84         10,795,785.75         0.00         5,764,000.00   

January 15, 2015

     859,015.12         29,009,340.95         424,780.01         10,371,005.74         0.00         5,764,000.00   

July 15, 2015

     1,128,814.34         27,880,526.61         169,801.75         10,201,203.99         0.00         5,764,000.00   

January 15, 2016

     854,507.36         27,026,019.25         434,311.52         9,766,892.47         0.00         5,764,000.00   

July 15, 2016

     915,878.47         26,110,140.78         397,421.62         9,369,470.85         0.00         5,764,000.00   

January 15, 2017

     1,150,013.27         24,960,127.51         486,472.64         8,882,998.21         5,764,000.00         0.00   

July 15, 2017

     1,138,778.17         23,821,349.34         482,398.48         8,400,599.73         0.00         0.00   

January 15, 2018

     1,133,639.08         22,687,710.26         484,458.61         7,916,141.12         0.00         0.00   

July 15, 2018

     1,128,330.21         21,559,380.05         486,341.95         7,429,799.17         0.00         0.00   

January 15, 2019

     1,392,369.95         20,167,010.10         904,220.45         6,525,578.72         0.00         0.00   

July 15, 2019

     711,495.79         19,455,514.31         943,478.38         5,582,100.34         0.00         0.00   

January 15, 2020

     1,114,747.89         18,340,766.42         536,465.65         5,045,634.69         0.00         0.00   

July 15, 2020

     1,111,296.97         17,229,469.45         5,045,634.69         0.00         0.00         0.00   

January 15, 2021

     1,106,794.66         16,122,674.79         0.00         0.00         0.00         0.00   

July 15, 2021

     16,122,674.79         0.00         0.00         0.00         0.00         0.00   

 

V-30


Table of Contents
     N755AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 31,510,000.00       $ 0.00       $ 11,458,000.00       $ 0.00       $ 5,729,000.00   

January 15, 2014

     969,627.45         30,540,372.55         306,205.72         11,151,794.28         0.00         5,729,000.00   

July 15, 2014

     853,382.27         29,686,990.28         421,562.39         10,730,231.89         0.00         5,729,000.00   

January 15, 2015

     853,799.04         28,833,191.24         422,200.68         10,308,031.21         0.00         5,729,000.00   

July 15, 2015

     1,121,959.99         27,711,231.25         168,770.69         10,139,260.52         0.00         5,729,000.00   

January 15, 2016

     849,318.64         26,861,912.61         431,674.31         9,707,586.21         0.00         5,729,000.00   

July 15, 2016

     910,317.10         25,951,595.51         395,008.40         9,312,577.81         0.00         5,729,000.00   

January 15, 2017

     1,143,030.19         24,808,565.32         483,518.69         8,829,059.12         5,729,000.00         0.00   

July 15, 2017

     1,131,863.32         23,676,702.00         479,469.28         8,349,589.84         0.00         0.00   

January 15, 2018

     1,126,755.42         22,549,946.58         481,516.89         7,868,072.95         0.00         0.00   

July 15, 2018

     1,121,478.80         21,428,467.78         483,388.80         7,384,684.15         0.00         0.00   

January 15, 2019

     1,383,915.23         20,044,552.55         898,729.87         6,485,954.28         0.00         0.00   

July 15, 2019

     707,175.47         19,337,377.08         937,749.42         5,548,204.86         0.00         0.00   

January 15, 2020

     1,107,978.95         18,229,398.13         533,208.13         5,014,996.73         0.00         0.00   

July 15, 2020

     1,104,548.98         17,124,849.15         5,014,996.73         0.00         0.00         0.00   

January 15, 2021

     1,100,074.01         16,024,775.14         0.00         0.00         0.00         0.00   

July 15, 2021

     16,024,775.14         0.00         0.00         0.00         0.00         0.00   

 

     N756AM  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 31,625,000.00       $ 0.00       $ 11,500,000.00       $ 0.00       $ 5,750,000.00   

January 15, 2014

     972,679.85         30,652,320.15         307,328.14         11,192,671.86         0.00         5,750,000.00   

July 15, 2014

     856,510.39         29,795,809.76         423,107.65         10,769,564.21         0.00         5,750,000.00   

January 15, 2015

     856,928.70         28,938,881.06         423,748.28         10,345,815.93         0.00         5,750,000.00   

