e424b3
The
information in this preliminary prospectus supplement and the
accompanying prospectus is not complete and may be changed. This
preliminary prospectus supplement and the accompanying
prospectus are not an offer to sell these securities and we are
not soliciting an offer to buy these securities in any
jurisdiction where the offer or sale is not permitted.
|
Filed
Pursuant to Rule 424(b)(3)
Registration No. 333-160646-01
333-160646
SUBJECT TO
COMPLETION, DATED SEPTEMBER 27, 2011
PRELIMINARY PROSPECTUS
SUPPLEMENT
(To Prospectus Dated
July 17, 2009)
$725,694,000
2011-2
CLASS A PASS THROUGH TRUST
CLASS A PASS THROUGH CERTIFICATES,
SERIES 2011-2
American Airlines, Inc. is creating a pass through trust
that will issue American Airlines, Inc. Class A Pass
Through Certificates,
Series 2011-2.
The Class A Certificates are being offered pursuant to this
prospectus supplement.
As described herein, American may create a separate pass
through trust that will issue American Airlines, Inc.
Class B Pass Through Certificates,
Series 2011-2.
American may, at any time on or after the date of this
prospectus supplement, offer Class B Certificates,
including by means of this prospectus supplement and a related
company free writing prospectus based on the terms and
conditions described herein and therein. See Information
Relating to Class B Certificates.
The Class A Certificates will represent interests in
the assets of the related pass through trust. The proceeds from
the sale of the Class A Certificates will initially be held
in escrow and will thereafter be used by such pass through trust
to acquire the related series of equipment notes to be issued by
American on a full recourse basis. Payments on the equipment
notes held in such pass through trust will be passed through to
the holders of the Class A Certificates. Distributions on
the Class A Certificates will be subject to certain
subordination provisions described herein. The Class A
Certificates do not represent interests in, or obligations of,
American or any of its affiliates.
Subject to the distribution provisions described herein,
the Class A Certificates will rank generally senior to any
Class B Certificates that may be issued.
The equipment notes expected to be held by the pass
through trust for the Class A Certificates and, if
applicable, the pass through trust for any Class B
Certificates will be issued for each of (a) 14 Boeing
737-823
aircraft delivered new to American from 1999 to 2001 and 2
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 equipment notes
issued for each aircraft will be secured by a security interest
in such aircraft. Interest on the issued and outstanding
equipment notes expected to be held by the pass through trust
for the Class A Certificates will be payable semiannually
on April 15 and October 15 of each year, commencing on
April 15, 2012, and principal on such equipment notes is
scheduled for payment on April 15 and October 15 of certain
years, commencing on April 15, 2012.
Morgan Stanley Bank, N.A., will provide a liquidity
facility for the Class A Certificates in an amount
sufficient to make three semiannual interest distributions on
the outstanding balance of the Class A Certificates.
The payment obligations of American under the equipment
notes expected to be held by the pass through trust for the
Class A Certificates will be fully and unconditionally
guaranteed by AMR Corporation.
The Class A Certificates will not be listed on any
national securities exchange.
Investing in the Certificates involves risks. See
Risk Factors beginning on
page S-24.
Neither the Securities and Exchange Commission nor any
state securities commission has approved or disapproved of these
securities or determined if this prospectus supplement or the
accompanying prospectus is truthful or complete. Any
representation to the contrary is a criminal offense.
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate
|
|
|
|
|
|
|
|
|
|
Face
|
|
|
|
Final Expected
|
|
Price to
|
|
Pass Through Certificates
|
|
Amount
|
|
Interest Rate
|
|
Distribution Date
|
|
Public(1)
|
|
|
Class A
|
|
$725,694,000
|
|
%
|
|
October
15, 2021
|
|
|
100%
|
|
|
|
|
(1) |
|
Plus accrued interest, if any,
from the date of issuance. |
The underwriters will purchase all of the Class A
Certificates if any are purchased. The aggregate proceeds from
the sale of the Class A Certificates will be $725,694,000.
American will pay the underwriters a commission of
$ . Delivery of the Class A
Certificates in book-entry form will be made on or
about ,
2011 against payment in immediately available funds.
Joint Bookrunners
|
|
|
|
|
MORGAN STANLEY
|
|
DEUTSCHE BANK SECURITIES
|
Joint Structuring
Agent
|
|
|
|
Joint Structuring
Agent
|
GOLDMAN, SACHS & CO.
|
|
CREDIT SUISSE
|
|
CITIGROUP
|
The date of this prospectus supplement
is ,
2011.
We have not, and the Underwriters, have not, authorized anyone to provide you with
information other than the information contained in this prospectus supplement, the accompanying
prospectus, any related free writing prospectus issued by us (which we refer to as a company free
writing prospectus) and the documents incorporated by reference in this prospectus supplement and
the accompanying prospectus or to which we have referred you. This prospectus supplement, the
accompanying prospectus and any related company free writing prospectus do not constitute an offer
to sell, or a solicitation of an offer to purchase, the securities offered by this prospectus
supplement, the accompanying prospectus and any related company free writing 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 supplement, the accompanying prospectus and any related company free writing
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 supplement,
the accompanying prospectus and any related company free writing prospectus nor any distribution of
securities pursuant to this prospectus supplement and the accompanying 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, the Depositary or
the Liquidity Provider, since the date of this prospectus supplement.
TABLE OF CONTENTS
Prospectus Supplement
|
|
|
|
|
|
|
Page |
|
|
|
|
|
|
|
|
iv |
|
|
|
iv |
|
|
|
iv |
|
|
|
|
S-1 |
|
|
|
|
S-1 |
|
|
|
|
S-2 |
|
|
|
|
S-3 |
|
|
|
|
S-5 |
|
|
|
|
S-7 |
|
|
|
|
S-8 |
|
|
|
|
S-18 |
|
|
|
|
S-22 |
|
|
|
|
S-24 |
|
|
|
|
S-24 |
|
|
|
|
S-34 |
|
|
|
|
S-40 |
|
|
|
|
S-41 |
|
|
|
|
S-41 |
|
|
|
|
S-42 |
|
|
|
|
S-46 |
|
|
|
|
|
|
|
|
Page |
|
|
|
|
|
|
|
|
|
S-46 |
|
|
|
|
S-48 |
|
|
|
|
S-49 |
|
|
|
|
S-50 |
|
|
|
|
S-51 |
|
|
|
|
S-52 |
|
|
|
|
S-53 |
|
|
|
|
S-57 |
|
|
|
|
S-59 |
|
|
|
|
S-59 |
|
|
|
|
S-60 |
|
|
|
|
S-63 |
|
|
|
|
S-65 |
|
|
|
|
S-65 |
|
i
|
|
|
|
|
|
|
|
S-65 |
|
|
|
|
S-66 |
|
|
|
|
S-67 |
|
|
|
|
S-67 |
|
|
|
|
S-68 |
|
|
|
|
S-69 |
|
|
|
|
S-69 |
|
|
|
|
S-70 |
|
|
|
|
S-71 |
|
|
|
|
S-71 |
|
|
|
|
S-72 |
|
|
|
|
S-72 |
|
|
|
|
S-72 |
|
|
|
|
S-73 |
|
|
|
|
S-75 |
|
|
|
|
S-77 |
|
|
|
|
S-78 |
|
|
|
|
S-79 |
|
|
|
|
S-79 |
|
|
|
|
S-82 |
|
|
|
|
S-83 |
|
|
|
|
S-86 |
|
|
|
|
S-86 |
|
|
|
|
S-87 |
|
|
|
|
S-87 |
|
|
|
|
S-89 |
|
|
|
|
S-89 |
|
|
|
|
S-89 |
|
|
|
|
S-91 |
|
|
|
|
S-92 |
|
|
|
|
S-92 |
|
|
|
|
S-93 |
|
|
|
|
S-94 |
|
|
|
|
S-95 |
|
|
|
|
S-96 |
|
|
|
|
S-97 |
|
|
|
|
S-98 |
|
|
|
|
|
|
|
|
|
S-98 |
|
|
|
|
S-99 |
|
|
|
|
S-100 |
|
|
|
|
S-101 |
|
|
|
|
S-102 |
|
|
|
|
S-108 |
|
|
|
|
S-108 |
|
|
|
|
S-109 |
|
|
|
|
S-109 |
|
|
|
|
S-110 |
|
|
|
|
S-111 |
|
|
|
|
S-111 |
|
|
|
|
S-113 |
|
|
|
|
S-114 |
|
|
|
|
S-115 |
|
|
|
|
S-116 |
|
|
|
|
S-116 |
|
|
|
|
S-116 |
|
|
|
|
S-117 |
|
|
|
|
S-117 |
|
|
|
|
S-119 |
|
|
|
|
S-121 |
|
|
|
|
S-124 |
|
|
|
|
S-124 |
|
|
|
|
S-124 |
|
|
|
|
|
|
|
|
Appendix I |
|
|
|
Appendix II |
|
|
|
Appendix III |
|
|
|
Appendix IV |
|
|
|
Appendix V |
|
ii
Prospectus
|
|
|
|
|
|
|
Page |
|
|
|
|
|
|
|
|
|
10 |
|
|
|
|
11 |
|
|
|
|
11 |
|
|
|
|
12 |
|
|
|
|
12 |
|
|
|
|
12 |
|
|
|
|
13 |
|
|
|
|
13 |
|
|
|
|
13 |
|
|
|
|
13 |
|
iii
PRESENTATION OF INFORMATION
These offering materials consist of two documents: (a) this prospectus supplement, which
describes the terms of the Class A Certificates that we are currently offering and the possible
terms of Class B Certificates that we may, at any time on or after the date of this prospectus
supplement, offer, including by means of this prospectus supplement and a related company free
writing prospectus, and (b) the accompanying prospectus, which provides general information about
us and our pass through certificates, some of which may not apply to the Class A Certificates or
the Class B Certificates. The information in this prospectus supplement replaces any inconsistent
information included in the accompanying prospectus. To the extent the description of this offering
varies between this prospectus supplement and the accompanying prospectus, you should rely on the
information contained in or incorporated by reference in this prospectus supplement. See About
this Prospectus in the accompanying prospectus.
In this prospectus supplement, references to American, the Company, we, us and our
refer to American Airlines, Inc. and references to AMR refer to our parent, AMR Corporation.
We have given certain capitalized terms specific meanings for purposes of this prospectus
supplement. The Index of Defined Terms attached as Appendix I to this prospectus supplement lists
the page in this prospectus supplement on which we have defined each such term.
At varying places in this prospectus supplement, 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 supplement can be found is listed in the foregoing
Table of Contents. All such cross-references in this prospectus supplement are to captions
contained in this prospectus supplement and not the accompanying prospectus, unless otherwise
stated.
INFORMATION RELATING TO CLASS B CERTIFICATES
As described in this prospectus supplement, American may create a separate pass through trust
that will issue Class B Certificates. See Possible Issuance and Refinancing of Class B
Certificates and Additional Certificates. American may, at any time on or after the date of this
prospectus supplement, offer Class B Certificates, including by means of this prospectus supplement
and a related company free writing prospectus based on the terms and conditions described herein
and therein. American reserves the right to offer Class B Certificates, if it does so at all, by
means other than this prospectus supplement. The terms relating to Class B Certificates described
in this prospectus supplement assume, among other things, that the Class B Certificates would be
issued concurrently with the Class A Certificates and that the Class B Certificates would be
subject to deposit and escrow arrangements as described under Description of the Deposit
Agreements and Description of the Escrow Agreements, respectively, and would have the benefit of
credit support with respect to interest payable thereon as described under Description of the
Liquidity Facilities.
There is no assurance that Class B Certificates will be offered or issued, and the Class B
Certificates, if and when offered and issued, may have terms different from the terms of the Class
B Certificates described in this prospectus supplement.
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
This prospectus supplement, the accompanying prospectus, any related company free writing
prospectus and the documents incorporated by reference herein and therein contain various
forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as
amended (the
iv
Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (the
Exchange Act), which represent our expectations or beliefs concerning future events. When used in
this prospectus supplement, the accompanying prospectus, any related company free writing
prospectus and the documents incorporated herein and therein by reference, the words expects,
estimates, plans, anticipates, indicates, believes, forecast, guidance, outlook,
may, will, should, seeks, targets and similar expressions are intended to identify
forward-looking statements. Similarly, statements that describe our objectives, plans or goals, or
actions we may take in the future, are forward-looking statements. Forward-looking statements
include, without limitation, our expectations concerning operations and financial conditions,
including changes in capacity, revenues, and costs; future financing plans and needs; the amounts
of our unencumbered assets and other sources of liquidity; fleet plans; overall economic and
industry conditions; plans and objectives for future operations; a potential spin-off or other
divestiture of AMR Eagle; regulatory approvals and actions; and the impact on us of our results of
operations in recent years and the sufficiency of our financial resources to absorb that impact.
Other forward-looking statements include statements which do not relate solely to historical facts,
such as, without limitation, statements which 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. All forward-looking statements in this prospectus
supplement, the accompanying prospectus, any related company free writing prospectus and the
documents incorporated by reference herein and therein are based upon information available to us
on the date of this prospectus supplement or such document. We undertake no obligation to publicly
update or revise any forward-looking statement, whether as a result of new information, future
events or otherwise. Guidance given in this prospectus supplement, the accompanying prospectus, any
related company free writing prospectus and the documents incorporated by reference herein and
therein regarding capacity, fuel consumption, fuel prices, fuel hedging and unit costs, and
statements regarding expectations of regulatory approval of our application for antitrust immunity
with other oneworld members, are forward-looking statements.
Forward-looking statements are subject to a number of factors that could cause our actual
results to differ materially from our expectations. The following factors, in addition to those
discussed under the caption Risk Factors in this prospectus supplement and other possible factors
not listed, could cause our actual results to differ materially from those expressed in
forward-looking statements: our materially weakened financial condition, resulting from our
significant losses in recent years; weak demand for air travel and lower investment asset returns
resulting from the severe global economic downturn; our need to raise substantial additional funds
and our ability to do so on acceptable terms; the potential requirement for us to maintain reserves
under our credit card processing agreements, which could materially adversely impact our liquidity;
our ability to generate additional revenues and reduce our costs; continued high and volatile fuel
prices and further increases in the price of fuel, and the availability of fuel; the resolution of
pending litigations with certain global distribution systems and business discussions with certain
on-line travel agents; our substantial indebtedness and other obligations; our ability to satisfy
certain covenants and conditions in certain of our financing and other agreements; changes in
economic and other conditions beyond our control, and the volatile results of our operations; the
fiercely and increasingly competitive business environment we face; potential industry
consolidation and alliance changes; competition with reorganized carriers; low fare levels by
historical standards and our reduced pricing power; changes in our corporate or business strategy;
extensive government regulation of our business; conflicts overseas or terrorist attacks;
uncertainties with respect to our international operations; outbreaks of a disease (such as SARS,
avian flu or the H1N1 virus) that affects travel behavior; labor costs that are higher than those
of our competitors; uncertainties with respect to our relationships with unionized and other
employee work groups; increased insurance costs and potential reductions of available insurance
coverage; our ability to retain key management personnel; potential failures or disruptions of our
computer, communications or other technology systems; losses and adverse publicity resulting from
any accident involving our aircraft; interruptions or disruptions in service at one or more of our
primary market airports; the heavy taxation of the airline industry; and changes in the price of
AMRs common stock. Additional information concerning these and other factors is contained in our
and AMRs filings with the Securities and Exchange
v
Commission (the SEC), including but not limited to our and AMRs Quarterly Reports on Form
10-Q for the quarter ended March 31, 2011 and June 30, 2011 and our and AMRs Annual Reports on
Form 10-K for the year ended December 31, 2010.
vi
PROSPECTUS SUPPLEMENT SUMMARY
This summary highlights basic information about us and this offering. Because it is a summary,
it does not contain all of the information that you should consider before investing. You should
read this entire prospectus supplement, the accompanying prospectus and any related company free
writing prospectus carefully, including the section entitled Risk Factors in this prospectus
supplement, as well as the materials filed with the SEC that are considered to be a part of this
prospectus supplement, the accompanying prospectus and any related company free writing prospectus
before making an investment decision. See Where You Can Find More Information in this prospectus
supplement.
The Company
American, the principal subsidiary of AMR, was founded in 1934. All of Americans common stock
is owned by AMR. As of June 30, 2011, American provided scheduled jet service to approximately 160
destinations throughout North America, the Caribbean, Latin America, Europe and Asia.
In addition, American has capacity purchase agreements with two wholly-owned subsidiaries of
AMR, American Eagle Airlines, Inc. and Executive Airlines, Inc. (collectively, the AMR Eagle
carriers), and one independently owned regional airline, which does business as
AmericanConnection (the AmericanConnection® carrier). On August 11, 2011, AMR announced that
AMR Eagle Holding Corporation (AMR Eagle), its wholly-owned subsidiary and parent company of the
AMR Eagle carriers, filed a Form 10 registration statement with the SEC in connection with a
potential spin-off of AMR Eagle. While AMR has taken this step toward a spin-off of AMR Eagle, it
could decide to retain AMR Eagle, or the divestiture of AMR Eagle could take another form, such as
a sale. See Recent Developments AMR Eagle.
As of June 30, 2011, American, the AMR Eagle carriers and the AmericanConnection® carrier
served more than 250 cities in 50 countries with, on average, more than 3,500 daily flights. The
combined network fleet numbers more than 900 aircraft. American is also a founding member of
oneworld® Alliance, which enables member airlines to offer their customers more services and
benefits than any member airline can provide individually. These services include a broader route
network, opportunities to earn and redeem frequent flyer miles across the combined oneworld network
and more airport lounges. Together, oneworld members serve more than 750 destinations with almost
8,500 daily flights to nearly 150 countries and territories. American is also one of the largest
scheduled air freight carriers in the world, providing a wide range of freight and mail services to
shippers throughout its system onboard Americans passenger fleet.
The postal address for Americans principal executive offices is 4333 Amon Carter Boulevard,
Fort Worth, Texas 76155 (Telephone: 817-963-1234). Americans Internet address is
http://www.aa.com. Information on Americans website is not incorporated into this prospectus
supplement and is not a part of this prospectus supplement.
S-1
Summary of Terms of Certificates
|
|
|
|
|
|
|
Class A |
|
Class B |
|
|
Certificates |
|
Certificates(1) |
Aggregate Face Amount |
|
$725,694,000 |
|
$231,968,000 |
Initial Loan to Aircraft Value Ratio (cumulative)(2)(3) |
|
45.3% |
|
59.5% |
Expected Maximum Loan to Aircraft Value Ratio (cumulative)(3) |
|
45.3% |
|
59.5% |
Expected Principal Distribution Window (in years from Issuance Date) |
|
0.5-10.0 |
|
0.5-7.0 |
Initial Average Life
(in years from Issuance Date) |
|
6.7 |
|
5.0 |
Regular Distribution Dates |
|
April 15 and October 15 |
|
April 15 and October 15 |
Final Expected Regular Distribution Date(4) |
|
October 15, 2021 |
|
October 15, 2018 |
Final Legal Distribution Date(5) |
|
April 15, 2023 |
|
April 15, 2020 |
Minimum Denomination(6) |
|
$2,000 |
|
$2,000 |
Section 1110 Protection |
|
Yes |
|
Yes |
Liquidity Facility Coverage |
|
3 semiannual interest payments |
|
3 semiannual interest payments |
|
|
|
(1) |
|
Certain terms relating to Class B Certificates described in this summary table are based on
the assumption that the Class B Certificates are issued concurrently with the Class A
Certificates on the terms and conditions described in this prospectus supplement. See
Information Relating to Class B Certificates. |
|
(2) |
|
These percentages are calculated assuming that each of the Aircraft listed under
Equipment Notes and the Aircraft in this prospectus supplement summary has been subjected to
an Indenture and that the Trusts have purchased the related Equipment Notes for each such
Aircraft as of April 15, 2012 (the first Regular Distribution Date that occurs after the
Outside Termination Date). In calculating these percentages, we have assumed that the
aggregate appraised value of all such Aircraft is $1,554,362,395 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 supplement 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) |
|
Each series of Equipment Notes with respect to an Aircraft will mature on the Final Maturity
Date for such series with respect to such Aircraft, which will occur, depending on the
Aircraft, on or prior to the final expected Regular Distribution Date for the Certificates to
be issued by the Trust that is expected to own such Equipment Notes. |
|
(5) |
|
The Final Legal Distribution Date for each of the Class A Certificates and 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. |
|
(6) |
|
The Certificates will be issued in minimum denominations of $2,000 (or such other
denomination that is the lowest integral multiple of $1,000 that is, at the time of issuance,
equal to at least 1,000 euros) and integral multiples of $1,000 in excess thereof. |
S-2
Equipment Notes and the Aircraft
The Class A Trust is expected to hold Series A Equipment Notes issued for, and secured by,
each of:
(i) four Boeing 737-823 aircraft delivered new to American in 1999 and 2001 (each such
aircraft, an Unencumbered Aircraft and, collectively, the Unencumbered Aircraft);
(ii) eight Boeing 737-823 aircraft and two Boeing 757-223 aircraft, in each case delivered
new to American between 1999 and 2001, and two Boeing 737-823 aircraft delivered new to
American in 2009 and each currently subject to liens under separate mortgage financings
(each such aircraft, a Mortgaged Aircraft, and, collectively, the Mortgaged Aircraft);
and
(iii) two Boeing 737-823 aircraft, 12 Boeing 757-223 aircraft and 13 Boeing 777-223ER
aircraft, in each case delivered new to American in 2001 and each currently subject to
liens under a prior enhanced equipment trust certificate transaction entered into by
American in September 2001 (each such aircraft, a 2001-2 Aircraft, and, collectively,
the 2001-2 Aircraft, and, together with the Mortgaged Aircraft, each such aircraft, an
Encumbered Aircraft and, collectively, the Encumbered Aircraft).
See Use of Proceeds for additional information regarding the existing financings applicable to
the Encumbered Aircraft.
Each Unencumbered Aircraft and each Encumbered Aircraft (each such aircraft, an Aircraft
and, collectively, the 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 expected to be held in the Class A Trust and each of
the Aircraft expected to secure the Series A Equipment Notes.
If Class B Certificates are issued, the Class B Trust will hold the Series B Equipment Notes
issued for, and secured by, the same Aircraft that secure the Series A Equipment Notes. Set forth
below is certain information with respect to the Series B Equipment Notes expected to be held in
the Class B Trust, if such Class B Trust is to be created concurrently with the Class A Trust on
the terms and conditions described in this prospectus supplement. See Information Relating to
Class B Certificates.
On and subject to the terms and conditions of the Note Purchase Agreement and the forms of
financing agreements attached to the Note Purchase Agreement, American agrees to enter into a
secured debt financing with respect to: (a) each Unencumbered Aircraft, within 90 days after the
Issuance Date and (b) each Encumbered Aircraft, on or prior to December 31, 2011. See Description
of the Aircraft and the Appraisals Deliveries of Aircraft.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial |
|
|
Initial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal |
|
|
Principal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of |
|
|
Amount of |
|
|
|
|
|
|
Latest |
|
|
|
|
|
|
|
|
Series A |
|
|
Series B |
|
|
|
|
|
|
Equipment Note |
|
|
Registration |
|
Manufacturers |
|
Month of |
|
Equipment |
|
|
Equipment |
|
|
Appraised |
|
|
Final Maturity |
Aircraft Type |
|
Number |
|
Serial Number |
|
Delivery |
|
Notes |
|
|
Notes(1) |
|
|
Value(2) |
|
|
Date(3) |
|
Boeing 737-823 |
|
N901AN |
|
29503 |
|
February 1999 |
|
$ |
9,758,000 |
|
|
$ |
2,950,000 |
|
|
$ |
20,203,333 |
|
|
October 15, 2019 |
Boeing 737-823 |
|
N905AN |
|
29507 |
|
March 1999 |
|
|
9,959,000 |
|
|
|
3,010,000 |
|
|
|
20,620,000 |
|
|
October 15, 2019 |
Boeing 737-823 |
|
N906AN |
|
29508 |
|
April 1999 |
|
|
9,930,000 |
|
|
|
3,002,000 |
|
|
|
20,560,000 |
|
|
October 15, 2019 |
Boeing 737-823 |
|
N907AN |
|
29509 |
|
April 1999 |
|
|
9,827,000 |
|
|
|
2,971,000 |
|
|
|
20,346,667 |
|
|
October 15, 2019 |
Boeing 737-823 |
|
N913AN |
|
29514 |
|
June 1999 |
|
|
9,916,000 |
|
|
|
2,998,000 |
|
|
|
20,530,000 |
|
|
October 15, 2019 |
Boeing 737-823 |
|
N920AN |
|
29521 |
|
October 1999 |
|
|
9,964,000 |
|
|
|
3,012,000 |
|
|
|
20,630,000 |
|
|
October 15, 2019 |
Boeing 737-823 |
|
N921AN |
|
29522 |
|
October 1999 |
|
|
10,025,000 |
|
|
|
3,031,000 |
|
|
|
20,756,667 |
|
|
October 15, 2019 |
Boeing 737-823 |
|
N922AN |
|
29523 |
|
October 1999 |
|
|
10,370,000 |
|
|
|
3,134,000 |
|
|
|
21,470,000 |
|
|
October 15, 2019 |
Boeing 737-823 |
|
N923AN |
|
29524 |
|
November 1999 |
|
|
10,236,000 |
|
|
|
3,094,000 |
|
|
|
21,193,333 |
|
|
October 15, 2019 |
Boeing 737-823 |
|
N926AN |
|
29527 |
|
January 2000 |
|
|
10,573,000 |
|
|
|
3,195,000 |
|
|
|
21,890,000 |
|
|
October 15, 2019 |
Boeing 737-823 |
|
N957AN |
|
29541 |
|
March 2001 |
|
|
11,070,000 |
|
|
|
3,347,000 |
|
|
|
22,920,000 |
|
|
October 15, 2021 |
Boeing 737-823 |
|
N965AN |
|
29544 |
|
June 2001 |
|
|
11,326,000 |
|
|
|
3,423,000 |
|
|
|
23,450,000 |
|
|
October 15, 2021 |
Boeing 737-823 |
|
N966AN |
|
30094 |
|
June 2001 |
|
|
11,257,000 |
|
|
|
3,403,000 |
|
|
|
23,306,667 |
|
|
October 15, 2021 |
Boeing 737-823 |
|
N968AN |
|
30095 |
|
July 2001 |
|
|
11,780,000 |
|
|
|
3,561,000 |
|
|
|
24,390,000 |
|
|
October 15, 2021 |
Boeing 737-823 |
|
N981AN |
|
29569 |
|
April 2009 |
|
|
21,701,000 |
|
|
|
6,560,000 |
|
|
|
44,930,000 |
|
|
October 15, 2021 |
Boeing 737-823 |
|
N983AN |
|
29570 |
|
May 2009 |
|
|
21,880,000 |
|
|
|
6,613,000 |
|
|
|
45,300,000 |
|
|
October 15, 2021 |
S-3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial |
|
|
Initial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal |
|
|
Principal |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of |
|
|
Amount of |
|
|
|
|
|
|
Latest |
|
|
|
|
|
|
|
|
Series A |
|
|
Series B |
|
|
|
|
|
|
Equipment Note |
|
|
Registration |
|
Manufacturers |
|
Month of |
|
Equipment |
|
|
Equipment |
|
|
Appraised |
|
|
Final Maturity |
Aircraft Type |
|
Number |
|
Serial Number |
|
Delivery |
|
Notes |
|
|
Notes(1) |
|
|
Value(2) |
|
|
Date(3) |
|
Boeing 757-223(4) |
|
N183AN |
|
29593 |
|
April 1999 |
|
|
8,864,000 |
|
|
|
3,024,000 |
|
|
|
20,710,000 |
|
|
October 15, 2017 |
Boeing 757-223(4) |
|
N184AN |
|
29594 |
|
May 1999 |
|
|
10,057,000 |
|
|
|
3,430,000 |
|
|
|
23,496,667 |
|
|
October 15, 2017 |
Boeing 757-223(4) |
|
N189AN |
|
32383 |
|
July 2001 |
|
|
8,934,000 |
|
|
|
3,047,000 |
|
|
|
20,873,333 |
|
|
October 15, 2021 |
Boeing 757-223(4) |
|
N190AA |
|
32384 |
|
July 2001 |
|
|
8,446,000 |
|
|
|
2,881,000 |
|
|
|
19,733,333 |
|
|
October 15, 2021 |
Boeing 757-223(4) |
|
N191AN |
|
32385 |
|
August 2001 |
|
|
9,138,000 |
|
|
|
3,117,000 |
|
|
|
21,350,000 |
|
|
October 15, 2021 |
Boeing 757-223(4) |
|
N192AN |
|
32386 |
|
August 2001 |
|
|
9,219,000 |
|
|
|
3,145,000 |
|
|
|
21,540,000 |
|
|
October 15, 2017 |
Boeing 757-223(4) |
|
N193AN |
|
32387 |
|
November 2001 |
|
|
9,264,000 |
|
|
|
3,160,000 |
|
|
|
21,643,333 |
|
|
October 15, 2017 |
Boeing 757-223(4) |
|
N194AA |
|
32388 |
|
November 2001 |
|
|
9,462,000 |
|
|
|
3,228,000 |
|
|
|
22,106,667 |
|
|
October 15, 2017 |
Boeing 757-223 |
|
N195AN |
|
32389 |
|
November 2001 |
|
|
9,861,000 |
|
|
|
3,364,000 |
|
|
|
23,040,000 |
|
|
October 15, 2021 |
Boeing 757-223 |
|
N196AA |
|
32390 |
|
November 2001 |
|
|
9,231,000 |
|
|
|
3,149,000 |
|
|
|
21,566,667 |
|
|
October 15, 2021 |
Boeing 757-223(4) |
|
N197AN |
|
32391 |
|
November 2001 |
|
|
10,125,000 |
|
|
|
3,454,000 |
|
|
|
23,656,667 |
|
|
October 15, 2021 |
Boeing 757-223(4) |
|
N198AA |
|
32392 |
|
December 2001 |
|
|
9,933,000 |
|
|
|
3,388,000 |
|
|
|
23,206,667 |
|
|
October 15, 2021 |
Boeing 757-223(4) |
|
N199AN |
|
32393 |
|
December 2001 |
|
|
9,767,000 |
|
|
|
3,332,000 |
|
|
|
22,820,000 |
|
|
October 15, 2021 |
Boeing 757-223(4) |
|
N175AN |
|
32394 |
|
December 2001 |
|
|
8,968,000 |
|
|
|
3,059,000 |
|
|
|
20,953,333 |
|
|
October 15, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing
777-223ER(4) |
|
N797AN |
|
30012 |
|
January 2001 |
|
|
29,633,000 |
|
|
|
9,395,000 |
|
|
|
64,350,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N798AN |
|
30797 |
|
February 2001 |
|
|
31,945,000 |
|
|
|
10,128,000 |
|
|
|
69,370,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N799AN |
|
30258 |
|
March 2001 |
|
|
30,785,000 |
|
|
|
9,760,000 |
|
|
|
66,850,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N750AN |
|
30259 |
|
March 2001 |
|
|
31,692,000 |
|
|
|
10,048,000 |
|
|
|
68,820,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N751AN |
|
30798 |
|
April 2001 |
|
|
31,659,000 |
|
|
|
10,038,000 |
|
|
|
68,750,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N752AN |
|
30260 |
|
May 2001 |
|
|
29,976,000 |
|
|
|
9,715,000 |
|
|
|
66,540,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N753AN |
|
30261 |
|
May 2001 |
|
|
32,115,000 |
|
|
|
10,182,000 |
|
|
|
69,740,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N754AN |
|
30262 |
|
June 2001 |
|
|
31,143,000 |
|
|
|
10,093,000 |
|
|
|
69,130,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N755AN |
|
30263 |
|
July 2001 |
|
|
30,994,000 |
|
|
|
10,045,000 |
|
|
|
68,800,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N756AM |
|
30264 |
|
August 2001 |
|
|
30,959,000 |
|
|
|
10,034,000 |
|
|
|
68,720,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N757AN |
|
32636 |
|
November 2001 |
|
|
30,296,000 |
|
|
|
9,818,000 |
|
|
|
67,250,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N758AN |
|
32637 |
|
November 2001 |
|
|
31,328,000 |
|
|
|
10,153,000 |
|
|
|
69,540,000 |
|
|
October 15, 2021 |
Boeing
777-223ER(4) |
|
N759AN |
|
32638 |
|
December 2001 |
|
|
32,328,000 |
|
|
|
10,477,000 |
|
|
|
71,760,000 |
|
|
October 15, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
|
|
|
|
|
|
$ |
725,694,000 |
|
|
$ |
231,968,000 |
|
|
$ |
1,588,813,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The Series B Equipment Notes with respect to each Aircraft, if and when Class B
Certificates are offered and issued, may have principal amounts different from those set forth
above for such Aircraft. See Information Relating to Class B Certificates. |
|
(2) |
|
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, adjusted for the maintenance status of such Aircraft at or
around the time of such appraisals. 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 Offering Appraisals
should not be relied upon as a measure of realizable value of the Aircraft. |
|
(3) |
|
The Final Maturity Date listed above is the Final Maturity Date for the Series A Equipment
Note to be issued with respect to the related Aircraft. If issued, the Series B Equipment
Notes to be issued with respect to each Aircraft are expected to mature prior to, or on, the
Final Maturity Date of the Series A Equipment Notes to be issued with respect to such
Aircraft. |
|
(4) |
|
This aircraft is approved for Extended-range Twin-engine Operations (ETOPS). |
S-4
Loan to Aircraft Value Ratios
The following table provides loan to Aircraft value ratios (LTVs) for each class of
Certificates, assuming that each of the Aircraft has been subjected to an Indenture and that the
Trusts have purchased the related Equipment Notes for each such Aircraft, as of April 15, 2012 (the
first Regular Distribution Date that occurs after the Outside Termination Date) and each Regular
Distribution Date thereafter. The following table also 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 LTVs for any period prior to April 15, 2012 are not included,
since during such period all of the Equipment Notes expected to be acquired by the Trusts and the
related Aircraft will not be included in the calculation. 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 Offering
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
Americans 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate |
|
Pool Balance(1) (2) |
|
LTV(1) (3) |
|
|
Assumed |
|
Class A |
|
Class B |
|
Class A |
|
Class B |
Date |
|
Aircraft Value(4) |
|
Certificates |
|
Certificates(1) |
|
Certificates |
|
Certificates(1) |
April 15, 2012 |
|
$ |
1,554,362,395 |
|
|
$ |
703,645,330 |
|
|
$ |
221,911,882 |
|
|
|
45.3 |
% |
|
|
59.5 |
% |
October 15, 2012 |
|
|
1,519,911,456 |
|
|
|
681,595,987 |
|
|
|
211,857,018 |
|
|
|
44.8 |
|
|
|
58.8 |
|
April 15, 2013 |
|
|
1,485,460,517 |
|
|
|
659,546,643 |
|
|
|
201,802,154 |
|
|
|
44.4 |
|
|
|
58.0 |
|
October 15, 2013 |
|
|
1,451,009,578 |
|
|
|
637,497,300 |
|
|
|
191,747,289 |
|
|
|
43.9 |
|
|
|
57.1 |
|
April 15, 2014 |
|
|
1,416,558,639 |
|
|
|
615,447,957 |
|
|
|
181,692,425 |
|
|
|
43.4 |
|
|
|
56.3 |
|
October 15, 2014 |
|
|
1,380,935,967 |
|
|
|
592,852,117 |
|
|
|
171,466,488 |
|
|
|
42.9 |
|
|
|
55.3 |
|
April 15, 2015 |
|
|
1,344,656,654 |
|
|
|
569,939,120 |
|
|
|
161,144,681 |
|
|
|
42.4 |
|
|
|
54.4 |
|
October 15, 2015 |
|
|
1,308,210,242 |
|
|
|
546,945,414 |
|
|
|
150,798,477 |
|
|
|
41.8 |
|
|
|
53.3 |
|
April 15, 2016 |
|
|
1,271,763,830 |
|
|
|
523,951,709 |
|
|
|
140,452,274 |
|
|
|
41.2 |
|
|
|
52.2 |
|
October 15, 2016 |
|
|
1,230,688,951 |
|
|
|
498,895,215 |
|
|
|
129,452,559 |
|
|
|
40.5 |
|
|
|
51.1 |
|
April 15, 2017 |
|
|
1,185,242,096 |
|
|
|
471,838,503 |
|
|
|
117,792,767 |
|
|
|
39.8 |
|
|
|
49.7 |
|
October 15, 2017 |
|
|
1,063,227,239 |
|
|
|
417,104,568 |
|
|
|
99,005,012 |
|
|
|
39.2 |
|
|
|
48.5 |
|
April 15, 2018 |
|
|
1,021,060,425 |
|
|
|
391,859,039 |
|
|
|
88,148,036 |
|
|
|
38.4 |
|
|
|
47.0 |
|
October 15, 2018 |
|
|
978,893,612 |
|
|
|
366,609,268 |
|
|
|
0 |
|
|
|
37.5 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
936,726,798 |
|
|
|
341,354,679 |
|
|
|
0 |
|
|
|
36.4 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
782,236,518 |
|
|
|
273,594,171 |
|
|
|
0 |
|
|
|
35.0 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
746,636,984 |
|
|
|
251,905,564 |
|
|
|
0 |
|
|
|
33.7 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
711,037,450 |
|
|
|
230,114,497 |
|
|
|
0 |
|
|
|
32.4 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
675,437,916 |
|
|
|
208,220,034 |
|
|
|
0 |
|
|
|
30.8 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
635,209,915 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0.0 |
|
|
|
0.0 |
|
|
|
|
(1) |
|
The Pool Balance and LTV schedules relating to the Class B Certificates set forth above are
based on the assumption that the Class B Certificates are issued concurrently with the Class A
Certificates on the terms and conditions described in this prospectus supplement. See
Information Relating to Class B Certificates. The Class B Certificates, if and when offered
and issued, may have Pool Balance and LTV schedules different from those set forth above. |
|
(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
Certificateholders. |
|
(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) 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 any Equipment Notes are |
S-5
|
|
|
|
|
redeemed or purchased, if a default in payment on any Equipment Notes occurs or if any
Aircraft is not subjected to an Indenture and the related Equipment Notes are not acquired by
the Trusts. |
|
(4) |
|
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 Offering Appraisals should not be relied upon as a
measure of realizable value of the Aircraft. |
S-6
Cash Flow Structure
This diagram illustrates the structure for the Certificates and certain cash
flows.(1)
|
|
|
(1) |
|
The structure and terms relating to Class B Certificates described in this chart are
based on the assumption that the Class B Certificates are issued concurrently with the Class A
Certificates on the terms and conditions described in this prospectus supplement. See
Information Relating to Class B Certificates. The Class B Certificates, if and when offered
and issued, may have a structure and terms different from those described in this chart. |
|
(2) |
|
American will issue Series A Equipment Notes and Series B Equipment Notes in respect of each
Aircraft. The Equipment Notes will be issued under a separate Indenture with respect to each
Aircraft. |
|
(3) |
|
The separate Liquidity Facility for each of the Class A Certificates and Class B Certificates
is expected to cover up to three semiannual interest distributions on the Class A Certificates
and Class B Certificates, respectively, except that the Liquidity Facilities will not cover
interest on Deposits. |
|
(4) |
|
The proceeds from the sale of each class of Certificates will initially be held in escrow and
deposited with the Depositary, pending the financing of each Aircraft under the related
Indenture. The Depositary will hold such funds as interest-bearing Deposits. Each Trust will
withdraw funds from the Deposits relating to such Trust to purchase from American the related
series of Equipment Notes from time to time as each Aircraft is subjected to the related
Indenture. The Scheduled Payments of interest on the Equipment Notes held by, and on the
Deposits relating to, a Trust, taken together, will be sufficient to pay accrued interest on
the outstanding Certificates of such Trust. Under certain circumstances, funds in Deposits
relating to a Trust will be withdrawn prior to the Delivery Period Termination Date and
distributed to the holders of Certificates of such Trust, together with accrued and unpaid
interest thereon, but without any premium. See Description of the Deposit Agreements Other
Withdrawals and Return of Deposits. If any funds remain as Deposits with respect to any Trust
as of the Delivery Period Termination Date, such remaining funds will be distributed, with
accrued and unpaid interest on such remaining funds, but without any premium, to the holders
of the related class of Certificates. See Description of the Deposit Agreements Other
Withdrawals and Return of Deposits. No interest will accrue with respect to the Deposits
after they have been fully withdrawn. |
S-7
Summary of Certificates and Offering
|
|
|
Certificates Offered
|
|
Class A Certificates. |
|
|
|
Possible Issuance of Class
B Certificates
|
|
American may, at any time on or after the date of this prospectus
supplement, offer Class B Certificates, including by means of this
prospectus supplement and a related company free writing
prospectus based on the terms and conditions described herein and
therein. The terms relating to Class B Certificates described in
this prospectus supplement are based on the assumption that the
Class B Certificates are issued concurrently with the Class A
Certificates and on certain other assumptions described in this
prospectus supplement. See Information Relating to Class B
Certificates. |
|
|
|
|
|
If Class B Certificates are issued after the Class A Certificates,
the issuance of Class B Certificates will be subject to
satisfaction of certain conditions, including receipt of
confirmation from each Rating Agency then rating the Class A
Certificates to the effect that such issuance will not result in a
withdrawal, suspension or downgrading of its rating of the Class A
Certificates. No consent of the Class A Trustee or any Class A
Certificateholder will be required for such issuance of Class B
Certificates if, among other things, the foregoing condition is
satisfied. See Possible Issuance and Refinancing of Class B
Certificates and Additional Certificates. |
|
|
|
Trusts
|
|
Each of the Class A Trust and Class B Trust will be formed
pursuant to a separate trust supplement entered into among
American, AMR and U.S. Bank Trust National Association to a basic
pass through trust agreement between American and U.S. Bank Trust
National Association (as successor trustee to State Street Bank
and Trust Company of Connecticut, National Association), as
Trustee under each Trust. Each class of Certificates will
represent fractional undivided interests in the related Trust. |
|
|
|
Use of Proceeds
|
|
The proceeds from the sale of the Class A Certificates and the
Class B Certificates (if Class B Certificates are issued
concurrently with the Class A Certificates on the terms and
conditions described in this prospectus supplement) will initially
be held in escrow and deposited with the Depositary, pending the
financing of each Aircraft under the related Indenture. Each Trust
will withdraw funds from the escrow relating to such Trust to
acquire from American the related series of Equipment Notes to be
issued as the Aircraft are subjected to the related Indentures. |
|
|
|
|
|
The Equipment Notes will be full recourse obligations of American.
The Encumbered Aircraft are currently subject to liens under
existing financings, including a prior American enhanced equipment
trust certificate transaction and other secured financings. After
the Encumbered Aircraft are released from the liens of such
existing financings, the Encumbered Aircraft are expected to be
subjected to the liens of the Indentures to secure the Equipment
Notes. American will use the proceeds from the issuance of the
Equipment Notes issued with respect to each Encumbered Aircraft
and Unencumbered Aircraft, in the aggregate, to reimburse itself,
in part, for the prepayment or repayment at maturity, as
applicable, of the existing financing of such Encumbered Aircraft. |
S-8
|
|
|
|
|
American will use the balance (if any) of any such proceeds not
used in connection with the foregoing to pay fees and expenses
relating to this offering and for general corporate purposes. |
|
|
|
Subordination Agent,
Trustee, Paying Agent and
Loan Trustee
|
|
U.S. Bank Trust National Association. |
|
|
|
Escrow Agent
|
|
U.S. Bank National Association. |
|
|
|
Depositary
|
|
The Bank of New York Mellon. |
|
|
|
Liquidity Provider
|
|
For the Class A Certificates, initially, Morgan Stanley Bank, N.A.
This prospectus supplement assumes that the Class B Certificates,
if and when offered and issued, will have the benefit of a
Liquidity Facility. |
|
|
|
Trust Property
|
|
The property of each Trust will include: |
|
|
|
subject to the Intercreditor Agreement, the Equipment
Notes acquired by such Trust prior to the Delivery Period
Termination Date, the Parent Guarantee with respect to such
Equipment Notes, all monies at any time paid thereon and all
monies due and to become due thereunder; |
|
|
|
|
the rights of such Trust to acquire the related series of
Equipment Notes under the Note Purchase Agreement; |
|
|
|
|
the rights of such Trust under the applicable Escrow
Agreement to request the Escrow Agent to withdraw from the
Depositary funds sufficient to enable such Trust to purchase the
related series of Equipment Notes upon the financing of an
Aircraft under the related Indenture prior to the Delivery Period
Termination Date; |
|
|
|
|
the rights of such Trust under the Intercreditor Agreement
(including all monies receivable in respect of such rights); |
|
|
|
|
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. |
|
|
|
Parent Guarantee
|
|
AMR will unconditionally guarantee the payment obligations of
American under the Series A Equipment Notes and (if Class B
Certificates are issued concurrently with the Class A Certificates
on the terms and conditions described in this prospectus
supplement) the Series B Equipment Notes pursuant to a guarantee
(the Parent Guarantee). |
|
|
|
Regular Distribution Dates
|
|
April 15 and October 15 of each year, commencing on April 15, 2012. |
|
|
|
Record Dates
|
|
The fifteenth day preceding the related Distribution Date. |
|
|
|
Distributions
|
|
The Trustee of each Trust will distribute payments of principal,
Make-Whole 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 |
S-9
|
|
|
|
|
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. |
|
|
|
|
|
See Escrowed Funds and Withdrawal and Return of Escrowed
Funds below for a description of various distributions relating
to the Deposits under certain circumstances. |
|
|
|
Intercreditor Agreement
|
|
The Class A Trustee, the Class A Liquidity Provider and the
Subordination Agent will enter into the Intercreditor Agreement.
The Intercreditor Agreement prescribes how payments made on the
Series A Equipment Notes held by the Subordination Agent and made
under the Class A Liquidity Facility will be distributed. The
Intercreditor Agreement also sets forth agreements among the Class
A Trustee and the Class A Liquidity Provider relating to who will
control the exercise of remedies under the Series A Equipment
Notes and the Indentures. |
|
|
|
|
|
If Class B Certificates are issued concurrently with the Class A
Certificates, the Class B Trustee and the Class B Liquidity
Provider also will enter into the Intercreditor Agreement
concurrently with the Class A Trustee, the Class A Liquidity
Provider and the Subordination Agent. |
|
|
|
|
|
If Class B Certificates are issued after the Class A Certificates,
the Class B Trustee and (if applicable) the Class B Liquidity
Provider will be added as parties to the Intercreditor Agreement
and the terms and provisions relating to the Class B Certificates
will be revised, as appropriate, to reflect the issuance of the
Class B Certificates. See Possible Issuance and Refinancing of
Class B Certificates and Additional Certificates. |
|
|
|
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 A Certificates to make
distributions in respect of the Pool Balance of the Class A
Certificates; |
|
|
|
|
fourth, to the holders of the Class B Certificates to make
distributions in respect of interest on the Pool Balance of the
Class B Certificates |
S-10
|
|
|
not previously distributed under clause
second above; and |
|
|
|
|
fifth, to the holders of the Class B Certificates to make
distributions in respect of the Pool Balance of the Class B
Certificates. |
|
|
|
|
|
Certain distributions to the Liquidity Providers will be made
prior to distributions on the Class A Certificates and Class B
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; and |
|
|
|
|
under certain circumstances, and notwithstanding the
foregoing, the Liquidity Provider with the largest 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 bankruptcy or insolvency of American, 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 Americans
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 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 |
|
|
|
|
|
|
if an additional class of junior certificates has been
issued, the holders |
S-11
|
|
|
(other than American or any of its affiliates)
of such additional junior certificates will have the right to
purchase all, but not less than all, of the Class A Certificates
and 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
|
|
This prospectus supplement assumes that the Class B Certificates,
if and when offered and issued, will have the benefit of a
Liquidity Facility as described in this prospectus supplement.