July 15, 2015

     1,126,072.60         27,812,808.46         169,389.33         10,176,426.60         0.00         5,750,000.00   

January 15, 2016

     852,431.87         26,960,376.59         433,256.63         9,743,169.97         0.00         5,750,000.00   

July 15, 2016

     913,653.91         26,046,722.68         396,456.33         9,346,713.64         0.00         5,750,000.00   

January 15, 2017

     1,147,220.05         24,899,502.63         485,291.06         8,861,422.58         5,750,000.00         0.00   

July 15, 2017

     1,136,012.23         23,763,490.40         481,226.81         8,380,195.77         0.00         0.00   

January 15, 2018

     1,130,885.61         22,632,604.79         483,281.92         7,896,913.85         0.00         0.00   

July 15, 2018

     1,125,589.65         21,507,015.14         485,160.68         7,411,753.17         0.00         0.00   

January 15, 2019

     1,388,988.06         20,118,027.08         902,024.23         6,509,728.94         0.00         0.00   

July 15, 2019

     709,767.66         19,408,259.42         941,186.79         5,568,542.15         0.00         0.00   

January 15, 2020

     1,112,040.31         18,296,219.11         535,162.64         5,033,379.51         0.00         0.00   

July 15, 2020

     1,108,597.78         17,187,621.33         5,033,379.51         0.00         0.00         0.00   

January 15, 2021

     1,104,106.40         16,083,514.93         0.00         0.00         0.00         0.00   

July 15, 2021

     16,083,514.93         0.00         0.00         0.00         0.00         0.00   

 

V-31


Table of Contents
     N757AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 31,515,000.00       $ 0.00       $ 11,460,000.00       $ 0.00       $ 5,730,000.00   

January 15, 2014

     952,508.13         30,562,491.87         300,128.87         11,159,871.13         0.00         5,730,000.00   

July 15, 2014

     836,878.40         29,725,613.47         415,679.06         10,744,192.07         0.00         5,730,000.00   

January 15, 2015

     837,441.85         28,888,171.62         416,505.06         10,327,687.01         0.00         5,730,000.00   

July 15, 2015

     1,106,442.76         27,781,728.86         162,632.12         10,165,054.89         0.00         5,730,000.00   

January 15, 2016

     833,455.05         26,948,273.81         426,258.73         9,738,796.16         0.00         5,730,000.00   

July 15, 2016

     894,880.51         26,053,393.30         389,688.81         9,349,107.35         0.00         5,730,000.00   

January 15, 2017

     893,839.00         25,159,554.30         395,135.63         8,953,971.72         5,730,000.00         0.00   

July 15, 2017

     1,113,635.55         24,045,918.75         474,177.58         8,479,794.14         0.00         0.00   

January 15, 2018

     1,109,052.23         22,936,866.52         476,718.02         8,003,076.12         0.00         0.00   

July 15, 2018

     1,104,349.16         21,832,517.36         479,148.29         7,523,927.83         0.00         0.00   

January 15, 2019

     1,372,962.34         20,459,555.02         903,688.33         6,620,239.50         0.00         0.00   

July 15, 2019

     682,751.54         19,776,803.48         945,956.13         5,674,283.37         0.00         0.00   

January 15, 2020

     1,092,737.05         18,684,066.43         534,205.16         5,140,078.21         0.00         0.00   

July 15, 2020

     1,090,232.92         17,593,833.51         5,140,078.21         0.00         0.00         0.00   

January 15, 2021

     1,086,789.82         16,507,043.69         0.00         0.00         0.00         0.00   

July 15, 2021

     16,507,043.69         0.00         0.00         0.00         0.00         0.00   

 

     N758AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 32,302,000.00       $ 0.00       $ 11,746,000.00       $ 0.00       $ 5,873,000.00   

January 15, 2014

     976,779.28         31,325,220.72         307,619.00         11,438,381.00         0.00         5,873,000.00   

July 15, 2014

     857,763.84         30,467,456.88         426,052.90         11,012,328.10         0.00         5,873,000.00   

January 15, 2015

     858,341.36         29,609,115.52         426,899.51         10,585,428.59         0.00         5,873,000.00   

July 15, 2015

     1,134,055.56         28,475,059.96         166,690.83         10,418,737.76         0.00         5,873,000.00   

January 15, 2016

     854,255.06         27,620,804.90         436,896.60         9,981,841.16         0.00         5,873,000.00   

July 15, 2016

     917,213.48         26,703,591.42         399,414.02         9,582,427.14         0.00         5,873,000.00   

January 15, 2017

     916,145.97         25,787,445.45         404,996.79         9,177,430.35         5,873,000.00         0.00   

July 15, 2017

     1,141,427.85         24,646,017.60         486,011.33         8,691,419.02         0.00         0.00   

January 15, 2018

     1,136,730.16         23,509,287.44         488,615.17         8,202,803.85         0.00         0.00   

July 15, 2018

     1,131,909.70         22,377,377.74         491,106.10         7,711,697.75         0.00         0.00   

January 15, 2019

     1,407,226.50         20,970,151.24         926,241.11         6,785,456.64         0.00         0.00   

July 15, 2019

     699,790.53         20,270,360.71         969,563.75         5,815,892.89         0.00         0.00   

January 15, 2020

     1,120,007.81         19,150,352.90         547,536.99         5,268,355.90         0.00         0.00   

July 15, 2020

     1,117,441.17         18,032,911.73         5,268,355.90         0.00         0.00         0.00   

January 15, 2021

     1,113,912.15         16,918,999.58         0.00         0.00         0.00         0.00   

July 15, 2021

     16,918,999.58         0.00         0.00         0.00         0.00         0.00   

 

V-32


Table of Contents
     N759AN  
     Series A      Series B      Series C  

Date

   Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
     Scheduled
Payments of
Principal
     Equipment Note
Ending Balance
 

At Issuance

   $ 0.00       $ 32,747,000.00       $ 0.00       $ 11,908,000.00       $ 0.00       $ 5,954,000.00   

January 15, 2014

     989,744.05         31,757,255.95         311,861.66         11,596,138.34         0.00         5,954,000.00   

July 15, 2014

     869,594.06         30,887,661.89         431,928.99         11,164,209.35         0.00         5,954,000.00   

January 15, 2015

     870,179.55         30,017,482.34         432,787.28         10,731,422.07         0.00         5,954,000.00   

July 15, 2015

     1,149,696.37         28,867,785.97         168,989.82         10,562,432.25         0.00         5,954,000.00   

January 15, 2016

     866,036.89         28,001,749.08         442,922.25         10,119,510.00         0.00         5,954,000.00   

July 15, 2016

     929,863.61         27,071,885.47         404,922.71         9,714,587.29         0.00         5,954,000.00   

January 15, 2017

     928,781.40         26,143,104.07         410,582.47         9,304,004.82         5,954,000.00         0.00   

July 15, 2017

     1,157,170.34         24,985,933.73         492,714.37         8,811,290.45         0.00         0.00   

January 15, 2018

     1,152,407.86         23,833,525.87         495,354.11         8,315,936.34         0.00         0.00   

July 15, 2018

     1,147,520.92         22,686,004.95         497,879.40         7,818,056.94         0.00         0.00   

January 15, 2019

     1,426,634.87         21,259,370.08         939,015.76         6,879,041.18         0.00         0.00   

July 15, 2019

     709,441.99         20,549,928.09         982,935.91         5,896,105.27         0.00         0.00   

January 15, 2020

     1,135,454.88         19,414,473.21         555,088.58         5,341,016.69         0.00         0.00   

July 15, 2020

     1,132,852.84         18,281,620.37         5,341,016.69         0.00         0.00         0.00   

January 15, 2021

     1,129,275.15         17,152,345.22         0.00         0.00         0.00         0.00   

July 15, 2021

     17,152,345.22         0.00         0.00         0.00         0.00         0.00   

 

V-33


Table of Contents

LOGO


Table of Contents

PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

 

Item 20. Indemnification of Directors and Officers

Subsection (a) of Section 145 of the General Corporation Law of the State of Delaware, or the DGCL, empowers a corporation to indemnify any person who was or is a party or who is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of the corporation) by reason of the fact that the person is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against expenses (including attorneys’ fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by the person in connection with such action, suit or proceeding if the person acted in good faith and in a manner the person reasonably believed to be in or not opposed to the best interests of the corporation, and, with respect to any criminal action or proceeding, had no reasonable cause to believe the person’s conduct was unlawful.