Under the Liquidity Facility for each of the Class A Trust and
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 Certificates other than
such interest and will not cover interest payable on amounts held
in escrow as Deposits with the Depositary. 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. |
|
|
|
|
|
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. |
|
|
|
Escrowed Funds
|
|
This prospectus supplement assumes that the Class B Certificates,
if and when offered and issued, will be issued subject to deposit
and escrow arrangements substantially similar to those applicable
to the Class A Certificates. Funds in escrow for the
Certificateholders of each Trust will be held by the Depositary as
Deposits relating to such Trust. Subject to certain conditions,
each Trustee may withdraw these funds from time to time to
purchase the related series of Equipment Notes in respect of an
Aircraft prior to the Delivery Period Termination Date. On each
Regular Distribution Date, the Depositary will pay interest
accrued on the Deposits relating to each Trust at a rate per annum
equal to the interest rate applicable to the Certificates issued
by such Trust. The Deposits relating to each Trust and interest
paid thereon will not be subject to the subordination provisions
under the Intercreditor Agreement. The Deposits cannot be used to
pay any other amount in respect of the Certificates. See
Description of the Deposit Agreements for a description of the
terms of the deposit arrangements, including the threshold rating
requirements |
S-12
|
|
|
|
|
applicable to the Depositary. |
|
Withdrawal and Return of
Escrowed Funds
|
|
Under certain circumstances, less than all of the Deposits held in
escrow may have been used to purchase Equipment Notes to be issued
with respect to the Aircraft by the Delivery Period Termination
Date. This could occur because of delays in the release of liens
under the Existing Financings in connection with the refinancing
of the Encumbered Aircraft or because of other reasons. See
Description of the Certificates Obligation to Purchase
Equipment Notes. If any funds remain as Deposits with respect to
any Trust as of the Delivery Period Termination Date, such
remaining funds will be withdrawn by the Escrow Agent and
distributed by the Paying Agent, with accrued and unpaid interest
on such remaining funds, but without any premium, to the
Certificateholders of such Trust on a date no earlier than 15 days
after the Paying Agent has received notice of the event requiring
such distribution or, under certain circumstances, such remaining
funds will be automatically returned by the Depositary to the
Paying Agent on the Outside Termination Date, and the Paying Agent
will distribute such funds to such Certificateholders as promptly
as practicable thereafter. In addition, if a Triggering Event
occurs prior to the Delivery Period Termination Date, any Deposits
held in escrow will also be withdrawn and distributed to the
applicable Certificateholders. See Description of the Deposit
Agreements Other Withdrawals and Return of Deposits. If any of
certain events of loss occurs with respect to an Aircraft before
such Aircraft is financed pursuant to this offering, any Deposits
relating to such Aircraft held in escrow with respect to each
Trust will be similarly withdrawn and distributed to the
Certificateholders of such Trust. See Description of the Deposit
Agreements Other Withdrawals and Return of Deposits. |
|
|
|
Obligation to Purchase
Equipment Notes
|
|
The Class A Trustee will be obligated to purchase the Series A
Equipment Notes, and the Class B Trustee will be obligated to
purchase the Series B Equipment Notes, issued with respect to each
Aircraft prior to the Delivery Period Termination Date pursuant to
the terms and conditions of the Note Purchase Agreement and the
forms of financing agreements attached to the Note Purchase
Agreement. On and subject to the terms and conditions of the Note
Purchase Agreement and such forms of financing agreements,
American agrees to enter into a secured debt financing with
respect to: (a) each Unencumbered Aircraft, within 90 days after
the Issuance Date and (b) each Encumbered Aircraft, on or prior to
December 31, 2011, in each case with the relevant parties pursuant
to financing agreements that are substantially in the forms
attached to the Note Purchase Agreement. American may use
financing agreements modified in any material respect from the
forms attached to the Note Purchase Agreement so long as American
obtains written confirmation from each Rating Agency to the effect
that the use of such modified financing agreements will not result
in a withdrawal, suspension or downgrading of the rating of each
class of Certificates then rated by such Rating Agency and that
remains outstanding. The terms of such financing agreements also
must in any event comply with the Required Terms set forth in the
Note Purchase Agreement. In addition, American, subject to certain
exceptions, is obligated to certify to the Trustees that any
substantive modifications do not materially and adversely affect
the Certificateholders or any Liquidity Provider. |
S-13
|
|
|
|
|
Under the Note Purchase Agreement, the Trustees will not be
obligated to purchase the Equipment Notes to be issued with
respect to any Aircraft not yet financed if a Triggering Event
occurs or certain specified conditions are not met. In addition,
if any of certain events of loss occurs with respect to an
Aircraft before such Aircraft is financed pursuant to this
offering, the Trustees will not be obligated to purchase the
Equipment Notes to be issued with respect to such Aircraft. The
Trustees will have no right or obligation to purchase the
Equipment Notes to be issued with respect to any Aircraft after
the Delivery Period Termination Date. See Description of the
Certificates Obligation to Purchase Equipment Notes. |
|
|
|
Possible Issuance of
Additional Certificates
|
|
Under certain circumstances, additional pass through certificates
of one separate pass through trust, which will evidence fractional
undivided ownership interests in a single new series of
subordinated equipment notes with respect to some or all of the
Aircraft, may be issued. Consummation of any such transaction will
be subject to satisfaction of certain conditions, including
receipt of confirmation from each Rating Agency to the effect that
such transaction will not result in a withdrawal, suspension or
downgrading of the rating for each class of Certificates then
rated by such Rating Agency and that remains outstanding. The
issuance of any additional pass through certificates in compliance
with such conditions, and any amendment of the Parent Guarantee in
connection with such issuance, will not require the consent of any
Trustee or any holders of any class of Certificates. See Possible
Issuance and Refinancing of Class B Certificates and Additional
Certificates. |
|
|
|
|
|
If any Additional Certificates are issued, under certain
circumstances, the holders of the Additional Certificates will
have certain rights to purchase the Class A Certificates and Class
B Certificates. See Description of the Certificates
Certificate Buyout Right of Certificateholders. In addition, if
any Additional Certificates are issued, the priority of
distributions in the Intercreditor Agreement may be revised such
that certain obligations relating to interest on the Additional
Certificates may rank ahead of certain obligations with respect to
the Class A Certificates and Class B Certificates. See Possible
Issuance and Refinancing of Class B Certificates and Additional
Certificates. |
|
|
|
Equipment Notes |
|
|
|
|
|
(a) Issuer
|
|
Under each Indenture, American will issue Series A Equipment Notes
and, if (but only if) Class B Certificates are issued, Series B
Equipment Notes with respect to the related Aircraft, which will
be acquired, respectively, by the Class A Trust and Class B Trust. |
|
|
|
(b) Interest
|
|
The Equipment Notes held in each Trust will accrue interest at the
Stated Interest Rate for the Certificates issued by such Trust.
Interest on the issued and outstanding Equipment Notes will be
payable on April 15 and October 15, commencing on April 15, 2012,
and will be 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, if Class B Certificates are issued
concurrently with the Class A Certificates on the terms and
conditions described in this prospectus supplement, Series B
Equipment Notes are scheduled to be paid in |
S-14
|
|
|
|
|
specified amounts on
April 15 and October 15 in certain years, commencing on April 15,
2012 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. |
|
|
|
(d) Rankings
|
|
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 will be, 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; |
|
|
|
|
if American issues any Additional Equipment Notes under an
Indenture, the indebtedness evidenced by such Additional Equipment
Notes will be, to the extent and in the manner provided in such
Indenture (as may be amended in connection with any issuance of
such Additional Equipment Notes), subordinate and subject in right
of payment to the Series A Equipment Notes and the Series B
Equipment Notes issued under such Indenture (see Possible
Issuance and Refinancing of Class B Certificates and Additional
Certificates); and |
|
|
|
|
the indebtedness evidenced by the Series A Equipment
Notes, the Series B Equipment Notes and any Additional Equipment
Notes issued under an Indenture will be, 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 will be effectively
cross-subordinated. This means that payments received on a junior
series of Equipment Notes (if any) 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 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 Equipment Notes issued with respect
to an Aircraft; provided that all outstanding Equipment Notes with
respect to all other Aircraft are simultaneously redeemed. In
addition, American may elect to |
S-15
|
|
|
|
|
redeem the then outstanding Series
B Equipment Notes issued with respect to all Aircraft in
connection with a refinancing of such series or without
refinancing. See Possible Issuance and Refinancing of Class B
Certificates and Additional Certificates Refinancing of Class B
Certificates and Additional 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 Equipment Notes issued with respect to each Aircraft will be
secured by, among other things, a security interest in such
Aircraft. |
|
|
|
|
|
In addition, the Equipment Notes will be 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 the U.S. 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). |
|
|
|
|
|
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 it with an
airframe of the same model, so long as: |
|
|
|
no Indenture Event of Default has occurred and is
continuing at the time of substitution; |
S-16
|
|
|
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; 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 will be 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 will also be in default,
and remedies will be exercisable with respect to all Aircraft. |
|
|
|
(i) Section 1110 Protection
|
|
Americans General Counsel will provide an opinion to the Trustees
that the benefits of Section 1110 will be available for each of
the Aircraft. |
|
|
|
Certain U.S. Federal Income
Tax Consequences
|
|
The Trusts themselves will not be subject to U.S. federal income
tax. See Certain U.S. Federal Income Tax Consequences. |
|
|
|
Certain ERISA
Considerations
|
|
Each person who acquires 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 acquire 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 statutory or administrative
exemptions. |
|
|
|
|
|
See Certain ERISA Considerations. |
|
|
|
Transfer Restrictions for
Class B Certificates
|
|
If Class B Certificates are issued concurrently with Class A
Certificates on the terms and conditions described in this
prospectus supplement, the Class B Certificates may be sold only
to qualified institutional buyers, as defined in Rule 144A of the
Securities Act, for so long as they are outstanding. See
Description of the Certificates Transfer Restrictions for
Class B Certificates. |
|
|
|
Governing Law
|
|
The Certificates and the Equipment Notes will be governed by the
laws of the State of New York. |
S-17
Recent Developments
New Aircraft Orders
American entered into landmark agreements with Airbus S.A.S. (Airbus) and The Boeing
Corporation (Boeing) that will allow it to replace and transform Americans narrowbody fleet over
five years and solidify its fleet plan into the next decade. These new aircraft will allow American
to reduce its operating and fuel costs and deliver state-of-the-art amenities to customers, while
maximizing financial flexibility for American. Under the new agreements, American plans to acquire
460 narrowbody aircraft from the Boeing 737 and Airbus A320 families beginning in 2013 through
2022. American also has purchase rights and options through 2025 for an additional 465 aircraft
from these families. As part of these agreements, starting in 2017, American will become the first
network U.S. airline to begin taking delivery of next generation Airbus and Boeing narrowbody
aircraft that will further accelerate fuel-efficiency gains. These new deliveries are expected to
pave the way for American to have the youngest and most fuel-efficient fleet among its U.S. airline
peers in approximately five years. In addition, the manufacturers have committed financing to
American of approximately $13 billion through lease transactions, which covers the first 100 Boeing
deliveries and the first 130 Airbus deliveries.
American entered into agreements (the Boeing Agreements) with Boeing on July 19, 2011 to
acquire 100 additional Boeing 737 Next Generation aircraft (the firm NG Aircraft), which, subject
to certain limitations, may consist of Boeing 737-700, 737-800, or 737-900ER aircraft. The firm NG
Aircraft include three Boeing 737-800 aircraft for which American exercised purchase rights on June
30, 2011. Twenty of the firm NG Aircraft are scheduled to be delivered in each of the years 2013 to
2017. Under the Boeing Agreements, American also expects to acquire 100 Boeing 737 Next Generation
re-engined aircraft (the Re-Engined NG Aircraft), to be equipped with new, more fuel efficient
engines. Americans acquisition of Re-Engined NG Aircraft is subject to a number of conditions,
including negotiation of definitive agreements with Boeing to acquire such aircraft. If acquired,
20 Re-Engined NG Aircraft would be scheduled to be delivered in each of the years 2018 to 2022. In
addition, under the Boeing Agreements, American acquired purchase rights for 40 additional Boeing
737 Next Generation aircraft, which, if exercised, would be delivered in the years 2015 to 2018,
and purchase rights for 60 additional Boeing 737 Next Generation re-engined aircraft, which, if
exercised, would be delivered in the years 2020 to 2025. Boeing agreed to provide primary lease
financing to American for the firm NG Aircraft. If American elects to use this lease financing on
any firm NG Aircraft, then subject to certain terms and conditions, including the absence of
defaults under certain other agreements, BCC Equipment Leasing Corporation (a subsidiary of Boeing)
or a third party arranged by Boeing will enter into a lease for such aircraft with American for an
initial term of ten years. Each lease will include customary terms and conditions, including
covenants regarding maintenance, operation, registration, liens and insurance with respect to the
aircraft, as well as defaults relating to payment and performance of lease obligations and certain
cross-default arrangements. If American does not elect to lease any firm NG Aircraft using the
lease financing provided by Boeing, American may purchase such aircraft using other financing
provided by a third party and arranged directly by American.
American entered into agreements (the Airbus Agreements) with Airbus on July 20, 2011. Under
the Airbus Agreements, American committed to lease 130 Airbus current generation A320 family
aircraft (the firm Current Generation Airbus Aircraft) which, subject to certain limitations, may
consist of A319, A320 or A321 aircraft, and committed to purchase 130 Airbus A320 family new
engine option aircraft (the firm NEO Airbus Aircraft), to be equipped with new, more fuel
efficient engines. Between 20 to 35 of the firm Current Generation Airbus Aircraft are scheduled to
be delivered in each of the years 2013 to 2017. Ten firm NEO Airbus Aircraft are scheduled to be
delivered in 2017 and thereafter between 20 to 25 firm NEO Airbus Aircraft are scheduled to be
delivered in each of the years 2018 to 2022. In addition, American acquired 70 options and 15
purchase rights for additional Airbus current generation A320 family aircraft, which, if exercised,
would be delivered in years 2014 to 2017, and options for 280 additional Airbus A320 family new
engine option aircraft, which, if exercised, would be delivered in the years 2017 to 2025. Under
the Airbus Agreements, subject to Americans rights to purchase firm Current Generation Airbus
Aircraft in certain circumstances, and subject to certain terms and conditions, including the
absence of defaults under certain other agreements, the firm Current Generation Airbus Aircraft
will be
S-18
financed
under leases with initial terms of ten years with Airbus or one of its affiliates, or with a
third party arranged by Airbus. The leases will include customary terms and conditions, including
covenants regarding maintenance, operation, registration, liens and insurance with respect to the
aircraft, as well as defaults relating to payment and performance of lease obligations and certain
cross-default arrangements.
Americans total aircraft acquisition commitments are expected to be approximately $10.8
billion at the end of the third quarter 2011, reflecting the firm orders under the transactions
described above and delivery payments and pre-delivery deposits paid during the quarter with
respect to purchased aircraft. Future minimum lease payments required under capital and operating
leases that have initial or remaining non-cancelable lease terms in excess of a year as of the end
of the third quarter are expected to be approximately $23.8 billion. Airbus and Boeing have
committed financing to American in an aggregate of $13 billion through lease transactions, which
covers the first 100 Boeing aircraft and first 130 Airbus aircraft to be delivered under the
transactions described above.
At the end of the third quarter 2011, payments for aircraft acquisition commitments for firm
orders outstanding as of the date hereof, including commitments under the transactions described
above as well as Americans other outstanding aircraft purchase commitments, are expected to
approximate $295 million for the remainder of 2011, $1.3 billion in 2012, $1.4 billion in 2013,
$476 million in 2014, $202 million in 2015, and $157 million for 2016, net of pre-delivery deposits
currently held by the manufacturers.
The above aircraft acquisition commitments relate to 6, 30, 22, 7, 2, and 2 purchased aircraft
scheduled for delivery to American in the remainder of 2011, 2012, 2013, 2014, 2015 and 2016,
respectively, and pre-delivery deposits for the leased aircraft subject to the transactions
described above. American has arranged financing that covers all of the foregoing aircraft
scheduled to be delivered to it between the end of the third quarter 2011 and December 31, 2016, except a total of 15 Boeing 777-200ER and
Boeing 777-300ER aircraft.
AMR Eagle
As previously announced, on August 11, 2011, AMR filed a Form 10 registration statement with
the SEC in connection with a potential spin-off of AMR Eagle. As was disclosed at the time of the
Form 10 filing, while AMR Eagles wholly-owned subsidiaries, American Eagle Airlines, Inc.
(Eagle) and Executive Airlines, Inc. (Executive) are expected to continue to operate all of the
Jet Aircraft (as defined below), those aircraft and the associated indebtedness are expected to be
transferred to American pursuant to the Purchase Agreement referred to below. AMR, the parent of
American and AMR Eagle, currently guarantees the indebtedness relating to each Jet Aircraft, and
AMR will continue to guarantee such indebtedness following Americans purchase of each Jet Aircraft
subject to such indebtedness. Ownership of the Jet Aircraft by American is intended to provide
American control over the regional aircraft that are pivotal to its network and to protect AMRs
position as the guarantor of the related indebtedness.
As contemplated by the Form 10, on August 31, 2011, American entered into a Master Purchase
Agreement (the Purchase Agreement) with Eagle and Executive. Pursuant to the Purchase Agreement,
Eagle will sell to American, and American will purchase from Eagle, 47 CRJ-700 Jet Aircraft and 216
Embraer 135, 140 and 145 Jet Aircraft, including the engines installed on each such aircraft and
other related assets (each, a Jet Aircraft). In addition, Eagle and Executive will sell to
American, and American will purchase from Eagle and Executive, certain specified fixed assets,
generally consisting of equipment and leasehold improvements owned by Eagle or Executive and used
in connection with the regional flight operations conducted by Eagle and Executive on Americans
behalf and the ground handling operations of Eagle and Executive (collectively, the Other
Assets).
Pursuant to the Purchase Agreement, each Jet Aircraft will be purchased by American on the
date of delivery of such aircraft to American, and the Other Assets will be purchased by American
ten days after delivery of the last Jet Aircraft to American, subject in each case to the
satisfaction of certain conditions. Delivery of the Jet Aircraft began on August 31, 2011, and the
last Jet Aircraft is expected to be delivered in October 2011. Following the delivery of each Jet
Aircraft, American will lease the Jet Aircraft to Eagle, and Eagle will continue to use such Jet
Aircraft to provide certain regional flight operations to American.
S-19
American will take each Jet Aircraft subject to, and Eagle will be released from, all outstanding indebtedness relating to such Jet
Aircraft. The indebtedness related to the Jet Aircraft consists of individual notes for each Jet Aircraft. The notes are secured by the
related Jet Aircraft and certain other assets, have either fixed or floating interest rates and mature over various
periods through 2022. As of September 22, 2011, the fixed rate notes had effective interest rates ranging from
4.25% to 7.50% and the floating rate notes had effective interest rates ranging from 2.24675% to 3.09150%. The notes
include customary terms and conditions, including customary events of default and certain cross-default
provisions.
Pursuant to
the Purchase Agreement, as of September 22, 2011, Eagle had delivered
65 Embraer 135, 140 and 145 Jet Aircraft
to American. As of September 22, 2011, the net book value of such transferred Jet Aircraft was $560.8 million, and
the aggregate outstanding indebtedness (net of discount) associated with such transferred Jet Aircraft was $461.6
million.
Upon completion of the transfer of all of
the Jet Aircraft from Eagle to American, it is estimated that Americans aggregate outstanding indebtedness (net of discount) related
to the Jet Aircraft will be approximately $2.1 billion.
GDS Discussion
Over the past several years, American has been developing a direct connection technology,
designed to distribute its fare content and bookings capability directly to travel agents in order
to achieve greater efficiencies, cost savings, and technological advances in the distribution of
Americans services. Historically, approximately 60% of Americans bookings are booked through
travel agencies, which typically use one or more global distribution systems (GDSs) to view fare
content from American and other industry participants. American developed its direct connect
strategy with the knowledge that certain amendments to its GDS contracts would expire in the summer
of 2011 and with the knowledge that, despite the benefits of direct connect technologies, these
technologies were not an adequate substitute for Americans participation in the GDSs during the
near to medium term. Americans support for direct connect technologies, which constitute a
competitive threat to the GDSs, has led to litigation between American and two of the GDS owners,
Sabre, and Travelport, as well as Orbitz, an online travel agency affiliated with Travelport.
Americans direct connect efforts have also made negotiations for new GDS agreements difficult.
American has entered into short term extensions with Sabre and Travelport while it continues to
negotiate new agreements and pursue antitrust and other claims in both state and federal courts.
As part of its efforts to introduce more direct connect technologies into the distribution of
its product, on November 1, 2010 American notified Orbitz that American intended to terminate
certain agreements with Orbitz. Shortly thereafter, Travelport sued American in Illinois state
court alleging that Americans decision to terminate its Orbitz agreements violated certain terms
in Travelports agreement with American. Following an order from an Illinois court denying a
Travelport request for preliminary injunctive relief, American terminated its agreements with
Orbitz on December 21, 2010. On June 1, 2011, the court reversed its decision, and American
re-instated its agreements with Orbitz through September 1, 2011. American appealed that
decision, and on September 21, 2011 an appeals court ruled against
American and upheld the preliminary injunction. On December 3, 2010, Travelport increased the fees it charges American for some bookings.
American has filed breach of contract and other claims against Travelport, and Travelport has filed
additional claims against American. As part of its short term extension agreement with Travelport,
American has agreed not to terminate its agreements with Orbitz during the term of this extension.
Sabre is the largest GDS and the largest non-direct source of Americans bookings, with over
$7 billion of Americans passenger revenues generated from bookings made through the Sabre GDS in
2010. On January 5, 2011, in retaliation for Americans public statements in support of direct
connect, Sabre biased its system by making it more difficult for travel agents to find Americans
fares in the Sabre GDS and doubled the fees it charges American for bookings through its GDS. On
January 10, 2011, American filed breach of contract claims in Texas state court and obtained a
court order that temporarily enjoined Sabre from biasing against Americans fares, and the parties subsequently entered into a Stand
Down Agreement that eliminated the biasing, retracted the price increase, and suspended litigation
between the two companies. That agreement expired on June 1, 2011. American subsequently amended
its complaint
S-20
against Sabre by adding new tortious interference claims and new claims under the
Texas antitrust laws alleging that Sabre has engaged in anticompetitive practices to preserve its
monopoly power, including organizing and monitoring a boycott of Americans services among travel
agencies. In the same action, Sabre has filed breach of contract claims against American and has
threatened to add antitrust claims against American. The Texas state court has set a trial date of
June 13, 2012. The extension agreement between American and Sabre, which provides for Americans
continued participation in Sabre, will remain in effect until 14 days after the antitrust claims in
the Texas state court are resolved.
In addition to claims pending in Texas and Illinois state courts, American has filed a federal
antitrust lawsuit against Travelport, Sabre, and Orbitz. The lawsuit alleges that the defendants
have engaged in anticompetitive practices to preserve their monopoly power over Americans ability
to distribute its products through their subscribers. The lawsuit further alleges that these
actions have prevented American from employing new competing technologies and has allowed the
defendants to continue to charge American supracompetitive fees. Also on June 1, 2011, Sabre filed
a request to intervene in this action and stated that it intended to file its own claims against
American alleging that American violated the antitrust laws by withholding certain content from the
Sabre GDS.
While American is negotiating with each GDS to reach new agreements, American cannot predict
the outcome of those negotiations. Failure to negotiate extensions of these agreements on
reasonable terms with one or all of these GDSs could have a material adverse impact on American.
While American believes that some of the bookings through Orbitz, Travelport and Sabre might
transition to other distribution channels, such as other travel agencies, metasearch sites and
Americans AA.com web site, it is not possible at this time to estimate what the ultimate impact
would be to Americans business if American is unsuccessful in resolving one or more of these
matters. If as a result of these matters it becomes more difficult for Americans customers to find
and book flights on American, American could be put at a competitive disadvantage and this may
result in fewer bookings. If American is unable to sell American inventory through any or all of
these channels, Americans level of bookings, business and results of operations could be
materially adversely affected. American intends to vigorously pursue Americans claims and defenses
in the lawsuits described above, but there can be no assurance of the outcome of any such lawsuit.
S-21
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, 2010, 2009, 2008, 2007 and 2006 from Americans audited consolidated financial
statements and notes thereto. These audited consolidated financial statements are incorporated by
reference in this prospectus supplement and should be read in conjunction herewith. See Where You
Can Find More Information in this prospectus supplement. We derived the historical consolidated
financial data and certain operating data for the six months ended June 30, 2011 and 2010 from
Americans unaudited consolidated financial statements. These unaudited condensed consolidated
financial statements are also incorporated by reference in this prospectus supplement and should be
read in conjunction herewith. 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 supplement.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
June 30, |
|
Year Ended December 31, |
|
|
2011 |
|
2010 |
|
2010 |
|
2009 |
|
2008 |
|
2007 |
|
2006 |
Statement of Operations Data (in
millions): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passenger (1) |
|
$ |
8,691 |
|
|
$ |
8,110 |
|
|
$ |
16,760 |
|
|
$ |
15,037 |
|
|
$ |
18,234 |
|
|
$ |
17,651 |
|
|
$ |
17,291 |
|
Regional Affiliates (2) |
|
|
1,288 |
|
|
|
1,098 |
|
|
|
2,327 |
|
|
|
2,012 |
|
|
|
2,486 |
|
|
|
2,470 |
|
|
|
2,502 |
|
Cargo |
|
|
356 |
|
|
|
324 |
|
|
|
672 |
|
|
|
578 |
|
|
|
874 |
|
|
|
825 |
|
|
|
827 |
|
Other (1) |
|
|
1,301 |
|
|
|
1,200 |
|
|
|
2,391 |
|
|
|
2,271 |
|
|
|
2,102 |
|
|
|
1,887 |
|
|
|
1,870 |
|
Operating expense (3) |
|
|
12,018 |
|
|
|
10,894 |
|
|
|
21,999 |
|
|
|
21,061 |
|
|
|
25,750 |
|
|
|
22,131 |
|
|
|
21,675 |
|
Operating income (loss) (3) |
|
|
(382 |
) |
|
|
(162 |
) |
|
|
151 |
|
|
|
(1,163 |
) |
|
|
(2,054 |
) |
|
|
702 |
|
|
|
815 |
|
Other income (expense), net |
|
|
(333 |
) |
|
|
(334 |
) |
|
|
(655 |
) |
|
|
(594 |
) |
|
|
(477 |
) |
|
|
(346 |
) |
|
|
(651 |
) |
Income (loss) before income taxes |
|
|
(715 |
) |
|
|
(496 |
) |
|
|
(504 |
) |
|
|
(1,757 |
) |
|
|
(2,531 |
) |
|
|
356 |
|
|
|
164 |
|
Net earnings (loss) (3) |
|
|
(715 |
) |
|
|
(496 |
) |
|
|
(469 |
) |
|
|
(1,474 |
) |
|
|
(2,531 |
) |
|
|
356 |
|
|
|
164 |
|
Other Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.20 |
|
|
|
1.08 |
|
Operating Statistics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Scheduled Service: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available seat miles (millions) (5) |
|
|
77,078 |
|
|
|
75,259 |
|
|
|
153,241 |
|
|
|
151,774 |
|
|
|
163,532 |
|
|
|
169,906 |
|
|
|
174,021 |
|
Revenue passenger miles (millions)
(6) |
|
|
61,953 |
|
|
|
60,916 |
|
|
|
125,486 |
|
|
|
122,418 |
|
|
|
131,757 |
|
|
|
138,453 |
|
|
|
139,454 |
|
Passenger load factor (%) (7) |
|
|
80.4 |
|
|
|
80.9 |
|
|
|
81.9 |
|
|
|
80.7 |
|
|
|
80.6 |
|
|
|
81.5 |
|
|
|
80.1 |
|
Passenger revenue yield per
passenger mile (cents) (8) |
|
|
14.03 |
|
|
|
13.31 |
|
|
|
13.36 |
|
|
|
12.28 |
|
|
|
13.84 |
|
|
|
12.75 |
|
|
|
12.40 |
|
Passenger revenue per available
seat mile (cents) |
|
|
11.28 |
|
|
|
10.78 |
|
|
|
10.94 |
|
|
|
9.91 |
|
|
|
11.15 |
|
|
|
10.39 |
|
|
|
9.94 |
|
Operating expenses per available
seat mile, excluding Regional
Affiliates (cents) (9) |
|
|
13.63 |
|
|
|
12.76 |
|
|
|
12.62 |
|
|
|
12.22 |
|
|
|
13.87 |
|
|
|
11.38 |
|
|
|
10.90 |
|
Cargo ton miles (millions) (10) |
|
|
898 |
|
|
|
925 |
|
|
|
1,886 |
|
|
|
1,656 |
|
|
|
2,005 |
|
|
|
2,122 |
|
|
|
2,224 |
|
Cargo revenue yield per ton mile
(cents) |
|
|
39.66 |
|
|
|
35.04 |
|
|
|
35.65 |
|
|
|
34.91 |
|
|
|
43.59 |
|
|
|
38.86 |
|
|
|
37.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At |
|
At |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June |
|
December |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30, 2011 |
|
31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet Data (in millions): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and short-term investments |
|
$ |
5,166 |
|
|
$ |
4,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted cash and short-term
investments |
|
|
457 |
|
|
|
450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
23,037 |
|
|
|
22,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
12,148 |
|
|
|
11,214 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, less current
maturities |
|
|
6,715 |
|
|
|
6,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations under capital leases,
less current obligations |
|
|
624 |
|
|
|
497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity (deficit) |
|
|
(6,891 |
) |
|
|
(6,336 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
S-22
|
|
|
(1) |
|
Beginning in the first quarter of 2008, American reclassified revenues associated with the
marketing component of AAdvantage program mileage sales from Passenger revenue to Other
revenue. As a result of this change, approximately $584 million and $571 million of revenue
was reclassified from Passenger revenue to Other revenue for the years ended December 31, 2007
and 2006, respectively, to conform to the current presentation. |
|
(2) |
|
The Companys regional affiliates currently include the AMR Eagle carriers and an independent
carrier with which American has a capacity purchase agreement, Chautauqua Airlines, Inc. Prior
to May 2009, the Company also had a capacity purchase agreement with Trans States Airlines,
Inc, and thus Regional Affiliates previously referred to the AMR Eagle carriers, Chautauqua
Airlines, Inc. and Trans States Airlines, Inc. See Recent Developments AMR Eagle. |
|
(3) |
|
Operating expenses, operating income (loss), earnings (loss) before income taxes, and net
earnings (loss) for the year ended December 31, 2008 includes an impairment charge of $1.0
billion to write certain aircraft and certain related long-lived assets down to their
estimated fair values. These charges were related to Americans 2008 capacity reductions
undertaken due to unprecedentedly high fuel prices. |
|
(4) |
|
As of June 30, 2011, American guaranteed approximately $848 million of unsecured debt of its
parent, AMR Corporation, and approximately $193 million of secured debt of AMR Eagle. The
impact of these unconditional guarantees is not included in the above computation. Earnings
were inadequate to cover fixed charges by $533 million, $1,799 million, $2,564 million, $731
million, and $512 million for the years ended December 31, 2010, December 31, 2009, December
31, 2008, the six months ended June 30, 2011 and the six months ended June 30, 2010,
respectively. See Recent Developments AMR Eagle. |
|
(5) |
|
Available seat miles represents the number of seats available for Americans passengers
multiplied by the number of scheduled miles the seats are flown. |
|
(6) |
|
Revenue passenger miles represents the number of miles flown by Americans revenue
passengers in scheduled service. |
|
(7) |
|
Passenger load factor is calculated by dividing revenue passenger miles by available seat
miles, and represents the percentage of aircraft seating capacity utilized. |
|
(8) |
|
Passenger revenue yield per passenger mile represents the average revenue received from
each mile a passenger is flown in Americans scheduled service. |
|
(9) |
|
Calculated using Americans mainline jet operations available seat miles. Operating expenses
for the six months ended June 30, 2011 and 2010 exclude $1.5 billion and $1.3 billion,
respectively, of expenses incurred related to Regional Affiliates. Operating expenses for the
years ended December 31, 2010, 2009, 2008, 2007 and 2006 exclude $2.7 billion, $2.5 billion,
$3.1 billion, $2.8 billion and $2.7 billion, respectively, of expenses incurred related to
Regional Affiliates. See Recent Developments AMR Eagle. |
|
(10) |
|
Cargo ton miles represents the tonnage of freight and mail carried multiplied by the number
of Americans miles flown. |
S-23
RISK FACTORS
In considering whether to purchase the Certificates, you should carefully consider all of the
information contained in or incorporated by reference in this prospectus supplement, the
accompanying prospectus and any related company free writing prospectus, including but not limited
to, our and AMRs Annual Reports on Form 10-K for the year ended December 31, 2010, our and AMRs
Quarterly Reports on Form 10-Q for the quarters ended March 31, 2011 and June 30, 2011 and other
information which may be incorporated by reference in this prospectus supplement and the
accompanying prospectus after the date hereof. In addition, you should carefully consider the risk
factors described below, along with any risk factors that may be included in our future reports to
the SEC.
Risk Factors Relating to the Company
Our ability to become profitable and our ability to continue to fund our obligations on an
ongoing basis will depend on a number of risk factors, many of which are largely beyond our
control.
As a result of significant losses in recent years, our financial condition has been materially
weakened.
We incurred significant losses in recent years, which has materially weakened our financial
condition. We lost $892 million in 2005, $821 million in 2004, $1.3 billion in 2003, $3.5 billion
in 2002 and $1.6 billion in 2001. Although we earned a profit of $356 million in 2007 and $164
million in 2006, we lost $2.5 billion in 2008 (which included a $1.0 billion impairment charge),
and, primarily as a result of very weak demand for air travel driven by the severe downturn in the
global economy, we lost $1.5 billion in 2009 and $469 million in 2010. In addition, we lost a total
of $715 million in the first two quarters of 2011 (including a $31 million non-cash charge).
Because of our weakened financial condition, we are vulnerable both to the impact of unexpected
events (such as terrorist attacks) and to deterioration of the operating environment (such as a
significant increase in jet fuel prices or significant increased competition).
The severe global economic downturn resulted in very weak demand for air travel and lower
investment asset returns, which has had and could continue to have a significant negative impact on
us.
Although demand for air travel has improved as the global economy continues to recover from
the recent severe downturn, demand continues to be weak by historical standards. In response to
weak demand, we have implemented a number of capacity reductions since late 2008, and we have
announced an additional capacity reduction to be implemented in the fourth quarter of 2011. In
connection with the capacity reductions we have implemented, we have incurred special charges
related to aircraft, employee reductions and certain other charges. Demand for air travel may
weaken if the global economy does not continue to recover. No assurance can be given that capacity
adjustments or other steps we may take in response to changes in demand will be successful.
Capacity reductions or other steps might result in additional special charges in the future.
Further, other carriers may make capacity adjustments which may reduce the expected benefits of any
steps we may take to respond to changes in demand. Industry-wide capacity may increase to the
extent the economy continues to recover from the global recession. If industry capacity increases,
and if consumer demand does not continue to pace those increases, we, and the airline industry as a
whole, could be negatively impacted.
The economic downturn has resulted in broadly lower investment asset returns and values. Our
pension assets suffered a material decrease in value in 2008 related to broader stock market
declines, which resulted in higher pension expense in 2009 and 2010 and will result in higher
pension expense and higher required contributions in future years. In addition, under certain
circumstances, we may be required to maintain cash reserves under our credit card processing
agreements and to post cash collateral on fuel hedging contracts. These issues individually or
collectively may have a material adverse impact on our liquidity. Also, disruptions in the capital
markets and other sources of funding may make it impossible for us to obtain necessary additional
funding or make the cost of that funding prohibitive.
S-24
We face numerous challenges as we seek to maintain sufficient liquidity, and we will need to raise
substantial additional funds. We may not be able to raise those funds, or to do so on acceptable
terms.
In the next several years, we have significant debt, lease and other obligations, including
significant pension funding obligations. We also expect to make substantial aircraft purchase and
other capital expenditures during that time. For example, as of June 30, 2011, we were required to
make approximately $3.3 billion of principal payments on long-term debt and capital leases during
the second half of 2011 and during 2012. In addition, in 2011, we are required to contribute
approximately $520 million to our pension plans, of which $419 million has been contributed to
date. Based on current assumptions and market conditions, we expect to be required to contribute
approximately $560 million to our pension plans in 2012. Moreover, the global economic downturn,
rising fuel prices, the potential obligation to post reserves under credit card processing
agreements and the potential obligation to post cash collateral on fuel hedging contracts, among
other things, have negatively impacted, and may in the future negatively impact, our liquidity. To
meet our commitments and to maintain sufficient liquidity as we continue to implement our revenue
enhancement and cost reduction initiatives, we will need continued access to substantial additional
funding.
Our ability to obtain future financing is limited by the value of our unencumbered assets. As
a result of financing activity in recent years, almost all of our aircraft assets (including
aircraft eligible for the benefits of Section 1110) are encumbered, and we have a very limited
quantity of assets which could be used as collateral in future financing. Also, the market value of
our aircraft assets has declined in recent years, and may continue to decline. In addition, many of
the other financing sources traditionally available to us may be difficult to access, and no
assurance can be given as to the amount of financing available to us.
Since the terrorist attacks of September 11, 2001 (the Terrorist Attacks), our credit
ratings have been lowered to significantly below investment grade. These reductions have increased
our borrowing costs and otherwise adversely affected borrowing terms, and limited borrowing
options. Additional reductions in our credit ratings might have other effects on us, such as
further increasing borrowing, lease rental or other costs or further restricting our ability to
raise funds.
A number of other factors, including our financial results in recent years, our substantial
indebtedness, the difficult revenue environment we face, our reduced credit ratings, recent
historically high fuel prices, and the financial difficulties experienced in the airline industry,
adversely affect the availability and terms of funding for us. In addition, the global economic
downturn resulted in greater volatility, less liquidity, widening of credit spreads, and
substantially more limited availability of funding. As a result of these and other factors,
although we believe we have or can access sufficient liquidity to fund our operations and
obligations, there can be no assurances to that effect. An inability to obtain necessary additional
funding on acceptable terms would have a material adverse impact on us and on our ability to
sustain our operations.
We could be required to maintain reserves under our credit card processing agreements, which could
materially adversely impact our liquidity.
American has agreements with a number of credit card companies and processors to accept credit
cards for the sale of air travel and other services. Under certain of these agreements, the related
credit card processor may hold back a reserve from Americans credit card receivables following the
occurrence of certain events, including the failure of American to maintain certain levels of
liquidity (as specified in each agreement).
Under such agreements, the amount of the reserve that may be required generally is based on
the credit card processors exposure to American under the applicable agreement and, in the case of
a reserve required because of Americans failure to maintain a certain level of liquidity, the
amount of such liquidity. American is not currently required to maintain any reserve under such
agreements. If circumstances were to occur that would allow the credit card processor to require
American to maintain a reserve, Americans liquidity would be negatively impacted.
S-25
Our initiatives to generate additional revenues and to reduce our costs may not be adequate or
successful.
As we seek to improve our financial condition, we must continue to take steps to generate
additional revenues and to reduce our costs. Although we have a number of initiatives underway to
address our cost and revenue challenges, some of these initiatives involve changes to our business
which we may be unable to implement. In addition, it has become increasingly difficult to identify
and implement significant revenue enhancement and cost savings initiatives. The adequacy and
ultimate success of our initiatives to generate additional revenues and reduce our costs cannot be
assured. Moreover, whether our initiatives will be adequate or successful depends in large measure
on factors beyond our control, notably the overall industry environment, including passenger
demand, yield and industry capacity growth, and fuel prices. It will be very difficult for us to
continue to fund our obligations on an ongoing basis, and to return to profitability, if the
overall industry revenue environment does not continue to improve or if fuel prices were to
increase and persist for an extended period at high levels.
We may be adversely affected by increases in fuel prices, and we would be adversely affected by
disruptions in the supply of fuel.
Our results are very significantly affected by the cost, price volatility and the availability
of jet fuel, which are in turn affected by a number of factors beyond our control. Due to the
competitive nature of the airline industry, we may not be able to pass on increased fuel prices to
customers by increasing fares. Although we had some success in raising fares and imposing fuel
surcharges in reaction to high fuel prices, these fare increases and surcharges did not keep pace
with the extraordinary increases in the price of fuel that occurred in 2007 and 2008. Although fuel
prices have abated considerably from the record high prices recorded in July 2008, they remain high
and extremely volatile by historical standards. Furthermore, reduced demand or increased fare
competition, or both, and resulting lower revenues may offset any potential benefit of any
reductions in fuel prices.
While we do not currently anticipate a significant reduction in fuel availability, dependence
on foreign imports of crude oil, limited refining capacity and the possibility of changes in
government policy on jet fuel production, transportation and marketing make it impossible to
predict the future availability of jet fuel. If there are additional outbreaks of hostilities or
other conflicts in oil producing areas or elsewhere, or a reduction in refining capacity (due to
natural disasters or weather events, for example), or governmental limits on the production or sale
of jet fuel (including as a consequence of increased environmental regulation), there could be a
reduction in the supply of jet fuel and significant increases in the cost of jet fuel. Major
reductions in the availability of jet fuel or significant increases in its cost would have a
material adverse impact on us.
We have a large number of older aircraft in our fleet, and these aircraft are not as fuel
efficient as more recent models of aircraft. We believe it is imperative that we continue to
execute our fleet renewal plans. However, there will be significant delays in the deliveries of the
Boeing 787-9 aircraft we have on order, and there could be delays in the deliveries of other new
aircraft we have on order.
Our aviation fuel purchase contracts generally do not provide meaningful price protection.
While we seek to manage the risk of fuel price increases by using derivative contracts, there can
be no assurance that, at any given time, we will have derivatives in place to provide any
particular level of protection against increased fuel costs. In addition, a deterioration of our
financial position could negatively affect our ability to enter into derivative contracts in the
future. Moreover, declines in fuel prices below the levels established in derivative contracts may
require us to post material amounts of cash collateral to secure the loss positions on such
contracts, and if such contracts close when fuel prices are below the applicable levels, we would
be required to make payments to close such contracts; these payments would be treated as additional
fuel expense.
S-26
We could be materially adversely affected if we are unable to resolve favorably our pending
litigation with certain GDSs and business discussions with certain on-line travel agents.
We are currently involved in litigation with certain GDSs and in business discussions with
certain on-line travel agents. An adverse outcome in any of these matters could have a material
adverse effect on our level of bookings, business and results of operations. See Recent
Developments GDS Discussion. In addition, certain contractual amendments with the GDSs operated
by Sabre, Travelport and Amadeus expire in 2011 and 2012. We could be adversely affected if we are
unable to renegotiate acceptable new contractual terms for our participation in these systems.
Our indebtedness and other obligations are substantial and could adversely affect our business and
liquidity.
We have and will continue to have significant amounts of indebtedness, obligations to make
future payments on aircraft equipment and property leases, and obligations under aircraft purchase
agreements, as well as a high proportion of debt to equity capital. We expect to incur substantial
additional debt (including secured debt) and lease obligations in the future. We also have
substantial pension funding obligations. Our substantial indebtedness and other obligations have
important consequences. For example, they:
|
|
|
limit our ability to obtain additional funding for working capital, capital
expenditures, acquisitions, investments and general corporate purposes, and adversely
affect the terms on which such funding can be obtained; |
|
|
|
|
require us to dedicate a substantial portion of our cash flow from operations to
payments on our indebtedness and other obligations, thereby reducing the funds
available for other purposes; |
|
|
|
|
make us more vulnerable to economic downturns and catastrophic external events; and |
|
|
|
|
limit our ability to withstand competitive pressures and reduce our flexibility in
responding to changing business and economic conditions. |
Our business is affected by many changing economic and other conditions beyond our control, and our
results of operations tend to be volatile and fluctuate due to seasonality.
Our business and our results of operations are affected by many changing economic and other
conditions beyond our control, including, among others:
|
|
|
actual or potential changes in international, national, regional and local
economic, business and financial conditions, including recession, inflation, higher
interest rates, wars, terrorist attacks or political instability; |
|
|
|
|
changes in consumer preferences, perceptions, spending patterns or demographic
trends; |
|
|
|
|
changes in the competitive environment due to industry consolidation, changes in
airline alliance affiliations and other factors; |
|
|
|
|
actual or potential disruptions to the air traffic control systems; |
|
|
|
|
increases in costs of safety, security and environmental measures; |
|
|
|
|
outbreaks of diseases that affect travel behavior; and |
|
|
|
|
weather and natural disasters. |
S-27
As a result, our results of operations tend to be volatile and subject to rapid and unexpected
change. In addition, due to generally greater demand for air travel during the summer, our revenues
in the second and third quarters of the year tend to be stronger than revenues in the first and
fourth quarters of the year.
The airline industry is fiercely competitive and may undergo further consolidation or changes in
industry alliances, and we are subject to increasing competition.
Service over almost all of our routes is highly competitive and fares remain at low levels by
historical standards. We face vigorous, and, in some cases, increasing, competition from major
domestic airlines, national, regional, all-cargo and charter carriers, foreign air carriers,
low-cost carriers and, particularly on shorter segments, ground and rail transportation. We also
face increasing and significant competition from marketing/operational alliances formed by our
competitors. Competition with foreign air carriers and with such marketing/operational alliances
has been increasing in recent years in part due to the adoption of liberalized open skies aviation
agreements between the United States and an increasing number of countries around the world.
Moreover, the percentage of routes on which we compete with carriers having substantially lower
operating costs than ours has grown significantly over time, and we now compete with low-cost
carriers over a very large part of our network. Our ability to compete effectively depends in part
on our ability to maintain a competitive cost structure. If we cannot do so, then our business,
financial condition and operating results would be adversely affected.
Certain airline alliances have been, or may in the future be, granted immunity from antitrust
regulations by governmental authorities for specific areas of cooperation, such as joint pricing
decisions. To the extent alliances formed by our competitors can undertake activities that are not
available to us, our ability to effectively compete may be hindered.
Pricing decisions are significantly affected by competition from other airlines. Fare
discounting by competitors historically has had a negative effect on our financial results because
we must generally match competitors fares, since failing to match would result in even less
revenue. We have faced increased competition from carriers with simplified fare structures, which
are generally preferred by travelers. Any fare reduction or fare simplification initiative may not
be offset by increases in passenger traffic, reduction in cost or changes in the mix of traffic
that would improve yields. Moreover, decisions by our competitors that increase or reduce overall
industry capacity, or capacity dedicated to a particular domestic or foreign region, market or
route, can have a material impact on related fare levels.
There have been numerous mergers and acquisitions within the airline industry and numerous
changes in industry alliances. Southwest Airlines Co. acquired AirTran Airways, Inc. in May 2011,
and the recent mergers of United Air Lines, Inc. with Continental Airlines, Inc. and Delta Air
Lines Inc. with Northwest Airlines Corporation have resulted in the formation of larger competitors
than ourselves with more extensive networks than ours. We are seeking to address these competitive
challenges with our cornerstone market and alliance strategies; however there can be no assurances
as to the level of success of these strategies.
In the future, there may be additional mergers and acquisitions, and changes in airline
alliances, including those in which we may participate and those that may be undertaken by others.
Any airline industry consolidation or changes in airline alliances, including oneworld, could
substantially alter the competitive landscape and result in changes in our corporate or business
strategy. We regularly assess and explore the potential for consolidation in our industry and
changes in airline alliances, our strategic position and ways to enhance our competitiveness,
including the possibilities for our participation in merger activity. Consolidation involving other
participants in our industry could result in the formation of one or more airlines with greater
financial resources, more extensive networks, and/or lower cost structures than exist currently,
which could have a material adverse effect on our competitive position and adversely affect our
business and results of operations. For similar reasons, changes in airline alliances could have a
similar impact on us.
We recently began implementing a joint business agreement and related marketing arrangements
with British Airways and Iberia, and antitrust-immunized cooperation with British Airways, Iberia,
Finnair and
S-28
Royal Jordanian. In addition, American recently began implementing an
antitrust-immunized joint business agreement with the Japan Airlines Group. No assurances can be
given as to any arrangements that may ultimately be implemented or any benefits that we may derive
from such arrangements.
We compete with reorganized carriers, which results in competitive disadvantages for us.
We must compete with air carriers that have reorganized under the protection of Chapter 11 of
the Bankruptcy Code in recent years, including United, Delta and US Airways. It is possible that
other significant competitors may seek to reorganize in or out of Chapter 11.
Successful reorganizations by other carriers present us with competitors with significantly
lower operating costs and stronger financial positions derived from renegotiated labor, supply, and
financing contracts. These competitive pressures may limit our ability to adequately price our
services, may require us to further reduce our operating costs, and could have a material adverse
impact on us.
Fares are at low levels and our reduced pricing power adversely affects our ability to achieve
adequate pricing, especially with respect to business travel.
Our passenger yield (on an inflation-adjusted basis) remains low by historical standards. We
believe that this is due in large part to a corresponding decline in our pricing power. Our reduced
pricing power is the product of several factors including: greater cost sensitivity on the part of
travelers (particularly business travelers); pricing transparency resulting from the use of the
internet; greater competition from low-cost carriers and from carriers that have reorganized in
recent years under the protection of Chapter 11; other carriers being better hedged against rising
fuel costs and able to better absorb high jet fuel prices; fare simplification efforts by certain
carriers; and the economy. We believe that this pricing environment could persist indefinitely.
Our corporate or business strategy may change.
In light of the rapid changes in the airline industry, we evaluate our assets on an ongoing
basis with a view to maximizing their value to us and determining which are core to our operations.
We also regularly evaluate our corporate and business strategies, and they are influenced by
factors beyond our control, including changes in the competitive landscape we face. Our corporate
and business strategies are, therefore, subject to change.
AMRs regional airline subsidiary, AMR Eagle, has filed a Form 10 registration statement with
the SEC in connection with a potential spin-off of AMR Eagle. See Recent Developments AMR
Eagle. There can be no assurance that a spin-off or other divestiture of AMR Eagle will be
consummated, and no prediction can be made as to the impact of any such transaction on stockholder
value, AMR or us.
Our business is subject to extensive government regulation, which can 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. In particular, existing and possible future
environmental regulations may adversely affect our business and financial results.
Airlines are subject to extensive domestic and international regulatory requirements. Many of
these requirements result in significant costs. For example, the FAA from time to time issues
directives and other regulations relating to the maintenance and operation of aircraft. In response
to legislation which requires final agency rules by August 2013, the FAA has recently proposed
regulations that would affect crewmember hiring and crewmember rest and duty requirements. The
industry is seeking clarification from the FAA of certain provisions of the proposed regulations.
If the proposed regulations are not amended, we believe they could have a material adverse impact
on us. In addition, as a result of heightened levels of
concern regarding data privacy, we are subject to an increasing number of domestic and foreign
laws regarding the privacy and security of passenger and employee data.
S-29
Compliance with regulatory requirements drives significant expenditures and has in the past,
and may in the future, cause disruptions to our operations. In addition, the ability of U.S.
carriers to operate international routes is subject to change because the applicable arrangements
between the U.S. and foreign governments may be amended from time to time (such as through the
adoption of an open skies policy), or because appropriate slots or facilities are not made
available. Any such change could adversely impact the value of our international route authorities
and related assets.
Moreover, additional laws, regulations, taxes and airport rates and charges have been enacted
from time to time that have significantly increased the costs of airline operations, reduced the
demand for air travel or restricted the way we can conduct our business. For example, the Aviation
and Transportation Security Act, which became law in 2001, mandated the federalization of certain
airport security procedures and resulted in the imposition of additional security requirements on
airlines.
The results of our operations, demand for air travel, and the manner in which we conduct our
business each may be affected by changes in law and future actions taken by governmental agencies,
including:
|
|
|
changes in law which affect the services that can be offered by airlines in
particular markets and at particular airports, or the types of fees that can be
charged to passengers; |
|
|
|
|
the granting and timing of certain governmental approvals (including foreign
government approvals) needed for codesharing alliances and other arrangements with
other airlines; |
|
|
|
|
restrictions on competitive practices (for example court orders, or agency
regulations or orders, that would curtail an airlines ability to respond to a
competitor); |
|
|
|
|
the adoption of new passenger security standards or regulations that impact
customer service standards (for example, a passenger bill of rights); |
|
|
|
|
restrictions on airport operations, such as restrictions on the use of takeoff and
landing slots at airports or the auction or reallocation of slot rights currently or
previously held by us; or |
|
|
|
|
the adoption of more restrictive locally imposed noise restrictions. |
In addition, the U.S. air traffic control (ATC) system, which is operated by the FAA, is not
successfully managing the growing demand for U.S. air travel. U.S. airlines carry about 750 million
passengers a year and are forecast to accommodate a billion passengers annually by 2021. Air
traffic controllers rely on outdated technologies that routinely overwhelm the system and compel
airlines to fly inefficient, indirect routes. We support a common sense approach to ATC
modernization that would allocate costs to all ATC system users in proportion to the services they
consume. Long-term funding for the FAA expired in 2007. Reauthorization of legislation that funds
the FAA, which includes proposals regarding upgrades to the ATC system, is under consideration in
Congress. It is uncertain whether such legislation will become law. In the meantime, FAA funding
continues under temporary periodic extensions. The current extension expires on January 31, 2012.
To date there have been over 20 extensions.
Many aspects of our operations are subject to increasingly stringent environmental
regulations. Concerns about climate change and greenhouse gas emissions, in particular, may result
in the imposition of additional legislation or regulation. The EU has adopted a directive under
which each EU member state is required to extend the existing EU emissions trading scheme (ETS)
to aviation. This will require us to annually submit emission allowances in order to operate
flights to and from EU member states in January 2012 and thereafter, including flights between the
U.S. and EU member states. In December
2009, the ATA, joined by American, Continental and United, filed a legal action in the United
Kingdom challenging the implementation of the EU ETS as applied to aviation. The case was
subsequently referred to the Court of Justice of the European Union. The court has heard the case
and the parties are awaiting a decision. We believe that non-EU governments are also likely to
consider formal challenges to the EU ETS as applied to
S-30
aviation. It is not clear whether the EU ETS
directive will withstand legal challenges. However, unless interim relief is granted, we will be
required to continue to comply with the EU ETS during the pendency of the legal challenges.
Although the cost of compliance with the EU ETS is difficult to predict given the uncertainty of a
number of variables, such as the number and price of emission allowances we may be required to
purchase, such costs could be significant.