Subsection (b) of Section 145 empowers a corporation to indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action or suit by or in the right of the corporation to procure a judgment in its favor by reason of the fact that the person acted in any of the capacities set forth above, against expenses (including attorneys’ fees) actually and reasonably incurred by the person in connection with the defense or settlement of such action or suit if the person acted in good faith and in a manner the person reasonably believed to be in or not opposed to the best interests of the corporation, except that no indemnification shall be made in respect of any claim, issue or matter as to which such person shall have been adjudged to be liable to the corporation unless and only to the extent that the Court of Chancery or the court in which such action or suit was brought shall determine upon application that, despite the adjudication of liability but in view of all the circumstances of the case, such person is fairly and reasonably entitled to indemnity for such expenses which the Court of Chancery or such other court shall deem proper.

Section 145 further provides that to the extent a director or officer of a corporation has been successful on the merits or otherwise in the defense of any action, suit or proceeding referred to in subsections (a) and (b) of Section 145, or in defense of any claim, issue or matter therein, such person shall be indemnified against expenses (including attorneys’ fees) actually and reasonably incurred by such person in connection therewith; that indemnification provided for by Section 145 shall not be deemed exclusive of any other rights to which the indemnified party may be entitled; and the indemnification provided for by Section 145 shall, unless otherwise provided when authorized or ratified, continue as to a person who has ceased to be a director, officer, employee or agent and shall inure to the benefit of such person’s heirs, executors and administrators. Section 145 also empowers the corporation to purchase and maintain insurance on behalf of any person who is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against any liability asserted against such person and incurred by such person in any such capacity, or arising out of his status as such, whether or not the corporation would have the power to indemnify such person against such liabilities under Section 145.

Section 102(b)(7) of the DGCL provides that a corporation’s certificate of incorporation may contain a provision eliminating or limiting the personal liability of a director to the corporation or its stockholders for monetary damages for breach of fiduciary duty as a director, provided that such provision shall not eliminate or limit the liability of a director (i) for any breach of the director’s duty of loyalty to the corporation or its stockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) under Section 174 of the DGCL, or (iv) for any transaction from which the director derived an improper personal benefit.


Table of Contents

American’s amended and restated certificate of incorporation provides that the company shall indemnify its officers and directors to the full extent authorized or permitted by applicable law. American’s amended and restated certificate of incorporation and amended and restated bylaws provide that the company shall also indemnify any person who was or is a party or is threatened to be made a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative (other than an action by or in the right of the company), by reason of the fact that such person is or was a Director or Officer of the company, or is or was a Director or Officer of the company serving at the request of the company as a Director, Officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against expenses (including attorneys’ fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by such person in connection with such action, suit or proceeding if such person acted in good faith and in a manner such person reasonably believed to be in or not opposed to the best interests of the company, and, with respect to any criminal action or proceeding, had no reasonable cause to believe such person’s conduct was unlawful.

AAG also maintains insurance for its officers and directors, and officers and directors of its majority-owned subsidiaries (including American), against certain liabilities, including liabilities under the Securities Act. This insurance covers each such officer and director for expenses, including without limitation, attorneys’ fees, judgments, fines and amounts paid in settlement, incurred by such person upon a determination that such person did not act in bad faith. The premiums for such insurance are paid by AAG.

Under indemnification agreements with American, officers and directors of the company are indemnified against all liabilities relating to their position as an officer or director of the company, to the fullest extent permitted under applicable law.

 

Item 21. Exhibits

A list of exhibits filed with this Registration Statement is set forth on the Exhibit Index and is incorporated herein by reference.

 

Item 22. Undertakings

The undersigned registrant hereby undertakes:

(1) To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement:

 

  (i) To include any prospectus required by section 10(a)(3) of the Securities Act;

 

  (ii) To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than a 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement;

 

  (iii) To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement.

 

II-2


Table of Contents

(2) That, for the purpose of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

(3) To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.

(4) That, for the purpose of determining liability under the Securities Act of 1933 to any purchaser: Each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use.

(5) That, for the purpose of determining liability of the registrant under the Securities Act of 1933 to any purchaser in the initial distribution of the securities: The undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser:

 

  i. Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424;

 

  ii. Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant;

 

  iii. The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and

 

  iv. Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.

(6) The undersigned registrant hereby undertakes that, for purposes of determining any liability under the Securities Act of 1933, each filing of the registrant’s annual report pursuant to section 13(a) or section 15(d) of the Securities Exchange Act of 1934 (and, where applicable, each filing of an employee benefit plan’s annual report pursuant to section 15(d) of the Securities Exchange Act of 1934) that is incorporated by reference in the registration statement shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

(7) Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act, and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of such registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or

 

II-3


Table of Contents

controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue.