Other legislative or regulatory actions addressing climate change and emissions from aviation
that may be taken in the future by the U.S., state or foreign governments or through international
treaties may adversely affect our business and financial results. The United Nations International
Civil Aviation Organization (ICAO), for example, recently adopted a resolution identifying
certain fuel efficiency goals and emission trading system principles for international aviation,
which may provide a basis for such future legislative or regulatory action. Climate change
legislation was previously introduced in the U.S. Congress; such legislation could be re-introduced
in the future by the U.S. Congress and state legislatures, and could contain provisions affecting
the aviation industry. In addition, the U.S. Environmental Protection Agency could seek to regulate
greenhouse gas emissions from aircraft. It is currently unknown how climate change legislation or
regulation, if enacted, would specifically apply to the aviation industry. However, the impact on
us of any climate change legislation or regulation is likely to be adverse and related costs of
compliance could be significant. Such legislation or regulation could result in, among other
things, increased fuel costs, carbon taxes or fees, the imposition of requirements to purchase
emission offsets or credits, increased aircraft and equipment costs, and restrictions on the growth
of airline operations. We continue to evaluate ongoing climate change developments at the
international, federal and state levels and assess the potential associated impacts on our business
and operations.
We could be adversely affected by conflicts overseas or terrorist attacks.
Actual or threatened U.S. military involvement in overseas operations has, on occasion, had an
adverse impact on our business, financial position (including access to capital markets) and
results of operations, and on the airline industry in general. The continuing conflicts in Iraq and
Afghanistan, or other conflicts or events in the Middle East or elsewhere, may result in similar
adverse impacts.
The Terrorist Attacks had a material adverse impact on us. The occurrence of another terrorist
attack (whether domestic or international and whether against us or another entity) could again
have a material adverse impact on us.
Our international operations are subject to economic and political instability and could be
adversely affected by numerous events, circumstances or government actions beyond our control.
Our current international activities and prospects could be adversely affected by factors such
as reversals or delays in the opening of foreign markets, exchange controls, currency and political
risks (including changes in exchange rates and currency devaluations), environmental regulation,
increases in taxes and fees and changes in international government regulation of our operations,
including the inability to obtain or retain needed route authorities and/or slots.
For example, the open skies air services agreement between the U.S. and the EU which took
effect in March 2008 provides airlines from the U.S. and EU member states open access to each
others markets, with freedom of pricing and unlimited rights to fly beyond the U.S. and to any
airport in the EU including Londons Heathrow Airport. The agreement has resulted in American
facing increased competition in these markets, including Heathrow Airport. In addition, an open
skies air services agreement between the U.S. and Japan that provides airlines from the U.S. and
Japan open access to each others markets took effect in November 2010.
We could be adversely affected by an outbreak of a disease that affects travel behavior.
In the second quarter of 2009, there was an outbreak of the H1N1 virus which had an adverse
impact throughout our network but primarily on our operations to and from Mexico. In 2003, there
was an
S-31
outbreak of Severe Acute Respiratory Syndrome (SARS), which had an adverse impact
primarily on our Asia operations. In addition, in the past there have been concerns about outbreaks
or potential outbreaks of other diseases, such as avian flu. Any outbreak of a disease (including
an additional outbreak of the H1N1 virus) that affects travel behavior could have a material
adverse impact on us. In addition, outbreaks of disease could result in quarantines of our
personnel or an inability to access facilities or our aircraft, which could adversely affect our
operations.
Our labor costs are higher than those of our competitors.
Wages, salaries and benefits constitute a significant percentage of our total operating
expenses. In 2010, they constituted approximately 28 percent of our total operating expenses. All
of the major hub-and-spoke carriers with which American competes have achieved significant labor
cost savings through or outside of bankruptcy proceedings. We believe Americans labor costs are
higher than those of its primary competitors, and it is unclear how long this labor cost
disadvantage may persist. These higher labor costs adversely affect our ability to achieve and
sustain profitability while competing with other airlines with lower labor costs. Additionally, we
cannot predict the outcome of our ongoing negotiations with our unionized work groups. Significant
increases in pay and benefits resulting from changes to our collective bargaining agreements could
have a material adverse effect on us.
We could be adversely affected if we are unable to have satisfactory relations with any unionized
or other employee work group.
Our business is labor intensive. To the extent that we are unable to have satisfactory
relations with any unionized or other employee work group, our operations and our ability to
execute our strategic plans could be adversely affected. In addition, any disruption by an employee
work group (e.g., sick-out, slowdown, full or partial strike, or other job action) may materially
adversely affect our operations and impair our financial performance.
In April 2003, American reached agreements (the Labor Agreements) with each of its three
major unions, the Allied Pilots Association (APA), the Transport Workers Union of America AFL-CIO
(TWU) and the Association of Professional Flight Attendants (APFA). The Labor Agreements
substantially moderated the labor costs associated with the employees represented by the unions. In
conjunction with the Labor Agreements, American also implemented various changes in the pay plans
and benefits for non-unionized personnel. The Labor Agreements became amendable in 2008 (although
the parties agreed that they could begin the negotiations process as early as 2006). American has
been in negotiations with the APA since September 20 2006, the TWU since May 11, 2006 (with respect
to Dispatchers), and since November 7, 2007 (with respect to the other six groups at American
represented by the TWU), and with the APFA since June 2008 (expedited negotiations) and September
10, 2008 (standard negotiations), to amend their respective Labor Agreements. At this time, all
such negotiations are mediated negotiations under the auspices of the National Mediation Board
(NMB). NMB mediation with the APA began on May 6, 2008, with the TWU (with respect to the
Dispatchers) on October 28, 2008, with the other TWU groups on various dates in 2009, and with the
APFA on January 22, 2009. These negotiations are governed by the Railway Labor Act (RLA), which
prescribes no set timetable for the negotiations and mediation process. The negotiations and
mediation process in the airline industry typically is slow and sometimes contentious. The RLA
prohibits the parties from engaging in self-help prior to the exhaustion of the RLAs bargaining
process. That process is not exhausted until the NMB has declared the parties are at a bargaining
impasse, one or both parties has declined the NMBs proffer of binding arbitration, and a 30-day
cooling off period has expired without the appointment of a Presidential Emergency Board. If we are
unable to reach agreement with any of our unionized work groups, and the RLAs bargaining process
has been fully exhausted, we may be subject to lawful strikes, work stoppages or other job actions.
In May, 2010, American negotiated tentative agreements with several workgroups within the TWU,
including the Maintenance Control Technician group, the Material Logistics Specialists group and
the Mechanic and Related group. Agreements with the TWU groups are subject to ratification by the
relevant membership of TWU, and, while the Maintenance Control Technician group ratified their
agreement, the Material Logistics Specialists group and the Mechanic and Related group tentative
agreements were not
S-32
ratified. In July 2011, American negotiated tentative agreements with two
additional TWU-represented workgroups the Simulator Technicians and the Ground School and
Simulator Pilot Instructors. The Instructor group ratified their agreement; however, the Simulator
Technician tentative agreement was not ratified.
Mediated negotiations with the APA, with the APFA and with the TWU with respect to groups
other than the Maintenance Control Technician and Instructor groups continue. In addition, the APA
has filed a number of grievances, lawsuits and complaints, most of which American believes are part
of a corporate campaign related to the unions labor agreement negotiations with American. While
American is vigorously defending these disputes, unfavorable outcomes in one or more of them could
require American to incur additional costs, change the way it conducts some parts of its business,
or otherwise adversely affect us.
Increases in insurance costs or reductions in coverage could have an adverse impact on us.
We carry insurance for public liability, passenger liability, property damage and all-risk
coverage for damage to our aircraft. As a result of the Terrorist Attacks, aviation insurers
significantly reduced the amount of insurance coverage available to commercial air carriers for
liability to persons other than employees or passengers for claims resulting from acts of
terrorism, war or similar events (war-risk coverage). At the same time, these insurers
significantly increased the premiums for aviation insurance in general. While the price of
commercial insurance has declined since the period immediately after the Terrorist Attacks, in the
event commercial insurance carriers further reduce the amount of insurance coverage available to
us, or significantly increase its cost, we would be adversely affected.
The U.S. government has agreed to provide commercial war-risk insurance for U.S. based
airlines through January 31, 2012, covering losses to employees, passengers, third parties and
aircraft. If the U.S. government were to cease providing such insurance in whole or in part, it is
likely that we could obtain comparable coverage in the commercial market, but we could incur
substantially higher premiums and more restrictive terms, if such coverage is available at all. If
we are unable to obtain adequate war-risk coverage at commercially reasonable rates, we would be
adversely affected.
We may be unable to retain key management personnel.
We are dependent on the experience and industry knowledge of our key management employees, and
there can be no assurance that we will be able to retain them. Any inability to retain our key
management employees, or attract and retain additional qualified management employees, could have a
negative impact on us.
We are increasingly dependent on technology and could be adversely affected by a failure or
disruption of our computer, communications or other technology systems.
We are heavily and increasingly dependent on technology to operate our business, reduce our
costs and enhance customer service. The computer and communications systems on which we rely could
be disrupted due to various events, some of which are beyond our control, including natural
disasters, power failures, terrorist attacks, equipment failures, system implementation failures,
software failures and computer viruses and hackers. We have taken certain steps to help reduce the
risk of some (but not all) of these potential disruptions. There can be no assurance, however, that
the measures we have taken are adequate to prevent or remedy disruptions or failures of these
systems. Any substantial or repeated failure of these systems could impact our operations and
customer service, result in the loss of important data, loss of revenues, and increased costs, and
generally harm our business. Moreover, a failure of certain of our vital systems could limit our
ability to operate our flights for an extended period of time, which would have a
material adverse impact on our operations and our business. In addition, we will need to
continue to make significant investments in technology to pursue initiatives to reduce costs and
enhance customer service. If we are unable to make these investments, our business could be
negatively impacted.
S-33
We are at risk of losses and adverse publicity which might result from an accident involving any of
our aircraft.
If one of our aircraft were to be involved in an accident, we could be exposed to significant
tort liability. The insurance we carry to cover damages arising from any future accidents may be
inadequate. In the event that our insurance is not adequate, we may be forced to bear substantial
losses from an accident. In addition, any accident involving an aircraft operated by us could
adversely affect the publics perception of us.
Interruptions or disruptions in service at one or more of our primary market airports could have an
adverse impact on us.
Our business is heavily dependent on our operations at our primary market airports in
Dallas/Fort Worth, Chicago, Miami, New York City and Los Angeles. Each of these operations includes
flights that gather and distribute traffic from markets in the geographic region around the primary
market to other major cities. A significant interruption or disruption in service at one or more of
our primary markets could adversely impact our operations.
The airline industry is heavily taxed.
The airline industry is subject to extensive government fees and taxation that negatively
impact our revenue. The U.S. airline industry is one of the most heavily taxed of all industries.
These fees and taxes have grown significantly in the past decade for domestic flights and various
U.S. fees and taxes also are assessed on international flights. In addition, the governments of
foreign countries in which we operate impose on U.S. airlines, including us, various fees and
taxes, and these assessments have been increasing in number and amount in recent years. Under new
Department of Transportation regulations that take effect on January 24, 2012, all government taxes
and fees must be included in the fares we quote or advertise to our customers. Due to the
competitive revenue environment, many increases in these fees and taxes have been absorbed by the
airline industry rather than being passed on to the passenger. Further increases in fees and taxes
may reduce demand for air travel, and thus our revenues.
Risk Factors Relating to the Certificates and the Offering
In addition to the risks related to the Class A Certificates offering and the Class A
Certificates, the following risk factors discuss risks related to the potential offering of Class B
Certificates and the Class B Certificates, based on the assumption that Class B Certificates are
issued concurrently with the Class A Certificates on the terms and conditions described in this
prospectus supplement.
Appraisals should not be relied upon as a measure of realizable value of the Aircraft.
Three independent appraisal and consulting firms have prepared appraisals of the Aircraft. The
appraisal letters provided by these firms are annexed to this prospectus supplement as Appendix II.
The AISI appraisal, BK appraisal and MBA appraisal are dated August 25, 2011, August 25, 2011 and
August 30, 2011, respectively. The appraised values provided by each of AISI, BK and MBA are
presented as of or around the respective dates of their 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 the Aircraft indicate appraised base value, adjusted for the
maintenance status of the Aircraft at or around the time of the appraisals. A different maintenance
status
may result in different valuations. Appraisals that are based on other assumptions and
methodologies (or a physical inspection of the Aircraft) may result in valuations that are
materially different from those contained in such appraisals of the Aircraft. See Description of
the Aircraft and the Appraisals The Appraisals.
S-34
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.
Since the Terrorist Attacks, the airline industry has suffered substantial losses. In response
to adverse market conditions, we and many other U.S. air carriers have reduced the number of
aircraft in operation, and there may be further reductions, particularly by air carriers in
bankruptcy or liquidation. Any such reduction of aircraft of the same models as the Aircraft could
adversely affect the value of the Aircraft.
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 Trustees security interest in an Aircraft. As a result, the benefits of a
Loan Trustees 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
S-35
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 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 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 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 Class B
Certificateholders 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. Consequently, a payment
default under any Equipment Note or a Triggering Event may cause the distribution of interest on
the Certificates or such other amounts 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 even if all Equipment Notes
are eventually 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 on
Class B Certificates prior to making distributions in full on the Class A Certificates, and if
Additional Certificates are issued, on Additional Certificates prior to making distributions in
full on the Class A Certificates and Class B Certificates. See Possible Issuance and Refinancing
of Class B Certificates and Additional 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; |
S-36
|
|
|
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; and |
|
|
|
|
under certain circumstances, and notwithstanding the foregoing, the Liquidity Provider
with the largest 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. 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. 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.
Any credit ratings assigned to the Certificates are not a recommendation to buy and may be lowered
or withdrawn in the future.
Any credit rating assigned to the Certificates is 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, the Depositary or a Liquidity Provider) so warrant. Moreover, any change
in a rating agencys 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.
Any credit ratings assigned to the Certificates would be 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 would not be 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 final expected Regular Distribution Date.
The reduction, suspension or withdrawal of any credit ratings assigned to the Certificates
would not, by itself, constitute an Indenture Event of Default.
S-37
As a Certificateholder, you will have no protection against our entry into extraordinary
transactions, including acquisitions and other business combinations, and there are no financial or
other covenants in the Certificates, the Equipment Notes or the underlying agreements that impose
restrictions on our financial and business operations or our ability to execute any such
transaction.
The Certificates, the Equipment Notes and the underlying agreements will 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 American or its 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 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, including by entering into a highly leveraged or other extraordinary
transaction.
Escrowed funds may be withdrawn and distributed to holders of Certificates without purchase of
Equipment Notes.
Under certain circumstances, less than all of the Deposits held in escrow may have been used
to purchase Equipment Notes to be issued with respect to the Aircraft by the Delivery Period
Termination Date. This could occur because of delays in the release of liens under the Existing
Financings in connection with the refinancing of the Encumbered Aircraft or because of other
reasons. See Description of the Certificates Obligation to Purchase Equipment Notes. If any
funds remain as Deposits with respect to any Trust as of the Delivery Period Termination Date, such
remaining funds will be withdrawn by the Escrow Agent and distributed by the Paying Agent, with
accrued and unpaid interest on such remaining funds, but without any premium, to the
Certificateholders of such Trust on a date no earlier than 15 days after the Paying Agent has
received notice of the event requiring such distribution or, under certain circumstances, such
remaining funds will be automatically returned by the Depositary to the Paying Agent on the Outside
Termination Date, and the Paying Agent will distribute such funds to such Certificateholders as
promptly as practicable thereafter. In addition, if a Triggering Event occurs prior to the Delivery
Period Termination Date, any Deposits held in escrow will also be withdrawn and distributed to the
Certificateholders. See Description of the Deposit Agreements Other Withdrawals and Return of
Deposits. If any of certain events of loss occurs with respect to an Aircraft before such Aircraft
is financed pursuant to this offering, any Deposits relating to such Aircraft held in escrow with
respect to each Trust will be similarly withdrawn and distributed to the Certificateholders of such
Trust. See Description of the Deposit Agreements Other Withdrawals and Return of Deposits.
The holders of the Certificates are exposed to the credit risk of the Depositary.
The holders of the Certificates may suffer losses or delays in repayment in the event that the
Depositary fails to pay when due the Deposits or accrued interest thereon for any reason, including
by reason of the insolvency of the Depositary. American is not required to indemnify against any
failure on the part of the Depositary to repay the Deposits or accrued interest thereon in full on
a timely basis. Amounts deposited with the Depositary under the Escrow Agreements and the Deposit
Agreements are not property of American and are not entitled to the benefits of Section 1110.
Because there is no current market for the Certificates and the Class B Certificates are subject to
transfer restrictions, holders of Certificates may have a limited ability to resell Certificates.
Prior to this offering of the Certificates, there has been no trading market for the
Certificates. Neither American nor any Trust intends to apply for listing of the Certificates on
any securities exchange. The Underwriters may assist in resales of the Certificates, but they are
not required to do so, and any market-making activity may be discontinued at any time without
notice at the sole discretion of each Underwriter. 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
S-38
active trading market does not develop, the market price and liquidity of the Certificates may
be adversely affected.
In addition, if Class B Certificates are issued concurrently with Class A Certificates on the
terms and conditions described in this prospectus supplement, the Class B Certificates will be
subject to transfer restrictions. They may be sold only to qualified institutional buyers (QIBs),
as defined in Rule 144A under the Securities Act, for so long as they are outstanding. This
additional restriction may make it more difficult for a holder of Class B Certificates to resell
any of them, even if a secondary market does develop. See Description of the Certificates
Transfer Restrictions for Class B Certificates.
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 Americans financial
performance and prospects.
The market for Certificates could be negatively affected by legislative and regulatory changes.
The Class A Certificates are sold 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
Class A Certificates to investors generally without registering as an investment company; provided
that the Class A Certificates have an investment grade credit rating at the time of original sale.
Recent events in the debt markets, including defaults on asset-backed securities that had an
investment grade credit rating at the time of sale, have prompted a number of broad based
legislative and regulatory reviews, including a review of the regulations that permit the sale 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 (the Dodd
Frank Act) to adopt rule changes generally to remove any reference to credit ratings in its
regulations. The SEC recently 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
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 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 Class A Certificates to investors generally or affect the ability of
such investors to continue to hold or purchase the Class A Certificates, or to re-sell their Class
A Certificates to other investors generally, the secondary market for the Class A Certificates
could be negatively affected and, as a result, the market price of the Class A Certificates could
decrease.
If Class B Certificates are issued concurrently with Class A Certificates on the terms and
conditions described in this prospectus supplement, the Class B Certificates will be sold to
investors under an exemption to the Investment Company Act that permits the Class B Trust to issue
the Class B Certificates without registering as an investment company; provided that the Class B
Certificates may be initially sold, and subsequently re-sold, only to QIBs for so long as they are
outstanding. Absent a future change in law, these limitations will remain in place for so long as
the Class B Certificates remain outstanding. If, in connection with the requirements of the Dodd
Frank Act discussed in the preceding paragraph, the SEC adopts rule changes that eliminate or
significantly limit the exemption from the Investment Company Act that the Class B Trust relies
upon, or if other legislative or regulatory changes are enacted that affect the ability of the
Class B Trust to issue the Class B Certificates to QIBs or affect the ability of such QIBs to
continue to hold or purchase the Class B Certificates, or to re-sell their Class B Certificates to
other QIBs, the interests of the holders of the Class B Certificates may be adversely affected. For
example, the secondary market (if any) for the Class B Certificates could be negatively affected
and, as a result, the market price of the Class B Certificates could decrease.
S-39
USE OF PROCEEDS
The proceeds from the sale of the Class A Certificates and the Class B Certificates (if Class
B Certificates are issued concurrently with Class A Certificates on the terms and conditions
described in this prospectus supplement) will initially be held in escrow and deposited with the
Depositary, pending the financing of each Aircraft under an Indenture. Each Trust will withdraw
funds from the escrow relating to such Trust to acquire from American the related series of
Equipment Notes to be issued as the Aircraft are subjected to the related Indentures. See
Information Relating to Class B Certificates. The Equipment Notes will be full recourse
obligations of American and will be guaranteed by AMR.
American will use the proceeds from the issuance of the Equipment Notes issued with respect to
each Encumbered Aircraft and Unencumbered Aircraft, in the aggregate, to reimburse itself, in part,
for the prepayment or repayment at maturity, as applicable, of the Existing Financings (as
described below) of such Encumbered Aircraft. American will use the balance (if any) of any such
proceeds not used in connection with the foregoing to pay fees and expenses relating to this
offering and for general corporate purposes.
The Encumbered Aircraft are currently subject to liens under existing financings described
below:
|
|
the Mortgaged Aircraft are each subject to separate mortgage financings which were entered
into by American with respect to such aircraft and such financings are scheduled to mature in
October 2011, January 2012, March 2012, April 2014 or May 2014, as applicable (the Mortgage
Financings); and |
|
|
|
the 2001-2 Aircraft are each subject to separate indentures (collectively, the 2001-2
Indentures) under an enhanced equipment trust certificate transaction entered into by
American in September 2001 (the 2001-2 EETC, and, together with the Mortgage Financings, the
Existing Financings). |
Each of the Mortgage Financings bears interest at a floating rate measured by reference to
LIBOR plus a borrowing margin.
The 2001-2 EETC currently consists of a tranche of class A-2 certificates, which bears
interest at a fixed rate of 7.858% and which is scheduled to mature on October 1, 2011.
As of August 30, 2011, the weighted average interest rate of the Mortgage Financings is 2.7%
per annum. As of August 30, 2011, the weighted average interest rate of the Existing Financings
relating to the Encumbered Aircraft is 7.1% per annum.
The Mortgage Financings permit American to prepay the obligations secured by the Mortgaged
Aircraft upon prior written notice to certain specified parties to the Mortgage Financings.
American expects to provide such notice of prepayment under all of the Mortgage Financings (except
for those maturing in October 2011) such that such existing obligations can be prepaid prior to
December 31, 2011.
After the Encumbered Aircraft are released from the liens of the Existing Financings, the
Encumbered Aircraft are expected to be subjected to the liens of the Indentures to secure the
Equipment Notes as provided in the Note Purchase Agreement. See Description of the Aircraft and
the Appraisals Deliveries of Aircraft.
S-40
DESCRIPTION OF THE CERTIFICATES
The following summary of particular material terms of the Certificates supplements (and, to
the extent inconsistent therewith, replaces) the description of the general terms and provisions of
pass through certificates set forth in the prospectus accompanying this prospectus supplement. The
summary does not purport to be complete and is qualified in its entirety by reference to all of the
provisions of the Basic Agreement, which was filed with the SEC as an exhibit to Americans
Registration Statement on Form S-3, File No. 333-84292, and to all of the provisions of the Class A
Certificates, the Trust Supplement with respect to Class A Certificates, the Class A Liquidity
Facility, the Deposit Agreement with respect to Class A Certificates, the Escrow Agreement with
respect to Class A Certificates, the Note Purchase Agreement and the Intercreditor Agreement and,
if Class B Certificates are issued concurrently with the Class A Certificates on the terms and
conditions described in this prospectus supplement, the Class B Certificates, the Trust Supplement
with respect to Class B Certificates, the Class B Liquidity Facility, the Deposit Agreement with
respect to Class B Certificates and the Escrow Agreement with respect to Class B Certificates,
copies of which, as applicable, will be filed as exhibits to a Current Report on Form 8-K to be
filed by American with the SEC.
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
for Class B Certificates) below and elsewhere in this prospectus supplement, 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 will differ.
To the extent the following summary describes the Class B Certificates, it is based on the
assumption that the Class B Certificates are issued concurrently with the Class A Certificates on
the terms and conditions described in this prospectus supplement.
There is no assurance that Class B Certificates will be offered or issued, and the Class B
Certificates, if and when offered and issued, may have terms different from the terms of the Class
B Certificates described in this prospectus supplement.
General
Each pass through certificate (each, a Certificate and, collectively, the Certificates)
will represent a fractional undivided interest in the related American Airlines 2011-2 Pass Through
Trust: the Class A Trust and the Class B Trust and, collectively, the Trusts. The Trusts will
be formed pursuant to a pass through trust agreement between American and U.S. Bank Trust National
Association (as successor trustee to State Street Bank and Trust Company of Connecticut, National
Association), as trustee, dated as of March 21, 2002 (the Basic Agreement), and two separate
supplements thereto (each, a Trust Supplement and, together with the Basic Agreement,
collectively, the Pass Through Trust Agreements). The trustee under the Class A Trust and the
Class B Trust is referred to herein, respectively, as the Class A Trustee and the Class B
Trustee, and collectively as the Trustees. The Certificates to be issued by the Class A Trust
and the Class B Trust are referred to herein, respectively, as the Class A Certificates, and the
Class B Certificates. The Class A Trust will purchase all of the Series A Equipment Notes and the
Class B Trust will purchase all of the Series B Equipment Notes. The holders of the Class A
Certificates and the Class B Certificates are referred to herein, respectively, as the Class A
Certificateholders and the Class B Certificateholders, and collectively as the
Certificateholders. Assuming all of the Equipment Notes expected to be issued with respect to the
Aircraft are issued, the sum of the initial principal balance of the Equipment Notes held by each
Trust will equal the initial aggregate face amount of the Certificates issued by such Trust. The
Class B Certificates will be subject to transfer restrictions. They
may be sold only to QIBs, for so long as they are outstanding. See Transfer Restrictions
for Class B Certificates.
Each Certificate will represent a fractional undivided interest in the Trust created by the
applicable Pass Through Trust Agreement. The property of each Trust (the Trust Property) will
consist of:
S-41
|
|
|
subject to the Intercreditor Agreement, the Equipment Notes acquired by such Trust
prior to the Delivery Period Termination Date, the Parent Guarantee with respect to such
Equipment Notes, all monies at any time paid thereon and all monies due and to become due
thereunder; |
|
|
|
|
the rights of such Trust to acquire the related series of Equipment Notes under the
Note Purchase Agreement; |
|
|
|
|
the rights of such Trust under the applicable Escrow Agreement to request the Escrow
Agent to withdraw from the Depositary funds sufficient to enable such Trust to purchase
the related series of Equipment Notes upon the financing of an Aircraft under the related
Indenture prior to the Delivery Period Termination Date; |
|
|
|
|
the rights of such Trust under the Intercreditor Agreement (including all rights to
receive monies receivable in respect of such rights); |
|
|
|
|
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 represent fractional undivided interests in the respective Trusts only, and
all payments and distributions thereon will be made only from the Trust Property of the related
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 supplement 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)
Pursuant to the Escrow Agreement applicable to each Trust, the Certificateholders of such
Trust, as holders of the Escrow Receipts affixed to each Certificate issued by such Trust, are
entitled to certain rights with respect to the Deposits relating to such Trust. Accordingly, any
transfer of a Certificate will have the effect of transferring the corresponding rights with
respect to the Deposits, and rights with respect to the Deposits may not be separately transferred
by the Certificateholders. (Escrow Agreements, Section 1.03) In addition, the Certificates and the
related Escrow Receipts may not be separately assigned or transferred. Rights with respect to the
Deposits and the Escrow Agreement relating to a Trust, except for the right to direct withdrawals
for the purchase of related Equipment Notes, will not constitute Trust Property. (Trust
Supplements, Section 1.01) Payments to the Certificateholders in respect of the Deposits and the
Escrow Receipts relating to a Trust will constitute payments to such Certificateholders solely in
their capacity as holders of the related Escrow Receipts.
The 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
the Class B Certificates will be subject to the provisions described below under
Transfer
Restrictions for Class B Certificates. The Certificates will be issued only in minimum
denominations of $2,000 (or such other denomination that is the lowest integral multiple of $1,000,
that is, at the time of issuance, equal to at least
1,000 euros) and integral multiples of $1,000 in excess thereof, except that one Certificate
of each class 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.
S-42
Payments of interest on the Deposits with respect to each Trust and payments of principal,
Make-Whole 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 Paying Agent (in the case of Deposits) or by
the Trustee (in the case of Trust Property of such Trust) to Certificateholders of such Trust on
the date receipt of such payment is confirmed, except in the case of certain types of Special
Payments.
April 15 and October 15 of each year, commencing on April 15, 2012, are referred to herein as
Regular Distribution Dates (each Regular Distribution Date and Special Distribution Date, a
Distribution Date).
Interest
The Deposits held with respect to each Trust will accrue interest at the applicable rate per
annum for each class of Certificates to be issued by such Trust, payable on each Regular
Distribution Date commencing on April 15, 2012, except as described under Description of the
Deposit Agreements Other Withdrawals and Return of Deposits. The issued and outstanding
Equipment Notes held in each Trust will accrue interest at the applicable rate per annum applicable
to each class of Certificates to be issued by such Trust, payable on each Regular Distribution Date
commencing on April 15, 2012, except as described under Description of the Equipment Notes
Redemption.
The rate per annum for the Class A Certificates is set forth on the cover page of this
prospectus supplement. If issued, the Series B Equipment Notes that would be held in the Class B
Trust will accrue interest at a rate per annum for the Class B Certificates to be determined at the
time of issuance of the Class B Certificates. The Series B Equipment Notes and the Class B
Certificates, if issued, may bear interest at a fixed or floating rate and may be issued for their
full principal amount or at a discount. The interest rate for the Class A Certificates, as shown on
the cover page of this prospectus supplement, or as described in the previous two sentences in the
case of the Class B Certificates, is referred to as the Stated Interest Rate for the Class A
Trust or the Class B Trust, respectively. 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 Deposits and 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 will be each
supported by a separate Liquidity Facility to be 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), except that no Liquidity
Facility will cover interest payable by the Depositary on the Deposits. The Liquidity Facility for
any class of Certificates does not provide for drawings thereunder to pay for principal or
Make-Whole Amount 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 Make-Whole Amount with respect to the Certificates
of any other class. Therefore, only the holders of the Class A Certificates and Class B
Certificates will be entitled to receive and retain the proceeds of drawings under the applicable
Liquidity Facility. See Description of the Liquidity Facilities.
Principal
Payments of principal on the issued and outstanding Series A Equipment Notes and (if Class B
Certificates are issued concurrently with the Class A Certificates on the terms and conditions
described in this prospectus supplement) Series B Equipment Notes are scheduled to be made in
specified amounts on April 15 and October 15 in certain years, commencing on April 15, 2012 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.
S-43
Distributions
Payments of interest on the Deposits (other than as part of any withdrawals described in
Description of the Deposit Agreements Other Withdrawals and Return of Deposits) and 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 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 April 15, 2023 and for the Class B Certificates is April 15, 2020.
The Paying Agent with respect to each Escrow Agreement will distribute on each Regular
Distribution Date to the Certificateholders of the Trust to which such Escrow Agreement relates all
Scheduled Payments received in respect of the related Deposits, the receipt of which is confirmed
by the Paying Agent on such Regular Distribution Date. 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.
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
interest on Deposits relating to such Trust, and, 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 Paying Agent or the applicable
Trustee, as the case may be, 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);
Escrow Agreements, Section 2.03(a)) If a Scheduled Payment is not received by the applicable Paying
Agent or the applicable Trustee, as the case may be, 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; Escrow Agreements, Section
2.03(d))
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 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))
Any Deposits withdrawn because a Triggering Event occurs, and any unused Deposits remaining as
of the Delivery Period Termination Date, will be distributed, together with accrued and unpaid
interest thereon, but without any premium (each, also a Special Payment), on a date no earlier
than 15 days after the Paying Agent has received notice of the event requiring such distribution
(also, a Special Distribution Date). However, if the day scheduled for such withdrawal is
within 10 days before or after a Regular Distribution Date, the Escrow Agent will request that such
withdrawal be made on such Regular Distribution Date. Any such distribution will not be subject to
the Intercreditor Agreement. (Escrow Agreements, Sections 1.02(f), 2.03(b) and 2.06)
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
(provided that, with respect to the period prior to the Delivery Period Termination Date, the
aggregate principal amount thereof exceeds $410 million, or if the Class B Certificates are issued
concurrently with the Class A Certificates on the
S-44
terms and conditions described in this prospectus
supplement, $540 million or (iii) certain bankruptcy or insolvency events involving American.
(Intercreditor Agreement, Section 1.01)
Any Deposits withdrawn because an Aircraft suffers a Delivery Period Event of Loss (or an
event that would constitute such a Delivery Period Event of Loss but for the requirement that
notice be given or time elapse or both) before such Aircraft is financed pursuant to this offering
will be distributed, together with accrued and unpaid interest thereon, but without any premium
(each, also a Special Payment), on a date no earlier than 15 days after the Paying Agent has
received notice of the event requiring such distribution (also, a Special Distribution Date). Any
such distribution will not be subject to the Intercreditor Agreement. (Escrow Agreements, Sections
1.02(e), 2.03(b) and 2.07)
Each Paying Agent, in the case of the Deposits, and each Trustee, in the case of the Trust
Property, 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 or any withdrawal or return of Deposits described under Description of the Deposit
Agreements Other Withdrawals and Return of Deposits, 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 Trustee has
confirmed that it has received funds for such Special Payment. (Basic Agreement, Section 4.02(c);
Trust Supplements, Section 7.01(d); Escrow Agreements, Sections 2.06 and 2.07) Each distribution of
a Special Payment, other than a Final Distribution, on a Special Distribution Date for any Trust
will be made by the Paying Agent or the Trustee, as applicable, to the Certificateholders of record
of such Trust on the record date applicable to such Special Payment. (Basic Agreement, Section
4.02(b); Escrow Agreements, Section 2.03(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 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 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 the 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
Trustee is required to deposit any Scheduled Payments relating to the applicable 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 the Trustee on a Regular
Distribution Date or a Special Distribution Date, as appropriate. (Basic Agreement, Section 4.02)
Each Escrow Agreement requires that the Paying Agent establish and maintain, for the benefit
of the applicable Receiptholders, an account (the Paying Agent Account), which
will be non-interest bearing, and the Paying Agent is under no obligation to invest any
amounts held in the Paying Agent Account. (Escrow Agreements, Section 2.02) Pursuant to the terms
of the Deposit Agreements, the Depositary agrees to pay interest payable on Deposits and amounts
withdrawn from the Deposits as described under Description of the Deposit Agreements Other
Withdrawals and Return of Deposits, in accordance with the applicable Deposit Agreement, directly
into the related Paying Agent Account. (Deposit Agreements, Section 4) All amounts so deposited in
the Paying Agent Accounts will be distributed by the Paying Agent on a Regular Distribution Date or
Special Distribution Date, as appropriate. See Description of the Deposit Agreements.
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 Trustee specified in the notice given by
the Trustee of such Final Distribution. (Basic Agreement, Section 11.01) See Termination of the
Trusts below.
S-45
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)
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 or in respect of
Deposits relating to such Trust, other than distributions made in respect of interest or Make-Whole
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 unused Deposits relating to such Trust, payment of principal,
if any, on the Equipment Notes or payment with respect to other Trust Property held in 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 unused
Deposits relating to such Trust, payment of principal, if any, on the Equipment Notes or payments
with respect to other Trust Property held in such Trust and the distribution thereof to be made on
that date. (Trust Supplements, Section 1.01) The Pool Factor of each Trust will be 1.0000000 on the
date of issuance of the related 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 Certificateholders pro rata share of the Pool Balance of a Trust can be determined by
multiplying the original denomination of the Certificateholders 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 to be held in each Trust and resulting
Pool Factors with respect to such Trust, assuming that: (a) each Unencumbered Aircraft has been
subjected to an Indenture within 90 days of the date of issuance of Class A Certificates (the
Issuance Date) and (b) each Encumbered Aircraft has been subjected to an Indenture on or prior to
December 31, 2011 and, in each case, all of the related Equipment Notes with respect to such
Aircraft have been acquired by such Trust by such date. 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
S-46
Equipment Notes held in such Trust are
redeemed or purchased, if a default in payment on any Equipment Note occurs, or if any Aircraft is
not subjected to an Indenture and the related Equipment Notes are not acquired by such Trust.
In addition, the scheduled principal payments and the expected Pool Factors relating to the
Class B Certificates set forth in the Assumed Amortization Schedule below are based on the
assumption that the Class B Certificates are issued concurrently with the Class A Certificates on
the terms and conditions described in this prospectus supplement. See Information Relating to
Class B Certificates. The Class B Certificates, if and when offered and issued, may have scheduled
principal payments and Pool Factors different from those set forth below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
Class B |
|
|
|
|
|
|
Expected |
|
Scheduled |
|
Expected |
|
|
Scheduled Principal |
|
Pool |
|
Principal |
|
Pool |
Date |
|
Payments |
|
Factor |
|
Payments |
|
Factor |
At Issuance |
|
$ |
0.00 |
|
|
|
1.0000000 |
|
|
$ |
0.00 |
|
|
|
1.0000000 |
|
April 15, 2012 |
|
|
22,048,669.99 |
|
|
|
0.9696171 |
|
|
|
10,056,117.69 |
|
|
|
0.9566487 |
|
October 15, 2012 |
|
|
22,049,343.26 |
|
|
|
0.9392333 |
|
|
|
10,054,864.31 |
|
|
|
0.9133028 |
|
April 15, 2013 |
|
|
22,049,343.31 |
|
|
|
0.9088495 |
|
|
|
10,054,864.36 |
|
|
|
0.8699569 |
|
October 15, 2013 |
|
|
22,049,343.27 |
|
|
|
0.8784657 |
|
|
|
10,054,864.31 |
|
|
|
0.8266110 |
|
April 15, 2014 |
|
|
22,049,343.28 |
|
|
|
0.8480819 |
|
|
|
10,054,864.33 |
|
|
|
0.7832650 |
|
October 15, 2014 |
|
|
22,595,839.59 |
|
|
|
0.8169450 |
|
|
|
10,225,937.42 |
|
|
|
0.7391816 |
|
April 15, 2015 |
|
|
22,912,997.01 |
|
|
|
0.7853711 |
|
|
|
10,321,806.97 |
|
|
|
0.6946850 |
|
October 15, 2015 |
|
|
22,993,705.87 |
|
|
|
0.7536860 |
|
|
|
10,346,203.39 |
|
|
|
0.6500831 |
|
April 15, 2016 |
|
|
22,993,705.91 |
|
|
|
0.7220009 |
|
|
|
10,346,203.40 |
|
|
|
0.6054812 |
|
October 15, 2016 |
|
|
25,056,493.56 |
|
|
|
0.6874733 |
|
|
|
10,999,715.06 |
|
|
|
0.5580621 |
|
April 15, 2017 |
|
|
27,056,712.30 |
|
|
|
0.6501893 |
|
|
|
11,659,791.52 |
|
|
|
0.5077975 |
|
October 15, 2017 |
|
|
54,733,934.40 |
|
|
|
0.5747665 |
|
|
|
18,787,755.56 |
|
|
|
0.4268046 |
|
April 15, 2018 |
|
|
25,245,529.30 |
|
|
|
0.5399783 |
|
|
|
10,856,975.80 |
|
|
|
0.3800008 |
|
October 15, 2018 |
|
|
25,249,771.03 |
|
|
|
0.5051844 |
|
|
|
88,148,035.88 |
|
|
|
0.0000000 |
|
April 15, 2019 |
|
|
25,254,588.79 |
|
|
|
0.4703838 |
|
|
|
0.00 |
|
|
|
0.0000000 |
|
October 15, 2019 |
|
|
67,760,508.31 |
|
|
|
0.3770104 |
|
|
|
0.00 |
|
|
|
0.0000000 |
|
April 15, 2020 |
|
|
21,688,606.56 |
|
|
|
0.3471237 |
|
|
|
0.00 |
|
|
|
0.0000000 |
|
October 15, 2020 |
|
|
21,791,066.77 |
|
|
|
0.3170958 |
|
|
|
0.00 |
|
|
|
0.0000000 |
|
April 15, 2021 |
|
|
21,894,463.10 |
|
|
|
0.2869254 |
|
|
|
0.00 |
|
|
|
0.0000000 |
|
October 15, 2021 |
|
|
208,220,034.39 |
|
|
|
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 Issuance and Refinancing of Class
B Certificates and Additional Certificates and Description of the Equipment Notes Redemption,
or a special distribution of unused Deposits attributable to (a) the occurrence of a Delivery
Period Event of Loss (or an event that would constitute such a Delivery Period Event of Loss but
for the requirement that notice be given or time elapse or both) with respect to an Aircraft before
such Aircraft is financed pursuant to this offering, (b) the occurrence of a Triggering Event or
(c) unused Deposits remaining after the Delivery Period Termination Date, in each
case as described in Description of the Deposit Agreements Other Withdrawals and Return of
Deposits. If the aggregate principal payments scheduled for a Regular Distribution Date prior to
the Delivery Period Termination Date will not be as set forth in the Assumed Amortization Schedule
for a Trust, notice thereof will be mailed to the Certificateholders of such Trust by no later than
the 15th day prior to such Regular Distribution Date. Promptly following (i) the Delivery Period
Termination Date or, if applicable, the date any unused Deposits are withdrawn following the
Delivery Period Termination Date, if there has been, on or prior to such date, (x) any change in
the Pool Factor and the scheduled payments from the Assumed Amortization Schedule or (y) any such
redemption, purchase, default or special distribution and (ii) the date of any such redemption,
purchase, default or special distribution occurring after the Delivery Period Termination Date or,
if applicable the date any unused Deposits are withdrawn following the Delivery Period Termination
Date, 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
S-47
the Certificateholders
of such Trust. (Trust Supplements, Sections 5.01(c) and 5.01(d)) See Reports to
Certificateholders, Certificate Buyout Right of Certificateholders, and Description of the
Deposit Agreements.
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), (3),
(4) and (5) below):
|
(1) |
|
the aggregate amount of funds distributed on such Distribution Date under the
related Pass Through Trust Agreement and under the related Escrow Agreement,
indicating the amount, if any, allocable to each source, including 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 Make-Whole Amount (if
any); |
|
|
(3) |
|
the amount of such distribution under the related Pass Through Trust
Agreement allocable to interest, indicating any portion thereof paid by the applicable
Liquidity Provider; |
|
|
(4) |
|
the amount of such distribution under the related Escrow Agreement allocable
to interest, if any; |
|
|
(5) |
|
the amount of such distribution under the related Escrow Agreement allocable
to unused Deposits, if any; and |
|
|
(6) |
|
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 DTCs 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
applicable Trust a report containing the sum of the amounts determined pursuant to clauses (1),
(2), (3), (4) and (5) above with respect to such Trust for such calendar year or, if such person
was a Certificateholder 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 reasonably
requests as necessary for the purpose of such Certificateholders preparation of its U.S. federal
income tax returns or 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. (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.
S-48
Indenture Events of Default and Certain Rights Upon an Indenture Event of Default
Since the Equipment Notes issued under an Indenture will be held in more than one Trust, a
continuing Indenture Event of Default would affect the Equipment Notes held by each such Trust. See
Description of Equipment Notes Indenture Events of Default, Notice and Waiver for a list of
Indenture Events of Default.
If the same institution acts 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. U.S. Bank
Trust National Association will be the initial Trustee under each 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 held in 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, 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
S-49
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, Make-Whole 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.
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 the holders of all of the Certificates 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 holder of a Certificate of a
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, Make-Whole 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
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
If Class B Certificates are issued, after the occurrence and during the continuation of a
Certificate Buyout Event, with ten days prior written irrevocable notice to the Class A Trustee,
the Class B Trustee and each other Class B Certificateholder, and so long as no holder of
Additional Certificates (if any) shall have elected to exercise its Additional Holder 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 an Additional
S-50
Holder Buyout Right, but shall be revived if the exercise of such Additional
Holder Buyout Right is not
consummated on the purchase date proposed therefor.
If any Additional Certificates are issued, the holders of such Additional Certificates (other
than American or any of its affiliates) will have the right (the Additional Holder Buyout
Right)regardless of the exercise of purchase rights by any Class B Certificateholderto
purchase all but not less than all of the Class A Certificates and Class B Certificates. If
Refinancing Certificates are issued, holders of such Refinancing Certificates will have the same
right (subject to the same terms and conditions) to purchase Certificates as the holders of the
Certificates that such Refinancing Certificates refinanced. See Possible Issuance and Refinancing
of Class B Certificates and Additional 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, the Intercreditor Agreement, the
related Escrow 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 (i) a record date specified in the related Escrow
Agreement relating to the distribution of unused Deposits and/or accrued and unpaid interest on
Deposits and prior to or on the related distribution date under such Escrow Agreement, such
purchase price will be reduced by the aggregate amount of unused Deposits and/or interest to be
distributed under such Escrow Agreement (which deducted amounts will remain distributable to, and
may be retained by, the Certificateholders of such class or classes as of such record date), or
(ii) the record date under the related Pass Through Trust Agreement 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 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:
S-51
|
|
|
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 will be 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. |
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 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 or AMR.
S-52
AMR will be prohibited from consolidating with or merging into, or selling, conveying,
transferring or otherwise disposing of substantially all of its assets to, any other entity,
unless:
|
|
|
in the case of a merger or consolidation, AMR is the surviving entity or, in the case
of a merger or consolidation where AMR is not the surviving entity or in the case of any
sale, conveyance, transfer or other disposition of substantially all of its assets, (i)
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 and (ii) the successor or
transferee entity expressly assumes all of the obligations of AMR in the Basic Agreement
and any Trust Supplement and the Parent Guarantee; and |
|
|
|
|
AMR has delivered a certificate and an opinion or opinions of counsel indicating that
such transaction, in effect, complies with such conditions. (Parent Guarantee, Section
3.1; Trust Supplements, Section 8.01) |
Modification of the Pass Through Trust Agreements and Certain Other Agreements
Each Pass Through Trust Agreement contains provisions permitting American and the Trustee
thereof 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 related Deposit Agreement, the related Escrow Agreement, the Intercreditor
Agreement, the Note Purchase Agreement, any of the Participation Agreements, any Liquidity Facility
or the Parent Guarantee or, if applicable, any other Liquidity Facility, without the consent of the
holders of any of the Certificates of such Trust to, among other things:
|
|
|
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 Americans obligations under the Intercreditor Agreement, the Note
Purchase Agreement, any Participation Agreement or any Liquidity Facility or to evidence
the succession of another corporation or entity to AMR and the assumption by such
corporation or entity of the covenants contained in such Pass Through Trust Agreement or
of AMRs obligations under the Parent Guarantee; |
|
|
|
|
add to the covenants of American or AMR for the benefit of holders of any Certificates
or surrender any right or power conferred upon American or AMR in such Pass Through Trust
Agreement, the Intercreditor Agreement, the Note Purchase Agreement, any Participation
Agreement, any Liquidity Facility or the Parent Guarantee; |
|
|
|
|
cure any ambiguity or correct any mistake or inconsistency contained in any
Certificates, the Basic Agreement, any related Trust Supplement, the related Deposit
Agreement, the related Escrow Agreement, the Intercreditor Agreement, the Note Purchase
Agreement, any Participation Agreement, any Liquidity Facility or the 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 related Deposit
Agreement, the related Escrow Agreement, the Intercreditor Agreement, the Note Purchase
Agreement, any Participation Agreement, any Liquidity Facility or the 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; |
S-53
|
|
|
modify, eliminate or add to the provisions of such Pass Through Trust Agreement, the
related Deposit Agreement, the related Escrow Agreement, the Intercreditor Agreement, the
Note Purchase Agreement, any Participation Agreement, any Liquidity Facility or the Parent
Guarantee, to the extent necessary to establish, continue or obtain the qualification of
such Pass Through Trust Agreement (including any supplemental agreement), the related
Deposit Agreement, the related Escrow Agreement, the Intercreditor Agreement, the Note
Purchase Agreement, any Participation Agreement, any Liquidity Facility or the 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
related Deposit Agreement, the related Escrow Agreement, the Intercreditor Agreement, the
Note Purchase Agreement, any Participation Agreement, any Liquidity Facility or the 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 related Deposit Agreement, the related Escrow Agreement, the Intercreditor
Agreement, the Note Purchase Agreement, any Participation Agreement, any Indenture, any
Liquidity Facility or the 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, (iii) evidence the substitution of the
Depositary with a replacement depositary or provide for a replacement deposit agreement,
all as provided in the Note Purchase Agreement, (iv) evidence and provide for a successor
Escrow Agent or Paying Agent under the related Escrow Agreement or (v) add to or change
any of the provisions of such Pass Through Trust Agreement, the related Deposit Agreement,
the related Escrow Agreement, the Intercreditor Agreement, the Note Purchase Agreement,
any Participation Agreement, any Liquidity Facility or the 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 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 the 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, the 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 class to be hereafter issued; |
S-54
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 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 related Deposit Agreement, the related
Escrow 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 the Parent Guarantee, without the consent of the Certificateholders of the related
Trust, to provide for the issuance of Class B Certificates (if Class B Certificates are issued
after the Class A Certificates) or Additional Certificates or 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 Class B Certificates or Additional
Certificates or 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 Issuance and Refinancing of Class B Certificates and
Additional Certificates.
Each Pass Through Trust Agreement also contains provisions permitting the execution, with the
consent of the holders of the Certificates 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 related Deposit Agreement, the related Escrow Agreement, the
Intercreditor Agreement, the Note Purchase Agreement, any Liquidity Facility or the Parent
Guarantee to the extent applicable to such Certificateholders or modifying the rights of such
Certificateholders under such Pass Through Trust Agreement, the related Deposit Agreement, the
related Escrow Agreement, the Intercreditor Agreement, the Note Purchase Agreement, any Liquidity
Facility or the 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 (or, with respect to the Deposits, the Receiptholders) of payments on the
Equipment Notes held in such Trust, or distributions in respect of any Certificate of such
Trust (or, with respect to the Deposits, payments upon the Deposits), 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; |
S-55
|
|
|
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 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 the
Certificateholder of each Certificate of such class 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) |
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 modifications 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, the 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 holder of any Equipment Note (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 actually voted in favor of or for giving consent
to such action by such direction of Certificateholders 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 Certificateholder thereof has delivered to the applicable Trustee an instrument evidencing
such
S-56
Certificateholders 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, the Parent Guarantee 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)
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, Make-Whole Amount, if any, or interest on, any Equipment Note under such
Indenture; (ii) change the date on which any principal amount of, Make-Whole 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.
Obligation to Purchase Equipment Notes
The Class A Trustee will be obligated to purchase the Series A Equipment Notes, and the Class
B Trustee will be obligated to purchase Series B Equipment Notes, issued with respect to each
Aircraft prior to the Delivery Period Termination Date on and subject to the terms and conditions
of a note purchase
agreement (the Note Purchase Agreement) to be entered into by American, the Trustees, the
Subordination Agent, the Escrow Agent and the Paying Agent and the forms of financing agreements
attached to the Note Purchase Agreement. On and subject to the terms and conditions of the Note
Purchase Agreement and such forms of financing agreements, American agrees to enter into a secured
debt financing with respect to: (a) each Unencumbered Aircraft, within 90 days after the Issuance
Date and (b) each Encumbered Aircraft, on or prior to December 31, 2011, in each case with the
other relevant parties pursuant to a Participation Agreement and an Indenture that are
substantially in the forms attached to the Note Purchase Agreement.
The description of such financing agreements in this prospectus supplement is based on the
forms of such agreements attached to the Note Purchase Agreement. However, the terms of the
financing agreements actually entered into with respect to an Aircraft may differ from the forms of
such agreements and, consequently, may differ from the description of such agreements contained in
this prospectus
S-57
supplement. See Description of the Equipment Notes. Although such changes are
permitted, under the Note Purchase Agreement, American must obtain written confirmation from each
Rating Agency to the effect that the use of financing agreements modified in any material respect
from the forms attached to the Note Purchase Agreement will not result in a withdrawal, suspension
or downgrading of the rating of each class of Certificates then rated by such Rating Agency and
that remains outstanding. The terms of such financing agreements also must comply with the Required
Terms. In addition, American, subject to certain exceptions, is obligated to certify to the
Trustees that any substantive modifications do not materially and adversely affect the
Certificateholders or any Liquidity Provider.
Under the Note Purchase Agreement, the Trustees will not be obligated to purchase the
Equipment Notes to be issued with respect to any Aircraft not yet financed if a Triggering Event
has occurred or certain specified conditions are not met. In addition, if a Delivery Period Event
of Loss (or an event that would constitute such a Delivery Period Event of Loss but for the
requirement that notice be given or time elapse or both) occurs with respect to an Aircraft before
such Aircraft is financed pursuant to this offering, the Trustees will not be obligated to purchase
the Equipment Notes to be issued with respect to such Aircraft. The Trustees will have no right or
obligation to purchase the Equipment Notes to be issued with respect to any Aircraft after the
Delivery Period Termination Date.
The Required Terms, as defined in the Note Purchase Agreement, mandate that:
|
|
|
the original principal amount and principal amortization schedule for each series of
Equipment Notes issued with respect to each Aircraft will be as set forth in the table for
that Aircraft included in Appendix V (each such principal amortization schedule to be
expressed in percentages of original principal amount); |
|
|
|
|
the interest rate applicable to each series of Equipment Notes must be equal to the
interest rate applicable to the Certificates issued by the corresponding Trust; |
|
|
|
|
the payment dates for the Equipment Notes must be April 15 and October 15; |
|
|
|
|
(a) the past due rate in the Indentures, (b) the Make-Whole Amount payable under the
Indentures, (c) the provisions relating to the redemption of the Equipment Notes in the
Indentures, and (d) the indemnification of the Loan Trustees, the Subordination Agent, the
Liquidity Providers, the Trustees and the Escrow Agent with respect to certain claims,
expenses and liabilities, in each case will be provided as set forth, as applicable, in
the form of Indenture attached as an exhibit to the Note Purchase Agreement (the
Indenture Form) or the form of Participation Agreement attached as an exhibit to the
Note Purchase Agreement (the Participation Agreement Form); |
|
|
|
|
the amounts payable under the all-risk aircraft hull insurance maintained with respect
to each Aircraft must be not less than 110% of the unpaid principal amount of the related
Equipment Notes, subject to certain rights of self-insurance; |
|
|
|
|
modifications in any material adverse respect are prohibited with respect to (i) the
Granting Clause of the Indenture Form so as to deprive holders of Equipments Notes under
all the Indentures of a first priority security interest in and mortgage lien on the
Aircraft or, to the extent assigned, certain of Americans warranty rights under its
applicable purchase agreements with the Aircraft manufacturer or to eliminate the
obligations intended to be secured thereby, (ii) certain provisions relating to the
issuance, redemption, payments, and ranking of the Equipment Notes (including the
obligation to pay the Make-Whole Amount in certain circumstances), (iii) certain
provisions regarding Indenture Events of Default and remedies relating thereto, (iv)
certain provisions relating to the replacement of the airframe or engines with respect to
an Aircraft following an Event of Loss with respect to such Aircraft, (v) certain
provisions relating to claims, actions, third party beneficiaries, voting, Section 1110
and Aircraft re-registration, (vi) the definition of Make-Whole Amount and (vii) the
provision that New York law will govern the Indentures; and |
S-58
|
|
|
modifications in any material adverse respect are prohibited with respect to (i)
certain conditions to the obligations of the Trustees to purchase the Equipment Notes
issued with respect to an Aircraft involving good title to such Aircraft, obtaining a
certificate of airworthiness with respect to such Aircraft, entitlement to the benefits of
Section 1110 with respect to such Aircraft and filings of certain documents with the FAA,
(ii) the provisions restricting transfers of Equipment Notes, (iii) certain provisions
relating to UCC filings, representations and warranties, taxes, filings or third party
beneficiaries, (iv) certain provisions requiring the delivery of legal opinions and (v)
the provision that New York law will govern the Participation Agreements. |
Notwithstanding the foregoing, the Indenture Form or the Participation Agreement Form may be
modified to the extent required for the issuance of any Series B Equipment Notes (if Class B
Certificates are issued after the Class A Certificates) or any Additional Equipment Notes and the
successive redemption of any Series B Equipment Notes or Additional Equipment Notes and issuance of
Refinancing Equipment Notes or the issuance of pass through certificates by any pass through trust
that acquires such Series B Equipment Notes, Additional Equipment Notes or Refinancing Equipment
Notes, as applicable, or to provide for any credit support for any pass through certificates
relating to any such Series B Equipment Notes, Additional Equipment Notes, or Refinancing Equipment
Notes, as applicable, in each case as provided in the Note Purchase Agreement.
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 Certificateholders 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 of each Trust initially will be U.S. Bank Trust National Association. Each
Trustees address is U.S. Bank Trust National Association, 300 Delaware Avenue, 9th Floor, Mail
Code EX-DE-WDAW, Wilmington, Delaware 19801, Attention: Corporate Trust Services (Reference:
American 2011-2 EETC).
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, the Deposit Agreements, the Escrow Agreements or other related
documents. (Basic
S-59
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, agent or affiliate. (Basic Agreement, Section 7.05)
Book-Entry Registration; Delivery and Form
General
The Class A Certificates and (assuming the Class B Certificates are issued concurrently with
the Class A Certificates on terms and conditions described in this prospectus supplement) Class B
Certificates will each 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 Certificates will not be
issuable in bearer form.
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). Such accounts initially will be designated by or on behalf of the Underwriters.
Ownership of beneficial interests in the Global Certificates will be limited to DTC Participants or
persons who hold interests through DTC Participants. 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
S-60
Agreements. All references in this prospectus supplement 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. No beneficial owners of an interest in the
Global Certificates will be able to transfer that interest except in accordance with DTCs
applicable procedures, in addition to those provided 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 holders 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
holders 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, Make-Whole Amount, if any, and interest with respect to
the Certificates. Such Certificate Owners thus will receive all distributions of principal,
Make-Whole 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, Make-Whole 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 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
S-61
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, Make-Whole
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 DTCs 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. (Trust Supplements, Section
4.03(b))
In connection with the occurrence of any event described in the immediately preceding
paragraph, the Global Certificates will be deemed surrendered, and the Trustees will execute,
authenticate and deliver to each Certificate Owner of such Global Certificates in exchange for such
Certificate Owners beneficial interest in such Global Certificates, an equal aggregate principal
amount of Definitive 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. (Trust Supplements, Section 4.03(d)) 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. (Trust Supplements, Section 4.03(f))
S-62
Distribution of principal, Make-Whole 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 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, subject in the case of the Class B
Certificates to certain transfer restrictions. See Transfer Restrictions for Class B
Certificates. 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. (With respect to the Class A Certificates, Basic Agreement, Section 3.04 and with
respect to the Class B Certificates, Trust Supplement of Class B Certificates, Section 9.03)
Transfer Restrictions for Class B Certificates
If Class B Certificates are issued concurrently with the Class A Certificates on the terms and
conditions described in this prospectus supplement, the Class B Certificates will be subject to
transfer restrictions. They may be sold or otherwise transferred only to QIBs, as defined in Rule
144A under the Securities Act for so long as they are outstanding, unless American and the Class B
Trustee determine otherwise consistent with applicable law. See also Certain ERISA
Considerations.
Each purchaser of such Class B Certificates, by such purchase, will be deemed to:
1. Represent that it is purchasing such Class B Certificates 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. Agree that any sale or other transfer by it of any such Class B Certificates will only be
made to a QIB.
3. Agree that it will, and that it will inform each subsequent transferee that such transferee
will be required to, deliver to each person to whom it transfers such Class B Certificates notice
of these restrictions on transfer of such Class B Certificates.
4. Agree that no registration of the transfer of any such Class B Certificate will be made
unless the transferee completes and submits to the Class B Trustee the form included on the reverse
of such Class B Certificate in which it states that it is purchasing such Class B Certificate for
its account or an account with respect to which it exercises sole investment discretion and that it
and any such account is a QIB.
5. Understand that such Class B Certificates will bear a legend substantially to the following
effect:
THIS CERTIFICATE IS SUBJECT TO TRANSFER RESTRICTIONS. BY ITS ACQUISITION HEREOF, THE HOLDER
(1) REPRESENTS THAT IT IS A QUALIFIED INSTITUTIONAL BUYER (AS DEFINED IN RULE 144A UNDER THE
SECURITIES ACT OF 1933, AS AMENDED); (2) AGREES THAT, FOR SO LONG AS THIS CERTIFICATE IS
OUTSTANDING, IT WILL NOT RESELL OR OTHERWISE TRANSFER THIS CERTIFICATE EXCEPT TO A QUALIFIED
INSTITUTIONAL BUYER (AS DEFINED IN RULE 144A UNDER THE SECURITIES ACT OF 1933, AS AMENDED); AND
(3) AGREES THAT IF IT SHOULD RESELL OR OTHERWISE TRANSFER THIS CERTIFICATE IT WILL DELIVER TO EACH
PERSON TO WHOM THIS CERTIFICATE IS
S-63
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. 2011-2B 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 FINANCIAL RISKS OF
THIS INVESTMENT FOR AN INDEFINITE PERIOD OF TIME.
6. Acknowledge that American, AMR, the Class B Trustee, the Underwriters, and others will rely
on the truth and accuracy of the foregoing acknowledgments, representations, warranties and
agreements and agrees that, if any of the acknowledgments, representations, warranties and
agreements deemed to have been made by its purchase of such Class B Certificates is no longer
accurate, it shall promptly notify American, AMR, the Class B Trustee and the Underwriters. If it
is acquiring any such 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.
7. Acknowledge that the foregoing restrictions apply to holders of beneficial interests in
such Class B Certificates as well as to registered holders of such Class B Certificates.
8. Acknowledge that the Class B Trustee will not be required to accept for registration of
transfer any such 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.
S-64
DESCRIPTION OF THE DEPOSIT AGREEMENTS
The following summary describes certain material terms of the Deposit Agreements, as well as
certain related provisions of the Escrow Agreements and the Note Purchase Agreement. The summary
does not purport to be complete and is qualified in its entirety by reference to all of the
provisions of the Deposit Agreement and the related provisions of the Escrow Agreement, in each
case with respect to Class A Certificates, and, if Class B Certificates are issued concurrently
with the Class A Certificates on the terms and conditions described in this prospectus supplement,
the Deposit Agreement and the related provisions of the Escrow Agreement, in each case with respect
to Class B Certificates, and the Note Purchase Agreement, copies of which, as applicable, will be
filed as exhibits to a Current Report on Form 8-K to be filed by American with the SEC.
To the extent the following summary describes the deposit and escrow arrangements related to
the Class B Certificates, it is based on the assumption that the Class B Certificates are issued
concurrently with the Class A Certificates on the terms and conditions described in this prospectus
supplement and, if and when issued, will be issued subject to a Deposit Agreement and an Escrow
Agreement substantially similar to those applicable to the Class A Certificates. The Class B
Certificates, if and when offered and issued, may have deposit and escrow arrangements different
from those described in this prospectus supplement. Moreover, if Class B Certificates are not
issued until after the Delivery Period Termination Date, there may be no deposit and escrow
arrangements with respect to Class B Certificates, if and when offered and issued.
General
Under the Escrow Agreements, the Escrow Agent with respect to each Trust will enter into a
separate Deposit Agreement with the Depositary (each, a Deposit Agreement). (Escrow Agreements,
Section 1.02(a)) Pursuant to the Deposit Agreements, the Depositary will establish separate
accounts into which the proceeds of the offering attributable to Class A Certificates and Class B
Certificates will be deposited (respectively, Class A Deposits and Class B Deposits and each, a
Deposit and, collectively, the Deposits) on behalf of the Escrow Agent for the applicable
Trust. (Deposit Agreements, Section 2.1) For each Trust, there will be a separate deposit for each
Aircraft that is to be financed in this offering. Pursuant to the Deposit Agreements, except as
described below under Other Withdrawals and Return of Deposits, on each Regular Distribution
Date, the Depositary under each Deposit Agreement will pay to the Paying Agent on behalf of the
Escrow Agent, for distribution to the applicable Certificateholders, an amount equal to the
interest accrued on the Deposits during the relevant interest period at a rate per annum equal to
the interest rate applicable to Certificates issued by the applicable Trust. (Deposit Agreements,
Section 2.2) The Deposits and interest paid thereon will not be subject to the subordination
provisions of the Intercreditor Agreement and will not be available to pay any other amount in
respect of the Certificates.
Withdrawal of Deposits to Purchase Equipment Notes
Upon the financing of an Aircraft under the related Indenture prior to the Delivery Period
Termination Date, the Trustee of each Trust will request the Escrow Agent relating to such Trust to
withdraw from the Deposits relating to such Trust funds sufficient to enable the Trustee of such
Trust to purchase the Equipment Notes of the series applicable to such Trust issued with respect to
such Aircraft. (Note Purchase Agreement, Sections 1(b) and 1(d); Escrow Agreements, Section
1.02(c)) Any portion of any Deposit so withdrawn that is not used to purchase such Equipment Notes
will be re-deposited by the Escrow Agent or each Trustee on behalf of the Escrow Agent into a new
account with the Depositary (each such deposit, also a Deposit). (Deposit Agreements, Section
2.4; Escrow Agreements, Section 1.06) Except as described below under Other Withdrawals and
Return of Deposits, the Depositary will pay accrued but unpaid interest on all Deposits withdrawn
to purchase Equipment Notes on the next Regular Distribution Date to the Paying Agent, on behalf of
the applicable Escrow Agent, for distribution to the Certificateholders. (Deposit Agreements,
Sections 2.2 and 4; Escrow Agreements, Section 2.03(a))
S-65
Other Withdrawals and Return of Deposits
The Trustees obligations to purchase Equipment Notes to be issued with respect to each
Aircraft are subject to satisfaction of certain conditions at the time of the financing of such
Aircraft under the related Indenture, as set forth in the Note Purchase Agreement and the related
Participation Agreement. See Description of the Certificates Obligation to Purchase Equipment
Notes. Since such Aircraft are expected to be subjected to the financing of this offering from
time to time prior to the Delivery Period Termination Date, no assurance can be given that all such
conditions will be satisfied with respect to each such Aircraft prior to the Delivery Period
Termination Date. If any funds remain as Deposits with respect to any Trust as of the Delivery
Period Termination Date, such remaining funds will be withdrawn by the Escrow Agent and distributed
by the Paying Agent, with accrued and unpaid interest thereon, but without any premium, to the
Certificateholders of such Trust on a date no earlier than 15 days after the Paying Agent has
received notice of the event requiring such distribution. If the day scheduled for such withdrawal
is within 10 days before or after a Regular Distribution Date, the Escrow Agent will request that
such withdrawal be made on such Regular Distribution Date. Moreover, in certain circumstances, any
funds held as Deposits will be returned by the Depositary to the Paying Agent automatically on
December 31, 2011 (the Outside Termination Date), and the Paying Agent will distribute such funds
to the applicable Certificateholders as promptly as practicable thereafter. The obligation to
purchase Equipment Notes to be issued with respect to any Aircraft not yet financed pursuant to
this offering will terminate on the Delivery Period Termination Date. (Deposit Agreements, Section
2.3(b)(i) and 4; Escrow Agreements, Sections 1.02(f) and 2.03(b); Note Purchase Agreement, Section
2)
If a Delivery Period Event of Loss (or an event that would constitute such a Delivery Period
Event of Loss but for the requirement that notice be given or time elapse or both) occurs with
respect to an Aircraft before such Aircraft is financed pursuant to this offering, American will
give notice of such event to each Trustee and such Trustee will submit a withdrawal certificate to
the applicable Escrow Agent, and any funds in any Deposit with respect to such Aircraft will be
withdrawn by such Escrow Agent and distributed by the related Paying Agent, with accrued and unpaid
interest thereon, but without any premium, to the Certificateholders of the related Trust on a date
not earlier than 15 days after such Paying Agent has received notice of the event requiring such
distribution. (Note Purchase Agreement, Section 1(k); Deposit Agreements, Section 2.3(b)(iii);
Escrow Agreements, Sections 2.03(b) and 2.07) Once American delivers a notice described in the
preceding sentence, the Trustees will have no obligation to purchase Equipment Notes with respect
to such Aircraft. (Note Purchase Agreement, Section 2(c))
Delivery Period Event of Loss means, (a) with respect to an Encumbered Aircraft that is
subject to an Existing Financing, one of several events of loss with respect to such Aircraft under
the applicable Existing Financing, which events of loss are substantially similar to the Events of
Loss with respect to an Aircraft under the Indentures (see Description of the Equipment Notes
Certain Provisions of the Indentures Events of Loss) and (b) with respect to an Unencumbered
Aircraft prior to being financed pursuant to this offering or an Encumbered Aircraft that is no
longer subject to an Existing Financing but is not yet financed pursuant to this offering, one of
several events that would constitute an Event of Loss of an Aircraft if such Aircraft were financed
under the Indentures.
If a Triggering Event occurs prior to the Delivery Period Termination Date, any funds
remaining in Deposits will be withdrawn by the Escrow Agent for the applicable Trust and
distributed by the Paying Agent for such Trust, with accrued and unpaid interest thereon, but
without any premium, to the Certificateholders of such Trust on a date no earlier than 15 days
after the Paying Agent has received notice of such Triggering Event, but, if the day scheduled for
such withdrawal is within 10 days before or after a Regular Distribution Date, such Escrow Agent
will request such withdrawal be made on such Regular Distribution Date. (Escrow Agreements, Section
1.02(f)) The obligation to purchase the Equipment Notes to be issued with respect to any Aircraft
not yet financed pursuant to this offering will terminate on the date such Triggering Event occurs.
(Deposit Agreements, Section 2.3(b)(i); Escrow Agreements, Sections 2.03(b) and 2.06; Note Purchase
Agreement, Section 2)
S-66
Replacement of Depositary
If the Depositarys Short-Term Rating issued by either Rating Agency is downgraded below the
Depositary Threshold Rating, then American must, within 30 days of the occurrence of such event,
replace the Depositary with a new depositary bank meeting the requirements set forth below (the
Replacement Depositary). (Note Purchase Agreement, Section 5(a))
Depositary Threshold Rating means, for any entity, a Short-Term Rating for such entity of
P-1 from Moodys Investors Service, Inc. (Moodys) and A-1+ from Standard & Poors Ratings
Services, a Standard & Poors Financial Services LLC business (Standard & Poors, and together
with Moodys, the Rating Agencies). (Note Purchase Agreement, Section 5(a))
Any Replacement Depositary may either be (a) one that meets the Depositary Threshold Rating or
(b) one that does not meet the Depositary Threshold Rating, so long as, in the case of either of
the immediately preceding clauses (a) and (b), American shall have received a written confirmation
from each Rating Agency to the effect that the replacement of the Depositary with the Replacement
Depositary will not result in a withdrawal, suspension or reduction of the ratings for each class
of Certificates rated by such Rating Agency below the then current rating for such Certificates
(before the downgrading of such rating as a result of the downgrading of the Depositary below the
applicable Depositary Threshold Rating). (Note Purchase Agreement, Section 5(c)(i))
At any time during the period prior to the Delivery Period Termination Date (including after
the occurrence of a downgrade event described above), American may replace the Depositary with a
Replacement Depositary. (Note Purchase Agreement, Section 5(a)) There can be no assurance that at
the time of a downgrade event described above, there will be an institution willing to replace the
downgraded Depositary or that each Rating Agency will provide the ratings confirmation described in
the immediately preceding paragraph.
Upon satisfaction of the conditions for replacement of the Depositary with a Replacement
Depositary set forth in the Note Purchase Agreement, the Escrow Agent for each Trust will request,
upon at least 5 Business Days notice, the following withdrawals:
|
|
|
with respect to all Deposits of such Trust then held by the Depositary being replaced,
withdrawal of (1) the entire amount of such Deposits together with (2) all accrued and
unpaid interest on such Deposits to but excluding the date of such withdrawal, which funds
will be paid by the Depositary being replaced over to such Replacement Depositary; and |
|
|
|
|
with respect to all Deposits of such Trust, if any, previously withdrawn in connection
with the purchase of the related Equipment Notes, as described in Withdrawal of
Deposits to Purchase Equipment Notes, withdrawal of all accrued and unpaid interest on
such Deposits to but excluding the date of the applicable withdrawal in connection with
the purchase of such Equipment Notes, which funds will be paid by the Depositary being
replaced to the Paying Agent Account of such Trust and, upon the confirmation by the
Paying Agent of receipt in such Paying Agent Account of such amounts, the Paying Agent
will distribute such amounts to the Certificateholders of such Trust on the immediately
succeeding Regular Distribution Date and, until such Regular Distribution Date, the
amounts will be held in such Paying Agent Account. (Note Purchase Agreement, Section 5(d);
Escrow Agreements, Sections 1.02(d) and 2.03(c)) |
Limitation on Damages
The Deposit Agreements provide that in no event shall the Depositary be responsible or liable
for special, indirect, punitive, or consequential loss or damage of any kind whatsoever (including,
but not limited to, loss of profit, whether or not foreseeable) suffered by the Escrow Agent of
each Trust or any of the Receiptholders in connection with the Deposit Agreements or the
transactions contemplated or any
relationships established by the Deposit Agreements irrespective of whether the Depositary has
been
S-67
advised of the likelihood of such loss or damage and regardless of the form of action.
(Deposit Agreements, Section 16)
Depositary
The Bank of New York Mellon (the Bank) will act as depositary (the Depositary) under each
Deposit Agreement. The Bank is a New York state chartered bank that formerly was named The Bank of
New York. The Bank has total assets of approximately $236.330 billion and total equity capital of
approximately $17.089 billion, in each case at June 30, 2011. The Bank is a wholly-owned subsidiary
of The Bank of New York Mellon Corporation (the BNMC).
The Banks principal office is located at One Wall Street, New York, New York 10286, and its
telephone number is 212-495-1784. A copy of the most recent BNMC filings with the SEC, including
its Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, may
be obtained from BNMCs Public Relations Department, One Wall Street, 31st Floor, (212) 635-1569 or
from the SEC at http://www.sec.gov. The information that BNMC and affiliates, including the Bank,
file with the SEC is not part of, and is not incorporated by reference in, this prospectus
supplement.
S-68
DESCRIPTION OF THE ESCROW AGREEMENTS
The following summary describes certain material terms of the escrow and paying agent
agreements (the Escrow Agreements), as well as certain related provisions of the Deposit
Agreements and the Note Purchase Agreement. The summary does not purport to be complete and is
qualified in its entirety by reference to all of the provisions of the Escrow Agreement and the
related provisions of the Deposit Agreement, in each case with respect to Class A Certificates,
and, if Class B Certificates are issued concurrently with the Class A Certificates on the terms and
conditions described in this prospectus supplement, the Escrow Agreement and the related provisions
of the Deposit Agreement, in each case with respect to Class B Certificates, copies of which, as
applicable, will be filed as exhibits to a Current Report on Form 8-K to be filed by American with
the SEC.
To the extent the following summary describes the escrow and deposit arrangements related to
the Class B Certificates, it is based on the assumption that the Class B Certificates are issued
concurrently with the Class A Certificates on the terms and conditions described in this prospectus
supplement and, if and when issued, will be issued subject to an Escrow Agreement and a Deposit
Agreement substantially similar to those applicable to the Class A Certificates. The Class B
Certificates, if and when offered and issued, may have escrow and deposit arrangements different
from those described in this prospectus supplement. Moreover, if Class B Certificates are not
issued until after the Delivery Period Termination Date, there may be no escrow and deposit
arrangements with respect to Class B Certificates, if and when offered and issued.
General
U.S. Bank National Association, as escrow agent in respect of each Trust (the Escrow Agent),
U.S. Bank Trust National Association, as paying agent on behalf of the Escrow Agent in respect of
each Trust (the Paying Agent), each Trustee and the Underwriters will enter into a separate
Escrow Agreement for the benefit of the Certificateholders of each Trust as holders of the Escrow
Receipts affixed thereto (in such capacity, a Receiptholder). The cash proceeds of the offering
of the Certificates of each Trust will be deposited on behalf of the Escrow Agent (for the benefit
of the Receiptholders) with the Depositary as Deposits relating to such Trust. (Escrow Agreements,
Section 1.03; Deposit Agreements, Section 2.1) The Escrow Agent will permit the Trustee of the
related Trust to cause funds to be withdrawn from such Deposits to allow such Trustee to purchase
the related Equipment Notes pursuant to the Note Purchase Agreement and the related Participation
Agreement or in connection with special distributions under certain circumstances as described
under Description of the Deposit Agreements Other Withdrawals and Return of Deposits. (Escrow
Agreements, Section 1.02(c) (f)) In addition, pursuant to the terms of the Deposit Agreements,
the Depositary agrees to pay accrued interest on the Deposits in accordance with the Deposit
Agreements to the Paying Agent for distribution to the Receiptholders. (Deposit Agreements, Section
4)
Each Escrow Agreement requires that the Paying Agent establish and maintain, for the benefit
of the Receiptholders of each Trust, the Paying Agent Account for such Trust, which will be
non-interest-bearing, and the Paying Agent is under no obligation to invest any amounts held in
such Paying Agent Account. (Escrow Agreements, Section 2.02). Pursuant to the Deposit Agreements,
the Depositary agrees to pay funds released from the related Deposits and accrued interest on the
related Deposits directly into such Paying Agent Account, except for amounts withdrawn to purchase
any related Equipment Notes as described under Description of the Deposit Agreements Withdrawal
of Deposits to Purchase Equipment Notes and amounts paid to a Replacement Depositary as described
under Description of the Deposit Agreements Replacement of Depositary. (Deposit Agreements,
Section 4) The Paying Agent will distribute amounts deposited into the Paying Agent Account for the
related Trust to the Certificateholders of such Trust as further described herein. See Description
of the Certificates Payments and Distributions and Description of the Deposit Agreements.
Upon receipt by the Depositary of cash proceeds from this offering, the Escrow Agent will
issue one or more escrow receipts (Escrow Receipts) in respect of each class of Certificates
which will be affixed by the related Trustee to each Certificate of such class. Each Escrow Receipt
evidences the related Receiptholders interest in amounts from time to time deposited into the
Paying Agent
Account and is
S-69
limited in recourse to amounts deposited into such account. An Escrow Receipt
may not be assigned or transferred except in connection with the assignment or transfer of the
Certificate to which it is affixed. Each Escrow Receipt will be registered by the Escrow Agent in
the same name and manner as the Certificate to which it is affixed. (Escrow Agreements, Sections
1.03 and 1.04) Because the Escrow Receipts will be affixed to the Certificates, distributions to
the Receiptholders on the Escrow Receipts are sometimes referred to in this prospectus supplement,
for convenience, as distributions to the Certificateholders.
Each Escrow Agreement provides that each Receiptholder will have the right (individually and
without the need for any other action of any person, including the Escrow Agent or any other
Receiptholder), upon any default in the payment of interest on the Deposits when due by the
Depositary in accordance with the applicable Deposit Agreement, or upon any default in the payment
of any final withdrawal, replacement withdrawal or event of loss withdrawal when due by the
Depositary in accordance with the terms of the applicable Deposit Agreement and Escrow Agreement,
to proceed directly against the Depositary by making a demand to the Depositary for the portion of
such payment that would have been distributed to such Receiptholder pursuant to such Escrow
Agreement or by bringing suit to enforce payment of such portion. The Escrow Agent will notify
Receiptholders in the event of a default in any such payment and will promptly forward to
Receiptholders upon receipt copies of all written communications relating to any payments due to
the Receiptholders in respect of the Deposits. (Escrow Agreements, Sections 9 and 16)
Certain Modifications of the Escrow Agreements and Note Purchase Agreement
The Note Purchase Agreement contains provisions requiring the Trustees, the Escrow Agent and
the Paying Agent, at Americans request, to enter into amendments to, among other agreements, the
Escrow Agreements and the Note Purchase Agreement as may be necessary or desirable:
|
|
|
if any Series B Equipment Notes (in the event Class B Certificates are issued after the
Class A Certificates) or Additional Equipment Notes are to be issued, or any Series B
Equipment Notes or any Additional Equipment Notes are to be redeemed and new equipment
notes with the same series designation as that of the redeemed Equipment Notes are to be
issued, to give effect to such issuance of Series B Equipment Notes or Additional
Equipment Notes or redemption and issuance of any Series B Equipment Notes or any
Additional Equipment Notes and the issuance of pass through certificates by any pass
through trust that acquires any such Series B Equipment Notes or Additional Equipment
Notes, as applicable, and to make related changes (including to provide for any prefunding
mechanism) and to provide for credit support (including a liquidity facility) for any such
pass through certificates; and |
|
|
|
|
if the Depositary is to be replaced, to give effect to the replacement of the
Depositary with the Replacement Depositary and the replacement of the Deposit Agreements
with replacement deposit agreements. (Note Purchase Agreement, Sections 4(a)(v) and 5(e)) |
In each case described immediately above, no requests (other than Americans request) or
consents (including no consent of the Certificateholders) will be required for such amendments.
Each Escrow Agreement contains provisions requiring the Escrow Agent and the Paying Agent,
upon request of the related Trustee and without any consent of the Certificateholders, to enter
into an amendment to the Escrow Agreements or the Note Purchase Agreement, among other things, for
the following purposes:
|
|
|
to correct or supplement any provision in the Escrow Agreements or the Note Purchase
Agreement which may be defective or inconsistent with any other provision in the Escrow
Agreements or the Note Purchase Agreement or to cure any ambiguity or correct any mistake; |
S-70
|
|
|
to modify any other provision with respect to matters or questions arising under the
Escrow Agreements or the Note Purchase Agreement; provided that any such action will not
materially adversely affect the Certificateholders; |
|
|
|
|
to comply with any requirement of the SEC, applicable law, rules or regulations of any
exchange or quotation system on which the Certificates are listed or any regulatory body; |
|
|
|
|
to evidence and provide for the acceptance of appointment under the Escrow Agreements
or the Note Purchase Agreement of a successor Escrow Agent, successor Paying Agent or
successor Trustee; or |
|
|
|
|
for any purposes described in the first fourteen bullet points of the first paragraph
under Description of the Certificates Modification of the Pass Through Trust
Agreements and Certain Other Agreements. (Escrow Agreements, Section 8) |
The Escrow Agent
U.S. Bank National Association will be the Escrow Agent under each Escrow Agreement. The
Escrow Agents address is U.S. Bank National Association, One Federal Street, 3rd Floor,
Mail Code EX-MA-FED, Boston, Massachusetts 02110, Attention: Corporate Trust Services.
The Paying Agent
U.S. Bank Trust National Association will be the Paying Agent under each Escrow Agreement. The
Paying Agents address is U.S. Bank Trust National Association, One Federal Street, 3rd
Floor, Mail Code EX-MA-FED, Boston, Massachusetts 02110, Attention: Corporate Trust Services.
S-71
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. The summary does
not purport to be complete and is qualified in its entirety by reference to all of the provisions
of the Class A Liquidity Facility, the Class B Liquidity Facility (if Class B Certificates are
offered and issued) and the Intercreditor Agreement, copies of which, as applicable, will be filed
as exhibits to a Current Report on Form 8-K to be filed by American with the SEC.
To the extent the following summary describes the Class B Liquidity Facility, it is based on
the assumption that Class B Certificates are issued concurrently with the Class A Certificates, and
the Class B Liquidity Facility will be entered into, in each case on the terms and conditions
described in this prospectus supplement. The Class B Liquidity Facility, if and when Class B
Certificates are offered and issued, may have terms (including, without limitation, the amount of
Maximum Commitment and interest rates with respect to Drawings) different from the terms of the
Class B Liquidity Facility described in this prospectus supplement. Moreover, there is no assurance
that Class B Certificates, if and when offered and issued, will have the benefit of any credit
support or that such credit support will be in the form of a liquidity facility.
General
The liquidity provider for each of the Class A Trust (the Class A Liquidity Provider) and
the Class B Trust (the Class B Liquidity Provider and, together with the Class A Liquidity
Provider, the Liquidity Providers) will enter into a separate revolving credit agreement with the
Subordination Agent with respect to each of the Class A Trust (the Class A Liquidity Facility)
and the Class B Trust (the Class B Liquidity Facility and, together with the Class A Liquidity
Facility, the Liquidity Facilities). Under each Liquidity Facility, the related Liquidity
Provider will be 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 either of such Trusts under certain circumstances. Therefore, the
Liquidity Provider for each Trust may differ.
Drawings
The aggregate amount available under the Class A Liquidity Facility at April 15, 2012 (the
first Regular Distribution Date that occurs after the Outside Termination Date), assuming that all
Aircraft have been financed and that all interest and principal due on or prior to such Regular
Distribution Date is paid, will be $ . The aggregate amount available under the Class B Liquidity
Facility at such date will be determined at the time of issuance of the Class B Certificates.
Except as otherwise provided below, the Liquidity Facility for each 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
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
S-72
Drawing under such
Liquidity Facility, the Maximum Available Commitment under such Liquidity Facility shall be zero.
Maximum Commitment means for the Class A Liquidity Facility initially, $ , and for the Class
B Liquidity Facility an amount to be determined at the time of issuance of the Class B Certificates
and, in each case, as such amount may be reduced from time to time as described below.
The Liquidity Facility for any applicable class of Certificates does not provide for drawings
thereunder to pay for principal of, or Make-Whole 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 Make-Whole Amount with respect to, the Certificates of any other class.
(Liquidity Facilities, Section 2.02; Intercreditor Agreement, Section 3.05) In addition, the
Liquidity Facility with respect to each Trust does not provide for drawings thereunder to pay any
amounts payable with respect to the Deposits relating to such Trust.
Each payment by a Liquidity Provider for a 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
Additional Equipment Notes, if any) 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 the Short-Term Rating of a Liquidity Provider issued by either Rating Agency
(or, if such Liquidity Provider does not have a Short-Term Rating issued by a given Rating Agency,
the Long-Term Rating of such Liquidity Provider issued by such Rating Agency) is lower than the
Liquidity Threshold Rating, then the related Liquidity Facility may be replaced with a Replacement
Facility. If such Liquidity Facility is not so replaced with a Replacement Facility within 10 days
after the downgrading, the
Subordination Agent will draw the then Maximum Available Commitment under such Liquidity
Facility (the Downgrade Drawing). 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 and under the same
circumstances, and
S-73
subject to the same conditions, as cash payments of Interest Drawings under such
Liquidity Facility would be used. (Liquidity Facilities, Section 2.02(b)(ii); Intercreditor
Agreement, Sections 3.05(c) and (f))
Long-Term Rating means, for any entity: (a) in the case of Moodys, the long-term senior
unsecured debt rating of such entity and (b) in the case of Standard & Poors, 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 Moodys, the short-term senior
unsecured debt rating of such entity and (b) in the case of Standard & Poors, the short-term
issuer credit rating of such entity. (Intercreditor Agreement, Section 1.01)
Liquidity Threshold Rating means: (i) a Short-Term Rating of P-1 in the case of Moodys and
A-1 in the case of Standard & Poors and (ii) in the case of any entity that does not have a
Short-Term Rating from either or both of such Rating Agencies, then in lieu of such Short-Term
Rating from such Rating Agency or Rating Agencies, a Long-Term Rating of A2 in the case of Moodys
and A in the case of Standard & Poors. (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 Short-Term
Ratings issued by the Rating Agencies (or if such entity does not have a Short-Term Rating issued
by a given Rating Agency, the Long-Term Rating of such entity issued by such Rating Agency) which
are equal to or higher than the applicable Liquidity Threshold Rating. (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 Class B Trust provides that the
applicable Liquidity Providers 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 the Liquidity Provider has
provided a Non-Extension Notice 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; |
|
|
|
|
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) |
S-74
Each Liquidity Facility provides that, in the event that before the 25th day prior to any
anniversary of the respective issuance dates 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 such issuance date (the
Non-Extension Notice) and such Liquidity Facility is not extended or 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) and 2.10; Intercreditor Agreement, Section 3.05(d))
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
and 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. (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 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)
S-75
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
Providers 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 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))
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 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 |
S-76
|
|
|
the balance of such amount will be invested in certain specified eligible investments. |
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 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 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 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) will
consist of:
|
|
|
the acceleration of all of the Equipment Notes (provided that, if such acceleration
occurs during the period prior to the Delivery Period Termination Date, the aggregate
principal amount thereof exceeds $410 million, or if the Class B Certificates are issued
concurrently with the Class A Certificates on the terms and conditions described in this
prospectus supplement, $540 million); or |
|
|
|
|
certain bankruptcy or similar events involving American. (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 Additional Equipment Notes, if any) 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 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; |
S-77
|
|
|
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 Trust will be Morgan Stanley Bank, N.A.
S-78
DESCRIPTION OF THE INTERCREDITOR AGREEMENT
The following summary describes certain material provisions of the Intercreditor Agreement
(the Intercreditor Agreement) to be entered into among the Trustees, the Liquidity Providers and
U.S. Bank Trust National Association, as subordination agent (the Subordination Agent). The
summary does not purport to be complete and is qualified in its entirety by reference to all of the
provisions of the Intercreditor Agreement, a copy of which will be filed as an exhibit to a Current
Report on Form 8-K to be filed by American with the SEC.
To the extent the following summary describes provisions applicable to Class B Certificates or
Class B Liquidity Facility, it is based on the assumption that the Class B Certificates are issued
concurrently with the Class A Certificates on the terms and conditions described in this prospectus
supplement. If Class B Certificates are issued concurrently with the Class A Certificates, the
Class B Trustee and the Class B Liquidity Provider will enter into the Intercreditor Agreement
concurrently with the Class A Trustee, the Class A Liquidity Provider and the Subordination Agent.
If Class B Certificates are issued after the Class A Certificates, the Class B Trustee and (if
applicable) the Class B Liquidity Provider will be added as parties to the Intercreditor Agreement,
and all terms and provisions relating to the Class B Certificates will be revised, as appropriate,
to reflect the issuance of the Class B Certificates. See Possible Issuance and Refinancing of
Class B Certificates and Additional Certificates.
Intercreditor Rights
General
The Equipment Notes relating to each Trust will be 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; |
S-79
|
|
|
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; and |
|
|
|
|
under certain circumstances, and notwithstanding the foregoing, the Liquidity Provider
with the largest amount owed to it, as discussed in the next paragraph. (Intercreditor
Agreement, Sections 2.06(b) and (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-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, if such acceleration occurs prior to the Delivery Period Termination Date, the
aggregate principal amount thereof exceeds $410 million, or if the Class B Certificates are issued
concurrently with the Class A Certificates on the terms and conditions described in this prospectus
supplement, $540 million), the Liquidity Provider with the highest 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 Partys 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
(excluding interest payable on the Deposits relating to such Trust) and (y) the Pool Balance of
such Certificates as of the immediately preceding Distribution Date (less the amount of the
Deposits for such class of Certificates as of such preceding Distribution Date other than any
portion of such Deposits thereafter used to acquire Equipment Notes pursuant to the Note Purchase
Agreement). For purposes of calculating Final Distributions with respect to the Certificates of any
Trust, any Make-Whole Amount paid on the Equipment Notes held in such Trust which has not been
distributed to the Certificateholders of such Trust (other than such Make-Whole 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 bankruptcy or insolvency of American, 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))
S-80
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 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 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 if Additional Certificates with credit support similar to the Liquidity
Facilities are issued. See Possible Issuance and Refinancing of Class B Certificates and
Additional 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 certain events of bankruptcy, reorganization or insolvency with respect to
American described in the Intercreditor Agreement (an American Bankruptcy Event) and during the
pendency thereof, 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
S-81
on DTCs 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 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 and continuation 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 DTCs
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)
S-82
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 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 Additional
Equipment Notes, if any) are Performing Equipment Notes and a Liquidity Event of Default
shall have occurred and be continuing under such Liquidity Facility or (y) a Final Drawing
shall have occurred under such 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 (excluding
interest, if any, payable with respect to the Class A Deposits) 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; |
S-83
|
|
|
to the Class B Trustee (a) to the extent required to pay unpaid Class B Adjusted
Interest on the Class B Certificates (excluding interest, if any, payable with respect to
the Class B Deposits) 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 (excluding
interest, if any, payable with respect to the Deposits relating to such class of
Certificates) 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; |
|
|
|
|
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) (excluding interest, if any, payable with respect to the
Deposits relating to such class of 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 (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; and |
|
|
|
|
to the Class B Trustee to the extent required to pay Expected Distributions on the
Class B Certificates. (Intercreditor Agreement, Sections 2.04 and 3.02) |
If Additional Certificates are issued, the priority of distributions in the Intercreditor
Agreement may be revised such that certain obligations relating to interest on the Additional
Certificates may rank ahead of certain obligations with respect to the Certificates. See Possible
Issuance and Refinancing of Class B Certificates and Additional Certificates.
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 Additional Certificates are issued. See Possible Issuance
and Refinancing of Class B Certificates and Additional 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 (or, if the Current Distribution Date is the first Distribution Date after the
issuance date of such Certificates, the original aggregate face amount of the Certificates
of such Trust), and
S-84
(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 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, without giving effect
to any reduction in the Pool Balance as a result of any distribution attributable to
Deposits relating to such Trust occurring after the immediately preceding Distribution Date
(or, if the Current Distribution Date is the first Distribution Date, occurring after the
initial issuance of the Certificates of such Trust).
For purposes of calculating Expected Distributions with respect to the Certificates of any
Trust, any Make-Whole Amount paid on the Equipment Notes held in such Trust that has not been
distributed to the Certificateholders of such Trust (other than such Make-Whole 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 (or, if the Current Distribution Date is the first Distribution Date, the
issuance date of the Class B Certificates) 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 (or, if the current Distribution Date is the
first Distribution Date, the issuance date of the Class B Certificates) 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)
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 (or, if such
date of determination is on or before the first Distribution Date after the date of issuance of the
Class B Certificates, the original aggregate face amount of the Class B Certificates) (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 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 the date of such sale by the Subordination Agent of such Series B
Equipment Note over (y) the purchase
S-85
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)
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 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, the
Parent Guarantee 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 each Trustee, each Liquidity Provider and each Rating Agency and,
on behalf of each Trustee, the Subordination Agent shall post such notice on DTCs 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).
S-86
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 DTCs 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 Agents 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 and
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; |
|
|
|
|
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
U.S. Bank Trust National Association will be 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 Agents address is
U.S. Bank Trust National Association, One Federal Street, 3rd Floor, Mail Code
EX-MA-FED, Boston, Massachusetts 02110, Attention: Corporate Trust Services.
S-87
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))
S-88
DESCRIPTION OF THE AIRCRAFT AND THE APPRAISALS
The Aircraft
The Trusts are expected to hold Equipment Notes issued for, and secured by, the Unencumbered
Aircraft and the Encumbered Aircraft (consisting of the Mortgaged Aircraft and the 2001-2
Aircraft). The Unencumbered Aircraft consist of four Boeing 737-823 aircraft delivered new to
American in 1999 and 2001. The Mortgaged Aircraft consist of eight Boeing 737-823 aircraft and two
Boeing 757-223 aircraft, in each case delivered new to American between 1999 and 2001 and two
Boeing 737-823 aircraft delivered new to American in 2009. The 2001-2 Aircraft consist of two
Boeing 737-823 aircraft, 12 Boeing 757-223 aircraft and 13 Boeing 777-223ER aircraft, in each case
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 Americans two-class configuration for the 737-823 aircraft is either 148 or 160 seats. Other
than N981AN and N983AN, the Boeing 737-823 Aircraft are powered by two CFM56-7B26 model commercial
jet engines manufactured by CFM International, Inc. N981AN and N983AN 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 Americans two-class configuration for the 757-223 aircraft is either 182 or
188 seats. The Boeing 757-223 Aircraft are powered by two RB211-535E4-B model commercial jet
engines manufactured by Rolls-Royce plc. Other than N195AN and N196AA, the Boeing 757-223 Aircraft
are approved for Extended-range Twin-engine Operations (ETOPS).
The Boeing 777-223ER aircraft is a wide-body commercial jet aircraft. Current seating capacity
in Americans 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Manufacturers |
|
|
|
Appraisers Valuations |
|
|
Aircraft Type |
|
Registration Number |
|
Serial Number |
|
Month of Delivery |
|
AISI |
|
BK |
|
MBA |
|
Appraised Value(1) |
Boeing 737-823 |
|
N901AN |
|
29503 |
|
February 1999 |
|
$ |
18,410,000 |
|
|
$ |
21,970,000 |
|
|
$ |
20,230,000 |
|
|
$ |
20,203,333 |
|
Boeing 737-823 |
|
N905AN |
|
29507 |
|
March 1999 |
|
|
19,080,000 |
|
|
|
22,190,000 |
|
|
|
20,620,000 |
|
|
|
20,620,000 |
|
Boeing 737-823 |
|
N906AN |
|
29508 |
|
April 1999 |
|
|
19,910,000 |
|
|
|
22,360,000 |
|
|
|
20,560,000 |
|
|
|
20,560,000 |
|
Boeing 737-823 |
|
N907AN |
|
29509 |
|
April 1999 |
|
|
18,310,000 |
|
|
|
22,300,000 |
|
|
|
20,430,000 |
|
|
|
20,346,667 |
|
Boeing 737-823 |
|
N913AN |
|
29514 |
|
June 1999 |
|
|
19,400,000 |
|
|
|
22,180,000 |
|
|
|
20,530,000 |
|
|
|
20,530,000 |
|
Boeing 737-823 |
|
N920AN |
|
29521 |
|
October 1999 |
|
|
20,630,000 |
|
|
|
22,710,000 |
|
|
|
20,630,000 |
|
|
|
20,630,000 |
|
Boeing 737-823 |
|
N921AN |
|
29522 |
|
October 1999 |
|
|
18,110,000 |
|
|
|
23,060,000 |
|
|
|
21,100,000 |
|
|
|
20,756,667 |
|
Boeing 737-823 |
|
N922AN |
|
29523 |
|
October 1999 |
|
|
20,180,000 |
|
|
|
23,510,000 |
|
|
|
21,470,000 |
|
|
|
21,470,000 |
|
Boeing 737-823 |
|
N923AN |
|
29524 |
|
November 1999 |
|
|
18,620,000 |
|
|
|
23,450,000 |
|
|
|
21,510,000 |
|
|
|
21,193,333 |
|
Boeing 737-823 |
|
N926AN |
|
29527 |
|
January 2000 |
|
|
20,730,000 |
|
|
|
24,510,000 |
|
|
|
21,890,000 |
|
|
|
21,890,000 |
|
Boeing 737-823 |
|
N957AN |
|
29541 |
|
March 2001 |
|
|
21,110,000 |
|
|
|
25,060,000 |
|
|
|
22,920,000 |
|
|
|
22,920,000 |
|
Boeing 737-823 |
|
N965AN |
|
29544 |
|
June 2001 |
|
|
21,350,000 |
|
|
|
25,630,000 |
|
|
|
23,450,000 |
|
|
|
23,450,000 |
|
Boeing 737-823 |
|
N966AN |
|
30094 |
|
June 2001 |
|
|
21,100,000 |
|
|
|
25,490,000 |
|
|
|
23,330,000 |
|
|
|
23,306,667 |
|
Boeing 737-823 |
|
N968AN |
|
30095 |
|
July 2001 |
|
|
22,440,000 |
|
|
|
27,660,000 |
|
|
|
24,390,000 |
|
|
|
24,390,000 |
|
Boeing 737-823 |
|
N981AN |
|
29569 |
|
April 2009 |
|
|
47,130,000 |
|
|
|
45,630,000 |
|
|
|
42,030,000 |
|
|
|
44,930,000 |
|
Boeing 737-823 |
|
N983AN |
|
29570 |
|
May 2009 |
|
|
47,270,000 |
|
|
|
46,290,000 |
|
|
|
42,340,000 |
|
|
|
45,300,000 |
|
|
Boeing 757-223 |
|
N183AN |
|
29593 |
|
April 1999 |
|
|
18,170,000 |
|
|
|
22,590,000 |
|
|
|
21,370,000 |
|
|
|
20,710,000 |
|
Boeing 757-223 |
|
N184AN |
|
29594 |
|
May 1999 |
|
|
20,030,000 |
|
|
|
25,780,000 |
|
|
|
24,680,000 |
|
|
|
23,496,667 |
|
S-89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Manufacturers |
|
|
|
Appraisers Valuations |
|
|
Aircraft Type |
|
Registration Number |
|
Serial Number |
|
Month of Delivery |
|
AISI |
|
BK |
|
MBA |
|
Appraised Value(1) |
Boeing 757-223 |
|
N189AN |
|
32383 |
|
July 2001 |
|
|
18,170,000 |
|
|
|
22,000,000 |
|
|
|
22,450,000 |
|
|
|
20,873,333 |
|
Boeing 757-223 |
|
N190AA |
|
32384 |
|
July 2001 |
|
|
17,560,000 |
|
|
|
20,770,000 |
|
|
|
20,870,000 |
|
|
|
19,733,333 |
|
Boeing 757-223 |
|
N191AN |
|
32385 |
|
August 2001 |
|
|
18,940,000 |
|
|
|
22,360,000 |
|
|
|
22,750,000 |
|
|
|
21,350,000 |
|
Boeing 757-223 |
|
N192AN |
|
32386 |
|
August 2001 |
|
|
19,080,000 |
|
|
|
23,050,000 |
|
|
|
22,490,000 |
|
|
|
21,540,000 |
|
Boeing 757-223 |
|
N193AN |
|
32387 |
|
November 2001 |
|
|
18,830,000 |
|
|
|
22,970,000 |
|
|
|
23,130,000 |
|
|
|
21,643,333 |
|
Boeing 757-223 |
|
N194AA |
|
32388 |
|
November 2001 |
|
|
19,010,000 |
|
|
|
23,730,000 |
|
|
|
23,580,000 |
|
|
|
22,106,667 |
|
Boeing 757-223 |
|
N195AN |
|
32389 |
|
November 2001 |
|
|
19,810,000 |
|
|
|
23,200,000 |
|
|
|
26,110,000 |
|
|
|
23,040,000 |
|
Boeing 757-223 |
|
N196AA |
|
32390 |
|
November 2001 |
|
|
18,700,000 |
|
|
|
21,580,000 |
|
|
|
24,420,000 |
|
|
|
21,566,667 |
|
Boeing 757-223 |
|
N197AN |
|
32391 |
|
November 2001 |
|
|
20,290,000 |
|
|
|
25,740,000 |
|
|
|
24,940,000 |
|
|
|
23,656,667 |
|
Boeing 757-223 |
|
N198AA |
|
32392 |
|
December 2001 |
|
|
19,900,000 |
|
|
|
24,490,000 |
|
|
|
25,230,000 |
|
|
|
23,206,667 |
|
Boeing 757-223 |
|
N199AN |
|
32393 |
|
December 2001 |
|
|
19,940,000 |
|
|
|
24,450,000 |
|
|
|
24,070,000 |
|
|
|
22,820,000 |
|
Boeing 757-223 |
|
N175AN |
|
32394 |
|
December 2001 |
|
|
19,000,000 |
|
|
|
21,850,000 |
|
|
|
22,010,000 |
|
|
|
20,953,333 |
|
|
Boeing 777-223ER |
|
N797AN |
|
30012 |
|
January 2001 |
|
|
63,770,000 |
|
|
|
73,670,000 |
|
|
|
64,350,000 |
|
|
|
64,350,000 |
|
Boeing 777-223ER |
|
N798AN |
|
30797 |
|
February 2001 |
|
|
69,290,000 |
|
|
|
78,420,000 |
|
|
|
69,370,000 |
|
|
|
69,370,000 |
|
Boeing 777-223ER |
|
N799AN |
|
30258 |
|
March 2001 |
|
|
66,440,000 |
|
|
|
75,310,000 |
|
|
|
66,850,000 |
|
|
|
66,850,000 |
|
Boeing 777-223ER |
|
N750AN |
|
30259 |
|
March 2001 |
|
|
68,130,000 |
|
|
|
77,090,000 |
|
|
|
68,820,000 |
|
|
|
68,820,000 |
|
Boeing 777-223ER |
|
N751AN |
|
30798 |
|
April 2001 |
|
|
68,060,000 |
|
|
|
78,560,000 |
|
|
|
68,750,000 |
|
|
|
68,750,000 |
|
Boeing 777-223ER |
|
N752AN |
|
30260 |
|
May 2001 |
|
|
64,410,000 |
|
|
|
76,170,000 |
|
|
|
66,540,000 |
|
|
|
66,540,000 |
|
Boeing 777-223ER |
|
N753AN |
|
30261 |
|
May 2001 |
|
|
68,750,000 |
|
|
|
79,410,000 |
|
|
|
69,740,000 |
|
|
|
69,740,000 |
|
Boeing 777-223ER |
|
N754AN |
|
30262 |
|
June 2001 |
|
|
67,240,000 |
|
|
|
79,280,000 |
|
|
|
69,130,000 |
|
|
|
69,130,000 |
|
Boeing 777-223ER |
|
N755AN |
|
30263 |
|
July 2001 |
|
|
66,520,000 |
|
|
|
79,080,000 |
|
|
|
68,800,000 |
|
|
|
68,800,000 |
|
Boeing 777-223ER |
|
N756AM |
|
30264 |
|
August 2001 |
|
|
66,790,000 |
|
|
|
76,520,000 |
|
|
|
68,720,000 |
|
|
|
68,720,000 |
|
Boeing 777-223ER |
|
N757AN |
|
32636 |
|
November 2001 |
|
|
63,920,000 |
|
|
|
75,850,000 |
|
|
|
67,250,000 |
|
|
|
67,250,000 |
|
Boeing 777-223ER |
|
N758AN |
|
32637 |
|
November 2001 |
|
|
66,320,000 |
|
|
|
77,240,000 |
|
|
|
69,540,000 |
|
|
|
69,540,000 |
|
Boeing 777-223ER |
|
N759AN |
|
32638 |
|
December 2001 |
|
|
67,700,000 |
|
|
|
79,310,000 |
|
|
|
71,760,000 |
|
|
|
71,760,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$1,588,813,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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,
adjusted for the maintenance of such Aircraft at or around the time of such appraisals. |
According to the International Society of Transport Aircraft Trading, appraised base
value is defined as each Appraisers 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 aircrafts appraised base value is
founded in the historical trend of values and in the projection of value trends and presumes an
arms-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.