(8) The undersigned registrant hereby undertakes to respond to requests for information that is incorporated by reference into the prospectus pursuant to Item 4, 10(b), 11, or 13 of this form, within one business day of receipt of such request, and to send the incorporated documents by first class mail or other equally prompt means. This includes information contained in documents filed subsequent to the effective date of the registration statement through the date of responding to the request.

(9) The undersigned registrant hereby undertakes to supply by means of a post-effective amendment all information concerning a transaction, and the company being acquired involved therein, that was not the subject of and included in the registration statement when it became effective.

 

II-4


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Act, the registrant has duly caused this Registration Statement to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Fort Worth, State of Texas, on the 21st day of May, 2014.

 

AMERICAN AIRLINES, INC.
By:  

/s/ W. Douglas Parker

  W. Douglas Parker
  Chief Executive Officer

POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints W. Douglas Parker, Derek J. Kerr and Stephen L. Johnson, or any of them, his true and lawful attorneys-in-fact and agents, with full power of substitution and resubstitution, for him and in his name, place and stead, in any and all capacities, to sign any and all amendments, including post-effective amendments, to this Registration Statement, and to file the same, with all exhibits thereto, and all other documents in connection therewith, with the Securities and Exchange Commission, granting unto each said attorney-in-fact and agent, full power and authority to do and perform each and every act and thing requisite and necessary to be done in connection therewith as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents or any of them or their or his substitute or substitutes may lawfully do or cause to be done by virtue hereof. This power of attorney may be executed in counterparts and shall be governed by and construed with the laws of the State of Delaware and applicable federal securities laws.

Pursuant to the requirements of the Securities Act, this Registration Statement has been signed by the following persons in the capacities and on the dates indicated.

 

Signature

       

Title

      

Date

/s/ W. Douglas Parker

W. Douglas Parker

     

Chief Executive Officer and Director (Principal Executive Officer)

      May 21, 2014    

/s/ Derek J. Kerr

Derek J. Kerr

     

Executive Vice President and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)

  May 21, 2014

/s/ Thomas W. Horton

Thomas W. Horton

      Director      May 21, 2014

/s/ Stephen L. Johnson

Stephen L. Johnson

      Director      May 21, 2014


Table of Contents

EXHIBIT INDEX

 

Exhibit
Number

  

Description

  2.1    Confirmation Order and Plan of Reorganization of American and other related Debtors (filed as Exhibit 2.1 to Annual Report on Form 10-K of American).*
  4.1    Pass Through Trust Agreement, dated as of March 12, 2013, between American Airlines, Inc. and Wilmington Trust Company (filed as Exhibit 4.1 to Current Report on Form 8-K of American filed on March 12, 2013).*
  4.2    Trust Supplement No. 2013-2A, dated as of July 31, 2013, among American Airlines, Inc. and Wilmington Trust Company, as Class A Trustee, to the Pass Through Trust Agreement, dated as of March 12, 2013 (filed as Exhibit 4.2 to Current Report on Form 8-K of American filed on July 31, 2013).*
  4.3    Trust Supplement No. 2013-2B, dated as of November 27, 2013, among American Airlines, Inc. and Wilmington Trust Company, as Class B Trustee, to the Pass Through Trust Agreement, dated as of March 12, 2013 (filed as Exhibit 4.2 to Current Report on Form 8-K of American filed on November 27, 2013).*
  4.4    Trust Supplement No. 2013-2C, dated as of December 20, 2013, among American Airlines, Inc. and Wilmington Trust Company, as Class C Trustee, to the Pass Through Trust Agreement, dated as of March 12, 2013 (filed as Exhibit 4.2 to Current Report on Form 8-K of American filed on December 20, 2013).*
  4.5    Form of Exchange Pass Through Trust Certificate, Series 2013-2A (included in Exhibit A to Exhibit 4.2).*
  4.6    Form of Exchange Pass Through Trust Certificate, Series 2013-2B (included in Exhibit A to Exhibit 4.3).*
  4.7    Form of Exchange Pass Through Trust Certificate, Series 2013-2C (included in Exhibit A to Exhibit 4.4).*
  4.8    Revolving Credit Agreement (2013-2A), dated as of July 31, 2013, between Wilmington Trust Company, as Subordination Agent, as agent and trustee for the trustee of American Airlines Pass Through Trust 2013-2A, as Borrower, and Morgan Stanley Bank, N.A., as Class A Liquidity Provider (filed as Exhibit 4.3 to Current Report on Form 8-K of American filed on July 31, 2013).*
  4.9    Revolving Credit Agreement (2013-2B), dated as of November 27, 2013, between Wilmington Trust Company, as Subordination Agent, as agent and trustee for the trustee of American Airlines Pass Through Trust 2013-2B, as Borrower, and Morgan Stanley Bank, N.A., as Class B Liquidity Provider (filed as Exhibit 4.5 to Current Report on Form 8-K of American filed on November 27, 2013).*


Table of Contents

Exhibit
Number

  

Description

  4.10    Amended and Restated Intercreditor Agreement (2013-2), dated as of December 20, 2013, among Wilmington Trust Company, as trustee of American Airlines Pass Through Trust 2013-2A, American Airlines Pass Through Trust 2013-2B and American Airlines Pass Through Trust 2013-2C, Morgan Stanley Bank, N.A., as Class A Liquidity Provider and as Class B Liquidity Provider, and Wilmington Trust Company, as Subordination Agent (filed as Exhibit 4.4 to Current Report on Form 8-K of American filed on December 20, 2013).*
  4.11    Note Purchase Agreement, dated as of July 31, 2013, among American Airlines, Inc., Wilmington Trust Company, as Class A Pass Through Trustee, Wilmington Trust Company, as Subordination Agent, Wilmington Trust, National Association, as Escrow Agent, and Wilmington Trust Company, as Paying Agent (filed as Exhibit 4.7 to Current Report on Form 8-K of American filed on July 31, 2013).*
  4.12    Participation Agreement (N907AN), dated as of September 9, 2013, among American Airlines, Inc., Wilmington Trust Company, as Pass Through Trustee under each of the Pass Through Trust Agreements in effect as of the date thereof, Wilmington Trust Company, as Subordination Agent, Wilmington Trust Company, as Loan Trustee, and Wilmington Trust Company, in its individual capacity as set forth therein (filed as Exhibit 4.6 to Current Report on Form 8-K of American filed on November 27, 2013).**
  4.13    First Amendment to Participation Agreement (N907AN), dated as of November 27, 2013, among American Airlines, Inc., Wilmington Trust Company, as Pass Through Trustee under each of the Pass Through Trust Agreements in effect as of the date thereof, Wilmington Trust Company, as Subordination Agent, Wilmington Trust Company, as Loan Trustee, and Wilmington Trust Company, in its individual capacity as set forth therein (filed as Exhibit 4.8 to Current Report on Form 8-K of American filed on November 27, 2013).**
  4.14    Second Amendment to Participation Agreement (N907AN), dated as of December 20, 2013, among American Airlines, Inc., Wilmington Trust Company, as Pass Through Trustee under each of the Pass Through Trust Agreements, Wilmington Trust Company, as Subordination Agent, Wilmington Trust Company, as Loan Trustee, and Wilmington Trust Company, in its individual capacity as set forth therein (filed as Exhibit 4.9 to Current Report on Form 8-K of American filed on December 20, 2013).**
  4.15    Indenture and Security Agreement (N907AN), dated as of September 9, 2013, between American Airlines, Inc. and Wilmington Trust Company, as Loan Trustee (filed as Exhibit 4.7 to Current Report on Form 8-K of American filed on November 27, 2013).**
 4.16    First Amendment to Indenture and Security Agreement (N907AN), dated as of November 27, 2013, between American Airlines, Inc. and Wilmington Trust Company, as Loan Trustee (filed as Exhibit 4.9 to Current Report on Form 8-K of American filed on November 27, 2013).**
  4.17    Second Amendment to Indenture and Security Agreement (N907AN), dated as of December 20, 2013, between American Airlines, Inc. and Wilmington Trust Company, as Loan Trustee (filed as Exhibit 4.10 to Current Report on Form 8-K of American filed on December 20, 2013).**
  4.18    Series 2013-2A N907AN Equipment Note No. 1, dated September 9, 2013 (filed as Exhibit 4.10 to American’s Current Report on Form 8-K filed on November 27, 2013).**


Table of Contents

Exhibit
Number

  