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 August 25, 2011,
August 25, 2011 and August 30, 2011, respectively. The appraised values provided by each of AISI,
BK and MBA are presented as of or around the respective dates of their appraisals. 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 the Aircraft indicate appraised base value, adjusted for the
maintenance status of the Aircraft at or around the time of the appraisals. A different maintenance
status may result in different valuations. Appraisals 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.
The Appraisers have delivered letters setting forth their respective appraisals, copies of
which are annexed to this prospectus supplement 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 supplement 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
S-90
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.
Since the Terrorist Attacks, the airline industry has suffered substantial losses. In response
to adverse market conditions, we and many other U.S. air carriers have reduced the number of
aircraft in operation, and there may be further reductions, particularly by air carriers in
bankruptcy or liquidation. Any such reduction of aircraft of the same models as the Aircraft could
adversely affect the value of the Aircraft.
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 Offering Appraisals
should not be relied upon as a measure of realizable value of the Aircraft.
Deliveries of Aircraft
The Note Purchase Agreement provides that the period for financing the Aircraft under this
offering will expire on the earlier of (a) December 31, 2011 and (b) the date on which Equipment
Notes issued with respect to all of the Aircraft have been purchased by the Trustees in accordance
with the Note Purchase Agreement (the Delivery Period Termination Date).
On and subject to the terms and conditions of the Note Purchase Agreement and the applicable
Participation Agreement and Indenture, American agrees to enter into a secured debt financing
agreement with respect to: (x) each Unencumbered Aircraft, within 90 days after the Issuance Date
and (y) each Encumbered Aircraft, on or prior to December 31, 2011. The Encumbered Aircraft are
currently subject to liens under Existing Financings. See Use of Proceeds. After the Encumbered
Aircraft are released from the liens of the Existing Financings, the Encumbered Aircraft are
expected to be subjected to the liens of the Indentures in connection with this offering.
S-91
DESCRIPTION OF THE EQUIPMENT NOTES
The following summary describes certain material terms of the Equipment Notes. The summary
does not purport to be complete and is qualified in its entirety by reference to all of the
provisions of the Equipment Notes, the form of Indenture, the form of Participation Agreement and
the Note Purchase Agreement, copies of which will be filed as exhibits to a Current Report on Form
8-K to be filed by American with the SEC. Except as otherwise indicated, the following summaries
relate to the Equipment Notes, the Indenture and the Participation Agreement applicable to each
Aircraft.
To the extent the following summary describes the Series B Equipment Notes, it is based on the
assumption that Class B Certificates are issued concurrently with Class A Certificates on the terms
and conditions described in this prospectus supplement. The Series B Equipment Notes, if and when
Class B Certificates are offered and issued, may have terms (including, without limitation,
principal amount and amortization schedules) different from those described in this prospectus
supplement.
On and subject to the terms and conditions of the Note Purchase Agreement and the applicable
Participation Agreement and Indenture, American agrees to enter into a secured debt financing with
respect to: (a) each Unencumbered Aircraft, within 90 days after the Issuance Date and (b) each
Encumbered Aircraft, on or prior to December 31, 2011. The Note Purchase Agreement provides for the
relevant parties to enter into a Participation Agreement and an Indenture relating to the financing
of each Aircraft that are substantially in the forms attached to the Note Purchase Agreement. See
Description of the Certificates Obligation to Purchase Equipment Notes. The description of the
terms of the Equipment Notes in this prospectus supplement is based on the forms of such agreements
annexed to the Note Purchase Agreement. However, the terms of the financing agreements actually
entered into with respect to an Aircraft may differ from the forms of such agreements and,
consequently, may differ from the description of such agreements contained in this prospectus
supplement. Although such changes are permitted under the Note Purchase Agreement, American must
obtain written confirmation from each Rating Agency to the effect that the use of financing
agreements modified in any material respect from the forms attached to the Note Purchase Agreement
will not result in a withdrawal, suspension or downgrading of the ratings of each class of
Certificates then rated by such Rating Agency and that remains outstanding. The terms of such
agreements also must in any event comply with the Required Terms. In addition, American, subject to
certain exceptions, is obligated to certify to the Trustees that any substantive modifications do
not materially and adversely affect the Certificateholders or the Liquidity Providers. See
Description of the Certificates Obligation to Purchase Equipment Notes.
General
Pursuant to the terms of a participation agreement among American, the Trustees, the
Subordination Agent and the Loan Trustee with respect to each Aircraft (each, a Participation
Agreement), the Trusts will purchase from American the Equipment Notes to be issued under the
related Indenture. Equipment Notes will be issued in two series with respect to each Aircraft, the
Series A Equipment Notes and the Series B Equipment Notes (the Series B Equipment Notes,
together with the Series A Equipment Notes, the Equipment Notes). American may elect to issue one
series of Additional Equipment Notes with respect to an Aircraft at any time, which will be funded
from sources other than this offering. See Possible Issuance and Refinancing of Class B
Certificates and Additional Certificates. The Equipment Notes with respect to each Aircraft will
be issued under a separate indenture and security agreement (each, an Indenture) between American
and U.S. Bank Trust National Association, as loan trustee thereunder (each, a Loan Trustee). The
Equipment Notes will be direct, full recourse obligations of American. AMR will fully and
unconditionally guarantee the payment obligations of American under the Equipment Notes pursuant to
the Parent Guarantee.
S-92
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
will be, 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; |
|
|
|
|
if American issues any Additional Equipment Notes under an Indenture, the indebtedness
evidenced by such Additional Equipment Notes will be, to the extent and in the manner
provided in such Indenture (as may be amended in connection with any issuance of such
Additional Equipment Notes), subordinate and subject in right of payment to the Series A
Equipment Notes and the Series B Equipment Notes issued under such Indenture (see
Possible Issuance and Refinancing of Class B Certificates and Additional Certificates);
and |
|
|
|
|
the indebtedness evidenced by the Series A Equipment Notes, the Series B Equipment
Notes and any Additional Equipment Notes issued under an Indenture will be, to the extent
and in the manner provided in the other Indentures, subordinate and subject in right of
payment under such other Indentures to 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) will agree 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 will also:
|
|
|
agree to and will be bound by the subordination provisions in such Indenture; |
|
|
|
|
authorize and direct the Loan Trustees under all Indentures on such Noteholders behalf
to take any action necessary or appropriate to effectuate the subordination as provided in
such Indenture; and |
|
|
|
|
appoint the Loan Trustees under all Indentures as such Noteholders 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 will be 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)
S-93
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, if applicable, fourth, any
Additional 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 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, if applicable, Additional 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 will be payable on the unpaid principal amount of each issued and outstanding
Equipment Note at the rate applicable to such Equipment Note on April 15 and October 15 of each
year, commencing on April 15, 2012. 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) Make-Whole 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 will be made on April 15 and October 15 in certain years, commencing on April 15,
2012 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 supplement (each such date for a particular series of
Equipment Notes and with respect to a particular Aircraft, a Final Maturity Date). The scheduled
principal payments specified in Appendix V to this prospectus supplement for the Series B Equipment
Notes are based on the assumption that the Class B Certificates are issued concurrently with the
Class A Certificates on the terms and conditions described in this prospectus supplement. Scheduled
principal payments for Series B Equipment Notes, if and when Class B Certificates are offered and
issued, may differ from what is set forth in Appendix V. 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, Make-Whole 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.
S-94
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 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 then outstanding Series B Equipment Notes with respect to all Aircraft either
in connection with a refinancing of such series or without any such refinancing. See Possible
Issuance and Refinancing of Class B Certificates and Additional Certificates. The redemption price
in the case of any optional redemption of 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. % in the case of the Series A
Equipment Notes and a percentage to be determined at the time of issuance of the Class B
Certificates in the case of the Series B Equipment Notes (each such percentage, a 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)
S-95
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 will be 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 Americans warranty rights under its applicable purchase agreements with
Boeing. (Indentures, Granting Clause)
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. 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 it with 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 (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 |
S-96
|
|
|
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))
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 supplement set forth the loan to Aircraft value
ratios (LTVs) for the Series A Equipment Notes and Series B Equipment Notes issued in respect of
each Aircraft as of: (i) April 15, 2012, assuming such Aircraft has been subjected to the related
Indenture and the Trusts have purchased such Equipment Notes as of April 15, 2012 (the first
Regular Distribution Date that occurs after the Outside Termination Date) and (ii) each Regular
Distribution Date thereafter. The LTVs specified in Appendix IV to this prospectus supplement for
the Series B Equipment Notes are based on the assumption that Class B Certificates are issued
concurrently with the Class A Certificates on the terms and conditions described in this prospectus
supplement. The LTVs for Series B Equipment Notes, if and when Class B Certificates are offered and
issued, may differ from what is set forth in Appendix IV.
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, determined immediately after giving effect to the payments 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 Supplement Summary Equipment Notes
and the Aircraft and Description of the Aircraft and the Appraisals The Appraisals.
S-97
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 Offering 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 will include:
|
|
|
the failure by American to pay any interest, principal or Make-Whole Amount (if any)
within 15 days after the same has become due on any Equipment Note; |
|
|
|
|
the failure by American to pay any amount (other than interest, principal or Make-Whole
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; |
|
|
|
|
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; |
|
|
|
|
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; |
|
|
|
|
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; |
|
|
|
|
the occurrence of certain events of bankruptcy, reorganization or insolvency of
American; or |
|
|
|
|
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. (Indenture, Section 4.01) |
S-98
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, Make-Whole 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 will be 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 of
all such Equipment Notes issued thereunder immediately due and payable, together with all accrued
but unpaid interest thereon (but without any Make-Whole Amount). If certain events of bankruptcy or
insolvency occur 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, Section 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 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 debtors 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
S-99
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 is a condition to each Trustees obligations to purchase Equipment Notes with respect to
each Aircraft that Americans General Counsel provide an opinion to the Trustees that, if American
were to become a debtor under Chapter 11 of the Bankruptcy Code, the Loan Trustee would 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. This opinion will be subject to certain
qualifications and assumptions.
The opinion of Americans General Counsel will 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 Americans General Counsel
also will 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)
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 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
S-100
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) give effect to the
replacement of the Depositary with a Replacement Depositary and the agreements related thereto;
(xiv) evidence the succession of a new escrow agent or a new paying agent under the Escrow
Agreements pursuant thereto or the removal of the Escrow Agent or the Paying Agent thereunder; or
(xv) provide for the issuance from time to time of Series B Equipment Notes or one series of
Additional Equipment Notes or the successive redemption and issuance of Series B Equipment Notes or
Additional Equipment Notes, and for the issuance of pass through certificates by any pass through
trust that acquires any such Series B Equipment Notes or Additional 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 Series B Equipment Notes or Additional 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 Series B Equipment Notes or Additional Equipment Notes, as
the case may be, are issued in accordance with the Note Purchase Agreement, the applicable
Participation Agreement and the Intercreditor Agreement. See Possible Issuance and Refinancing of
Class B Certificates and Additional Certificates. (Indentures, Section 9.01) In addition, the
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 the Parent
Guarantee the payment obligations of American under any Series B Equipment Notes and Additional
Equipment Notes). (Indentures, Section 9.03)
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, Make-Whole Amount (if any) or interest
payable on any Equipment Notes issued under such Indenture; (ii) change the date on which any
principal amount of, Make-Whole 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 will indemnify each Loan Trustee, the Liquidity Providers, the Subordination Agent,
the Escrow Agent, the Paying Agent, the escrow agent (if any) and paying agent (if any) with
respect to the Additional Certificates, if issued, and each Trustee, but not, in any case, the
holders of Certificates, for
S-101
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 will be 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 Americans failure to pay when due principal, interest or Make-Whole 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 will provide for the following with respect to the Aircraft, Airframe
and Engines subject thereto.
Maintenance and Operation
American will be 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, Section 7.02(a), (c) and (e))
American will agree 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 Federal Aviation Administration (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) 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 Trustees 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))
S-102
Except as set forth above, American will be 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 will register 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 will be 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 will be 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 will be 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,
the Netherlands, Sweden, Switzerland and the United Kingdom or any instrumentality or agency
thereof. (Indentures, Section 7.02(a)) There will be no general geographical restrictions on
Americans (or any lessees) ability to operate the Aircraft. The extent to which the relevant Loan
Trustees 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 Trustees 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, 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 Offering 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 Trustees security interest in an Aircraft. As a result, the benefits of the
related Loan Trustees security interest in an Aircraft may be less than they would be if the
Aircraft were located or registered in the United States.
S-103
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 operative documents and pass through
documents related thereto, 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 operative documents and
pass through documents related thereto 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 Trustees interest therein or impair
the lien of the Indenture; (ii) materialmens, mechanics, workers, landlords, repairmens,
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 Trustees 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)
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) or $6,000,0000 (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))
S-104
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 manufacturers
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 Americans 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 the Aircraft together with accrued interest thereon, but without
any premium. Depending upon Americans 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
S-105
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, The Netherlands, Sweden,
Switzerland, 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; |
|
|
|
|
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. |
S-106
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)
S-107
POSSIBLE ISSUANCE AND REFINANCING
OF CLASS B CERTIFICATES AND ADDITIONAL CERTIFICATES
Possible Issuance of Class B Certificates and Additional Certificates
American may elect to issue Series B Equipment Notes with respect to each Aircraft
concurrently with, or at any time after, the issuance of the Series A Equipment Notes, which Series
B Equipment Notes will be funded from sources other than from the offering of the Class A
Certificates but will be issued under the same Indenture as the Series A Equipment Notes for such
Aircraft. Any Series B Equipment Notes issued under any Indenture will be subordinated in right of
payment to the Series A Equipment Notes issued under such Indenture. American will fund the sale of
any Series B Equipment Notes through the sale of Class B Certificates to be issued by the Class B
Trust.
If Class B Certificates are issued after the Class A Certificates, upon issuance of the Class
B Certificates, each of the Class B Trustee and (if applicable) the Class B Liquidity Provider will
be added as a party to the Intercreditor Agreement, and all terms and provisions related to the
Class B Certificates will be revised, as appropriate, to reflect the issuance of the Class B
Certificates and will become effective upon the accession of the Class B Trustee and (if
applicable) the Class B Liquidity Provider to the Intercreditor Agreement.
Unless the Class B Certificates are issued concurrently with the Class A Certificates, any
such issuance of Series B Equipment Notes and Class B Certificates, and any amendment of the
Intercreditor Agreement, any Indenture, any Participation Agreement and, if such issuance occurs
before the Delivery Period Termination Date, any amendment to the Note Purchase Agreement, the
Deposit Agreement (with respect to the Class A Certificates) and the Escrow Agreement (with respect
to the Class A Certificates) in connection with, and to give effect to, such issuance, is
contingent upon each Rating Agency then rating the Class A Certificates providing written
confirmation to the effect that such issuance will not result in a withdrawal, suspension or
downgrading of the rating of the Class A Certificates and, if the Class B Certificates are to have
the benefit of a Class B Liquidity Facility and the maximum commitment under the Class B Liquidity
Facility would, at any date of determination, exceed a specified scheduled amount, the prior
written consent of the Class A Liquidity Provider. The Class B Certificates may be rated by the
Rating Agencies. The issuance of the Class B Certificates in compliance with the foregoing
conditions, and any amendment of the Parent Guarantee in connection with such issuance, will not
require the consent of the Class A Trustee or any holders of Class A Certificates. For the
avoidance of doubt, no Rating Agency confirmation is required if the issuance of the Class B
Certificates occurs concurrently with the issuance of the Class A Certificates. (Intercreditor
Agreement, Section 8.01(d))
In addition, American may elect to issue one additional series of equipment notes (the
Additional Equipment Notes) with respect to any Aircraft concurrently with, or at any time after,
the initial issuance of Series B Equipment Notes, which Additional Equipment Notes will be funded
from sources other than the offering of Class A Certificates and offering of Class B Certificates
but will be issued under the same Indenture as the Series A Equipment Notes and Series B Equipment
Notes for such Aircraft. Any Additional Equipment Notes issued under an Indenture will be
subordinated in right of payment to Series A Equipment Notes and Series B Equipment Notes issued
under such Indenture. American will fund the sale of any Additional Equipment Notes through the
sale of pass through certificates (the Additional Certificates) issued by a single pass through
trust (an Additional Trust). (Intercreditor Agreement, Section 8.01(d))
The Trustee of any Additional 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 Additional Certificates to the Administration
Expenses, the Liquidity Obligations, the Class A Certificates and the Class B Certificates. The
priority of distributions under the Intercreditor Agreement may be revised, however, with respect
to Additional Certificates to provide for distribution of Adjusted Interest with respect to such
Additional Certificates (calculated in a manner substantially similar to the calculation of Class B
Adjusted Interest) after Class B
Adjusted Interest, but before Expected Distributions on the Class A Certificates.
(Intercreditor Agreement, Section 8.01(d))
S-108
Any such issuance of Additional Equipment Notes and Additional Certificates, and any such
amendment of the Intercreditor Agreement (and any amendment of an Indenture in connection with such
issuance), 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
Additional Equipment Notes and Additional Certificates in compliance with the foregoing conditions,
and any amendment of the Parent Guarantee 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(d))
Refinancing of Class B Certificates and Additional Certificates
American may elect to redeem Series B Equipment Notes (or any series of Additional Equipment
Notes) 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 a single pass through
trust (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 the Parent Guarantee 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))
Additional Liquidity Facilities
Class B Certificates and Refinancing Certificates in respect of refinanced Class B
Certificates may have the benefit of credit support similar to the Class A Liquidity Facility or
different therefrom and claims for fees, interest, expenses, reimbursement of advances and other
obligations arising from such credit support will rank equally with similar claims in respect of
the Class A Liquidity Facility. (Intercreditor Agreement, Sections 8.01(c)(iii) and 8.01(d)(v))
Additional Certificates and Refinancing Certificates in respect of refinanced Additional
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 subordinate to the Administrative
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, Sections
8.01(c)(iii) and 8.01(d)(vii))
S-109
CERTAIN U.S. FEDERAL INCOME TAX CONSEQUENCES
To the extent the following summary describes U.S. federal income tax consequences relating to
Class B Certificates and the Class B Trust, it is based on the assumption that the Class B
Certificates are issued concurrently with the Class A Certificates on the terms and conditions
described in this prospectus supplement. If the Class B Certificates are not so issued, the
following summary may not be applicable to Class B Certificates and the Class B Trust, if and when
Class B Certificates are offered and issued.
The following is a general discussion of certain U.S. federal income tax consequences of the
purchase, ownership and disposition of Certificates and the associated Escrow Receipts by a
Certificate Owner that purchases such Certificates in the initial offering thereof at the offering
price set forth in this prospectus supplement and holds such Certificates as capital assets. This
discussion does not address all of the U.S. federal income tax consequences that may be relevant to
Certificate Owners in light of their particular circumstances or to Certificate Owners that may be
subject to special rules (such as tax-exempt organizations, banks, dealers and traders in
securities that use mark-to-market accounting, insurance companies, regulated investment companies,
real estate investment trusts, certain former citizens or residents of the United States,
Certificate Owners that hold Certificates as part of a hedging, integrated or conversion
transaction or a straddle or Certificate Owners that have a functional currency other than the
U.S. dollar). This discussion does not address any other U.S. federal tax consequences or any U.S.
state or local, or non-U.S., tax consequences. This discussion generally is addressed only to
beneficial owners of Certificates that are U.S. Persons and that are not treated as partnerships
for U.S. federal income tax purposes, except that the discussion below under
Certain U.S.
Federal Income Tax Consequences to Non-U.S. Certificateholders and Information Reporting and
Backup Withholding addresses certain U.S. federal income tax consequences to Certificate Owners
that are not U.S. Persons. For purposes of this discussion, a U.S. Person means a person that,
for U.S. federal income tax purposes, is (i) an individual citizen or resident of the United
States, (ii) a corporation (including non-corporate entities taxable as corporations) created or
organized in or under the laws of the United States, any state thereof or the District of Columbia,
(iii) an estate the income of which is subject to U.S. federal income tax regardless of its source,
(iv) a trust (x) with respect to which a court within the United States is able to exercise primary
supervision over its administration and one or more U.S. persons have the authority to control all
of its substantial decisions or (y) that has in effect a valid election under U.S. Treasury
regulations to be treated as a U.S. person and (v) except as otherwise provided in U.S. Treasury
regulations, a partnership created or organized in or under the laws of the United States, any
state thereof or the District of Columbia. If an entity treated for U.S. federal income tax
purposes as a partnership invests in Certificates, the U.S. federal income tax consequences of such
investment may depend in part upon the status and activities of such entity and its partners.
Prospective investors that are treated as partnerships for U.S. federal income tax purposes should
consult their own advisors regarding the U.S. federal income tax consequences to them and their
partners of an investment in Certificates.
This discussion is based upon the tax laws of the United States, as well as judicial and
administrative interpretations thereof (in final or proposed form), all as in effect on the date of
this prospectus supplement and all of which are subject to change or differing interpretations,
which could apply retroactively. No rulings have been or will be sought from the Internal Revenue
Service (the IRS) with respect to any of the U.S. federal income tax consequences discussed
below, and no assurance can be given that the IRS will not take positions contrary to the
discussion below. The Trusts, the Subordination Agent and the Loan Trustees are not indemnified for
any U.S. federal income taxes or, with certain exceptions, other taxes that may be imposed upon
them, and the imposition of any such taxes could result in a reduction in the amounts available for
distribution to Certificate Owners.
PERSONS CONSIDERING AN INVESTMENT IN CERTIFICATES SHOULD CONSULT THEIR OWN TAX ADVISORS
REGARDING THE U.S. FEDERAL, STATE AND LOCAL, AND ANY NON-U.S., INCOME AND OTHER TAX CONSEQUENCES TO
THEM OF THE PURCHASE, OWNERSHIP AND DISPOSITION OF CERTIFICATES AND THE ASSOCIATED ESCROW RECEIPTS
IN LIGHT OF THEIR OWN PARTICULAR CIRCUMSTANCES.
S-110
Tax Status of the Trusts
Although there is no authority addressing the classification of entities that are similar to
the Trusts in all respects, based upon an interpretation of analogous authorities as of the date
hereof and the terms of the Pass Through Trust Agreements, the Note Purchase Agreement, the
Liquidity Facilities, the Intercreditor Agreement, the Deposit Agreements and the Escrow
Agreements, in each case as summarized in this prospectus supplement, each Trust should be
classified as a grantor trust under Subpart E, Part I of Subchapter J of Chapter 1 of Subtitle A of
the Internal Revenue Code of 1986, as amended (the Code), for U.S. federal income tax purposes.
Each person holding or having a beneficial interest in a Certificate, by its acceptance of such
Certificate or interest, agrees to treat the Trust that issued such Certificate as a grantor trust
for U.S. federal, state and local income tax purposes. Each Trust intends to file income tax
returns and report to investors on the basis that it is a grantor trust. Except as set forth in the
following paragraph and under Taxation of Certificate Owners Trusts Classified as
Partnerships below, the discussion below assumes that each Trust will be so classified as a
grantor trust.
If a Trust were not classified as a grantor trust for U.S. federal income tax purposes, such
Trust would be classified as a partnership for such purposes, and would not be classified as an
association (or publicly traded partnership) taxable as a corporation and, accordingly, would not
itself be subject to U.S. federal income tax, provided that at least 90% of such Trusts gross
income for each of its taxable years is qualifying income (which generally includes, among other
things, interest income, gain from the sale or other disposition of capital assets held for the
production of interest income and income derived with respect to a business of investing in
securities). Assuming each Trust operates in accordance with the terms of the related Pass Through
Trust Agreement and the other agreements to which it is a party, income derived by such Trust from
the Equipment Notes owned by such Trust and the Note Purchase Agreement will constitute qualifying
income for these purposes.
Taxation of Certificate Owners
General
Each Certificate Owner will be treated as the owner of a pro rata undivided interest in each
Equipment Note, the contractual rights and obligations under the Note Purchase Agreement and any
other property held in the applicable Trust and will be required to report on its U.S. federal
income tax return its pro rata share of the entire income from such Equipment Notes and other
property in accordance with such Certificate Owners method of accounting. A Certificate Owner
using the cash method of accounting generally must take into account its pro rata share of income
as and when received by the applicable Trustee. A Certificate Owner using the accrual method of
accounting generally must take into account its pro rata share of income as it accrues or is
received by the applicable Trustee, whichever is earlier.
It is anticipated that the Equipment Notes will not be issued with original issue discount
(OID) for U.S. federal income tax purposes. If, however, any Equipment Note is issued with more
than a de minimis amount of OID, a Certificate Owner of the related class of Certificates generally
would be required to include such OID in income for U.S. federal income tax purposes as it accrues
under a constant yield method based on a compounding of interest, regardless of such Certificate
Owners method of accounting and prior to such Certificate Owners receipt of cash attributable to
such income.
Under aggregation rules set forth in the U.S. Treasury regulations, if a Certificate Owner
purchases Certificates of more than one class, certain of that Certificate Owners interests in the
Equipment Notes in the related Trusts must, in certain circumstances, be treated together as a
single debt instrument which, for OID purposes, has a single issue price, maturity date, stated
redemption price at maturity and yield to maturity. If the aggregation rules apply to a Certificate
Owner, such Equipment Notes could be treated with respect to such Certificate Owner as having been
issued with OID, even if the related Equipment Notes would not otherwise be so treated. Certificate
Owners that purchase Certificates of more than one class should consult their own tax advisors
regarding the aggregation rules.
S-111
Each Certificate Owner will also be treated as the owner of a pro rata undivided interest in
the associated Deposits. Certificate Owners that use the accrual method of accounting, or that are
otherwise subject to Section 1281 of the Code, generally are required to accrue any OID, and any
stated interest not included in OID, on the associated Deposits. In the case of a Certificate Owner
who is not required (and who does not elect) to accrue any such OID and interest, (i) any gain
realized on an associated Deposit generally will be ordinary income to the extent of the accrued
OID and stated interest and (ii) such Certificate Owner may be required to defer, until sale of the
Certificate or payment on the associated Deposit, deductions for interest expense incurred or
continued by such Certificate Owner to purchase or carry its interest in such Deposit. The
preceding sentence does not apply if the Certificate Owner elects to accrue income with respect to
the associated Deposits under Section 1281. As the yield on each Deposit will depend in part on
when it is drawn to fund the purchase of the applicable Equipment Notes, Certificate Owners should
consult their own tax advisors as to how to calculate the accrued OID on the associated Deposits
and the amount of gain or loss treated as ordinary under these rules.
Each Certificate Owner will be entitled to deduct, consistent with its method of accounting,
its pro rata share of fees and expenses paid or incurred by the applicable Trust as provided in
Section 162 or 212 of the Code. Certain fees and expenses, including fees paid to the Trustees and
the Liquidity Providers, will be borne by parties other than the Certificate Owners. It is possible
that such fees and expenses will be treated as constructively received by the applicable Trust, in
which event a Certificate Owner of such Trust will be required to include in income and will be
entitled to deduct its pro rata share of such fees and expenses. If such Certificate Owner is an
individual, estate or trust, the deduction for such Certificate Owners share of such fees and
expenses will be allowed only to the extent that all of such Certificate Owners miscellaneous
itemized deductions, including such Certificate Owners share of such fees and expenses, exceed 2%
of such Certificate Owners adjusted gross income. In addition, in the case of Certificate Owners
who are individuals, certain otherwise allowable itemized deductions generally will be subject to
additional limitations on itemized deductions under the applicable provisions of the Code.
Sale, Exchange or Other Disposition of Certificates
A Certificate Owner that sells, exchanges or otherwise disposes of a Certificate generally
will recognize capital gain or loss (in the aggregate) equal to the difference between the amount
realized on such sale, exchange or other disposition (except to the extent attributable to accrued
interest, which will be taxable as interest income if not previously included in income, or to the
associated Escrow Receipt) and such Certificate Owners adjusted tax basis in the Equipment Notes
and any other property held by the applicable Trust (not including the tax basis attributable to
the associated Escrow Receipt). Any such gain or loss generally will be long-term capital gain or
loss if such Certificate was held for more than one year (except to the extent attributable to any
property held by the applicable Trust for one year or less). Any long-term capital gains with
respect to the Certificates generally are taxable to corporate taxpayers at the rates applicable to
ordinary income and to individual taxpayers at lower rates than the rates applicable to ordinary
income. There are limitations on deducting capital losses.
Upon a sale, exchange or other disposition of a Certificate, the Certificate Owner will also
recognize gain or loss equal to the difference between the amount realized allocable to the
associated Escrow Receipt (which evidences such Certificate Owners interest in the associated
Deposits) and the Certificate Owners adjusted tax basis in such Escrow Receipt. Any such gain may
be ordinary income, in whole or in part, as described above under Taxation of Certificate
Owners General. Any such gain or loss not so treated as ordinary generally would be short-term
capital gain or loss.
Trusts Classified as Partnerships
If a Trust were classified as a partnership (and not as a publicly traded partnership taxable
as a corporation) for U.S. federal income tax purposes, income or loss with respect to the assets
held by such Trust would be calculated at the trust level, but such Trust itself would not be
subject to U.S. federal income tax. A Certificate Owner of a Certificate issued by such Trust would
be required to report its share of such Trusts items of income and deduction on its tax return for
its taxable year within which such Trusts taxable year (which should be the calendar year) ends,
as well as such Certificate Owners income
S-112
from the associated Deposits. In the case of an original purchaser of a Certificate that is a
calendar year taxpayer, income and loss generally should be the same as it would be if the related
Trust were classified as a grantor trust, except that income or loss would be reported on an
accrual basis even if the Certificate Owner otherwise uses the cash method of accounting.
Certain U.S. Federal Income Tax Consequences to Non-U.S. Certificateholders
Subject to the discussion of backup withholding below, payments of principal, Make-Whole
Amount, if any, and interest on the Equipment Notes or the associated Deposits to, or on behalf of,
any Certificate Owner that is neither a U.S. Person nor an entity treated as a partnership for U.S.
federal income tax purposes (a Non-U.S. Certificateholder) generally will not be subject to U.S.
federal withholding tax, provided that, in the case of any amount treated as interest (including
OID, if applicable):
(i) such amount is not effectively connected with the conduct of a trade or business within
the United States by such Non-U.S. Certificateholder;
(ii) such Non-U.S. Certificateholder does not actually or constructively own 10% or more of
the total combined voting power of all classes of stock of American or the Depositary, as the case
may be, entitled to vote;
(iii) such Non-U.S. Certificateholder is not a controlled foreign corporation within the
meaning of the Code that is related to American or the Depositary, as the case may be;
(iv) such Non-U.S. Certificateholder is not a bank receiving interest pursuant to a loan
agreement entered into in the ordinary course of its trade or business; and
(v) the certification requirements described below are satisfied.
The certification requirements referred to in clause (v) above generally will be satisfied if
the Non-U.S. Certificateholder certifies, under penalties of perjury, that it is not a U.S. Person
and provides its name and address and certain other information to the applicable withholding agent
(generally on IRS Form W-8BEN or a suitable substitute form). U.S. Treasury regulations provide
additional rules for satisfying these certification requirements in the case of Certificates held
through one or more intermediaries or pass-through entities.
Subject to the discussion of backup withholding below, any gain (not including any amount
treated as interest or OID) realized by a
Non-U.S. Certificateholder upon the sale, exchange or
other disposition of a Certificate or the associated Escrow Receipt or with respect to any
associated Equipment Note or Deposit generally will not be subject to U.S. federal income or
withholding taxes if (i) such gain is not effectively connected with the conduct of a trade or
business within the United States by the Non-U.S. Certificateholder and (ii) in the case of an
individual Non-U.S. Certificateholder, such individual is not present in the United States for 183
days or more in the taxable year of the sale, exchange or other disposition.
Any interest (including OID, if applicable) on the Equipment Notes or the associated Deposits
or gain from the sale, exchange or other disposition of a Certificate or the associated Escrow
Receipt, the associated Equipment Notes or the associated Deposits generally will be subject to
regular U.S. federal income tax at graduated rates (and in certain cases a branch profits tax) if
it is effectively connected with the conduct of a trade or business within the United States by a
Non-U.S. Certificateholder, unless an applicable treaty provides an exemption. In lieu of providing
an IRS Form W-8BEN as described above, such Non-U.S. Certificateholder generally is required to
provide IRS Form
W-8ECI in order to claim an exemption from U.S. federal withholding tax with
respect to amounts treated as interest.
Prospective investors that are not U.S. Persons should consult their own tax advisors
regarding the income, estate and other tax consequences to them of the purchase, ownership and
disposition of the
S-113
Certificates and the associated Escrow Receipts under U.S. federal, state and
local, and any other relevant, law in light of their own particular circumstances. If any U.S.
federal or other tax is required to be withheld with respect to a Non-U.S. Certificateholder,
American will not be required to pay any additional amount to such Non-U.S. Certificateholder.
Information Reporting and Backup Withholding
In general, payments made on the Certificates or the associated Escrow Receipts, and proceeds
from the sale, exchange or other disposition of such Certificates and Escrow Receipts to or through
certain brokers, will be subject to information reporting requirements, unless the payee is a
corporation, tax-exempt organization or other person exempt from such reporting (and when required,
demonstrates that it is so exempt). Such payments and proceeds may also be subject to a backup
withholding tax unless the Certificate Owner complies with certain reporting requirements or an
exemption from such tax is otherwise applicable. Any such withheld amounts will be allowed as a
credit against the Certificate Owners U.S. federal income tax, and may entitle such Certificate
Owner to a refund, if the required information is furnished on a timely basis to the IRS. Penalties
may be imposed by the IRS on a Certificate Owner who is required to supply information but does not
do so in the proper manner.
The amount of interest (including OID, if applicable) paid on the Equipment Notes or the
associated Deposits to or on behalf of a Non-U.S. Certificateholder and the amount of U.S. federal
income tax, if any, withheld from such payments generally must be reported annually to the IRS and
such Non-U.S. Certificateholder.
S-114
CERTAIN DELAWARE TAXES
To the extent the following summary describes Delaware tax consequences relating to Class B
Certificates and the Class B Trust, it is based on the assumption that the Class B Certificates are
issued concurrently with the Class A Certificates on the terms and conditions described in this
prospectus supplement. If the Class B Certificates are not so issued, the following summary may not
be applicable to Class B Certificates and the Class B Trust, if and when Class B Certificates are
offered and issued.
The Trustee of each Trust is a national banking association headquartered in Delaware that
will act through its corporate trust office in Delaware. Richards, Layton & Finger, PA, special
Delaware counsel to the Trustees, has advised American that, in its opinion, under currently
applicable law, assuming that neither Trust will be taxable as a corporation for U.S. federal
income tax purposes, but, rather, that each will be classified for such purposes as a grantor trust
or as a partnership, (i) the Trusts will not be subject to any tax (including, without limitation,
net or gross income, tangible or intangible property, net worth, capital, franchise, or doing
business tax), fee or other governmental charge under the laws of the State of Delaware or any
political subdivision of such state and (ii) Certificate Owners that are not residents of or
otherwise subject to tax in Delaware will not be subject to any tax (including, without limitation,
net or gross income, tangible or intangible property, net worth, capital, franchise, or doing
business tax), fee or other governmental charge under the laws of the State of Delaware or any
political subdivision of such state as a result of purchasing, owning (including receiving payments
with respect to) or selling a Certificate. Neither the Trusts nor the Certificate Owners will be
indemnified for any state or local taxes imposed on them, and the imposition of any such taxes on a
Trust could result in a reduction in the amounts available for distribution to the Certificate
Owners of such Trust. In general, should a Certificate Owner or a Trust be subject to any state or
local tax that would not be imposed if such Trust were administered in a different jurisdiction in
the United States or if the Trustee were located in a different jurisdiction in the United States,
the Trustee will either relocate the administration of such Trust to such other jurisdiction or
resign and, in the event of such a resignation, a new Trustee in such other jurisdiction will be
appointed.
S-115
CERTAIN ERISA CONSIDERATIONS
To the extent the following summary describes ERISA considerations relating to Class B
Certificates and the Class B Trust, it is based on the assumption that the Class B Certificates are
issued concurrently with the Class A Certificates on the terms and conditions described in this
prospectus supplement. If the Class B Certificates are not so issued, the following summary may not
be applicable to Class B Certificates and the Class B Trust, if and when Class B Certificates
offered and issued.
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 foreign, 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 law which is substantially similar to the 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 Plans investment portfolio, as there are imposed on Plan
fiduciaries certain fiduciary requirements, including those of investment prudence and
diversification and the requirement that a Plans 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 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 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 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 Plans 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 Plans assets will include both the 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 Plans 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 materially similar provisions of
Similar Law unless a statutory or administrative exemption is applicable to the transaction. In
addition, an Escrow Receipt will be affixed to each Certificate and will evidence an interest in
the Deposits held in escrow by the Escrow Agent for the benefit of the related Certificateholders
pending the financing of the Aircraft. The Deposits will not constitute property of the Trusts.
Pending withdrawal of such
Deposits in accordance with the applicable Deposit Agreement and Escrow Agreement and with the
Note Purchase Agreement, the
S-116
Deposits may be deemed plan assets subject to the fiduciary
responsibility and prohibited transaction provisions of ERISA and Section 4975 of the Code.
Prohibited Transaction Exemptions
In addition, 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, AMR, the Underwriters, the Trustees, the Liquidity Providers, the
Loan Trustees, the Subordination Agent, the Escrow Agent, the Depositary, the Paying 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 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 senior Certificates 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 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 acquire 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 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 Courts 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 supplement and all of
which are subject to change or differing interpretations, which could apply retroactively.
S-117
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.
S-118
UNDERWRITING
Under the terms and subject to the conditions contained in the Underwriting Agreement,
dated , 2011 (the Underwriting Agreement), the Underwriters named below (the
Underwriters) have severally agreed with American to purchase from the Class A Trustee the
following aggregate face amounts of the Class A Certificates:
|
|
|
|
|
|
|
Face Amount of |
Underwriter |
|
Class A Certificates |
Morgan Stanley & Co. LLC |
|
|
$ |
|
Deutsche Bank Securities Inc. |
|
|
|
|
Goldman, Sachs & Co. |
|
|
|
|
Credit Suisse Securities (USA) LLC |
|
|
|
|
Citigroup Global Markets Inc. |
|
|
|
|
|
|
|
|
|
Total |
|
|
$725,694,000 |
|
|
|
|
|
|
The Underwriting Agreement provides that the obligations of the Underwriters are subject to
certain conditions precedent and that the Underwriters will be obligated to purchase all of the
Class A Certificates, if any are purchased. The Underwriting Agreement provides that, if an
Underwriter defaults on its purchase commitments, the purchase commitments of non-defaulting
Underwriters may be increased or the offering of Class A Certificates may be terminated. The
offering of the Class A Certificates by the Underwriters is subject to receipt and acceptance and
subject to the Underwriters right to reject any order in whole or in part.
The aggregate proceeds from the sale of the Class A Certificates will be $725,694,000.
American will pay the Underwriters a commission of $ . American estimates that its out of pocket
expenses for the offering of the Class A Certificates and, assuming the Class B Certificates are
issued concurrently with the Class A Certificates on the terms and conditions described in this
prospectus supplement, of the Class B Certificates will be approximately $2,300,000 (exclusive of
the ongoing costs of the Class A Liquidity Facility and (if applicable) the Class B Liquidity
Facility and certain other ongoing costs).
The Underwriters propose to offer the Class A Certificates to the public initially at the
public offering price on the cover page of this prospectus supplement and to selling group members
at that price less the concession set forth below. The Underwriters and selling group members may
allow a discount to other broker/dealers set forth below. After the initial public offering, the
public offering price and concession and discount may be changed by the Underwriters.
|
|
|
|
|
|
|
|
|
|
|
Concession to Selling Group |
|
Discount to |
Pass Through Certificates |
|
Members |
|
Brokers/Dealers |
Class A
|
|
|
% |
|
|
|
% |
|
American has agreed to reimburse the several Underwriters for certain expenses and has agreed
to indemnify the several Underwriters against certain liabilities, including liabilities under the
Securities Act, or contribute to payments which the several Underwriters may be required to make in
respect thereof.
If American elects to offer Class B Certificates pursuant to this prospectus supplement
through the Underwriters, American would expect to enter into an underwriting agreement with the
Underwriters having terms substantially similar to the terms of the Underwriting Agreement. In such
event, American would provide the underwriting commission, the concession to selling group members
(if any) and the discount to brokers/dealers (if any) in a company free writing prospectus.
American reserves the right to offer Class B Certificates, if it does so at all, by means other
than this prospectus supplement.
The Class A Certificates are a new issue of securities with no established trading market.
Neither American nor any Trust intends to apply for listing of such Certificates on any securities
exchange. American has been advised by one or more of the Underwriters that they presently intend
to make a market
S-119
in such Certificates, as permitted by applicable laws and regulations. No Underwriter is
obligated, however, to make a market in such Certificates, and any such market-making may be
discontinued at any time without notice, at the sole discretion of such Underwriter. American
expects that the same will be true for any issuance of Class B Certificates. Accordingly, no
assurance can be given as to the liquidity of, or trading markets for, the Class A Certificates or,
if issued, the Class B Certificates. See Risk Factors Risk Factors Relating to the Certificates
and the Offering Because there is no current market for the Certificates and the Class B
Certificates are subject to transfer restrictions, holders of Certificates may have a limited
ability to resell Certificates.
The Underwriters and their respective affiliates are full service financial institutions
engaged in various activities, which may include securities trading, commercial and investment
banking, financial advisory, investment management, investment research, principal investment,
hedging, financing and brokerage activities. From time to time in the ordinary course of their
respective businesses, the Underwriters and certain of their affiliates have engaged, and in the
future may engage in, investment and commercial banking or other transactions with American and its
affiliates, including the provision of certain advisory services and the making of loans to
American and its affiliates and serving as counterparties to certain hedging arrangements,
including fuel and interest rate hedging arrangements. The Underwriters and their affiliates have
received, and in the future may receive, customary fees and commissions for these transactions.
American and its affiliates also purchase fuel from affiliates of Morgan Stanley & Co. LLC at
prevailing market and negotiated prices. In addition, Morgan Stanley Bank, N.A., an affiliate of
Morgan Stanley & Co. LLC, will serve as the initial Liquidity Provider for the Class A Liquidity
Facility and, if Class B Certificates are issued concurrently with the Class A Certificates on the
terms and conditions described in this prospectus supplement, the Class B Liquidity Facility, and
Dr. Judith Rodin, a member of the board of directors of Citigroup, Inc., an affiliate of Citigroup
Global Markets Inc., is a member of the board of directors of American and AMR.
In the ordinary course of their various business activities, the Underwriters and their
respective affiliates may make or hold a broad array of investments and actively trade debt and
equity securities (or related derivative securities) and financial instruments (including bank
loans) for their own account and for the accounts of their customers, and such investment and
securities activities may involve securities and/or instruments of American or its affiliates. The
Underwriters and their respective affiliates may also make investment recommendations and/or
publish or express independent research views in respect of such securities or instruments and may
at any time hold, or recommend to clients that they acquire, long and/or short positions in such
securities and instruments.
It is expected that delivery of the Class A Certificates will be made against payment therefor
on or about the date specified on the cover page of this prospectus supplement, which will be the
th business day following the date of pricing of the Class A Certificates (such settlement cycle
being referred to as
T+ ). Under Rule 15c6-1 of the SEC under the Exchange Act, trades in the secondary market
generally are required to settle in three business days, unless the parties to any such trade
expressly agree otherwise. Accordingly, purchasers who wish to trade the Certificates on any day
prior to the third business day before the date of initial delivery of the Certificates will be
required, by virtue of the fact that the Certificates initially will settle on a delayed basis, to
specify an alternate settlement cycle at the time of any such trade to prevent a failed settlement
and should consult their own advisor.
The Underwriters may engage in over-allotment, stabilizing transactions, syndicate covering
transactions, and penalty bids in accordance with Regulation M under the Exchange Act with respect
to the Class A Certificates and, if American elects to offer Class B Certificates pursuant to this
prospectus supplement through the Underwriters, the Class B Certificates.
|
|
|
Over-allotment involves syndicate sales in excess of the offering size, which creates a
syndicate short position. |
|
|
|
|
Stabilizing transactions permit bids to purchase the underlying security so long as the
stabilizing bids do not exceed a specified maximum. |
S-120
|
|
|
Syndicate covering transactions involve purchases of the Class A Certificates (and
Class B Certificates) in the open market after the distribution has been completed in
order to cover syndicate short positions. |
|
|
|
|
Penalty bids permit the Underwriters to reclaim a selling concession from a syndicate
member when the Class A Certificates (and Class B Certificates) originally sold by such
syndicate member are purchased in a stabilizing transaction or a syndicate covering
transaction to cover syndicate short positions. |
Such over-allotment, stabilizing transactions, syndicate covering transactions, and penalty
bids may cause the price of the Class A Certificates (and Class B Certificates) to be higher than
it would otherwise be in the absence of such transactions. None of American nor any Underwriter
makes any representation or prediction as to the direction or magnitude of any effect that such
transactions may have on the price of the Class A Certificates (and Class B Certificates). These
transactions, if commenced, may be discontinued at any time. These transactions may be effected in
the over-the-counter market or otherwise.
Selling Restrictions
This prospectus supplement and the accompanying prospectus do not constitute an offer of, or a
solicitation of an offer by or on behalf of us or the Underwriters to subscribe for or purchase,
any of the Class A Certificates or any Class B Certificates in any jurisdiction to or from any
person to whom or from whom it is unlawful to make such an offer or solicitation in that
jurisdiction. The distribution of this prospectus supplement and the accompanying prospectus and
the offering of the Class A Certificates or any Class B Certificates in certain jurisdictions may
be restricted by law.
We require persons into whose possession this prospectus supplement and the accompanying
prospectus come to observe the following restrictions.
European Economic Area
In relation to each Member State of the European Economic Area which has implemented the
Prospectus Directive (each, a Relevant Member State), each Underwriter has represented and agreed
that with effect from and including the date on which the Prospectus Directive is implemented in
that Relevant Member State (the Relevant Implementation Date) it has not made and will not make
an offer of Certificates which are the subject of an offering contemplated by this prospectus
supplement to the public in that Relevant Member State other than:
(a) to any legal entity which is a qualified investor as defined in the Prospectus Directive;
(b) to fewer than 100 or, if the Relevant Member State has implemented the relevant provisions
of the 2010 PD Amending Directive, 150, natural or legal persons (other than qualified investors as
defined in the Prospectus Directive), as permitted under the Prospectus Directive, subject to
obtaining the prior consent of the relevant dealer or dealers nominated by the issuer for any such
offer; or
(c) in any other circumstances falling within Article 3(2) of the Prospectus Directive,
provided that no such offer of Certificates shall require the issuer or any Underwriter to
publish a prospectus pursuant to Article 3 of the Prospectus Directive or supplement a
prospectus pursuant to Article 16 of the Prospectus Directive.
For the purposes of this provision, the expression an offer of Certificates to the public in
relation to any Certificates in any Relevant Member State means the communication in any form and
by any means of sufficient information on the terms of the offer and the Certificates to be offered
so as to enable an investor to decide to purchase or subscribe the Certificates, as the same may be
varied in that Relevant Member
State by any measure implementing the Prospectus Directive in that Relevant Member State, the
expression
S-121
Prospectus Directive means Directive 2003/71/EC (and amendments thereto, including the
2010 PD Amending Directive, to the extent implemented in the Relevant Member State) and includes
any relevant implementing measure in each Relevant Member State and the expression 2010 PD
Amending Directive means Directive 2010/73/EU.
United Kingdom
Each Underwriter has represented and agreed that:
(a) it has only communicated or caused to be communicated and will only communicate or cause
to be communicated an invitation or inducement to engage in investment activity (within the meaning
of Section 21 of the Financial Services Market Act 2000 (FSMA)) received by it in connection with
the issue or sale of the Certificates in circumstances in which Section 21(1) of the FSMA does not
apply to American or AMR; and
(b) it has complied and will comply with all applicable provisions of the FSMA with respect to
anything done by it in relation to the Certificates in, from or otherwise involving the United
Kingdom.
Hong Kong
The Certificates may not be offered or sold by means of any document other than (i) in
circumstances which do not constitute an offer to the public within the meaning of the Companies
Ordinance (Cap.32, Laws of Hong Kong), or (ii) to professional investors within the meaning of
the Securities and Futures Ordinance (Cap.571, Laws of Hong Kong) and any rules made thereunder, or
(iii) in other circumstances which do not result in the document being a prospectus within the
meaning of the Companies Ordinance (Cap.32, Laws of Hong Kong), and no advertisement, invitation or
document relating to the Certificates may be issued or may be in the possession of any person for
the purpose of issue (in each case whether in Hong Kong or elsewhere), which is directed at, or the
contents of which are likely to be accessed or read by, the public in Hong Kong (except if
permitted to do so under the laws of Hong Kong) other than with respect to Certificates which are
or are intended to be disposed of only to persons outside Hong Kong or only to professional
investors within the meaning of the Securities and Futures Ordinance (Cap.571, Laws of Hong Kong)
and any rules made thereunder.
Singapore
Neither this prospectus supplement nor the accompanying prospectus has been registered as a
prospectus with the Monetary Authority of Singapore. Accordingly, none of this prospectus
supplement, the accompanying prospectus and any other document or material in connection with the
offer or sale, or invitation for subscription or purchase, of the Certificates may be circulated or
distributed, or may the Certificates be offered or sold, or be made the subject of an invitation
for subscription or purchase, whether directly or indirectly, to persons in Singapore other than
(i) to an institutional investor under Section 274 of the Securities and Futures Act, Chapter 289
of Singapore (the SFA), (ii) to a relevant person, or any person pursuant to Section 275(1A), and
in accordance with the conditions, specified in Section 275 of the SFA or (iii) otherwise pursuant
to, and in accordance with the conditions of, any other applicable provision of the SFA.
Where the Certificates are subscribed or purchased under Section 275 by a relevant person
which is: (a) a corporation (which is not an accredited investor) the sole business of which is to
hold investments and the entire share capital of which is owned by one or more individuals, each of
whom is an accredited investor; or (b) a trust (where the trustee is not an accredited investor)
whose sole purpose is to hold investments and each beneficiary is an accredited investor,
Certificates, debentures and units of Certificates and debentures of that corporation or the
beneficiaries rights and interest in that trust shall not be transferable for 6 months after that
corporation or that trust has acquired the Certificates under Section 275 except: (1) to an
institutional investor under Section 274 of the SFA or to a relevant person, or any person
S-122
pursuant to Section 275(1A), and in accordance with the conditions, specified in Section 275
of the SFA; (2) where no consideration is given for the transfer; or (3) by operation of law.
Japan
The securities have not been and will not be registered under the Financial Instruments and
Exchange Law of Japan (the Financial Instruments and Exchange Law) and each Underwriter has
agreed that it will not offer or sell any securities, directly or indirectly, in Japan or to, or
for the benefit of, any resident of Japan (which term as used herein means any person resident in
Japan, including any corporation or other entity organized under the laws of Japan), or to others
for re-offering or resale, directly or indirectly, in Japan or to a resident of Japan, except
pursuant to an exemption from the registration requirements of, and otherwise in compliance with,
the Financial Instruments and Exchange Law and any other applicable laws, regulations and
ministerial guidelines of Japan.
S-123
VALIDITY OF THE CERTIFICATES
The validity of the Class A Certificates and, if Class B Certificates are issued concurrently
with the Class A Certificates on the terms and conditions described in this prospectus supplement,
the validity of such Class B Certificates, is being passed upon for American by Debevoise &
Plimpton LLP, New York, New York and for the Underwriters by Shearman & Sterling LLP, New York, New
York. The respective counsel for American and the Underwriters will rely on the opinion of Shipman
& Goodwin LLP, Hartford, Connecticut, counsel to U.S. Bank Trust National Association, as to
certain matters relating to the authorization, execution, and delivery of the Basic Agreement, any
applicable Trust Supplement and the Certificates, and the valid and binding effect thereof, and on
the opinion of Gary F. Kennedy, Senior Vice President, General Counsel and Chief Compliance Officer
of American and of AMR, as to certain matters relating to the authorization, execution, and
delivery of, as the case may be, the Basic Agreement and any applicable Trust Supplement by
American or AMR, as the case may be.
EXPERTS
The consolidated financial statements of AMR appearing in AMRs Annual Report (Form 10-K) for
the year ended December 31, 2010 (including schedule appearing therein), and the consolidated
financial statements of American appearing in Americans Annual Report (Form 10-K) for the year
ended December 31, 2010 (including schedule appearing therein) 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. Such consolidated financial statements are
incorporated herein by reference in reliance upon such reports given on the authority of such 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.
WHERE YOU CAN FIND MORE INFORMATION
We and AMR file annual, quarterly and current reports, proxy statements (in the case of AMR
only) and other information with the SEC. You may read and copy this information at the SECs
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 SECs Internet site at http://www.sec.gov, which contains reports,
proxy and information statements, and other information regarding issuers that file electronically.
This prospectus supplement is part of a registration statement that we have filed with the SEC
relating to the securities to be offered. This prospectus supplement 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 supplement makes pertaining to the content 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 SECs Public Reference Room or through its Internet site.
We incorporate by reference in this prospectus supplement certain documents that we or AMR
files 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
supplement, even though it is not repeated in this prospectus supplement; and |
S-124
|
|
|
information that we and AMR file later with the SEC will automatically update and
supersede this prospectus supplement. |
The following documents listed below that we and AMR have previously filed with the SEC
(Commission File Numbers 001-02691 and 001-08400, respectively) are incorporated by reference
(other than reports or portions thereof furnished under Items 2.02 or 7.01 of Form 8-K):
|
|
|
Filing |
|
Date Filed |
Annual Reports on Form 10-K of American and AMR for
the year ended December 31, 2010
|
|
February 16, 2011 |
|
|
|
Quarterly Reports on Form 10-Q of American and AMR
for the quarter ended March 31, 2011 and June 30,
2011
|
|
April 20, 2011
July 20, 2011 |
|
|
|
Current Reports on Form 8-K and 8-K/A of American
|
|
January 5, 2011 |
|
|
January 21, 2011 |
|
|
January 25, 2011 |
|
|
February 4, 2011 |
|
|
March 3, 2011 |
|
|
March 7, 2011 |
|
|
March 9, 2011 |
|
|
March 15, 2011 |
|
|
March 22, 2011 |
|
|
March 25, 2011 |
|
|
April 5, 2011 |
|
|
May 4, 2011 |
|
|
May 20, 2011 |
|
|
June 6, 2011 |
|
|
June 24, 2011 |
|
|
July 6, 2011 |
|
|
July 21, 2011 |
|
|
July 25, 2011 |
|
|
August 3, 2011 |
|
|
August 11, 2011 |
|
|
August 30, 2011 |
|
|
September 2, 2011 |
|
|
September 6, 2011 |
|
|
September 21, 2011 |
|
|
September 27, 2011 |
|
|
|
Current Reports on Form 8-K of AMR
|
|
January 5, 2011 |
|
|
January 20, 2011 |
|
|
January 21, 2011 |
|
|
January 25, 2011 |
|
|
February 4, 2011 |
|
|
March 3, 2011 |
|
|
March 7, 2011 |
|
|
March 9, 2011 |
|
|
March 15, 2011 |
|
|
March 22, 2011 |
|
|
March 25, 2011 |
|
|
April 5, 2011 |
|
|
May 4, 2011 |
|
|
May 20, 2011 |
|
|
June 6, 2011 |
S-125
|
|
|
|
|
June 24, 2011 |
|
|
July 6, 2011 |
|
|
July 21, 2011 |
|
|
July 25, 2011 |
|
|
August 3, 2011 |
|
|
August 11, 2011 |
|
|
August 30, 2011 |
|
|
September 2, 2011 |
|
|
September 6, 2011 |
|
|
September 21, 2011 |
All documents filed by us and AMR under Section 13(a), 13(c), 14 or 15(d) of 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 supplement and prior to the termination of the offering of the securities
shall also be deemed to be incorporated by reference in this prospectus supplement.
You can obtain any of the filings incorporated by reference in this prospectus supplement
through us or from the SEC through the SECs 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 supplement 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 AMR Corporation, 4333 Amon Carter Blvd., MD 5651, Fort Worth,
Texas 76155, Attention: Investor Relations (Telephone: (817) 967-2970).
S-126
APPENDIX I
INDEX OF DEFINED TERMS
The following is an index showing the page in this prospectus supplement where certain defined
terms appear.
|
|
|
|
|
2001-2 Aircraft |
|
|
S-3 |
|
2001-2 EETC |
|
|
S-40 |
|
2001-2 Indentures |
|
|
S-40 |
|
60-Day Period |
|
|
S-51 |
|
Actual Disposition Event |
|
|
S-86 |
|
Additional Certificates |
|
|
S-108 |
|
Additional Equipment Notes |
|
|
S-108 |
|
Additional Holder Buyout Right |
|
|
S-51 |
|
Additional Trust |
|
|
S-108 |
|
Adjusted Interest |
|
|
S-108 |
|
Administration Expenses |
|
|
S-83 |
|
Airbus |
|
|
S-18 |
|
Airbus Agreements |
|
|
S-18 |
|
Aircraft |
|
|
S-3 |
|
Airframe |
|
|
S-89 |
|
AISI |
|
|
S-4 |
|
American Bankruptcy Event |
|
|
S-81 |
|
American Eagle carriers |
|
|
S-1 |
|
AmericanConnection carrier |
|
|
S-1 |
|
AMR |
|
|
iv |
|
AMR Eagle |
|
|
S-1 |
|
APA |
|
|
S-32 |
|
APFA |
|
|
S-32 |
|
Applicable Fraction |
|
|
S-84 |
|
Appraisal |
|
|
S-82 |
|
Appraised Current Market Value |
|
|
S-82 |
|
Appraisers |
|
|
S-4 |
|
Assumed Aircraft Value |
|
|
S-97 |
|
Assumed Amortization Schedule |
|
|
S-46 |
|
ATC |
|
|
S-30 |
|
Available seat miles |
|
|
S-23 |
|
Average Life Date |
|
|
S-96 |
|
Bank |
|
|
S-68 |
|
Bankruptcy Code |
|
|
S-16 |
|
Base Rate |
|
|
S-76 |
|
Basic Agreement |
|
|
S-41 |
|
BK |
|
|
S-4 |
|
BNMC |
|
|
S-68 |
|
Boeing |
|
|
S-18 |
|
Boeing Agreements |
|
|
S-18 |
|
Business Day |
|
|
S-46 |
|
Cape Town Treaty |
|
|
S-103 |
|
Cargo ton miles |
|
|
S-23 |
|
Cash Collateral Account |
|
|
S-73 |
|
Cede |
|
|
S-48 |
|
Certificate Account |
|
|
S-45 |
|
Certificate Buyout Event |
|
|
S-51 |
|
Certificate Owner |
|
|
S-61 |
|
Certificate Owners |
|
|
S-61 |
|
|
|
|
|
|
Certificateholders |
|
|
S-41 |
|
Certificates |
|
|
S-41 |
|
citizen of the United States |
|
|
S-52 |
|
Class A Certificateholders |
|
|
S-41 |
|
Class A Certificates |
|
|
S-41 |
|
Class A Deposits |
|
|
S-65 |
|
Class A Liquidity Facility |
|
|
S-72 |
|
Class A Liquidity Provider |
|
|
S-72 |
|
Class A Trust |
|
|
S-41 |
|
Class A Trustee |
|
|
S-41 |
|
Class B Adjusted Interest |
|
|
S-85 |
|
Class B Buyout Right |
|
|
S-50 |
|
Class B Certificateholders |
|
|
S-41 |
|
Class B Certificates |
|
|
S-41 |
|
Class B Deposits |
|
|
S-65 |
|
Class B Liquidity Facility |
|
|
S-72 |
|
Class B Liquidity Provider |
|
|
S-72 |
|
Class B Trust |
|
|
S-41 |
|
Class B Trustee |
|
|
S-41 |
|
Class Exemptions |
|
|
S-117 |
|
Code |
|
|
S-111 |
|
Collateral |
|
|
S-44 |
|
Company |
|
|
iv |
|
company free writing prospectus |
|
|
i |
|
Controlling Party |
|
|
S-79 |
|
Current Distribution Date |
|
|
S-84 |
|
Deemed Disposition Event |
|
|
S-86 |
|
Defaulted Operative Indenture |
|
|
S-94 |
|
Definitive Certificates |
|
|
S-62 |
|
Delivery Period Event of Loss |
|
|
S-66 |
|
Delivery Period Termination Date |
|
|
S-91 |
|
Deposit |
|
|
S-65 |
|
Deposit Agreement |
|
|
S-65 |
|
Depositary |
|
|
S-68 |
|
Depositary Threshold Rating |
|
|
S-67 |
|
Depreciation Assumption |
|
|
S-97 |
|
Distribution Date |
|
|
S-43 |
|
Dodd Frank Act |
|
|
S-39 |
|
Downgrade Drawing |
|
|
S-73 |
|
Drawing |
|
|
S-76 |
|
DTC |
|
|
S-48 |
|
DTC Participants |
|
|
S-60 |
|
DTC Rules |
|
|
S-61 |
|
Eagle |
|
|
S-19 |
|
Eligible B Pool Balance |
|
|
S-85 |
|
Encumbered Aircraft |
|
|
S-3 |
|
Engine |
|
|
S-89 |
|
Equipment Note Special Payment |
|
|
S-83 |
|
Equipment Notes |
|
|
S-92 |
|
I-1
|
|
|
|
|
ERISA |
|
|
S-116 |
|
ERISA Plan |
|
|
S-116 |
|
Escrow Agent |
|
|
S-69 |
|
Escrow Agreements |
|
|
S-69 |
|
Escrow Receipts |
|
|
S-69 |
|
ETOPS |
|
|
S-89 |
|
ETS |
|
|
S-30 |
|
Event of Loss |
|
|
S-106 |
|
Excess Liquidity Obligations |
|
|
S-81 |
|
Exchange Act |
|
|
v |
|
Executive |
|
|
S-19 |
|
Existing Financings |
|
|
S-40 |
|
Expected Distributions |
|
|
S-84 |
|
FAA |
|
|
S-102 |
|
Final Distributions |
|
|
S-80 |
|
Final Drawing |
|
|
S-75 |
|
Final Legal Distribution Date |
|
|
S-44 |
|
Final Maturity Date |
|
|
S-94 |
|
Final Termination Notice |
|
|
S-77 |
|
Financial Instruments and Exchange Law |
|
|
S-123 |
|
firm Current Generation Airbus Aircraft |
|
|
S-18 |
|
firm NEO Airbus Aircraft |
|
|
S-18 |
|
firm NG Aircraft |
|
|
S-18 |
|
FSMA |
|
|
S-122 |
|
GDSs |
|
|
S-20 |
|
General Account Regulations |
|
|
S-117 |
|
Global Certificate |
|
|
S-60 |
|
H.15(519) |
|
|
S-95 |
|
ICAO |
|
|
S-31 |
|
Indenture |
|
|
S-92 |
|
Indenture Events of Default |
|
|
S-98 |
|
Indenture Form |
|
|
S-58 |
|
Indirect Participants |
|
|
S-60 |
|
Intercreditor Agreement |
|
|
S-79 |
|
Interest Drawings |
|
|
S-72 |
|
Interim Restructuring Arrangement |
|
|
S-82 |
|
Investment Company Act |
|
|
S-39 |
|
IRS |
|
|
S-110 |
|
Issuance Date |
|
|
S-46 |
|
Jet Aircraft |
|
|
S-19 |
|
Labor Agreements |
|
|
S-32 |
|
LIBOR |
|
|
S-76 |
|
Liquidity Event of Default |
|
|
S-77 |
|
Liquidity Expenses |
|
|
S-84 |
|
Liquidity Facilities |
|
|
S-72 |
|
Liquidity Obligations |
|
|
S-84 |
|
Liquidity Providers |
|
|
S-72 |
|
Liquidity Threshold Rating |
|
|
S-74 |
|
Loan Amount |
|
|
S-104 |
|
Loan Trustee |
|
|
S-92 |
|
Long-Term Rating |
|
|
S-74 |
|
LTVs |
|
|
S-5, S-97 |
|
Make-Whole Amount |
|
|
S-95 |
|
Make-Whole Spread |
|
|
S-95 |
|
Maximum Available Commitment |
|
|
S-72 |
|
Maximum Commitment |
|
|
S-73 |
|
|
|
|
|
|
MBA |
|
|
S-4 |
|
Minimum Sale Price |
|
|
S-81 |
|
Moodys |
|
|
S-67 |
|
Mortgage Convention |
|
|
S-103 |
|
Mortgage Financings |
|
|
S-40 |
|
Mortgaged Aircraft |
|
|
S-3 |
|
most recent H.15(519) |
|
|
S-95 |
|
NMB |
|
|
S-32 |
|
Non-Extension Drawing |
|
|
S-75 |
|
Non-Extension Notice |
|
|
S-75 |
|
Non-U.S. Certificateholder |
|
|
S-113 |
|
Note Purchase Agreement |
|
|
S-57 |
|
Note Target Price |
|
|
S-81 |
|
Noteholder |
|
|
S-93 |
|
OID |
|
|
S-111 |
|
Other Assets |
|
|
S-19 |
|
Outside Termination Date |
|
|
S-66 |
|
Parent Guarantee |
|
|
S-9 |
|
Participation Agreement |
|
|
S-92 |
|
Participation Agreement Form |
|
|
S-58 |
|
Pass Through Trust Agreements |
|
|
S-41 |
|
Passenger load factor |
|
|
S-23 |
|
Passenger revenue yield per passenger mile |
|
|
S-23 |
|
Paying Agent |
|
|
S-69 |
|
Paying Agent Account |
|
|
S-45 |
|
Performing Equipment Note |
|
|
S-73 |
|
Permitted Investments |
|
|
S-49 |
|
Plan |
|
|
S-116 |
|
Plan Asset Regulation |
|
|
S-116 |
|
Pool Balance |
|
|
S-46 |
|
Pool Factor |
|
|
S-46 |
|
Post Default Appraisals |
|
|
S-82 |
|
PTC Event of Default |
|
|
S-51 |
|
PTCE |
|
|
S-117 |
|
Purchase Agreement |
|
|
S-19 |
|
QIBs |
|
|
S-39 |
|
Rate Determination Notice |
|
|
S-76 |
|
Rating Agencies |
|
|
S-67 |
|
Receiptholder |
|
|
S-69 |
|
Re-Engined NG Aircraft |
|
|
S-18 |
|
Refinancing Certificates |
|
|
S-109 |
|
Refinancing Equipment Notes |
|
|
S-109 |
|
Refinancing Trust |
|
|
S-109 |
|
Regular Distribution Dates |
|
|
S-43 |
|
Related Equipment Notes |
|
|
S-94 |
|
Relevant Implementation Date |
|
|
S-121 |
|
Relevant Member State |
|
|
S-121 |
|
Remaining Weighted Average Life |
|
|
S-96 |
|
Replacement Depositary |
|
|
S-67 |
|
Replacement Facility |
|
|
S-74 |
|
Required Amount |
|
|
S-72 |
|
Required Terms |
|
|
S-58 |
|
Restructuring Arrangement |
|
|
S-82 |
|
Revenue passenger miles |
|
|
S-23 |
|
RLA |
|
|
S-32 |
|
SARS |
|
|
S-32 |
|
I-2
|
|
|
|
|
Scheduled Payments |
|
|
S-44 |
|
SEC |
|
|
vi |
|
Section 1110 |
|
|
S-16 |
|
Section 1110 Period |
|
|
S-73 |
|
Securities Act |
|
|
v |
|
Series A Equipment Notes |
|
|
S-92 |
|
Series B Equipment Notes |
|
|
S-92 |
|
SFA |
|
|
S-122 |
|
Short-Term Rating |
|
|
S-74 |
|
Similar Law |
|
|
S-116 |
|
Special Distribution Date |
|
|
S-44, S-45 |
|
Special Payment |
|
|
S-44, S-45 |
|
Special Payments Account |
|
|
S-45 |
|
Special Termination Drawing |
|
|
S-75 |
|
Special Termination Notice |
|
|
S-77 |
|
Standard & Poors |
|
|
S-67 |
|
Stated Interest Rate |
|
|
S-43 |
|
|
|
|
|
|
Subordination Agent |
|
|
S-79 |
|
Termination Notice |
|
|
S-77 |
|
Terrorist Attacks |
|
|
S-25 |
|
Transportation Code |
|
|
S-52 |
|
Treasury Yield |
|
|
S-95 |
|
Triggering Event |
|
|
S-44 |
|
Trust Indenture Act |
|
|
S-54 |
|
Trust Property |
|
|
S-41 |
|
Trust Supplement |
|
|
S-41 |
|
Trustees |
|
|
S-41 |
|
Trusts |
|
|
S-41 |
|
TWU |
|
|
S-32 |
|
U.S. Person |
|
|
S-110 |
|
Underwriters |
|
|
S-119 |
|
Underwriting Agreement |
|
|
S-119 |
|
Unencumbered Aircraft |
|
|
S-3 |
|
I-3
APPENDIX II
APPRAISAL LETTERS
Mr. James Hall
Principal
American Airlines
4333 Amon Carter Blvd.
MD 5662
Fort Worth, TX 76155
Sight Unseen Half Life and Adjusted Base Value
43 Aircraft
AISI File No. A1S058BVO-2
Report Date: 25 August 2011
Values as of: 08 August 2011
Headquarters,
26072 Merit Circle, Suite 123, Laguna Hills, CA 92653
TEL: 949-582-8888 FAX: 949-582-8887 EMAIL: mail@AISI.aero
25 August 2011
Mr. James Hall
Principal
American Airlines
4333 Amon Carter Blvd., MD 5662
Fort Worth, TX 76155
|
|
|
Subject:
|
|
Sight Unseen Half Life and Adjusted Base Value for a Fleet of 43 Aircraft |
|
|
|
|
|
AISI File number: A1S058BVO-2 |
|
|
|
Ref:
|
|
(a) Email messages AAL to AISI, 08 24 August 2011 |
|
|
(b) AAL Technical Specifications |
Dear Mr. Hall:
Aircraft Information Services, Inc. (AISI) has been requested to offer our opinion of the 08 August
2011 sight unseen half life and maintenance condition adjusted base value as of 08 August 2011 for
a portfolio of 43 Aircraft as identified and defined in Table I herein and in references (a) and
(b) above (the Aircraft).
1. 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 real 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 01 January 1994. AISI is a member of that organization and
employs an ISTAT Senior Certified 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.
Headquarters,
26072 Merit Circle, Suite 123, Laguna Hills, CA 92653
TEL: 949-582-8888 FAX: 949-582-8887 EMAIL: mail@AISI.aero
|
|
|
25 August 2011
AISI File No.
A1S058BVO-2
Page - 2 -
|
|
|
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. 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 real 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 real 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.
|
|
|
25 August 2011
AISI File No. A1S058BVO-2
Page - 3 -
|
|
|
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 than 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.
Valuations
Adjustments from half life have been applied based on the current maintenance status of the
Aircraft as indicated to AISI by the client in the above reference (a) and (b) data 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 condition is
assumed.
All hours and cycle information provided for all Aircraft airframes, gear, and engines was as of 08
August 2011 and as the as of date of this appraisal is also 08 August 2011 no adjustment for
utilization after 08 August 2011 was required.
It is our considered opinion that the 08 August 2011 sight unseen half life and adjusted base
values of the Aircraft are as follows in Table I subject to the assumptions, definitions, and
disclaimers herein.
|
|
|
25 August 2011
AISI File No. A1S058BVO-2
Page - 4 -
|
|
|
Table I
Values as of 08 August 2011 in August 2011 U.S. Dollars in Millions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Half Life |
|
|
|
Adjusted |
|
|
|
No |
|
|
Type |
|
|
MSN |
|
|
|
RN |
|
|
|
DOM |
|
|
|
Engine |
|
|
|
MTOW |
|
|
|
Base Value |
|
|
|
Base Value |
|
|
|
1 |
|
|
B737-800 |
|
|
|
29503 |
|
|
|
|
N901AN |
|
|
|
Feb-99 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
20.62 |
|
|
|
|
18.41 |
|
|
|
2 |
|
|
B737-800 |
|
|
|
29507 |
|
|
|
|
N905AN |
|
|
|
M ar-99 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
20.62 |
|
|
|
|
19.08 |
|
|
|
3 |
|
|
B737-800 |
|
|
|
29508 |
|
|
|
|
N906AN |
|
|
|
Apr-99 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
20.62 |
|
|
|
|
19.91 |
|
|
|
4 |
|
|
B737-800 |
|
|
|
29509 |
|
|
|
|
N907AN |
|
|
|
Apr-99 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
20.62 |
|
|
|
|
18.31 |
|
|
|
5 |
|
|
B737-800 |
|
|
|
29514 |
|
|
|
|
N913AN |
|
|
|
Jun-99 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
20.62 |
|
|
|
|
19.40 |
|
|
|
6 |
|
|
B737-800 |
|
|
|
29521 |
|
|
|
|
N920AN |
|
|
|
Oct-99 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
20.62 |
|
|
|
|
20.63 |
|
|
|
7 |
|
|
B737-800 |
|
|
|
29522 |
|
|
|
|
N921AN |
|
|
|
Oct-99 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
20.62 |
|
|
|
|
18.11 |
|
|
|
8 |
|
|
B737-800 |
|
|
|
29523 |
|
|
|
|
N922AN |
|
|
|
Oct-99 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
20.62 |
|
|
|
|
20.18 |
|
|
|
9 |
|
|
B737-800 |
|
|
|
29524 |
|
|
|
|
N923AN |
|
|
|
Nov-99 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
20.62 |
|
|
|
|
18.62 |
|
|
|
10 |
|
|
B737-800 |
|
|
|
29527 |
|
|
|
|
N926AN |
|
|
|
Jan-00 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
21.95 |
|
|
|
|
20.73 |
|
|
|
11 |
|
|
B737-800 |
|
|
|
29541 |
|
|
|
|
N957AN |
|
|
|
M ar-01 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
23.50 |
|
|
|
|
21.11 |
|
|
|
12 |
|
|
B737-800 |
|
|
|
29544 |
|
|
|
|
N965AN |
|
|
|
Jun-01 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
23.50 |
|
|
|
|
21.35 |
|
|
|
13 |
|
|
B737-800 |
|
|
|
30094 |
|
|
|
|
N966AN |
|
|
|
Jun-01 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
23.50 |
|
|
|
|
21.10 |
|
|
|
14 |
|
|
B737-800 |
|
|
|
30095 |
|
|
|
|
N968AN |
|
|
|
Jul-01 |
|
|
CFM 56-7B26 |
|
|
|
174,200 |
|
|
|
|
23.50 |
|
|
|
|
22.44 |
|
|
|
15 |
|
|
B737-800 |
|
|
|
29569 |
|
|
|
|
N981AN |
|
|
|
Apr-09 |
|
|
CFM 56-7B26/3 |
|
|
|
174,200 |
|
|
|
|
43.89 |
|
|
|
|
47.13 |
|
|
|
16 |
|
|
B737-800 |
|
|
|
29570 |
|
|
|
|
N983AN |
|
|
|
May-09 |
|
|
CFM 56-7B26/3 |
|
|
|
174,200 |
|
|
|
|
43.89 |
|
|
|
|
47.27 |
|
|
|
17 |
|
|
B757-200 |
|
|
|
29593 |
|
|
|
|
N183AN |
|
|
|
Apr-99 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
16.88 |
|
|
|
|
18.17 |
|
|
|
18 |
|
|
B757-200 |
|
|
|
29594 |
|
|
|
|
N184AN |
|
|
|
May-99 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
16.88 |
|
|
|
|
20.03 |
|
|
|
19 |
|
|
B757-200 |
|
|
|
32383 |
|
|
|
|
N189AN |
|
|
|
Jul-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.82 |
|
|
|
|
18.17 |
|
|
|
20 |
|
|
B757-200 |
|
|
|
32384 |
|
|
|
|
N190AA |
|
|
|
Jul-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.82 |
|
|
|
|
17.56 |
|
|
|
21 |
|
|
B757-200 |
|
|
|
32385 |
|
|
|
|
N191AN |
|
|
|
Aug-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.82 |
|
|
|
|
18.94 |
|
|
|
22 |
|
|
B757-200 |
|
|
|
32386 |
|
|
|
|
N192AN |
|
|
|
Aug-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.82 |
|
|
|
|
19.08 |
|
|
|
23 |
|
|
B757-200 |
|
|
|
32387 |
|
|
|
|
N193AN |
|
|
|
Nov-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.82 |
|
|
|
|
18.83 |
|
|
|
24 |
|
|
B757-200 |
|
|
|
32388 |
|
|
|
|
N194AA |
|
|
|
Nov-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.82 |
|
|
|
|
19.01 |
|
|
|
25 |
|
|
B757-200 |
|
|
|
32389 |
|
|
|
|
N195AN |
|
|
|
Nov-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.32 |
|
|
|
|
19.81 |
|
|
|
26 |
|
|
B757-200 |
|
|
|
32390 |
|
|
|
|
N196AA |
|
|
|
Nov-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.32 |
|
|
|
|
18.70 |
|
|
|
27 |
|
|
B757-200 |
|
|
|
32391 |
|
|
|
|
N197AN |
|
|
|
Nov-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.82 |
|
|
|
|
20.29 |
|
|
|
28 |
|
|
B757-200 |
|
|
|
32392 |
|
|
|
|
N198AA |
|
|
|
Dec-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.82 |
|
|
|
|
19.90 |
|
|
|
29 |
|
|
B757-200 |
|
|
|
32393 |
|
|
|
|
N199AN |
|
|
|
Dec-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.82 |
|
|
|
|
19.94 |
|
|
|
30 |
|
|
B757-200 |
|
|
|
32394 |
|
|
|
|
N175AN |
|
|
|
Dec-01 |
|
|
RB211-535E4B |
|
|
|
250,000 |
|
|
|
|
18.82 |
|
|
|
|
19.00 |
|
|
|
31 |
|
|
B777-200ER |
|
|
|
30012 |
|
|
|
|
N797AN |
|
|
|
Jan-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
63.77 |
|
|
|
32 |
|
|
B777-200ER |
|
|
|
30797 |
|
|
|
|
N798AN |
|
|
|
Feb-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
69.29 |
|
|
|
33 |
|
|
B777-200ER |
|
|
|
30258 |
|
|
|
|
N799AN |
|
|
|
M ar-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
66.44 |
|
|
|
34 |
|
|
B777-200ER |
|
|
|
30259 |
|
|
|
|
N750AN |
|
|
|
M ar-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
68.13 |
|
|
|
35 |
|
|
B777-200ER |
|
|
|
30798 |
|
|
|
|
N751AN |
|
|
|
Apr-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
68.06 |
|
|
|
36 |
|
|
B777-200ER |
|
|
|
30260 |
|
|
|
|
N752AN |
|
|
|
May-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
64.41 |
|
|
|
37 |
|
|
B777-200ER |
|
|
|
30261 |
|
|
|
|
N753AN |
|
|
|
May-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
68.75 |
|
|
|
38 |
|
|
B777-200ER |
|
|
|
30262 |
|
|
|
|
N754AN |
|
|
|
Jun-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
67.24 |
|
|
|
39 |
|
|
B777-200ER |
|
|
|
30263 |
|
|
|
|
N755AN |
|
|
|
Jul-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
66.52 |
|
|
|
40 |
|
|
B777-200ER |
|
|
|
30264 |
|
|
|
|
N756AM |
|
|
|
Aug-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
66.79 |
|
|
|
41 |
|
|
B777-200ER |
|
|
|
32636 |
|
|
|
|
N757AN |
|
|
|
Nov-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
63.92 |
|
|
|
42 |
|
|
B777-200ER |
|
|
|
32637 |
|
|
|
|
N758AN |
|
|
|
Nov-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
66.32 |
|
|
|
43 |
|
|
B777-200ER |
|
|
|
32638 |
|
|
|
|
N759AN |
|
|
|
Dec-01 |
|
|
RB211-TRENT 892-17 |
|
|
|
648,000 |
|
|
|
|
65.46 |
|
|
|
|
67.70 |
|
|
|
|
|
|
Note: 1. |
|
All B737-800 and all B757-200 aircraft have winglets, and all B757-200
aircraft (other than N195AN and N196AA) and all B777-200ER aircraft are approved for ETOPS. |
|
|
|
25 August 2011 AISI File No. A1S058BVO-2
Page - 5 -
|
|
|
Unless otherwise agreed by Aircraft Information Services, Inc. (AISI) in writing, this report shall
be for the sole use of the client/addressee. AISI consents to the inclusion of this report dated 25
August 2011 in the client/addressee Prospectus Supplement and to the inclusion of AISIs name in
the client/addressee Prospectus Supplement under the caption Experts.
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 AISIs 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 partys action or failure to act as a result of reliance or alleged reliance on this report.
Sincerely,
AIRCRAFT INFORMATION SERVICES, INC.
Fred Bearden
CEO
1295 Northern Boulevard
Manhasset, New York 11030
(516) 365-6272 Fax (516) 365-6287
August 25, 2011
Mr. James Hall, Principal
American Airlines, Inc.
4333 Amon Carter Blvd., MD 5662
Fort Worth, TX 76155
Dear Jim:
In response to your request, BK Associates, Inc. is pleased to provide our opinion regarding
the half-time and maintenance adjusted base values for 43 aircraft (Aircraft) in the American
Airlines fleet identified as the 2011-2 EETC. The Aircraft include B737, B757 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 manufacturers 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 Tradings (ISTAT) definition of
Base Value, to which BK Associates subscribes, the base value is the Appraisers 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 aircrafts base value is founded in the historical trend of
values and in the projection of future value trends and presumes an arms length, cash
transaction between willing, able and knowledgeable parties, acting
August 25, 2011
Page 2
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 following figure. We have not updated these data in the past two years. There has been a
dearth of reliable transaction data as the market is becoming increasingly sensitive to the
confidentiality of transaction prices. In fact, for some reason, most of the transaction data
we become privy to are for new aircraft or very old aircraft going to scrap. We dont want to
risk distorting the shape of the historical curve.
Using this approach, the base value for the first B737 aircraft N901AN, for example, is
determined as follows. N901AN is 12.5 years old. The data show that on average a 12.5-year old
aircraft should sell for 40.5 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 $21.75
million today, after allowing for inflation. However, the B737 is quite successful. There are
over 2,250 in service with 151 operators and some 1,500 more are on order with the backlog
extending over 10 years. We conclude its base value is slightly above that suggested by the
historical comparison at $24 million.
August 25, 2011
Page 3
A similar methodology was used to determine the base values of the B777s and B757s. The data
suggest an average base value for the B777s, which had a new price of some $130 million, of
about $68 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 10 years old, and had a new price of about $52 million, the data
suggest an average base value around $26 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
$20 to $23 million.
As noted in the introduction to this appraisal, these half-time values are then adjusted to
reflect the current maintenance status on the airframe and engines.
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
August 25, 2011
Page 4
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 authoritys
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. BK Associates, Inc. consents to the inclusion of this
appraisal report dated August 25, 2011 in the Prospectus Supplement and to the references to
BK Associates, Inc.s name in the Prospectus Supplement under the caption Experts.
|
|
|
|
|
|
Sincerely,
BK ASSOCIATES, INC.
|
|
|
|
|
|
|
|
|
John F. Keitz
President
ISTAT Senior Certified Appraiser
And Appraiser Fellow |
|
|
JFK/kf
Attachment
Figure 1
American Airlines 2011-2 EETC
U.S. Dollars in Millions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1/2 time |
|
Mt. |
|
Mt. Adj. |
NO. |
|
TYPE |
|
REGIST |
|
MSN |
|
DOM |
|
ENGINE |
|
MTOW |
|
BV |
|
ADJ |
|
BV |
1
|
|
B737-800
|
|
N901AN
|
|
|
29503 |
|
|
February-99
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
24.00 |
|
|
|
-2.033 |
|
|
|
21.97 |
|
2
|
|
B737-800
|
|
N905AN
|
|
|
29507 |
|
|
March-99
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
24.00 |
|
|
|
-1.813 |
|
|
|
22.19 |
|
3
|
|
B737-800
|
|
N906AN
|
|
|
29508 |
|
|
April-99
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
24.40 |
|
|
|
-2.039 |
|
|
|
22.36 |
|
4
|
|
B737-800
|
|
N907AN
|
|
|
29509 |
|
|
April-99
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
24.40 |
|
|
|
-2.104 |
|
|
|
22.30 |
|
5
|
|
B737-800
|
|
N913AN
|
|
|
29514 |
|
|
June-99
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
24.40 |
|
|
|
-2.223 |
|
|
|
22.18 |
|
6
|
|
B737-800
|
|
N920AN
|
|
|
29521 |
|
|
October-99
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
25.25 |
|
|
|
-2.538 |
|
|
|
22.71 |
|
7
|
|
B737-800
|
|
N921AN
|
|
|
29522 |
|
|
October-99
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
25.25 |
|
|
|
-2.188 |
|
|
|
23.06 |
|
8
|
|
B737-800
|
|
N922AN
|
|
|
29523 |
|
|
October-99
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
25.25 |
|
|
|
-1.736 |
|
|
|
23.51 |
|
9
|
|
B737-800
|
|
N923AN
|
|
|
29524 |
|
|
November-99
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
25.25 |
|
|
|
-1.801 |
|
|
|
23.45 |
|
10
|
|
B737-800
|
|
N926AN
|
|
|
29527 |
|
|
January-00
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
25.65 |
|
|
|
-1.136 |
|
|
|
24.51 |
|
11
|
|
B737-800
|
|
N957AN
|
|
|
29541 |
|
|
March-01
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
27.35 |
|
|
|
-2.287 |
|
|
|
25.06 |
|
12
|
|
B737-800
|
|
N965AN
|
|
|
29544 |
|
|
June-01
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
27.75 |
|
|
|
-2.122 |
|
|
|
25.63 |
|
13
|
|
B737-800
|
|
N966AN
|
|
|
30094 |
|
|
June-01
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
27.75 |
|
|
|
-2.264 |
|
|
|
25.49 |
|
14
|
|
B737-800
|
|
N968AN
|
|
|
30095 |
|
|
July-01
|
|
CFM56-7B26
|
|
|
174,200 |
|
|
|
28.15 |
|
|
|
-0.488 |
|
|
|
27.66 |
|
15
|
|
B737-800
|
|
N981AN
|
|
|
29569 |
|
|
April-09
|
|
CFM56-7B26/3
|
|
|
174,200 |
|
|
|
42.70 |
|
|
|
2.928 |
|
|
|
45.63 |
|
16
|
|
B737-800
|
|
N983AN
|
|
|
29570 |
|
|
May-09
|
|
CFM56-7B26/3
|
|
|
174,200 |
|
|
|
42.70 |
|
|
|
3.590 |
|
|
|
46.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
B757-200
|
|
N183AN
|
|
|
29593 |
|
|
April-99
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
20.95 |
|
|
|
1.637 |
|
|
|
22.59 |
|
18
|
|
B757-200
|
|
N184AN
|
|
|
29594 |
|
|
May-99
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
20.95 |
|
|
|
4.828 |
|
|
|
25.78 |
|
19
|
|
B757-200
|
|
N189AN
|
|
|
32383 |
|
|
July-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
22.90 |
|
|
|
-0.899 |
|
|
|
22.00 |
|
20
|
|
B757-200
|
|
N190AA
|
|
|
32384 |
|
|
July-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
22.90 |
|
|
|
-2.129 |
|
|
|
20.77 |
|
21
|
|
B757-200
|
|
N191AN
|
|
|
32385 |
|
|
August-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
22.90 |
|
|
|
-0.537 |
|
|
|
22.36 |
|
22
|
|
B757-200
|
|
N192AN
|
|
|
32386 |
|
|
August-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
22.90 |
|
|
|
0.152 |
|
|
|
23.05 |
|
23
|
|
B757-200
|
|
N193AN
|
|
|
32387 |
|
|
November-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
23.10 |
|
|
|
-0.135 |
|
|
|
22.97 |
|
24
|
|
B757-200
|
|
N194AA
|
|
|
32388 |
|
|
November-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
23.10 |
|
|
|
0.634 |
|
|
|
23.73 |
|
25
|
|
B757-200
|
|
N195AN
|
|
|
32389 |
|
|
November-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
21.00 |
|
|
|
2.197 |
|
|
|
23.20 |
|
26
|
|
B757-200
|
|
N196AA
|
|
|
32390 |
|
|
November-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
21.00 |
|
|
|
0.576 |
|
|
|
21.58 |
|
27
|
|
B757-200
|
|
N197AN
|
|
|
32391 |
|
|
November-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
23.10 |
|
|
|
2.642 |
|
|
|
25.74 |
|
28
|
|
B757-200
|
|
N198AA
|
|
|
32392 |
|
|
December-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
23.10 |
|
|
|
1.390 |
|
|
|
24.49 |
|
29
|
|
B757-200
|
|
N199AN
|
|
|
32393 |
|
|
December-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
23.10 |
|
|
|
1.354 |
|
|
|
24.45 |
|
30
|
|
B757-200
|
|
N175AN
|
|
|
32394 |
|
|
December-01
|
|
RB211-535E4B
|
|
|
250,000 |
|
|
|
23.10 |
|
|
|
-1.255 |
|
|
|
21.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31
|
|
B777-200ER
|
|
N797AN
|
|
|
30012 |
|
|
January-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
69.55 |
|
|
|
4.121 |
|
|
|
73.67 |
|
32
|
|
B777-200ER
|
|
N798AN
|
|
|
30797 |
|
|
February-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
69.55 |
|
|
|
8.874 |
|
|
|
78.42 |
|
33
|
|
B777-200ER
|
|
N799AN
|
|
|
30258 |
|
|
March-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
69.55 |
|
|
|
5.756 |
|
|
|
75.31 |
|
34
|
|
B777-200ER
|
|
N750AN
|
|
|
30259 |
|
|
March-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
69.55 |
|
|
|
7.536 |
|
|
|
77.09 |
|
35
|
|
B777-200ER
|
|
N751AN
|
|
|
30798 |
|
|
April-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
70.70 |
|
|
|
7.859 |
|
|
|
78.56 |
|
36
|
|
B777-200ER
|
|
N752AN
|
|
|
30260 |
|
|
May-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
70.70 |
|
|
|
5.472 |
|
|
|
76.17 |
|
37
|
|
B777-200ER
|
|
N753AN
|
|
|
30261 |
|
|
May-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
70.70 |
|
|
|
8.710 |
|
|
|
79.41 |
|
38
|
|
B777-200ER
|
|
N754AN
|
|
|
30262 |
|
|
June-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
70.70 |
|
|
|
8.576 |
|
|
|
79.28 |
|
39
|
|
B777-200ER
|
|
N755AN
|
|
|
30263 |
|
|
July-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
71.85 |
|
|
|
7.227 |
|
|
|
79.08 |
|
40
|
|
B777-200ER
|
|
N756AM
|
|
|
30264 |
|
|
August-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
71.85 |
|
|
|
4.667 |
|
|
|
76.52 |
|
41
|
|
B777-200ER
|
|
N757AN
|
|
|
32636 |
|
|
November-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
73.00 |
|
|
|
2.848 |
|
|
|
75.85 |
|
42
|
|
B777-200ER
|
|
N758AN
|
|
|
32637 |
|
|
November-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
73.00 |
|
|
|
4.235 |
|
|
|
77.24 |
|
43
|
|
B777-200ER
|
|
N759AN
|
|
|
32638 |
|
|
December-01
|
|
RB211-TRENT 892-17
|
|
|
648,000 |
|
|
|
73.00 |
|
|
|
6.307 |
|
|
|
79.31 |
|
NOTE: All B737s and B757s have winglets. All B757s (except N195AN and N196AA) and B777s are
approved for ETOPS.
aviation consulting
Extended Desktop Appraisal of:
(16) 737-800 Aircraft
(14) 757-200 Aircraft
(13) 777-200ER Aircraft
TOTAL of (43) Aircraft
Client:
American Airlines, Inc.
Date:
August 30, 2011
Washington D.C.
2101 Wilson Boulevard
Suite 1001
Arlington, Virginia 22201
Tel: 17032763200
Fax: 17032763201
Frankfurt
Herriotstrasse 1
60258 Frankfurt am Main
Germany
Tel: 4969 ( 0 ) 67733 527
Tokyo
3 - 16 - 16 Higashiooi
Shinagawa ku
Tokyo 140 0011
Japan
Tel/Fax: 81 1 3763 6845
www.mba.aero
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 19 |
V.
|
|
Covenants
|
|
Page 26 |
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 sixteen (16) 737-800 aircraft, fourteen (14) 757-200 aircraft, and thirteen (13) 777-200ER
aircraft; a total of forty-three (43) aircraft as of August 2011. These aircraft are further
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 extrapolated from its semi-annual publications mba Future Aircraft Values
(FAV) Jet Transport 2011-2031 (mid-year 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 are as follows and as more fully set
forth in Section IV.
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance |
|
|
|
|
|
Adjusted CBV ($US) |
|
|
Portfolio Total (43 A/C)
|
|
|
$ |
1,605,150,000 |
|
|
|
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.
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 appraisers 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
In the ISTAT definition of Base Value (BV) the market circumstances are assumed to be in a
reasonable state of equilibrium. Thus, BV pertains to an idealized aircraft and market combination.
BV is founded in the historical trend of values and value in use, and is generally used to analyze
historical values or to project future values.
ISTAT
defines Base Value as the Appraisers 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 assets Base Value is founded in the
historical trend of values and in the projection of value trends and
presumes an arms-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 Job File
#11225 Page 2 of 26
|
|
|
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 19 years; and its employees adhere to the rules and ethics set forth by the International
Society of Transport Aircraft Trading (ISTAT). mbas clients include most of the worlds major airlines, lessors, financial
institutions, and manufactures and suppliers. mba maintains offices
in Washington, Frankfurt, and Tokyo.
mba publishes the semi-annual mba Future Aircraft Values (FAV), a three-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
Job File
#11225
Page 3 of 26
|
|
|
III. Current Market Conditions
General Market Observation
Values
for new and used jet transport aircraft are driven primarily by the
state of the worlds economies. During periods of
economic growth, traffic grows at high single digit rates; this increases aircraft utilization,
stimulates demand for lift and thereby increases the demand side of the aircraft equation. Over the
years, it has been demonstrated that increased passenger traffic is closely aligned with the growth
in regional and world domestic product. However, the long term trend has been toward traffic
lagging gross domestic product (GDP), with lower traffic peaks and deeper traffic declines. This
phenomenon becomes more pronounced as a particular regions
airline industry matures.
In periods of decline (as observed in the early 1990s and early 2000s) a large surplus of aircraft
existed on the market with a disastrous effect on short-term prices. Orders began to deteriorate
in 1989 and reached bottom in 1993 with 274 combined Airbus and Boeing orders while deliveries
bottomed in 1995 at a combined 380 aircraft. Eventually, values returned to normal levels, as
economies recovered and traffic demand returned. This was mostly
repeated in the most recent 2000 2006 cycle.
The downturn that began in late 1999 was greatly exacerbated by the events of September 11, 2001
and it is generally acknowledged that the resulting downturn in traffic was due more to fear of
terrorism than underlying economic conditions. For that time frame, worldwide Revenue Passenger
Kilometers1 (RPK) and Freight Tonne Kilometers2 (FTKs) declined (2.9%) and
(6.2%), respectively. Orders and deliveries in the 1999 2003 timeframe bottomed with a combined
3,712 and 3,839, respectively.
The
above contrasts sharply with the next order cycle of 2005 2008 when 8,216 aircraft were
ordered and 3,252 aircraft were delivered. Airbus and Boeing collectively delivered 979 aircraft
in 2009 and in 2010 Airbus delivered 510 aircraft while Boeing delivered 462.
There are many signs of an industry wide recovery from the downturn of the past two (2) years.
Airbus and Boeing are seeing almost a two-fold increase in orders over the past year. Airbus booked
574 net orders in 2010, while Boeing booked 530 net orders during the same period. Boeing notes
that narrow body utilization is increasing, while wide body utilization remains depressed
IATA reported net industry profits of US$16 billion for 2010. In its most recent forecast from June
2011, IATA cut its expected net industry profit of US$8.6 billion to US$4.0 billion for 2011, which
is a fall of 75% in net industry profits from the previous year. Passenger and cargo demand are
expected to grow by 4.4% and 5.5%, respectively. The highest profit and operating margins are
expected to be delivered by
|
|
|
1 |
|
RPK Revenue Passenger Kilometer. Revenue derived from carrying one passenger
one kilometer. |
|
2 |
|
FTK Freight Tonne Kilometer. Revenue derived from carrying one tonne of freight
one kilometer. |
|
|
|
American Airlines
Job File #11225
Page 4 of 26
|
|
|
Asia-Pacific carriers. European carriers meanwhile continue to be plagued by the ongoing
government and banking debt crisis and therefore remain the least profitable among the major
regions.
The big unknown is, of course, oil. Current developments and political unrest in the Middle East
have sent oil prices to levels above US$100 per barrel. As a result, IATA has raised its estimated
oil price for 2011 from US$96 per barrel to US$110 per barrel. However, if prices get much higher
than this, the prevailing wisdom is it will have the effect of damping the economic recovery that
appears to be gaining a foothold. One thing is highly likely oil prices will go up as we go
forward. It should be noted that higher oil prices exert a greater negative effect on older
aircraft values. This also translates to spare parts values as well.
|
|
|
American Airlines
Job File #11225
Page 5 of 26
|
|
|
Boeing 737Next Generation Family Aircraft
The Boeing 737 Next Generation (NG) aircraft are twin-engined, short to medium-range,
narrowbodied aircraft. The family consists of the600/-700/-800/-900 and 900ER models.
Development of this updated aircraft series was initiated partially
in response to Airbuss production of the A320. Boeing
received the go-ahead to replace the Classic 737s with
the upgraded NG versions in 1993 with the announcement of the 737-700. This was
later followed with the introduction of the 737-800 series in 1994, the 600 series in 1995 and
finally the 900 series in 1997. After the absorption of Douglas by Boeing, the 737NG became the
mainstay of the U.S. short-haul fleet, displacing older MD-80
aircraft. The 737NG has also made its way to Europe and the Pacific Rim with great success, and will continue
to provide healthy competition for the Airbus A320 family.
The 737-800 was launched in September 1994 with an order from Hapag-Lloyd. The first flight of the
737-800 took place on July 31, 1997 and FAA certification followed on March 13, 1998. First
delivery took place on April 22, 1998 and Hapag-Lloyd placed the aircraft into service two days
later. The 737-800 is 129 feet, 6 inches long and carries 162 passengers in a typical two (2) class
configuration or up to 189 passengers in a single class. The aircraft has a maximum takeoff weight
of 174,200 pounds and a range of 3,115 nautical miles with winglets.