Description

  4.19    Series 2013-2B N907AN Equipment Note No. 1, dated November 27, 2013 (filed as Exhibit 4.11 to American’s Current Report on Form 8-K filed on November 27, 2013).**
  4.20    Series 2013-2C N907AN Equipment Note No. 1, dated December 20, 2013 (filed as Exhibit 4.11 to American’s Current Report on Form 8-K filed on December 20, 2013).**
  4.21    Registration Rights Agreement, dated as of July 31, 2013, among American Airlines, Inc., Wilmington Trust Company, as Trustee under the Trust Supplement No. 2013-2A, dated as of July 31, 2013, and Deutsche Bank Securities Inc., Morgan Stanley & Co. LLC, Citigroup Global Markets Inc., Credit Suisse Securities (USA) LLC, Goldman, Sachs & Co. and J.P. Morgan Securities LLC, in their capacity as representatives of the Initial Purchasers (filed as Exhibit 4.12 to Current Report on Form 8-K of American filed on July 31, 2013).*
  4.22    Registration Rights Agreement, dated as of November 27, 2013, among American Airlines, Inc., Wilmington Trust Company, as Trustee under Trust Supplement No. 2013-2B, dated as of November 27, 2013, and Morgan Stanley & Co. LLC, Credit Suisse Securities (USA) LLC, Deutsche Bank Securities Inc., Goldman, Sachs & Co., Citigroup Global Markets Inc. and J.P. Morgan Securities LLC, in their capacity as representatives of the Initial Purchasers (filed as Exhibit 4.12 to Current Report on Form 8-K of American filed on November 27, 2013).*
  4.23    Registration Rights Agreement, dated as of December 20, 2013, among American Airlines, Inc., Wilmington Trust Company, as Trustee under Trust Supplement No. 2013-2C, dated as of December 20, 2013, and Morgan Stanley & Co. LLC, Credit Suisse Securities (USA) LLC, Deutsche Bank Securities Inc., Goldman, Sachs & Co., Citigroup Global Markets Inc. and J.P. Morgan Securities LLC, in their capacity as representatives of the Initial Purchasers (filed as Exhibit 4.12 to Current Report on Form 8-K of American filed on December 20, 2013).*
  5.1    Opinion of Debevoise & Plimpton LLP, special counsel to American.
  5.2    Opinion of Morris James LLP, special counsel to Wilmington Trust Company.
12.1    Statement Regarding Computation of Ratios of Earnings to Fixed Charges of American for the Years Ended December 31, 2013, 2012, 2011, 2010 and 2009 (filed as Exhibit 12.2 to Annual Report on Form 10-K of American).*
23.1    Consent of Ernst & Young LLP.
23.2    Consent of KPMG LLP.
23.3    Consent of Aircraft Information Systems, Inc.
23.4    Consent of BK Associates, Inc.
23.5    Consent of Morten Beyer & Agnew, Inc.
23.6    Consent of Debevoise & Plimpton LLP, special counsel to American (included in Exhibit 5.1).


Table of Contents

Exhibit
Number

  

Description

23.7    Consent of Morris James LLP, special counsel to Wilmington Trust Company (included in Exhibit 5.2).
24.1    Powers of Attorney (included on the signature page of the Registration Statement).
25.1    Statement of Eligibility of Wilmington Trust Company for the 2013-2 Pass Through Certificates on Form T-1.
99.1    Form of Letter of Transmittal.
99.2    Form of Notice of Guaranteed Delivery.
99.3    Form of Letter to Brokers, Dealers, Commercial Banks, Trust Companies and Other Nominees.
99.4    Form of Letter to Clients.
99.5    Schedule I.

 

* Incorporated by reference.
** Incorporated by reference. Note, pursuant to Instruction 2 to Item 601 of Regulation S-K, Exhibit 99.5 filed herewith contains a list of documents applicable to the other Aircraft that relate to the offering of the American Airlines, Inc. Pass Through Certificates, Series 2013-2, which documents are substantially identical to those which are incorporated herewith as Exhibits 4.12, 4.13, 4.14, 4.15, 4.16, 4.17, 4.18, 4.19 and 4.20. Exhibit 99.5 sets forth the details by which such documents differ from the corresponding representative samples of documents incorporated herewith as Exhibits 4.12, 4.13, 4.14, 4.15, 4.16, 4.17, 4.18, 4.19 and 4.20.