Boeing
737-800 Current Market
The 737-800 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. There are currently 2,242 active passenger configured 737-800s with 133
operators.
|
|
|
|
|
|
|
|
|
|
Fleet Status Passenger1 |
|
|
|
|
|
|
Aircraft |
|
|
737-800 |
|
|
|
Ordered |
|
|
|
3,977 |
|
|
|
Cancelled/Transferred |
|
|
|
210 |
|
|
|
Net Orders |
|
|
|
3,767 |
|
|
|
Backlog |
|
|
|
1,500 |
|
|
|
Delivered |
|
|
|
2,266 |
|
|
|
Destroyed/Retired |
|
|
|
8 |
|
|
|
Not in Service/Parked |
|
|
|
13 |
|
|
|
Active Aircraft |
|
|
|
2,242 |
|
|
|
Number of Operators |
|
|
|
133 |
|
|
|
Average Daily Utilization (Hrs) |
|
|
|
7.48 |
|
|
|
Average Fleet Age (Yrs) |
|
|
|
5.45 |
|
|
|
Source: ACAS July 2011 1
|
|
|
1 |
|
The above fleet status data could show disparities between orders,
deliveries or number of active aircraft based on market reported data. |
|
|
|
American Airlines
Job File #11225
Page 6 of 26
|
|
|
Demographics & Availability
European carrier, Ryanair, operates the largest fleet of 737-800s with 12.1% of the current fleet
of 737-800s. North American carriers, American Airlines and Continental Airlines, operate the next
largest fleets of 737-800 aircraft with 6.9% and 5.4%, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing 737-800 Passenger Aircraft Current Fleet by Operator |
|
|
Operator |
|
|
In Service |
|
|
|
Parked |
|
|
|
Total |
|
|
|
Ryanair |
|
|
|
272 |
|
|
|
|
|
|
|
|
|
272 |
|
|
|
American Airlines |
|
|
|
155 |
|
|
|
|
|
|
|
|
|
155 |
|
|
|
Continental Airlines |
|
|
|
121 |
|
|
|
|
1 |
|
|
|
|
122 |
|
|
|
Air China |
|
|
|
78 |
|
|
|
|
|
|
|
|
|
78 |
|
|
|
Delta Air Lines |
|
|
|
73 |
|
|
|
|
|
|
|
|
|
73 |
|
|
|
Gol Transportes Aereos |
|
|
|
62 |
|
|
|
|
|
|
|
|
|
62 |
|
|
|
Hainan Airlines |
|
|
|
59 |
|
|
|
|
|
|
|
|
|
59 |
|
|
|
Alaska Airlines |
|
|
|
58 |
|
|
|
|
|
|
|
|
|
58 |
|
|
|
Xiamen Airlines |
|
|
|
51 |
|
|
|
|
|
|
|
|
|
51 |
|
|
|
China Southern Airlines |
|
|
|
48 |
|
|
|
|
|
|
|
|
|
48 |
|
|
|
Garuda Indonesia Airways |
|
|
|
46 |
|
|
|
|
|
|
|
|
|
46 |
|
|
|
QANTAS |
|
|
|
42 |
|
|
|
|
|
|
|
|
|
42 |
|
|
|
Norwegian Air Shuttle |
|
|
|
42 |
|
|
|
|
|
|
|
|
|
42 |
|
|
|
Turkish Airlines (THY) |
|
|
|
39 |
|
|
|
|
|
|
|
|
|
39 |
|
|
|
Shanghai Airlines |
|
|
|
38 |
|
|
|
|
|
|
|
|
|
38 |
|
|
|
Virgin Australia |
|
|
|
38 |
|
|
|
|
|
|
|
|
|
38 |
|
|
|
Jet Airways (India) |
|
|
|
38 |
|
|
|
|
|
|
|
|
|
38 |
|
|
|
Shenzhen Airlines |
|
|
|
36 |
|
|
|
|
|
|
|
|
|
36 |
|
|
|
Air Berlin |
|
|
|
36 |
|
|
|
|
|
|
|
|
|
36 |
|
|
|
Shandong Airlines |
|
|
|
32 |
|
|
|
|
|
|
|
|
|
32 |
|
|
|
TUIfly |
|
|
|
29 |
|
|
|
|
|
|
|
|
|
29 |
|
|
|
Pegasus Airlines |
|
|
|
29 |
|
|
|
|
|
|
|
|
|
29 |
|
|
|
JAL Express |
|
|
|
27 |
|
|
|
|
|
|
|
|
|
27 |
|
|
|
SunExpress |
|
|
|
25 |
|
|
|
|
|
|
|
|
|
25 |
|
|
|
SpiceJet |
|
|
|
25 |
|
|
|
|
|
|
|
|
|
25 |
|
|
|
Air Europa |
|
|
|
23 |
|
|
|
|
|
|
|
|
|
23 |
|
|
|
KLM Royal Dutch Airlines |
|
|
|
23 |
|
|
|
|
|
|
|
|
|
23 |
|
|
|
Transavia Airlines |
|
|
|
22 |
|
|
|
|
|
|
|
|
|
22 |
|
|
|
Air India Express |
|
|
|
21 |
|
|
|
|
|
|
|
|
|
21 |
|
|
|
Royal Air Maroc |
|
|
|
21 |
|
|
|
|
|
|
|
|
|
21 |
|
|
|
All Others |
|
|
|
633 |
|
|
|
|
12 |
|
|
|
|
645 |
|
|
|
Grand Total |
|
|
|
2242 |
|
|
|
|
13 |
|
|
|
|
2255 |
|
|
|
Source: ACAS July 2011
|
|
|
American Airlines
Job File #11225
Page 7 of 26
|
|
|
Europe is the most popular region with 32.8% of the current fleet. Following closely behind
are the Pacific Rim and North America with 31.0% and 20.0%, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing 737-800 Passenger Aircraft
Current Fleet by Region |
|
|
Region |
|
|
In Service |
|
|
|
Parked |
|
|
|
Total |
|
|
|
Europe |
|
|
|
735 |
|
|
|
|
5 |
|
|
|
|
740 |
|
|
|
Pacific Rim |
|
|
|
696 |
|
|
|
|
|
|
|
|
|
696 |
|
|
|
North America |
|
|
|
449 |
|
|
|
|
6 |
|
|
|
|
455 |
|
|
|
South America |
|
|
|
116 |
|
|
|
|
|
|
|
|
|
116 |
|
|
|
Africa |
|
|
|
104 |
|
|
|
|
2 |
|
|
|
|
106 |
|
|
|
Asia |
|
|
|
99 |
|
|
|
|
|
|
|
|
|
99 |
|
|
|
Middle East |
|
|
|
43 |
|
|
|
|
|
|
|
|
|
43 |
|
|
|
Grand Total |
|
|
|
2242 |
|
|
|
|
15 |
|
|
|
|
2255 |
|
|
|
Source: ACAS July 2011
Both the 737NG family and the competing Airbus A320 family had an outstanding year in 2007,
receiving 850 and 914 orders, respectively. But with the downturn of the economy in 2008 and the
difficulties faced by operators and lessors in acquiring financing, orders were down to 488 for the
Boeing 737NG family and 472 for the A320 family. This downward trend continued in 2009 where Boeing
and Airbus booked 146 and 149 net orders, respectively, for their narrowbody products. In 2010,
there were 486 net orders of the 737NG and 452 net orders for the Airbus A320 family, indicating a
sign of improvement for the economy.
The most recent economic downturn that began in 2008 has negatively affected demand for aircraft,
and aircraft values have correspondingly suffered. Modern aircraft like the 737NGs and the A320
family are not exempt, but have suffered less, particularly those aircraft less than six (6) years
old. As the economy improves, mba expects values to rebound as well, and values of popular
narrowbody aircraft such as the 737-700 and 737-800 should be among the first to revert back to the
baseline reflective of a balanced market.
According to Back Aviation Solutions, as of July 2011, there were 19 Boeing 737-800s available for
sale or lease. Availability levels have remained fairly consistent throughout the past year, and
the number of aircraft available is very low as a percentage of the existing fleet. This coupled
with the low number of parked aircraft suggests a strong demand for the type.
|
|
|
American Airlines
Job File #11225
Page 8 of 26
|
|
|
Source: BACK Aviation Solutions, July 2011
|
|
|
|
|
|
American Airlines
Job File #11225
Page 9 of 26
|
|
|
Boeing 757-200
The twin engine 757-200 was introduced in 1978, and first delivered in 1982 to launch
customer Eastern Airlines as the successor to the 727-200. The 757-200 is known for its
exceptional fuel efficiency, low noise levels, increased passenger comfort and top operating
performance. Initially delivered with a MGTOW (Maximum Gross Takeoff Weight) of 220,000 pounds,
the 757-200 evolved considerably during its 23 years in production. The increased gross weight
versions of the aircraft allow for greater capacity and range, making the 757-200 suitable for thin
long-haul routes. It was also the first Boeing airliner launched with non-US engines, the Rolls
Royce RB211-535. The Pratt and Whitney PW2037 and PW2040 engines were later offered as an option.
In addition to passenger versions, the 757-200 has also been delivered new as a PF (Package
Freighter). Currently there exist several conversion options including Boeing, Singapore
Technologies Aerospace Ltd, Israel Aircraft Industries, Precision Conversions, and Pemco, after
acquiring Alcoa-SIE and its 757-200 cargo conversion operations and STC. Production of the 757-200
has ceased with delivery of the last aircraft, in April 2005 to Shanghai Airlines. The 757-200 has
been an extremely popular aircraft with 896 of the type delivered for passenger operations, and 80
delivered by Boeing as Package Freighters.
Boeing 757-200 Current Market
There are currently 677 active passenger configured 757-200s with 54 operators.
|
|
|
|
|
|
|
|
|
|
Fleet Status - Passenger |
|
|
757-200 |
|
|
|
Ordered |
|
|
|
1,007 |
|
|
|
Cancelled/Transferred |
|
|
|
101 |
|
|
|
Net Orders |
|
|
|
906 |
|
|
|
Backlog |
|
|
|
0 |
|
|
|
Delivered |
|
|
|
896 |
|
|
|
Destroyed/Retired |
|
|
|
40 |
|
|
|
Not in Service/Parked |
|
|
|
72 |
|
|
|
Converted to Freighter/Other |
|
|
|
89 |
|
|
|
Active Aircraft |
|
|
|
677 |
|
|
|
Number of Operators |
|
|
|
54 |
|
|
|
Average Daily Utilization (Hrs) |
|
|
|
8.85 |
|
|
|
Average Fleet Age (Yrs) |
|
|
|
17.47 |
|
|
|
Source: ACAS July 20111
|
|
|
1 |
|
The above fleet status data could show disparities between orders, deliveries or
number of active aircraft based on market reported data. |
|
|
|
American Airlines
Job File #11225
Page 10 of 26
|
|
|
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 manufacturers engines powering approximately 54.2% of the
total combined fleet of passenger aircraft, both in service and parked.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing 757-200 Aircraft Current Fleet by Engine Manufacturer |
|
|
|
|
|
|
Passenger |
|
|
|
|
|
|
|
Engine Mfr. |
|
|
In Service |
|
|
|
Parked |
|
|
|
Total |
|
|
|
Rolls Royce |
|
|
|
360 |
|
|
|
|
46 |
|
|
|
|
406 |
|
|
|
Pratt & Whitney |
|
|
|
317 |
|
|
|
|
26 |
|
|
|
|
343 |
|
|
|
Grand Total |
|
|
|
677 |
|
|
|
|
72 |
|
|
|
|
749 |
|
|
|
Source: ACAS July 2011
Demographics & Availability
The largest operators for the 757-200 are North American carriers. The top three carriers combined
(to include United and Continental post merger), account for 58.2% of the passenger fleet.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing 757-200 Passenger Aircraft
Current Fleet by Operator |
|
|
|
Operator |
|
|
In Service |
|
|
|
Parked |
|
|
|
Total |
|
|
|
Delta Air Lines |
|
|
|
168 |
|
|
|
|
7 |
|
|
|
|
175 |
|
|
|
American Airlines |
|
|
|
123 |
|
|
|
|
1 |
|
|
|
|
124 |
|
|
|
United Airlines |
|
|
|
96 |
|
|
|
|
|
|
|
|
|
96 |
|
|
|
Continental Airlines |
|
|
|
41 |
|
|
|
|
|
|
|
|
|
41 |
|
|
|
Thomson Airways |
|
|
|
25 |
|
|
|
|
|
|
|
|
|
25 |
|
|
|
US Airways |
|
|
|
24 |
|
|
|
|
|
|
|
|
|
24 |
|
|
|
Thomas Cook Airlines (UK) |
|
|
|
18 |
|
|
|
|
|
|
|
|
|
18 |
|
|
|
Icelandair |
|
|
|
15 |
|
|
|
|
|
|
|
|
|
15 |
|
|
|
China Southern Airlines |
|
|
|
15 |
|
|
|
|
|
|
|
|
|
15 |
|
|
|
Jet2.com |
|
|
|
12 |
|
|
|
|
|
|
|
|
|
12 |
|
|
|
Shanghai Airlines |
|
|
|
10 |
|
|
|
|
|
|
|
|
|
10 |
|
|
|
Air China |
|
|
|
10 |
|
|
|
|
|
|
|
|
|
10 |
|
|
|
Nordwind Airlines |
|
|
|
8 |
|
|
|
|
|
|
|
|
|
8 |
|
|
|
All Others |
|
|
|
112 |
|
|
|
|
64 |
|
|
|
|
176 |
|
|
|
Grand Total |
|
|
|
677 |
|
|
|
|
72 |
|
|
|
|
749 |
|
|
|
Source: ACAS July 2011
|
|
|
|
|
|
American Airlines
Job File #11225
Page 11 of 26
|
|
|
Approximately 70% of the 757-200 total passenger fleet is concentrated in North America.
Europe is another significant region for the type with roughly 22.3% of the in service passenger
fleet.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing 757-200 Aircraft |
|
|
|
Current Fleet by Region |
|
|
Region |
|
|
In Service |
|
|
|
Parked |
|
|
|
Total |
|
|
|
North America |
|
|
|
462 |
|
|
|
|
57 |
|
|
|
|
519 |
|
|
|
Europe |
|
|
|
151 |
|
|
|
|
11 |
|
|
|
|
162 |
|
|
|
Pacific Rim |
|
|
|
43 |
|
|
|
|
2 |
|
|
|
|
45 |
|
|
|
Africa |
|
|
|
9 |
|
|
|
|
1 |
|
|
|
|
10 |
|
|
|
South America |
|
|
|
5 |
|
|
|
|
1 |
|
|
|
|
6 |
|
|
|
Middle East |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
5 |
|
|
|
Asia |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
2 |
|
|
|
Grand Total |
|
|
|
677 |
|
|
|
|
72 |
|
|
|
|
749 |
|
|
|
Source: ACAS July 2011
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. With the major U.S airlines fighting for survival in the industrys worst ever downturn,
none would place orders for 757s after 2001.
The increase in fuel prices has put increasing pressure on airlines to improve fuel efficiency
within their fleets. On the 757 fleet, efficiency was improved by reducing lift-induced drag by the
installation of winglets. As of March 2011, there were 318 active 757-200 aircraft equipped with
winglets. Winglets for the 757 have been approved for the 757-200 series as well as for the -300
series.
Prices for 757s have dropped to the point that cargo conversions are now viable as a replacement
for 727-200 freighters for cargo operators like Fedex. Like most aircraft, mba believes values
softened during the recent tough economic climate; but, the fairly steady level of available
aircraft over the past year suggests the market has stabilized.
Freighter conversion is becoming a popular choice for older vintage 757-200 passenger aircraft.
Potential buyers of passenger configured 757s will likely take into
account the aircrafts potential future as a freighter conversion candidate when
conducting their valuations. This has contributed to a more sluggish market for 757-200 aircraft
equipped with winglets, as no STC amendment is yet in place for converting a 757 with winglets into
freighter configuration. Although the STC amendment is expected to be approved
|
|
|
|
|
|
American Airlines
|
|
|
Job File #11225 |
|
Page 12 of 26 |
|
|
within the next year, the current uncertain status continues to make winglet equipped
aircraft less appealing candidates for freighter conversion until an STC amendment is approved.
According to Back Aviation Solutions, as of July 2011, there were fifteen (15) 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% of the passenger fleet is reported as parked.
Source: BACK Aviation Solutions, July 2011
|
|
|
|
|
|
American Airlines
|
|
|
Job File #11225 |
|
Page 13 of 26 |
|
|
Availability between engine types has seen a shift over the past year. Despite there being
more Rolls Royce powered 757-200s available on the market, they are considered to have a premium
over their Pratt & Whitney counterparts due to their higher reliability and their lower operating
costs.
Source: BACK Aviation Solutions, July 2011
|
|
|
|
|
|
American Airlines
|
|
|
Job File #11225 |
|
Page 14 of 26 |
|
|
Boeing 777 Family Overview
The Boeing 777 family of aircraft features five passenger variants and one freighter variant.
The 777 is a widebody, twin-engined aircraft initially developed to replace older DC-10 and L-1011
aircraft and to fill a gap in Boeings product offerings between
the 767 and 747 widebodies.
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.
Boeing 777-200ER- Current Market
The widebody 777-200ER is the extended range version of the 777-200. With an increased range
and gross-weight, this aircraft is the staple of the transatlantic crossing for many operators who
used to operate the DC-10 and 747. The new technology and operating economics of the 777 have made
it one of the most popular widebody aircraft of all times. There are currently 412 active
777-200ERs with 33 operators.
|
|
|
|
|
|
|
|
|
|
Fleet Status |
|
|
777-200ER |
|
|
|
Ordered |
|
|
|
518 |
|
|
|
Cancelled/Transferred |
|
|
|
90 |
|
|
|
Net Orders |
|
|
|
428 |
|
|
|
Backlog |
|
|
|
15 |
|
|
|
Delivered |
|
|
|
413 |
|
|
|
Destroyed/Retired |
|
|
|
1 |
|
|
|
Not in Service/Parked |
|
|
|
0 |
|
|
|
Active Aircraft |
|
|
|
412 |
|
|
|
Number of Operators |
|
|
|
33 |
|
|
|
Average Daily Utilization (Hrs) |
|
|
|
11.74 |
|
|
|
Average Fleet Age (Yrs) |
|
|
|
9.98 |
|
|
|
Source: ACAS July 2011 1
|
|
|
1 |
|
The above fleet status data could show disparities between orders,
deliveries or number of active aircraft based on market reported data. |
|
|
|
|
|
|
American Airlines
|
|
|
Job File #11225 |
|
Page 15 of 26 |
|
|
Demographics & Availability
The 777 has become a replacement for the larger, less efficient, Boeing 747-200s, along with the
older DC-10-30s and in many cases the MD-11. It does still, however, compete head-to-head with the
Airbus A330/A340 on range and capacity. The current order backlog for the Boeing 777-200ER
currently stands at 21. The 777-200ER market is still firm and looks to remain so for the near
future, even with the recent downturn in the economy. This is because international routes for
mainline operators remain lucrative due to passenger demand holding firm. Some operators may
choose to go for the longer range 777-200LR or the larger capacity 777-300ER.
The A350XWB and the envisioned 787-10 could seriously impact 777-200ER residual values when they
enter service. However, the expected entry into service of the A350XWB has been delayed and per the
most recent announcement from Airbus is now not expected until 2016 and Boeing is unlikely
to launch the 787-10 until there is a competitor. At that stage, the oldest 777-200ER will be
approaching nineteen (19) years of service and nearing replacement.
The largest operator for the 777-200ER is American Airlines with 11.4% of the current fleet.
British Airways operates the second largest percentage with 10.4%.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing 777-200ER Aircraft |
|
|
Current Fleet by Operator |
|
|
Operator |
|
|
In Service |
|
|
|
Parked |
|
|
|
Total |
|
|
|
American Airlines |
|
|
|
47 |
|
|
|
|
|
|
|
|
|
47 |
|
|
|
British Airways |
|
|
|
43 |
|
|
|
|
|
|
|
|
|
43 |
|
|
|
Singapore Airlines |
|
|
|
35 |
|
|
|
|
|
|
|
|
|
35 |
|
|
|
United Airlines |
|
|
|
33 |
|
|
|
|
|
|
|
|
|
33 |
|
|
|
Air France |
|
|
|
25 |
|
|
|
|
|
|
|
|
|
25 |
|
|
|
Saudi Arabian Airlines |
|
|
|
23 |
|
|
|
|
|
|
|
|
|
23 |
|
|
|
Continental Airlines |
|
|
|
22 |
|
|
|
|
|
|
|
|
|
22 |
|
|
|
Korean Air |
|
|
|
18 |
|
|
|
|
|
|
|
|
|
18 |
|
|
|
Malaysia Airlines |
|
|
|
17 |
|
|
|
|
|
|
|
|
|
17 |
|
|
|
KLM Royal Dutch Airlines |
|
|
|
15 |
|
|
|
|
|
|
|
|
|
15 |
|
|
|
Asiana Airlines |
|
|
|
11 |
|
|
|
|
|
|
|
|
|
11 |
|
|
|
Japan Airlines International |
|
|
|
11 |
|
|
|
|
|
|
|
|
|
11 |
|
|
|
Alitalia |
|
|
|
10 |
|
|
|
|
|
|
|
|
|
10 |
|
|
|
Vietnam Airlines |
|
|
|
10 |
|
|
|
|
|
|
|
|
|
10 |
|
|
|
Air New Zealand |
|
|
|
8 |
|
|
|
|
|
|
|
|
|
8 |
|
|
|
All Others |
|
|
|
84 |
|
|
|
|
|
|
|
|
|
84 |
|
|
|
Grand Total |
|
|
|
412 |
|
|
|
|
0 |
|
|
|
|
412 |
|
|
|
Source: ACAS July 2011
|
|
|
|
|
|
American Airlines
|
|
|
Job File #11225 |
|
Page 16 of 26 |
|
|
Approximately 32.8% percent of the total fleet is concentrated in the Pacific Rim. North
America holds the second largest concentration of the fleet with roughly 27.2%, and Europe
comprises the third largest with 25.5%.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing 777-200ER Aircraft |
|
|
Current Fleet by Region |
|
|
Region |
|
|
In Service |
|
|
|
Parked |
|
|
|
Total |
|
|
|
Pacific Rim |
|
|
|
135 |
|
|
|
|
|
|
|
|
|
135 |
|
|
|
North America |
|
|
|
112 |
|
|
|
|
|
|
|
|
|
112 |
|
|
|
Europe |
|
|
|
105 |
|
|
|
|
|
|
|
|
|
105 |
|
|
|
Middle East |
|
|
|
37 |
|
|
|
|
|
|
|
|
|
37 |
|
|
|
Africa |
|
|
|
15 |
|
|
|
|
|
|
|
|
|
15 |
|
|
|
Asia |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
4 |
|
|
|
South America |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
4 |
|
|
|
Grand Total |
|
|
|
412 |
|
|
|
|
0 |
|
|
|
|
412 |
|
|
|
Source: ACAS July 2011
|
|
|
|
|
|
American Airlines
|
|
|
Job File #11225 |
|
Page 17 of 26 |
|
|
According to Back Aviation Solutions, as of July 2011 there were four Boeing 777-200ERs
available for sale or lease. The number of aircraft available has remained steady throughout the
past year, ranging from four (4) to six (6) aircraft, and represents a very small percentage of the
in service fleet.
Source: BACK Aviation Solutions, July 2011
|
|
|
|
|
|
American Airlines
|
|
|
Job File #11225 |
|
Page 18 of 26 |
|
|
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. |
|
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
|
|
|
Job File #11225 |
|
Page 19 of 26 |
|
|
The following table provides a description of each aircraft in the portfolio. All 737-800
and all 757-200 aircraft have winglets, and all 757-200 aircraft (other than N195AN and N196AA) and
all 777-200ER aircraft are approved for ETOPS.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
American Airlines Portfolio Description |
|
|
|
|
|
|
|
Serial |
|
|
|
|
|
Date of |
|
|
MGTOW |
|
|
|
|
|
|
|
|
No. |
|
|
Aircraft Type |
|
|
Number |
|
|
Registration |
|
|
Manufacture |
|
|
(lbs) |
|
|
Engine Type |
|
|
Operator |
|
|
1
|
|
|
737-800
|
|
|
29503
|
|
|
N901AN
|
|
|
Feb-99
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
2
|
|
|
737-800
|
|
|
29507
|
|
|
N905AN
|
|
|
Mar-99
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
3
|
|
|
737-800
|
|
|
29508
|
|
|
N906AN
|
|
|
Apr-99
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
4
|
|
|
737-800
|
|
|
29509
|
|
|
N907AN
|
|
|
Apr-99
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
5
|
|
|
737-800
|
|
|
29514
|
|
|
N913AN
|
|
|
Jun-99
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
6
|
|
|
737-800
|
|
|
29521
|
|
|
N920AN
|
|
|
Oct-99
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
7
|
|
|
737-800
|
|
|
29522
|
|
|
N921AN
|
|
|
Oct-99
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
8
|
|
|
737-800
|
|
|
29523
|
|
|
N922AN
|
|
|
Oct-99
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
9
|
|
|
737-800
|
|
|
29524
|
|
|
N923AN
|
|
|
Nov-99
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
10
|
|
|
737-800
|
|
|
29527
|
|
|
N926AN
|
|
|
Jan-00
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
11
|
|
|
737-800
|
|
|
29541
|
|
|
N957AN
|
|
|
Mar-01
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
12
|
|
|
737-800
|
|
|
29544
|
|
|
N965AN
|
|
|
Jun-01
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
13
|
|
|
737-800
|
|
|
30094
|
|
|
N966AN
|
|
|
Jun-01
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
14
|
|
|
737-800
|
|
|
30095
|
|
|
N968AN
|
|
|
Jul-01
|
|
|
174,200
|
|
|
CFM56-7B26
|
|
|
American Airlines |
|
|
15
|
|
|
737-800
|
|
|
29569
|
|
|
N981AN
|
|
|
Apr-09
|
|
|
174,200
|
|
|
CFM56-7B26/3
|
|
|
American Airlines |
|
|
16
|
|
|
737-800
|
|
|
29570
|
|
|
N983AN
|
|
|
May-09
|
|
|
174,200
|
|
|
CFM56-7B26/3
|
|
|
American Airlines |
|
|
17
|
|
|
757-200
|
|
|
29593
|
|
|
N183AN
|
|
|
Apr-99
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
18
|
|
|
757-200
|
|
|
29594
|
|
|
N184AN
|
|
|
May-99
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
19
|
|
|
757-200
|
|
|
32383
|
|
|
N189AN
|
|
|
Jul-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
20
|
|
|
757-200
|
|
|
32384
|
|
|
N190AA
|
|
|
Jul-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
21
|
|
|
757-200
|
|
|
32385
|
|
|
N191AN
|
|
|
Aug-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
22
|
|
|
757-200
|
|
|
32386
|
|
|
N192AN
|
|
|
Aug-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
23
|
|
|
757-200
|
|
|
32387
|
|
|
N193AN
|
|
|
Nov-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
24
|
|
|
757-200
|
|
|
32388
|
|
|
N194AA
|
|
|
Nov-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
25
|
|
|
757-200
|
|
|
32389
|
|
|
N195AN
|
|
|
Nov-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
26
|
|
|
757-200
|
|
|
32390
|
|
|
N196AA
|
|
|
Nov-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
27
|
|
|
757-200
|
|
|
32391
|
|
|
N197AN
|
|
|
Nov-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
28
|
|
|
757-200
|
|
|
32392
|
|
|
N198AA
|
|
|
Dec-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
29
|
|
|
757-200
|
|
|
32393
|
|
|
N199AN
|
|
|
Dec-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
30
|
|
|
757-200
|
|
|
32394
|
|
|
N175AN
|
|
|
Dec-01
|
|
|
250,000
|
|
|
RB211-535E4B
|
|
|
American Airlines |
|
|
31
|
|
|
777-200ER
|
|
|
30012
|
|
|
N797AN
|
|
|
Jan-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
32
|
|
|
777-200ER
|
|
|
30797
|
|
|
N798AN
|
|
|
Feb-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
33
|
|
|
777-200ER
|
|
|
30258
|
|
|
N799AN
|
|
|
Mar-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
34
|
|
|
777-200ER
|
|
|
30259
|
|
|
N750AN
|
|
|
Mar-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
35
|
|
|
777-200ER
|
|
|
30798
|
|
|
N751AN
|
|
|
Apr-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
|
|
|
American Airlines
Job File #11225
Page 20 of 26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
American Airlines Portfolio Description |
|
|
|
|
|
|
|
Serial |
|
|
|
|
|
Date of |
|
|
MGTOW |
|
|
|
|
|
|
|
|
No. |
|
|
Aircraft Type |
|
|
Number |
|
|
Registration |
|
|
Manufacture |
|
|
(lbs) |
|
|
Engine Type |
|
|
Operator |
|
|
36
|
|
|
777-200ER
|
|
|
30260
|
|
|
N752AN
|
|
|
May-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
37
|
|
|
777-200ER
|
|
|
30261
|
|
|
N753AN
|
|
|
May-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
38
|
|
|
777-200ER
|
|
|
30262
|
|
|
N754AN
|
|
|
Jun-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
39
|
|
|
777-200ER
|
|
|
30263
|
|
|
N755AN
|
|
|
Jul-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
40
|
|
|
777-200ER
|
|
|
30264
|
|
|
N756AM
|
|
|
Aug-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
41
|
|
|
777-200ER
|
|
|
32636
|
|
|
N757AN
|
|
|
Nov-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
42
|
|
|
777-200ER
|
|
|
32637
|
|
|
N758AN
|
|
|
Nov-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
43
|
|
|
777-200ER
|
|
|
32638
|
|
|
N759AN
|
|
|
Dec-01
|
|
|
648,000
|
|
|
RB211-TRENT 892-17
|
|
|
American Airlines |
|
|
|
|
|
American Airlines
Job File #11225
Page 21 of 26
|
|
|
The following table presents the adjustments leading to the determination of current base
values for each of the forty-three 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 Valuation |
($US Million) |
|
|
|
|
Aircraft |
|
|
Serial |
|
|
|
|
|
MGTOW |
|
|
Engine |
|
|
Winglet |
|
|
|
|
|
|
|
|
MX. Adj. |
|
|
No. |
|
|
Type |
|
|
Number |
|
|
CBV |
|
|
Adj. |
|
|
Adjust |
|
|
Adjust |
|
|
HT CBV |
|
|
MX. Adj. |
|
|
CBV |
|
|
1
|
|
|
737-800
|
|
|
29503
|
|
|
$22.48
|
|
|
$0.23
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$22.71
|
|
|
( $2.48)
|
|
|
$20.23 |
|
|
2
|
|
|
737-800
|
|
|
29507
|
|
|
$22.59
|
|
|
$0.23
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$22.82
|
|
|
( $2.20)
|
|
|
$20.62 |
|
|
3
|
|
|
737-800
|
|
|
29508
|
|
|
$22.71
|
|
|
$0.23
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$22.94
|
|
|
( $2.38)
|
|
|
$20.56 |
|
|
4
|
|
|
737-800
|
|
|
29509
|
|
|
$22.71
|
|
|
$0.23
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$22.94
|
|
|
( $2.51)
|
|
|
$20.43 |
|
|
5
|
|
|
737-800
|
|
|
29514
|
|
|
$22.93
|
|
|
$0.23
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$23.16
|
|
|
( $2.63)
|
|
|
$20.53 |
|
|
6
|
|
|
737-800
|
|
|
29521
|
|
|
$23.38
|
|
|
$0.23
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$23.61
|
|
|
( $2.98)
|
|
|
$20.63 |
|
|
7
|
|
|
737-800
|
|
|
29522
|
|
|
$23.38
|
|
|
$0.23
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$23.61
|
|
|
( $2.51)
|
|
|
$21.10 |
|
|
8
|
|
|
737-800
|
|
|
29523
|
|
|
$23.38
|
|
|
$0.23
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$23.61
|
|
|
( $2.14)
|
|
|
$21.47 |
|
|
9
|
|
|
737-800
|
|
|
29524
|
|
|
$23.49
|
|
|
$0.23
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$23.72
|
|
|
( $2.21)
|
|
|
$21.51 |
|
|
10
|
|
|
737-800
|
|
|
29527
|
|
|
$23.71
|
|
|
$0.26
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$23.97
|
|
|
( $2.08)
|
|
|
$21.89 |
|
|
11
|
|
|
737-800
|
|
|
29541
|
|
|
$25.38
|
|
|
$0.29
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$25.67
|
|
|
( $2.75)
|
|
|
$22.92 |
|
|
12
|
|
|
737-800
|
|
|
29544
|
|
|
$25.76
|
|
|
$0.29
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$26.05
|
|
|
( $2.60)
|
|
|
$23.45 |
|
|
13
|
|
|
737-800
|
|
|
30094
|
|
|
$25.76
|
|
|
$0.29
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$26.05
|
|
|
( $2.72)
|
|
|
$23.33 |
|
|
14
|
|
|
737-800
|
|
|
30095
|
|
|
$25.89
|
|
|
$0.29
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$26.18
|
|
|
( $1.79)
|
|
|
$24.39 |
|
|
15
|
|
|
737-800
|
|
|
29569
|
|
|
$41.41
|
|
|
$0.52
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$41.93
|
|
|
$0.10
|
|
|
$42.03 |
|
|
16
|
|
|
737-800
|
|
|
29570
|
|
|
$41.70
|
|
|
$0.52
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$42.22
|
|
|
$0.12
|
|
|
$42.34 |
|
|
17
|
|
|
757-200
|
|
|
295931
|
|
|
$17.47
|
|
|
$0.25
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$20.02
|
|
|
$1.35
|
|
|
$21.37 |
|
|
18
|
|
|
757-200
|
|
|
295941
|
|
|
$17.58
|
|
|
$0.25
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$20.13
|
|
|
$4.55
|
|
|
$24.68 |
|
|
19
|
|
|
757-200
|
|
|
323831
|
|
|
$20.84
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$23.46
|
|
|
( $1.01)
|
|
|
$22.45 |
|
|
20
|
|
|
757-200
|
|
|
323841
|
|
|
$20.84
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$23.46
|
|
|
( $2.59)
|
|
|
$20.87 |
|
|
21
|
|
|
757-200
|
|
|
323851
|
|
|
$20.97
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$23.59
|
|
|
( $0.84)
|
|
|
$22.75 |
|
|
22
|
|
|
757-200
|
|
|
323861
|
|
|
$20.97
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$23.59
|
|
|
( $1.10)
|
|
|
$22.49 |
|
|
23
|
|
|
757-200
|
|
|
323871
|
|
|
$21.38
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$24.00
|
|
|
( $0.87)
|
|
|
$23.13 |
|
|
24
|
|
|
757-200
|
|
|
323881
|
|
|
$21.38
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$24.00
|
|
|
( $0.42)
|
|
|
$23.58 |
|
|
25
|
|
|
757-200
|
|
|
323891
|
|
|
$21.38
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$24.00
|
|
|
$2.11
|
|
|
$26.11 |
|
|
26
|
|
|
757-200
|
|
|
323901
|
|
|
$21.38
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$24.00
|
|
|
$0.42
|
|
|
$24.42 |
|
|
27
|
|
|
757-200
|
|
|
323911
|
|
|
$21.38
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$24.00
|
|
|
$0.94
|
|
|
$24.94 |
|
|
28
|
|
|
757-200
|
|
|
323921
|
|
|
$21.51
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$24.13
|
|
|
$1.10
|
|
|
$25.23 |
|
|
29
|
|
|
757-200
|
|
|
323931
|
|
|
$21.51
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$24.13
|
|
|
( $0.06)
|
|
|
$24.07 |
|
|
30
|
|
|
757-200
|
|
|
323941
|
|
|
$21.51
|
|
|
$0.32
|
|
|
$1.50
|
|
|
$0.80
|
|
|
$24.13
|
|
|
( $2.12)
|
|
|
$22.01 |
|
|
31
|
|
|
777-200ER
|
|
|
30012
|
|
|
$65.79
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$66.27
|
|
|
( $1.92)
|
|
|
$64.35 |
|
|
32
|
|
|
777-200ER
|
|
|
30797
|
|
|
$66.16
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$66.64
|
|
|
$2.73
|
|
|
$69.37 |
|
|
33
|
|
|
777-200ER
|
|
|
30258
|
|
|
$66.54
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$67.02
|
|
|
( $0.17)
|
|
|
$66.85 |
|
|
|
|
|
1 |
|
All 757-200 aircraft are subject to a $1,500,000 engine adjustment for RB211
engines as well as a winglet adjustment of $800,000. |
|
|
|
American Airlines
Job File #11225
Page 22 of 26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
American Airlines Portfolio Valuation |
($US Million) |
|
|
|
|
Aircraft |
|
|
Serial |
|
|
|
|
|
MGTOW |
|
|
Engine |
|
|
Winglet |
|
|
|
|
|
|
|
|
MX. Adj. |
|
|
No. |
|
|
Type |
|
|
Number |
|
|
CBV |
|
|
Adj. |
|
|
Adjust |
|
|
Adjust |
|
|
HT CBV |
|
|
MX. Adj. |
|
|
CBV |
|
|
34
|
|
|
777-200ER
|
|
|
30259
|
|
|
$66.54
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$67.02
|
|
|
$1.80
|
|
|
$68.82 |
|
|
35
|
|
|
777-200ER
|
|
|
30798
|
|
|
$66.91
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$67.39
|
|
|
$1.36
|
|
|
$68.75 |
|
|
36
|
|
|
777-200ER
|
|
|
30260
|
|
|
$67.28
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$67.76
|
|
|
( $1.22)
|
|
|
$66.54 |
|
|
37
|
|
|
777-200ER
|
|
|
30261
|
|
|
$67.28
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$67.76
|
|
|
$1.98
|
|
|
$69.74 |
|
|
38
|
|
|
777-200ER
|
|
|
30262
|
|
|
$67.66
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$68.14
|
|
|
$0.99
|
|
|
$69.13 |
|
|
39
|
|
|
777-200ER
|
|
|
30263
|
|
|
$68.03
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$68.51
|
|
|
$0.29
|
|
|
$68.80 |
|
|
40
|
|
|
777-200ER
|
|
|
30264
|
|
|
$68.40
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$68.88
|
|
|
( $0.16)
|
|
|
$68.72 |
|
|
41
|
|
|
777-200ER
|
|
|
32636
|
|
|
$69.52
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$70.00
|
|
|
( $2.75)
|
|
|
$67.25 |
|
|
42
|
|
|
777-200ER
|
|
|
32637
|
|
|
$69.52
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$70.00
|
|
|
( $0.46)
|
|
|
$69.54 |
|
|
43
|
|
|
777-200ER
|
|
|
32638
|
|
|
$69.90
|
|
|
$0.48
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$70.38
|
|
|
$1.38
|
|
|
$71.76 |
|
|
|
|
|
|
|
Legend of Valuation - |
|
|
CBV
|
|
Current Base Value |
|
|
MGTOW Adj.
|
|
Maximum Gross Takeoff Weight Adjustment |
|
|
Engine Adj.
|
|
Adjustment for Engine Type |
|
|
Winglet Adj.
|
|
Adjustment for winglets |
|
|
HT CBV
|
|
Half-Time Current Base Value |
|
|
MX. Adj.
|
|
Maintenance Adjustments |
|
|
MX. Adj.CBV
|
|
Maintenance Adjusted CBV |
|
|
|
American Airlines
Job File #11225
Page 23 of 26
|
|
|
The breakdown of the total maintenance adjustment from a half-time/half-life condition for
each aircraft is presented in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance Adjustments |
($US Million) |
|
|
|
|
|
|
|
Serial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No. |
|
|
Aircraft Type |
|
|
Number |
|
|
Int. MX |
|
|
Hvy. MX |
|
|
LG |
|
|
LLP |
|
|
ESV |
|
|
TOTAL |
|
|
1
|
|
|
737-800
|
|
|
29503
|
|
|
$0.02
|
|
|
( $0.14)
|
|
|
$0.03
|
|
|
( $0.32)
|
|
|
( $2.07)
|
|
|
( $2.48) |
|
|
2
|
|
|
737-800
|
|
|
29507
|
|
|
$0.08
|
|
|
( $0.05)
|
|
|
$0.04
|
|
|
( $0.20)
|
|
|
( $2.07)
|
|
|
( $2.20) |
|
|
3
|
|
|
737-800
|
|
|
29508
|
|
|
$0.09
|
|
|
( $0.02)
|
|
|
$0.04
|
|
|
( $0.42)
|
|
|
( $2.07)
|
|
|
( $2.38) |
|
|
4
|
|
|
737-800
|
|
|
29509
|
|
|
$0.10
|
|
|
$0.00
|
|
|
$0.04
|
|
|
( $0.58)
|
|
|
( $2.07)
|
|
|
( $2.51) |
|
|
5
|
|
|
737-800
|
|
|
29514
|
|
|
( $0.15)
|
|
|
$0.08
|
|
|
$0.06
|
|
|
( $0.55)
|
|
|
( $2.07)
|
|
|
( $2.63) |
|
|
6
|
|
|
737-800
|
|
|
29521
|
|
|
$0.02
|
|
|
( $0.75)
|
|
|
$0.06
|
|
|
( $0.24)
|
|
|
( $2.07)
|
|
|
( $2.98) |
|
|
7
|
|
|
737-800
|
|
|
29522
|
|
|
( $0.07)
|
|
|
$0.20
|
|
|
$0.07
|
|
|
( $0.64)
|
|
|
( $2.07)
|
|
|
( $2.51) |
|
|
8
|
|
|
737-800
|
|
|
29523
|
|
|
$0.00
|
|
|
$0.22
|
|
|
$0.06
|
|
|
( $0.35)
|
|
|
( $2.07)
|
|
|
( $2.14) |
|
|
9
|
|
|
737-800
|
|
|
29524
|
|
|
$0.09
|
|
|
$0.24
|
|
|
$0.07
|
|
|
( $0.54)
|
|
|
( $2.07)
|
|
|
( $2.21) |
|
|
10
|
|
|
737-800
|
|
|
29527
|
|
|
( $0.01)
|
|
|
$0.28
|
|
|
$0.08
|
|
|
( $0.36)
|
|
|
( $2.07)
|
|
|
( $2.08) |
|
|
11
|
|
|
737-800
|
|
|
29541
|
|
|
$0.09
|
|
|
( $0.35)
|
|
|
( $0.07)
|
|
|
( $0.35)
|
|
|
( $2.07)
|
|
|
( $2.75) |
|
|
12
|
|
|
737-800
|
|
|
29544
|
|
|
$0.12
|
|
|
( $0.30)
|
|
|
( $0.07)
|
|
|
( $0.28)
|
|
|
( $2.07)
|
|
|
( $2.60) |
|
|
13
|
|
|
737-800
|
|
|
30094
|
|
|
$0.13
|
|
|
( $0.30)
|
|
|
( $0.07)
|
|
|
( $0.41)
|
|
|
( $2.07)
|
|
|
( $2.72) |
|
|
14
|
|
|
737-800
|
|
|
30095
|
|
|
$0.14
|
|
|
( $0.27)
|
|
|
( $0.07)
|
|
|
$0.10
|
|
|
( $1.69)
|
|
|
( $1.79) |
|
|
15
|
|
|
737-800
|
|
|
29569
|
|
|
$0.10
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.10 |
|
|
16
|
|
|
737-800
|
|
|
29570
|
|
|
$0.12
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.12 |
|
|
17
|
|
|
757-200
|
|
|
29593
|
|
|
$0.16
|
|
|
$0.40
|
|
|
$0.11
|
|
|
$0.58
|
|
|
$0.10
|
|
|
$1.35 |
|
|
18
|
|
|
757-200
|
|
|
29594
|
|
|
$0.01
|
|
|
$0.41
|
|
|
$0.10
|
|
|
$1.29
|
|
|
$2.74
|
|
|
$4.55 |
|
|
19
|
|
|
757-200
|
|
|
32383
|
|
|
( $0.07)
|
|
|
( $0.53)
|
|
|
( $0.16)
|
|
|
$0.15
|
|
|
( $0.40)
|
|
|
( $1.01) |
|
|
20
|
|
|
757-200
|
|
|
32384
|
|
|
( $0.05)
|
|
|
( $0.52)
|
|
|
( $0.16)
|
|
|
$0.19
|
|
|
( $2.05)
|
|
|
( $2.59) |
|
|
21
|
|
|
757-200
|
|
|
32385
|
|
|
$0.05
|
|
|
( $0.43)
|
|
|
( $0.16)
|
|
|
$1.09
|
|
|
( $1.39)
|
|
|
( $0.84) |
|
|
22
|
|
|
757-200
|
|
|
32386
|
|
|
$0.01
|
|
|
( $0.48)
|
|
|
$0.17
|
|
|
$0.25
|
|
|
( $1.05)
|
|
|
( $1.10) |
|
|
23
|
|
|
757-200
|
|
|
32387
|
|
|
$0.12
|
|
|
( $0.36)
|
|
|
( $0.15)
|
|
|
$0.55
|
|
|
( $1.03)
|
|
|
( $0.87) |
|
|
24
|
|
|
757-200
|
|
|
32388
|
|
|
$0.14
|
|
|
( $0.34)
|
|
|
( $0.15)
|
|
|
$0.49
|
|
|
( $0.56)
|
|
|
( $0.42) |
|
|
25
|
|
|
757-200
|
|
|
32389
|
|
|
$0.26
|
|
|
( $0.25)
|
|
|
( $0.15)
|
|
|
$0.56
|
|
|
$1.69
|
|
|
$2.11 |
|
|
26
|
|
|
757-200
|
|
|
32390
|
|
|
( $0.11)
|
|
|
( $0.21)
|
|
|
( $0.15)
|
|
|
$0.57
|
|
|
$0.32
|
|
|
$0.42 |
|
|
27
|
|
|
757-200
|
|
|
32391
|
|
|
( $0.09)
|
|
|
( $0.20)
|
|
|
( $0.15)
|
|
|
$0.68
|
|
|
$0.70
|
|
|
$0.94 |
|
|
28
|
|
|
757-200
|
|
|
32392
|
|
|
( $0.06)
|
|
|
( $0.19)
|
|
|
( $0.15)
|
|
|
$0.69
|
|
|
$0.81
|
|
|
$1.10 |
|
|
29
|
|
|
757-200
|
|
|
32393
|
|
|
( $0.04)
|
|
|
( $0.19)
|
|
|
( $0.14)
|
|
|
$0.28
|
|
|
$0.03
|
|
|
( $0.06) |
|
|
30
|
|
|
757-200
|
|
|
32394
|
|
|
$0.09
|
|
|
( $0.18)
|
|
|
( $0.14)
|
|
|
$0.22
|
|
|
( $2.11)
|
|
|
( $2.12) |
|
|
31
|
|
|
777-200ER
|
|
|
30012
|
|
|
( $0.11)
|
|
|
$0.00
|
|
|
$0.20
|
|
|
$1.64
|
|
|
( $3.65)
|
|
|
( $1.92) |
|
|
32
|
|
|
777-200ER
|
|
|
30797
|
|
|
( $0.09)
|
|
|
$0.00
|
|
|
$0.20
|
|
|
$2.00
|
|
|
$0.62
|
|
|
$2.73 |
|
|
33
|
|
|
777-200ER
|
|
|
30258
|
|
|
( $0.04)
|
|
|
$0.00
|
|
|
( $0.19)
|
|
|
$1.39
|
|
|
( $1.33)
|
|
|
( $0.17) |
|
|
34
|
|
|
777-200ER
|
|
|
30259
|
|
|
$0.00
|
|
|
$0.00
|
|
|
( $0.18)
|
|
|
$1.94
|
|
|
$0.04
|
|
|
$1.80 |
|
|
35
|
|
|
777-200ER
|
|
|
30798
|
|
|
$0.01
|
|
|
$0.00
|
|
|
$0.21
|
|
|
$1.74
|
|
|
( $0.60)
|
|
|
$1.36 |
|
|
36
|
|
|
777-200ER
|
|
|
30260
|
|
|
$0.18
|
|
|
$0.00
|
|
|
( $0.18)
|
|
|
$1.33
|
|
|
( $2.55)
|
|
|
( $1.22) |
|
|
37
|
|
|
777-200ER
|
|
|
30261
|
|
|
$0.28
|
|
|
$0.00
|
|
|
$0.21
|
|
|
$1.82
|
|
|
( $0.33)
|
|
|
$1.98 |
|
|
|
|
|
American Airlines
Job File #11225
Page 24 of 26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance Adjustments |
($US Million) |
|
|
|
|
|
|
|
Serial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No. |
|
|
Aircraft Type |
|
|
Number |
|
|
Int. MX |
|
|
Hvy. MX |
|
|
LG |
|
|
LLP |
|
|
ESV |
|
|
TOTAL |
|
|
38
|
|
|
777-200ER
|
|
|
30262
|
|
|
$0.66
|
|
|
$0.00
|
|
|
( $0.18)
|
|
|
$1.68
|
|
|
( $1.17)
|
|
|
$0.99 |
|
|
39
|
|
|
777-200ER
|
|
|
30263
|
|
|
$0.66
|
|
|
$0.00
|
|
|
( $0.17)
|
|
|
$1.45
|
|
|
( $1.65)
|
|
|
$0.29 |
|
|
40
|
|
|
777-200ER
|
|
|
30264
|
|
|
( $0.60)
|
|
|
$0.00
|
|
|
( $0.17)
|
|
|
$1.99
|
|
|
( $1.38)
|
|
|
( $0.16) |
|
|
41
|
|
|
777-200ER
|
|
|
32636
|
|
|
( $0.58)
|
|
|
$0.00
|
|
|
( $0.16)
|
|
|
$1.11
|
|
|
( $3.12)
|
|
|
( $2.75) |
|
|
42
|
|
|
777-200ER
|
|
|
32637
|
|
|
( $0.56)
|
|
|
$0.00
|
|
|
( $0.16)
|
|
|
$1.95
|
|
|
( $1.69)
|
|
|
( $0.46) |
|
|
43
|
|
|
777-200ER
|
|
|
32638
|
|
|
( $0.55)
|
|
|
$0.00
|
|
|
( $0.16)
|
|
|
$2.34
|
|
|
( $0.25)
|
|
|
$1.38 |
|
|
Legend of Adjustments -
|
|
|
|
|
|
|
Int. MX
|
|
Intermediate Maintenance |
|
|
LLP
|
|
Life Limited Parts |
|
|
Hvy. MX
|
|
Heavy Maintenance |
|
|
ESV
|
|
Engine Shop Visit |
|
|
LG
|
|
Landing Gear |
|
|
|
American Airlines
Job File #11225
Page 25 of 26
|
|
|
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 mbas opinion as to the Maintenance Adjusted Current Base Values, 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 Maintenance Adjusted Current Base Values, 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.
mba consents to the use of this appraisal report in the Prospectus Supplement and to the reference
to mbas name in the Prospectus Supplement under the caption
Experts.
|
|
|
|
|
|
PREPARED BY:
|
|
|
|
|
|
Stefanie Jung |
|
|
Manager- Valuations
Morten Beyer & Agnew |
|
|
August 30, 2011
|
|
|
|
|
|
REVIEWED BY:
|
|
|
|
|
|
Thomas E. Burke |
|
|
Managing Director- Valuations
Morten Beyer & Agnew
ISTAT Certified Appraiser |
|
|
|
|
|
American Airlines
Job File #11225
Page 26 of 26
|
|
|
APPENDIX III
SUMMARY OF APPRAISED VALUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Appraisers Valuation
|
|
|
|
|
|
|
|
|
AISI |
|
BK |
|
MBA |
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance |
|
|
|
|
|
Maintenance |
|
|
|
|
|
Maintenance |
|
|
Registration |
|
Manufacturers |
|
Delivery |
|
|
|
|
|
Adjusted |
|
|
|
|
|
Adjusted |
|
|
|
|
|
Adjusted |
Aircraft Type |
|
Number |
|
Serial Number |
|
Month |
|
Base Value |
|
Base Value |
|
Base Value |
|
Base Value |
|
Base Value |
|
Base Value |
|
Boeing 737-823 |
|
N901AN |
|
29503 |
|
February 1999 |
|
$ |
20,620,000 |
|
|
$ |
18,410,000 |
|
|
$ |
24,000,000 |
|
|
$ |
21,970,000 |
|
|
$ |
22,710,000 |
|
|
$ |
20,230,000 |
|
Boeing 737-823 |
|
N905AN |
|
29507 |
|
March 1999 |
|
|
20,620,000 |
|
|
|
19,080,000 |
|
|
|
24,000,000 |
|
|
|
22,190,000 |
|
|
|
22,820,000 |
|
|
|
20,620,000 |
|
Boeing 737-823 |
|
N906AN |
|
29508 |
|
April 1999 |
|
|
20,620,000 |
|
|
|
19,910,000 |
|
|
|
24,400,000 |
|
|
|
22,360,000 |
|
|
|
22,940,000 |
|
|
|
20,560,000 |
|
Boeing 737-823 |
|
N907AN |
|
29509 |
|
April 1999 |
|
|
20,620,000 |
|
|
|
18,310,000 |
|
|
|
24,400,000 |
|
|
|
22,300,000 |
|
|
|
22,940,000 |
|
|
|
20,430,000 |
|
Boeing 737-823 |
|
N913AN |
|
29514 |
|
June 1999 |
|
|
20,620,000 |
|
|
|
19,400,000 |
|
|
|
24,400,000 |
|
|
|
22,180,000 |
|
|
|
23,160,000 |
|
|
|
20,530,000 |
|
Boeing 737-823 |
|
N920AN |
|
29521 |
|
October 1999 |
|
|
20,620,000 |
|
|
|
20,630,000 |
|
|
|
25,250,000 |
|
|
|
22,710,000 |
|
|
|
23,610,000 |
|
|
|
20,630,000 |
|
Boeing 737-823 |
|
N921AN |
|
29522 |
|
October 1999 |
|
|
20,620,000 |
|
|
|
18,110,000 |
|
|
|
25,250,000 |
|
|
|
23,060,000 |
|
|
|
23,610,000 |
|
|
|
21,100,000 |
|
Boeing 737-823 |
|
N922AN |
|
29523 |
|
October 1999 |
|
|
20,620,000 |
|
|
|
20,180,000 |
|
|
|
25,250,000 |
|
|
|
23,510,000 |
|
|
|
23,610,000 |
|
|
|
21,470,000 |
|
Boeing 737-823 |
|
N923AN |
|
29524 |
|
November 1999 |
|
|
20,620,000 |
|
|
|
18,620,000 |
|
|
|
25,250,000 |
|
|
|
23,450,000 |
|
|
|
23,720,000 |
|
|
|
21,510,000 |
|
Boeing 737-823 |
|
N926AN |
|
29527 |
|
January 2000 |
|
|
21,950,000 |
|
|
|
20,730,000 |
|
|
|
25,650,000 |
|
|
|
24,510,000 |
|
|
|
23,970,000 |
|
|
|
21,890,000 |
|
Boeing 737-823 |
|
N957AN |
|
29541 |
|
March 2001 |
|
|
23,500,000 |
|
|
|
21,110,000 |
|
|
|
27,350,000 |
|
|
|
25,060,000 |
|
|
|
25,670,000 |
|
|
|
22,920,000 |
|
Boeing 737-823 |
|
N965AN |
|
29544 |
|
June 2001 |
|
|
23,500,000 |
|
|
|
21,350,000 |
|
|
|
27,750,000 |
|
|
|
25,630,000 |
|
|
|
26,050,000 |
|
|
|
23,450,000 |
|
Boeing 737-823 |
|
N966AN |
|
30094 |
|
June 2001 |
|
|
23,500,000 |
|
|
|
21,100,000 |
|
|
|
27,750,000 |
|
|
|
25,490,000 |
|
|
|
26,050,000 |
|
|
|
23,330,000 |
|
Boeing 737-823 |
|
N968AN |
|
30095 |
|
July 2001 |
|
|
23,500,000 |
|
|
|
22,440,000 |
|
|
|
28,150,000 |
|
|
|
27,660,000 |
|
|
|
26,180,000 |
|
|
|
24,390,000 |
|
Boeing 737-823 |
|
N981AN |
|
29569 |
|
April 2009 |
|
|
43,890,000 |
|
|
|
47,130,000 |
|
|
|
42,700,000 |
|
|
|
45,630,000 |
|
|
|
41,930,000 |
|
|
|
42,030,000 |
|
Boeing 737-823 |
|
N983AN |
|
29570 |
|
May 2009 |
|
|
43,890,000 |
|
|
|
47,270,000 |
|
|
|
42,700,000 |
|
|
|
46,290,000 |
|
|
|
42,220,000 |
|
|
|
42,340,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing 757-223 |
|
N183AN |
|
29593 |
|
April 1999 |
|
|
16,880,000 |
|
|
|
18,170,000 |
|
|
|
20,950,000 |
|
|
|
22,590,000 |
|
|
|
20,020,000 |
|
|
|
21,370,000 |
|
Boeing 757-223 |
|
N184AN |
|
29594 |
|
May 1999 |
|
|
16,880,000 |
|
|
|
20,030,000 |
|
|
|
20,950,000 |
|
|
|
25,780,000 |
|
|
|
20,130,000 |
|
|
|
24,680,000 |
|
Boeing 757-223 |
|
N189AN |
|
32383 |
|
July 2001 |
|
|
18,820,000 |
|
|
|
18,170,000 |
|
|
|
22,900,000 |
|
|
|
22,000,000 |
|
|
|
23,460,000 |
|
|
|
22,450,000 |
|
Boeing 757-223 |
|
N190AA |
|
32384 |
|
July 2001 |
|
|
18,820,000 |
|
|
|
17,560,000 |
|
|
|
22,900,000 |
|
|
|
20,770,000 |
|
|
|
23,460,000 |
|
|
|
20,870,000 |
|
Boeing 757-223 |
|
N191AN |
|
32385 |
|
August 2001 |
|
|
18,820,000 |
|
|
|
18,940,000 |
|
|
|
22,900,000 |
|
|
|
22,360,000 |
|
|
|
23,590,000 |
|
|
|
22,750,000 |
|
Boeing 757-223 |
|
N192AN |
|
32386 |
|
August 2001 |
|
|
18,820,000 |
|
|
|
19,080,000 |
|
|
|
22,900,000 |
|
|
|
23,050,000 |
|
|
|
23,590,000 |
|
|
|
22,490,000 |
|
Boeing 757-223 |
|
N193AN |
|
32387 |
|
November 2001 |
|
|
18,820,000 |
|
|
|
18,830,000 |
|
|
|
23,100,000 |
|
|
|
22,970,000 |
|
|
|
24,000,000 |
|
|
|
23,130,000 |
|
Boeing 757-223 |
|
N194AA |
|
32388 |
|
November 2001 |
|
|
18,820,000 |
|
|
|
19,010,000 |
|
|
|
23,100,000 |
|
|
|
23,730,000 |
|
|
|
24,000,000 |
|
|
|
23,580,000 |
|
Boeing 757-223 |
|
N195AN |
|
32389 |
|
November 2001 |
|
|
18,320,000 |
|
|
|
19,810,000 |
|
|
|
21,000,000 |
|
|
|
23,200,000 |
|
|
|
24,000,000 |
|
|
|
26,110,000 |
|
Boeing 757-223 |
|
N196AA |
|
32390 |
|
November 2001 |
|
|
18,320,000 |
|
|
|
18,700,000 |
|
|
|
21,000,000 |
|
|
|
21,580,000 |
|
|
|
24,000,000 |
|
|
|
24,420,000 |
|
Boeing 757-223 |
|
N197AN |
|
32391 |
|
November 2001 |
|
|
18,820,000 |
|
|
|
20,290,000 |
|
|
|
23,100,000 |
|
|
|
25,740,000 |
|
|
|
24,000,000 |
|
|
|
24,940,000 |
|
Boeing 757-223 |
|
N198AA |
|
32392 |
|
December 2001 |
|
|
18,820,000 |
|
|
|
19,900,000 |
|
|
|
23,100,000 |
|
|
|
24,490,000 |
|
|
|
24,130,000 |
|
|
|
25,230,000 |
|
Boeing 757-223 |
|
N199AN |
|
32393 |
|
December 2001 |
|
|
18,820,000 |
|
|
|
19,940,000 |
|
|
|
23,100,000 |
|
|
|
24,450,000 |
|
|
|
24,130,000 |
|
|
|
24,070,000 |
|
Boeing 757-223 |
|
N175AN |
|
32394 |
|
December 2001 |
|
|
18,820,000 |
|
|
|
19,000,000 |
|
|
|
23,100,000 |
|
|
|
21,850,000 |
|
|
|
24,130,000 |
|
|
|
22,010,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing 777-223ER |
|
N797AN |
|
30012 |
|
January 2001 |
|
|
65,460,000 |
|
|
|
63,770,000 |
|
|
|
69,550,000 |
|
|
|
73,670,000 |
|
|
|
66,270,000 |
|
|
|
64,350,000 |
|
Boeing 777-223ER |
|
N798AN |
|
30797 |
|
February 2001 |
|
|
65,460,000 |
|
|
|
69,290,000 |
|
|
|
69,550,000 |
|
|
|
78,420,000 |
|
|
|
66,640,000 |
|
|
|
69,370,000 |
|
Boeing 777-223ER |
|
N799AN |
|
30258 |
|
March 2001 |
|
|
65,460,000 |
|
|
|
66,440,000 |
|
|
|
69,550,000 |
|
|
|
75,310,000 |
|
|
|
67,020,000 |
|
|
|
66,850,000 |
|
Boeing 777-223ER |
|
N750AN |
|
30259 |
|
March 2001 |
|
|
65,460,000 |
|
|
|
68,130,000 |
|
|
|
69,550,000 |
|
|
|
77,090,000 |
|
|
|
67,020,000 |
|
|
|
68,820,000 |
|
Boeing 777-223ER |
|
N751AN |
|
30798 |
|
April 2001 |
|
|
65,460,000 |
|
|
|
68,060,000 |
|
|
|
70,700,000 |
|
|
|
78,560,000 |
|
|
|
67,390,000 |
|
|
|
68,750,000 |
|
Boeing 777-223ER |
|
N752AN |
|
30260 |
|
May 2001 |
|
|
65,460,000 |
|
|
|
64,410,000 |
|
|
|
70,700,000 |
|
|
|
76,170,000 |
|
|
|
67,760,000 |
|
|
|
66,540,000 |
|
Boeing 777-223ER |
|
N753AN |
|
30261 |
|
May 2001 |
|
|
65,460,000 |
|
|
|
68,750,000 |
|
|
|
70,700,000 |
|
|
|
79,410,000 |
|
|
|
67,760,000 |
|
|
|
69,740,000 |
|
Boeing 777-223ER |
|
N754AN |
|
30262 |
|
June 2001 |
|
|
65,460,000 |
|
|
|
67,240,000 |
|
|
|
70,700,000 |
|
|
|
79,280,000 |
|
|
|
68,140,000 |
|
|
|
69,130,000 |
|
Boeing 777-223ER |
|
N755AN |
|
30263 |
|
July 2001 |
|
|
65,460,000 |
|
|
|
66,520,000 |
|
|
|
71,850,000 |
|
|
|
79,080,000 |
|
|
|
68,510,000 |
|
|
|
68,800,000 |
|
Boeing 777-223ER |
|
N756AM |
|
30264 |
|
August 2001 |
|
|
65,460,000 |
|
|
|
66,790,000 |
|
|
|
71,850,000 |
|
|
|
76,520,000 |
|
|
|
68,880,000 |
|
|
|
68,720,000 |
|
Boeing 777-223ER |
|
N757AN |
|
32636 |
|
November 2001 |
|
|
65,460,000 |
|
|
|
63,920,000 |
|
|
|
73,000,000 |
|
|
|
75,850,000 |
|
|
|
70,000,000 |
|
|
|
67,250,000 |
|
Boeing 777-223ER |
|
N758AN |
|
32637 |
|
November 2001 |
|
|
65,460,000 |
|
|
|
66,320,000 |
|
|
|
73,000,000 |
|
|
|
77,240,000 |
|
|
|
70,000,000 |
|
|
|
69,540,000 |
|
Boeing 777-223ER |
|
N759AN |
|
32638 |
|
December 2001 |
|
|
65,460,000 |
|
|
|
67,700,000 |
|
|
|
73,000,000 |
|
|
|
79,310,000 |
|
|
|
70,380,000 |
|
|
|
71,760,000 |
|
III-1
APPENDIX IV
LOAN TO VALUE RATIOS OF EQUIPMENT NOTES
The following tables set forth the LTVs for the Series A Equipment Notes and Series B
Equipment Notes issued in respect of each Aircraft as of: (i) April 15, 2012, assuming that such
Aircraft has been subjected to an Indenture and that the Trusts have purchased such Equipment Notes
as of April 15, 2012 (the first Regular Distribution Date that occurs after the Outside Termination
Date) and (ii) each Regular Distribution Date thereafter.
The LTVs specified in this Appendix IV for the Series B Equipment Notes are based on the
assumption that Class B Certificates are issued concurrently with the Class A Certificates on the
terms and conditions described in this prospectus supplement. The LTVs for Series B Equipment
Notes, if and when Class B Certificates are offered and issued, may differ from what is set forth
in this Appendix IV.
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,
determined immediately after giving effect to the payments 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 Supplement 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 Offering Appraisals should not be relied upon as
a measure of realizable value of the Aircraft.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N901AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
19,718,453.33 |
|
|
$ |
9,443,832.16 |
|
|
|
47.9 |
% |
|
$ |
2,815,129.56 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
19,233,573.33 |
|
|
|
9,129,853.26 |
|
|
|
47.5 |
|
|
|
2,680,889.71 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
18,748,693.33 |
|
|
|
8,816,301.03 |
|
|
|
47.0 |
|
|
|
2,546,989.18 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
18,263,813.33 |
|
|
|
8,503,205.87 |
|
|
|
46.6 |
|
|
|
2,413,452.12 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
17,778,933.33 |
|
|
|
8,190,601.10 |
|
|
|
46.1 |
|
|
|
2,280,305.07 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
17,132,426.67 |
|
|
|
7,804,493.48 |
|
|
|
45.6 |
|
|
|
2,127,189.15 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
16,485,920.00 |
|
|
|
7,420,286.21 |
|
|
|
45.0 |
|
|
|
1,975,584.51 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
15,839,413.33 |
|
|
|
7,038,258.17 |
|
|
|
44.4 |
|
|
|
1,825,712.93 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
15,192,906.67 |
|
|
|
6,658,658.47 |
|
|
|
43.8 |
|
|
|
1,677,772.50 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
14,546,400.00 |
|
|
|
6,278,995.77 |
|
|
|
43.2 |
|
|
|
1,529,781.99 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
13,899,893.33 |
|
|
|
5,898,469.22 |
|
|
|
42.4 |
|
|
|
1,381,104.48 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
13,253,386.67 |
|
|
|
5,519,670.23 |
|
|
|
41.6 |
|
|
|
1,233,800.83 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
12,606,880.00 |
|
|
|
5,142,813.91 |
|
|
|
40.8 |
|
|
|
1,088,042.11 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
11,960,373.33 |
|
|
|
4,768,152.63 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
11,313,866.67 |
|
|
|
4,395,984.45 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
10,505,733.33 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N905AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
20,125,120.00 |
|
|
|
9,638,598.54 |
|
|
|
47.9 |
% |
|
$ |
2,873,187.83 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
19,630,240.00 |
|
|
|
9,318,144.24 |
|
|
|
47.5 |
|
|
|
2,736,179.46 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
19,135,360.00 |
|
|
|
8,998,125.42 |
|
|
|
47.0 |
|
|
|
2,599,517.41 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
18,640,480.00 |
|
|
|
8,678,573.09 |
|
|
|
46.6 |
|
|
|
2,463,226.34 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
18,145,600.00 |
|
|
|
8,359,521.27 |
|
|
|
46.1 |
|
|
|
2,327,333.30 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
17,485,760.00 |
|
|
|
7,965,450.70 |
|
|
|
45.6 |
|
|
|
2,171,059.58 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
16,825,920.00 |
|
|
|
7,573,319.67 |
|
|
|
45.0 |
|
|
|
2,016,328.30 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
16,166,080.00 |
|
|
|
7,183,412.81 |
|
|
|
44.4 |
|
|
|
1,863,365.81 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
15,506,240.00 |
|
|
|
6,795,984.37 |
|
|
|
43.8 |
|
|
|
1,712,374.32 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
14,846,400.00 |
|
|
|
6,408,491.64 |
|
|
|
43.2 |
|
|
|
1,561,331.69 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
14,186,560.00 |
|
|
|
6,020,117.24 |
|
|
|
42.4 |
|
|
|
1,409,587.91 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
13,526,720.00 |
|
|
|
5,633,506.02 |
|
|
|
41.6 |
|
|
|
1,259,246.32 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
12,866,880.00 |
|
|
|
5,248,877.55 |
|
|
|
40.8 |
|
|
|
1,110,481.52 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
12,207,040.00 |
|
|
|
4,866,489.38 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
11,547,200.00 |
|
|
|
4,486,645.74 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
10,722,400.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N906AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
20,066,560.00 |
|
|
$ |
9,610,552.18 |
|
|
|
47.9 |
% |
|
$ |
2,864,827.44 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
19,573,120.00 |
|
|
|
9,291,030.34 |
|
|
|
47.5 |
|
|
|
2,728,217.74 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
19,079,680.00 |
|
|
|
8,971,942.71 |
|
|
|
47.0 |
|
|
|
2,591,953.34 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
18,586,240.00 |
|
|
|
8,653,320.21 |
|
|
|
46.6 |
|
|
|
2,456,058.85 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
18,092,800.00 |
|
|
|
8,335,196.76 |
|
|
|
46.1 |
|
|
|
2,320,561.23 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
17,434,880.00 |
|
|
|
7,942,272.86 |
|
|
|
45.6 |
|
|
|
2,164,742.24 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
16,776,960.00 |
|
|
|
7,551,282.85 |
|
|
|
45.0 |
|
|
|
2,010,461.19 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
16,119,040.00 |
|
|
|
7,162,510.54 |
|
|
|
44.4 |
|
|
|
1,857,943.80 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
15,461,120.00 |
|
|
|
6,776,209.44 |
|
|
|
43.8 |
|
|
|
1,707,391.65 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
14,803,200.00 |
|
|
|
6,389,844.23 |
|
|
|
43.2 |
|
|
|
1,556,788.53 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
14,145,280.00 |
|
|
|
6,002,599.92 |
|
|
|
42.4 |
|
|
|
1,405,486.29 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
13,487,360.00 |
|
|
|
5,617,113.67 |
|
|
|
41.6 |
|
|
|
1,255,582.17 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
12,829,440.00 |
|
|
|
5,233,604.38 |
|
|
|
40.8 |
|
|
|
1,107,250.25 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
12,171,520.00 |
|
|
|
4,852,328.89 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
11,513,600.00 |
|
|
|
4,473,590.51 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
10,691,200.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N907AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
19,858,346.67 |
|
|
$ |
9,510,831.80 |
|
|
|
47.9 |
% |
|
$ |
2,835,101.60 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
19,370,026.67 |
|
|
|
9,194,625.36 |
|
|
|
47.5 |
|
|
|
2,699,909.38 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
18,881,706.67 |
|
|
|
8,878,848.62 |
|
|
|
47.0 |
|
|
|
2,565,058.88 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
18,393,386.67 |
|
|
|
8,563,532.19 |
|
|
|
46.6 |
|
|
|
2,430,574.45 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
17,905,066.67 |
|
|
|
8,248,709.64 |
|
|
|
46.1 |
|
|
|
2,296,482.77 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
17,253,973.33 |
|
|
|
7,859,862.77 |
|
|
|
45.6 |
|
|
|
2,142,280.59 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
16,602,880.00 |
|
|
|
7,472,929.72 |
|
|
|
45.0 |
|
|
|
1,989,600.38 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
15,951,786.67 |
|
|
|
7,088,191.37 |
|
|
|
44.4 |
|
|
|
1,838,665.52 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
15,300,693.33 |
|
|
|
6,705,898.58 |
|
|
|
43.8 |
|
|
|
1,689,675.53 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
14,649,600.00 |
|
|
|
6,323,542.35 |
|
|
|
43.2 |
|
|
|
1,540,635.08 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
13,998,506.67 |
|
|
|
5,940,316.14 |
|
|
|
42.4 |
|
|
|
1,390,902.77 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
13,347,413.33 |
|
|
|
5,558,829.74 |
|
|
|
41.6 |
|
|
|
1,242,554.08 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
12,696,320.00 |
|
|
|
5,179,299.80 |
|
|
|
40.8 |
|
|
|
1,095,761.27 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
12,045,226.67 |
|
|
|
4,801,980.47 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
11,394,133.33 |
|
|
|
4,427,171.93 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
10,580,266.67 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N913AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
20,037,280.00 |
|
|
$ |
9,596,529.01 |
|
|
|
47.9 |
% |
|
$ |
2,860,647.25 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
19,544,560.00 |
|
|
|
9,277,473.39 |
|
|
|
47.5 |
|
|
|
2,724,236.87 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
19,051,840.00 |
|
|
|
8,958,851.36 |
|
|
|
47.0 |
|
|
|
2,588,171.31 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
18,559,120.00 |
|
|
|
8,640,693.77 |
|
|
|
46.6 |
|
|
|
2,452,475.11 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
18,066,400.00 |
|
|
|
8,323,034.51 |
|
|
|
46.1 |
|
|
|
2,317,175.20 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
17,409,440.00 |
|
|
|
7,930,683.94 |
|
|
|
45.6 |
|
|
|
2,161,583.57 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
16,752,480.00 |
|
|
|
7,540,264.44 |
|
|
|
45.0 |
|
|
|
2,007,527.64 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
16,095,520.00 |
|
|
|
7,152,059.41 |
|
|
|
44.4 |
|
|
|
1,855,232.79 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
15,438,560.00 |
|
|
|
6,766,321.98 |
|
|
|
43.8 |
|
|
|
1,704,900.32 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
14,781,600.00 |
|
|
|
6,380,520.53 |
|
|
|
43.2 |
|
|
|
1,554,516.95 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
14,124,640.00 |
|
|
|
5,993,841.26 |
|
|
|
42.4 |
|
|
|
1,403,435.48 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
13,467,680.00 |
|
|
|
5,608,917.49 |
|
|
|
41.6 |
|
|
|
1,253,750.09 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
12,810,720.00 |
|
|
|
5,225,967.80 |
|
|
|
40.8 |
|
|
|
1,105,634.61 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
12,153,760.00 |
|
|
|
4,845,248.64 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
11,496,800.00 |
|
|
|
4,467,062.90 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
10,675,600.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N920AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
20,146,484.38 |
|
|
$ |
9,648,830.66 |
|
|
|
47.9 |
% |
|
$ |
2,876,237.94 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
19,662,968.75 |
|
|
|
9,333,680.03 |
|
|
|
47.5 |
|
|
|
2,740,741.39 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
19,179,453.12 |
|
|
|
9,018,859.58 |
|
|
|
47.0 |
|
|
|
2,605,507.42 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
18,695,937.50 |
|
|
|
8,704,392.81 |
|
|
|
46.6 |
|
|
|
2,470,554.71 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
18,212,421.87 |
|
|
|
8,390,305.53 |
|
|
|
46.1 |
|
|
|
2,335,903.79 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
17,728,906.25 |
|
|
|
8,076,213.37 |
|
|
|
45.6 |
|
|
|
2,201,249.00 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
17,084,218.75 |
|
|
|
7,689,579.52 |
|
|
|
45.0 |
|
|
|
2,047,281.43 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
16,439,531.25 |
|
|
|
7,304,921.13 |
|
|
|
44.4 |
|
|
|
1,894,884.88 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
15,794,843.75 |
|
|
|
6,922,471.94 |
|
|
|
43.8 |
|
|
|
1,744,245.20 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
15,150,156.25 |
|
|
|
6,539,608.90 |
|
|
|
43.2 |
|
|
|
1,593,276.42 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
14,505,468.75 |
|
|
|
6,155,447.30 |
|
|
|
42.4 |
|
|
|
1,441,274.93 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
13,860,781.25 |
|
|
|
5,772,633.33 |
|
|
|
41.6 |
|
|
|
1,290,345.17 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
13,216,093.75 |
|
|
|
5,391,334.79 |
|
|
|
40.8 |
|
|
|
1,140,620.56 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
12,571,406.25 |
|
|
|
5,011,748.55 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
11,926,718.75 |
|
|
|
4,634,107.13 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
11,282,031.25 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N921AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
20,270,182.29 |
|
|
$ |
9,708,073.77 |
|
|
|
47.9 |
% |
|
$ |
2,893,897.83 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
19,783,697.92 |
|
|
|
9,390,988.13 |
|
|
|
47.5 |
|
|
|
2,757,569.34 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
19,297,213.54 |
|
|
|
9,074,234.70 |
|
|
|
47.0 |
|
|
|
2,621,505.04 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
18,810,729.17 |
|
|
|
8,757,837.13 |
|
|
|
46.6 |
|
|
|
2,485,723.73 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
18,324,244.79 |
|
|
|
8,441,821.38 |
|
|
|
46.1 |
|
|
|
2,350,246.07 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
17,837,760.42 |
|
|
|
8,125,800.72 |
|
|
|
45.6 |
|
|
|
2,214,764.51 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
17,189,114.58 |
|
|
|
7,736,792.97 |
|
|
|
45.0 |
|
|
|
2,059,851.59 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
16,540,468.75 |
|
|
|
7,349,772.80 |
|
|
|
44.4 |
|
|
|
1,906,519.32 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
15,891,822.92 |
|
|
|
6,964,975.40 |
|
|
|
43.8 |
|
|
|
1,754,954.74 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
15,243,177.08 |
|
|
|
6,579,761.62 |
|
|
|
43.2 |
|
|
|
1,603,059.02 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
14,594,531.25 |
|
|
|
6,193,241.29 |
|
|
|
42.4 |
|
|
|
1,450,124.26 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
13,945,885.42 |
|
|
|
5,808,076.87 |
|
|
|
41.6 |
|
|
|
1,298,267.79 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
13,297,239.58 |
|
|
|
5,424,437.18 |
|
|
|
40.8 |
|
|
|
1,147,623.89 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
12,648,593.75 |
|
|
|
5,042,520.31 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
11,999,947.92 |
|
|
|
4,662,560.20 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
11,351,302.08 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N922AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
20,966,796.88 |
|
|
$ |
10,041,705.98 |
|
|
|
47.9 |
% |
|
$ |
2,993,350.88 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
20,463,593.75 |
|
|
|
9,713,723.23 |
|
|
|
47.5 |
|
|
|
2,852,337.26 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
19,960,390.62 |
|
|
|
9,386,084.11 |
|
|
|
47.0 |
|
|
|
2,711,596.90 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
19,457,187.50 |
|
|
|
9,058,813.07 |
|
|
|
46.6 |
|
|
|
2,571,149.28 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
18,953,984.37 |
|
|
|
8,731,936.97 |
|
|
|
46.1 |
|
|
|
2,431,015.72 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
18,450,781.25 |
|
|
|
8,405,055.80 |
|
|
|
45.6 |
|
|
|
2,290,878.15 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
17,779,843.75 |
|
|
|
8,002,679.22 |
|
|
|
45.0 |
|
|
|
2,130,641.42 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
17,108,906.25 |
|
|
|
7,602,358.54 |
|
|
|
44.4 |
|
|
|
1,972,039.66 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
16,437,968.75 |
|
|
|
7,204,337.01 |
|
|
|
43.8 |
|
|
|
1,815,266.33 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
15,767,031.25 |
|
|
|
6,805,884.79 |
|
|
|
43.2 |
|
|
|
1,658,150.50 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
15,096,093.75 |
|
|
|
6,406,081.12 |
|
|
|
42.4 |
|
|
|
1,499,959.90 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
14,425,156.25 |
|
|
|
6,007,679.96 |
|
|
|
41.6 |
|
|
|
1,342,884.67 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
13,754,218.75 |
|
|
|
5,610,855.93 |
|
|
|
40.8 |
|
|
|
1,187,063.66 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
13,083,281.25 |
|
|
|
5,215,813.93 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
12,412,343.75 |
|
|
|
4,822,795.93 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
11,741,406.25 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N923AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
20,696,614.58 |
|
|
$ |
9,912,306.57 |
|
|
|
47.9 |
% |
|
$ |
2,954,777.97 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
20,199,895.83 |
|
|
|
9,588,550.27 |
|
|
|
47.5 |
|
|
|
2,815,581.48 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
19,703,177.08 |
|
|
|
9,265,133.17 |
|
|
|
47.0 |
|
|
|
2,676,654.73 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
19,206,458.33 |
|
|
|
8,942,079.41 |
|
|
|
46.6 |
|
|
|
2,538,016.94 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
18,709,739.58 |
|
|
|
8,619,415.50 |
|
|
|
46.1 |
|
|
|
2,399,689.18 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
18,213,020.83 |
|
|
|
8,296,746.58 |
|
|
|
45.6 |
|
|
|
2,261,357.43 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
17,550,729.17 |
|
|
|
7,899,555.11 |
|
|
|
45.0 |
|
|
|
2,103,185.56 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
16,888,437.50 |
|
|
|
7,504,393.04 |
|
|
|
44.4 |
|
|
|
1,946,627.57 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
16,226,145.83 |
|
|
|
7,111,500.50 |
|
|
|
43.8 |
|
|
|
1,791,874.46 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
15,563,854.17 |
|
|
|
6,718,182.81 |
|
|
|
43.2 |
|
|
|
1,636,783.24 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
14,901,562.50 |
|
|
|
6,323,531.09 |
|
|
|
42.4 |
|
|
|
1,480,631.12 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
14,239,270.83 |
|
|
|
5,930,263.81 |
|
|
|
41.6 |
|
|
|
1,325,579.99 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
13,576,979.17 |
|
|
|
5,538,553.33 |
|
|
|
40.8 |
|
|
|
1,171,766.93 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
12,914,687.50 |
|
|
|
5,148,601.92 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
12,252,395.83 |
|
|
|
4,760,648.43 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
11,590,104.17 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N926AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
21,388,702.29 |
|
|
$ |
10,243,770.71 |
|
|
|
47.9 |
% |
|
$ |
3,053,584.73 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
20,887,404.58 |
|
|
|
9,914,899.09 |
|
|
|
47.5 |
|
|
|
2,911,410.53 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
20,386,106.87 |
|
|
|
9,586,270.99 |
|
|
|
47.0 |
|
|
|
2,769,429.98 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
19,884,809.16 |
|
|
|
9,257,903.75 |
|
|
|
46.6 |
|
|
|
2,627,656.89 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
19,383,511.45 |
|
|
|
8,929,816.38 |
|
|
|
46.1 |
|
|
|
2,486,106.37 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
18,882,213.74 |
|
|
|
8,601,590.25 |
|
|
|
45.6 |
|
|
|
2,344,445.48 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
18,380,916.03 |
|
|
|
8,273,220.89 |
|
|
|
45.0 |
|
|
|
2,202,670.71 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
17,712,519.08 |
|
|
|
7,870,574.47 |
|
|
|
44.4 |
|
|
|
2,041,614.45 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
17,044,122.14 |
|
|
|
7,469,998.38 |
|
|
|
43.8 |
|
|
|
1,882,204.65 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
16,375,725.19 |
|
|
|
7,068,629.29 |
|
|
|
43.2 |
|
|
|
1,722,164.21 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
15,707,328.24 |
|
|
|
6,665,460.66 |
|
|
|
42.4 |
|
|
|
1,560,692.65 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
15,038,931.30 |
|
|
|
6,263,300.35 |
|
|
|
41.6 |
|
|
|
1,400,022.98 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
14,370,534.35 |
|
|
|
5,862,273.92 |
|
|
|
40.8 |
|
|
|
1,240,255.04 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
13,702,137.40 |
|
|
|
5,462,528.69 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
13,033,740.46 |
|
|
|
5,064,238.61 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
12,365,343.51 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N957AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
22,418,102.19 |
|
|
$ |
10,736,785.03 |
|
|
|
47.9 |
% |
|
$ |
3,200,548.29 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
21,916,204.38 |
|
|
|
10,403,253.03 |
|
|
|
47.5 |
|
|
|
3,054,810.75 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
21,414,306.57 |
|
|
|
10,069,766.98 |
|
|
|
47.0 |
|
|
|
2,909,109.77 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
20,912,408.76 |
|
|
|
9,736,330.17 |
|
|
|
46.6 |
|
|
|
2,763,447.93 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
20,410,510.95 |
|
|
|
9,402,946.19 |
|
|
|
46.1 |
|
|
|
2,617,828.11 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
19,908,613.14 |
|
|
|
9,069,155.50 |
|
|
|
45.6 |
|
|
|
2,471,884.86 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
19,406,715.33 |
|
|
|
8,734,931.51 |
|
|
|
45.0 |
|
|
|
2,325,597.01 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
18,904,817.52 |
|
|
|
8,400,373.39 |
|
|
|
44.4 |
|
|
|
2,179,043.45 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
18,402,919.71 |
|
|
|
8,065,524.25 |
|
|
|
43.8 |
|
|
|
2,032,258.44 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
17,733,722.63 |
|
|
|
7,654,812.83 |
|
|
|
43.2 |
|
|
|
1,864,978.92 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
17,064,525.55 |
|
|
|
7,241,392.16 |
|
|
|
42.4 |
|
|
|
1,695,544.86 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
16,395,328.47 |
|
|
|
6,828,202.38 |
|
|
|
41.6 |
|
|
|
1,526,294.40 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
15,726,131.39 |
|
|
|
6,415,272.23 |
|
|
|
40.8 |
|
|
|
1,357,250.42 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
15,056,934.31 |
|
|
|
6,002,635.44 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
14,387,737.23 |
|
|
|
5,590,331.85 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
13,718,540.15 |
|
|
|
5,176,636.67 |
|
|
|
37.7 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
13,049,343.07 |
|
|
|
4,761,859.08 |
|
|
|
36.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
12,380,145.99 |
|
|
|
4,346,539.25 |
|
|
|
35.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
11,710,948.91 |
|
|
|
3,930,879.67 |
|
|
|
33.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
10,874,452.55 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N965AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
22,936,496.35 |
|
|
$ |
10,985,061.47 |
|
|
|
47.9 |
% |
|
$ |
3,274,557.48 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
22,422,992.70 |
|
|
|
10,643,816.91 |
|
|
|
47.5 |
|
|
|
3,125,449.92 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
21,909,489.05 |
|
|
|
10,302,619.36 |
|
|
|
47.0 |
|
|
|
2,976,379.77 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
21,395,985.40 |
|
|
|
9,961,472.19 |
|
|
|
46.6 |
|
|
|
2,827,349.66 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
20,882,481.75 |
|
|
|
9,620,379.06 |
|
|
|
46.1 |
|
|
|
2,678,362.53 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
20,368,978.10 |
|
|
|
9,278,869.83 |
|
|
|
45.6 |
|
|
|
2,529,044.49 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
19,855,474.45 |
|
|
|
8,936,917.28 |
|
|
|
45.0 |
|
|
|
2,379,373.90 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
19,341,970.80 |
|
|
|
8,594,622.87 |
|
|
|
44.4 |
|
|
|
2,229,431.44 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
18,828,467.15 |
|
|
|
8,252,030.70 |
|
|
|
43.8 |
|
|
|
2,079,252.20 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
18,143,795.62 |
|
|
|
7,831,822.02 |
|
|
|
43.2 |
|
|
|
1,908,104.53 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
17,459,124.09 |
|
|
|
7,408,841.46 |
|
|
|
42.4 |
|
|
|
1,734,752.48 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
16,774,452.55 |
|
|
|
6,986,097.11 |
|
|
|
41.6 |
|
|
|
1,561,588.29 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
16,089,781.02 |
|
|
|
6,563,618.40 |
|
|
|
40.8 |
|
|
|
1,388,635.36 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
15,405,109.49 |
|
|
|
6,141,439.84 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
14,720,437.96 |
|
|
|
5,719,602.17 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
14,035,766.42 |
|
|
|
5,296,340.75 |
|
|
|
37.7 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
13,351,094.89 |
|
|
|
4,871,971.88 |
|
|
|
36.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
12,666,423.36 |
|
|
|
4,447,048.23 |
|
|
|
35.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
11,981,751.82 |
|
|
|
4,021,776.98 |
|
|
|
33.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
11,125,912.41 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N966AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
22,796,301.70 |
|
|
$ |
10,917,917.53 |
|
|
|
47.9 |
% |
|
$ |
3,254,542.42 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
22,285,936.74 |
|
|
|
10,578,758.75 |
|
|
|
47.5 |
|
|
|
3,106,346.25 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
21,775,571.78 |
|
|
|
10,239,646.71 |
|
|
|
47.0 |
|
|
|
2,958,187.25 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
21,265,206.81 |
|
|
|
9,900,584.73 |
|
|
|
46.6 |
|
|
|
2,810,068.06 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
20,754,841.85 |
|
|
|
9,561,576.46 |
|
|
|
46.1 |
|
|
|
2,661,991.59 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
20,244,476.89 |
|
|
|
9,222,154.63 |
|
|
|
45.6 |
|
|
|
2,513,586.22 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
19,734,111.92 |
|
|
|
8,882,292.20 |
|
|
|
45.0 |
|
|
|
2,364,830.47 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
19,223,746.96 |
|
|
|
8,542,089.99 |
|
|
|
44.4 |
|
|
|
2,215,804.50 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
18,713,382.00 |
|
|
|
8,201,591.85 |
|
|
|
43.8 |
|
|
|
2,066,543.19 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
18,032,895.38 |
|
|
|
7,783,951.61 |
|
|
|
43.2 |
|
|
|
1,896,441.63 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
17,352,408.76 |
|
|
|
7,363,556.43 |
|
|
|
42.4 |
|
|
|
1,724,149.16 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
16,671,922.14 |
|
|
|
6,943,396.02 |
|
|
|
41.6 |
|
|
|
1,552,043.40 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
15,991,435.52 |
|
|
|
6,523,499.63 |
|
|
|
40.8 |
|
|
|
1,380,147.61 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
15,310,948.91 |
|
|
|
6,103,901.54 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
14,630,462.29 |
|
|
|
5,684,642.27 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
13,949,975.67 |
|
|
|
5,263,967.95 |
|
|
|
37.7 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
13,269,489.05 |
|
|
|
4,842,192.94 |
|
|
|
36.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
12,589,002.43 |
|
|
|
4,419,866.55 |
|
|
|
35.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
11,908,515.82 |
|
|
|
3,997,194.69 |
|
|
|
33.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
11,057,907.54 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N968AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
23,867,357.14 |
|
|
$ |
11,430,882.09 |
|
|
|
47.9 |
% |
|
$ |
3,407,452.99 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
23,344,714.29 |
|
|
|
11,081,342.62 |
|
|
|
47.5 |
|
|
|
3,253,924.95 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
22,822,071.43 |
|
|
|
10,731,747.99 |
|
|
|
47.0 |
|
|
|
3,100,353.07 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
22,299,428.57 |
|
|
|
10,382,094.28 |
|
|
|
46.6 |
|
|
|
2,946,734.19 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
21,776,785.71 |
|
|
|
10,032,377.18 |
|
|
|
46.1 |
|
|
|
2,793,064.91 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
21,254,142.86 |
|
|
|
9,682,097.15 |
|
|
|
45.6 |
|
|
|
2,638,947.94 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
20,731,500.00 |
|
|
|
9,331,214.98 |
|
|
|
45.0 |
|
|
|
2,484,352.12 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
20,208,857.14 |
|
|
|
8,979,824.62 |
|
|
|
44.4 |
|
|
|
2,329,352.17 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
19,686,214.29 |
|
|
|
8,627,959.11 |
|
|
|
43.8 |
|
|
|
2,173,974.33 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
19,163,571.43 |
|
|
|
8,272,011.21 |
|
|
|
43.2 |
|
|
|
2,015,349.94 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
18,466,714.29 |
|
|
|
7,836,415.94 |
|
|
|
42.4 |
|
|
|
1,834,867.44 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
17,769,857.14 |
|
|
|
7,400,655.69 |
|
|
|
41.6 |
|
|
|
1,654,253.75 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
17,073,000.00 |
|
|
|
6,964,709.89 |
|
|
|
40.8 |
|
|
|
1,473,492.49 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
16,376,142.86 |
|
|
|
6,528,554.45 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
15,679,285.71 |
|
|
|
6,092,160.91 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
14,982,428.57 |
|
|
|
5,653,559.95 |
|
|
|
37.7 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
14,285,571.43 |
|
|
|
5,212,973.38 |
|
|
|
36.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
13,588,714.29 |
|
|
|
4,770,854.89 |
|
|
|
35.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
12,891,857.14 |
|
|
|
4,327,261.57 |
|
|
|
33.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
12,195,000.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N981AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
44,201,405.41 |
|
|
$ |
21,169,543.42 |
|
|
|
47.9 |
% |
|
$ |
6,310,468.72 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
43,472,810.81 |
|
|
|
20,635,810.97 |
|
|
|
47.5 |
|
|
|
6,059,498.61 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
42,744,216.22 |
|
|
|
20,099,847.54 |
|
|
|
47.0 |
|
|
|
5,806,754.31 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
42,015,621.62 |
|
|
|
19,561,494.29 |
|
|
|
46.6 |
|
|
|
5,552,109.48 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
41,287,027.03 |
|
|
|
19,020,576.91 |
|
|
|
46.1 |
|
|
|
5,295,425.50 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
40,558,432.43 |
|
|
|
18,475,959.52 |
|
|
|
45.6 |
|
|
|
5,035,799.03 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
39,829,837.84 |
|
|
|
17,927,346.27 |
|
|
|
45.0 |
|
|
|
4,772,994.82 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
39,101,243.24 |
|
|
|
17,374,674.11 |
|
|
|
44.4 |
|
|
|
4,506,962.72 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
38,372,648.65 |
|
|
|
16,817,740.50 |
|
|
|
43.8 |
|
|
|
4,237,541.65 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
37,644,054.05 |
|
|
|
16,249,165.16 |
|
|
|
43.2 |
|
|
|
3,958,862.38 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
36,915,459.46 |
|
|
|
15,665,206.63 |
|
|
|
42.4 |
|
|
|
3,667,949.47 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
36,186,864.86 |
|
|
|
15,070,831.75 |
|
|
|
41.6 |
|
|
|
3,368,752.83 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
35,458,270.27 |
|
|
|
14,464,743.49 |
|
|
|
40.8 |
|
|
|
3,060,241.01 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
34,729,675.68 |
|
|
|
13,845,420.18 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
34,001,081.08 |
|
|
|
13,211,064.63 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
33,272,486.49 |
|
|
|
12,555,240.71 |
|
|
|
37.7 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
32,543,891.89 |
|
|
|
11,875,649.70 |
|
|
|
36.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
31,815,297.30 |
|
|
|
11,170,016.78 |
|
|
|
35.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
31,086,702.70 |
|
|
|
10,434,516.34 |
|
|
|
33.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
30,358,108.11 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N983AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
44,565,405.41 |
|
|
$ |
21,343,875.30 |
|
|
|
47.9 |
% |
|
$ |
6,362,435.63 |
|
|
|
62.2 |
% |
October 15, 2012 |
|
|
43,830,810.81 |
|
|
|
20,805,747.53 |
|
|
|
47.5 |
|
|
|
6,109,398.78 |
|
|
|
61.4 |
|
April 15, 2013 |
|
|
43,096,216.22 |
|
|
|
20,265,370.43 |
|
|
|
47.0 |
|
|
|
5,854,573.12 |
|
|
|
60.6 |
|
October 15, 2013 |
|
|
42,361,621.62 |
|
|
|
19,722,583.83 |
|
|
|
46.6 |
|
|
|
5,597,831.28 |
|
|
|
59.8 |
|
April 15, 2014 |
|
|
41,627,027.03 |
|
|
|
19,177,211.98 |
|
|
|
46.1 |
|
|
|
5,339,033.50 |
|
|
|
58.9 |
|
October 15, 2014 |
|
|
40,892,432.43 |
|
|
|
18,628,109.65 |
|
|
|
45.6 |
|
|
|
5,077,269.00 |
|
|
|
58.0 |
|
April 15, 2015 |
|
|
40,157,837.84 |
|
|
|
18,074,978.55 |
|
|
|
45.0 |
|
|
|
4,812,300.59 |
|
|
|
57.0 |
|
October 15, 2015 |
|
|
39,423,243.24 |
|
|
|
17,517,755.11 |
|
|
|
44.4 |
|
|
|
4,544,077.70 |
|
|
|
56.0 |
|
April 15, 2016 |
|
|
38,688,648.65 |
|
|
|
16,956,235.14 |
|
|
|
43.8 |
|
|
|
4,272,437.95 |
|
|
|
54.9 |
|
October 15, 2016 |
|
|
37,954,054.05 |
|
|
|
16,382,977.56 |
|
|
|
43.2 |
|
|
|
3,991,463.74 |
|
|
|
53.7 |
|
April 15, 2017 |
|
|
37,219,459.46 |
|
|
|
15,794,210.11 |
|
|
|
42.4 |
|
|
|
3,698,155.15 |
|
|
|
52.4 |
|
October 15, 2017 |
|
|
36,484,864.86 |
|
|
|
15,194,940.53 |
|
|
|
41.6 |
|
|
|
3,396,494.62 |
|
|
|
51.0 |
|
April 15, 2018 |
|
|
35,750,270.27 |
|
|
|
14,583,861.12 |
|
|
|
40.8 |
|
|
|
3,085,442.19 |
|
|
|
49.4 |
|
October 15, 2018 |
|
|
35,015,675.68 |
|
|
|
13,959,437.66 |
|
|
|
39.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
34,281,081.08 |
|
|
|
13,319,858.18 |
|
|
|
38.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
33,546,486.49 |
|
|
|
12,658,633.53 |
|
|
|
37.7 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
32,811,891.89 |
|
|
|
11,973,446.06 |
|
|
|
36.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
32,077,297.30 |
|
|
|
11,262,002.23 |
|
|
|
35.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
31,342,702.70 |
|
|
|
10,520,444.92 |
|
|
|
33.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
30,608,108.11 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N183AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
20,212,960.00 |
|
|
$ |
8,568,955.28 |
|
|
|
42.4 |
% |
|
$ |
2,885,728.42 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
19,715,920.00 |
|
|
|
8,274,439.50 |
|
|
|
42.0 |
|
|
|
2,748,122.05 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
19,218,880.00 |
|
|
|
7,980,361.09 |
|
|
|
41.5 |
|
|
|
2,610,863.51 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
18,721,840.00 |
|
|
|
7,686,751.21 |
|
|
|
41.1 |
|
|
|
2,473,977.57 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
18,224,800.00 |
|
|
|
7,393,644.02 |
|
|
|
40.6 |
|
|
|
2,337,491.40 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
17,562,080.00 |
|
|
|
7,034,303.06 |
|
|
|
40.1 |
|
|
|
2,180,535.59 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
16,899,360.00 |
|
|
|
6,676,910.09 |
|
|
|
39.5 |
|
|
|
2,025,128.95 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
16,236,640.00 |
|
|
|
6,321,751.01 |
|
|
|
38.9 |
|
|
|
1,871,498.83 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
15,573,920.00 |
|
|
|
5,969,081.17 |
|
|
|
38.3 |
|
|
|
1,719,848.31 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
14,911,200.00 |
|
|
|
5,616,346.75 |
|
|
|
37.7 |
|
|
|
1,568,146.42 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
14,248,480.00 |
|
|
|
5,262,726.81 |
|
|
|
36.9 |
|
|
|
1,415,740.33 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
13,585,760.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N184AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
22,932,746.67 |
|
|
$ |
9,721,964.55 |
|
|
|
42.4 |
% |
|
$ |
3,274,022.15 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
22,368,826.67 |
|
|
|
9,387,819.73 |
|
|
|
42.0 |
|
|
|
3,117,899.94 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
21,804,906.67 |
|
|
|
9,054,171.14 |
|
|
|
41.5 |
|
|
|
2,962,172.36 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
21,240,986.67 |
|
|
|
8,721,054.12 |
|
|
|
41.1 |
|
|
|
2,806,867.51 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
20,677,066.67 |
|
|
|
8,388,507.43 |
|
|
|
40.6 |
|
|
|
2,652,016.23 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
19,925,173.33 |
|
|
|
7,980,814.79 |
|
|
|
40.1 |
|
|
|
2,473,941.00 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
19,173,280.00 |
|
|
|
7,575,332.25 |
|
|
|
39.5 |
|
|
|
2,297,623.37 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
18,421,386.67 |
|
|
|
7,172,384.17 |
|
|
|
38.9 |
|
|
|
2,123,321.30 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
17,669,493.33 |
|
|
|
6,772,260.29 |
|
|
|
38.3 |
|
|
|
1,951,265.21 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
16,917,600.00 |
|
|
|
6,372,063.13 |
|
|
|
37.7 |
|
|
|
1,779,150.84 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
16,165,706.67 |
|
|
|
5,970,861.30 |
|
|
|
36.9 |
|
|
|
1,606,237.49 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
15,413,813.33 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N189AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
20,416,253.04 |
|
|
$ |
8,659,290.31 |
|
|
|
42.4 |
% |
|
$ |
2,916,150.14 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
19,959,172.75 |
|
|
|
8,384,749.82 |
|
|
|
42.0 |
|
|
|
2,784,758.52 |
|
|
|
56.0 |
|
April 15, 2013 |
|
|
19,502,092.46 |
|
|
|
8,110,162.13 |
|
|
|
41.6 |
|
|
|
2,653,329.35 |
|
|
|
55.2 |
|
October 15, 2013 |
|
|
19,045,012.17 |
|
|
|
7,835,523.87 |
|
|
|
41.1 |
|
|
|
2,521,859.98 |
|
|
|
54.4 |
|
April 15, 2014 |
|
|
18,587,931.87 |
|
|
|
7,560,831.37 |
|
|
|
40.7 |
|
|
|
2,390,347.47 |
|
|
|
53.5 |
|
October 15, 2014 |
|
|
18,130,851.58 |
|
|
|
7,285,657.10 |
|
|
|
40.2 |
|
|
|
2,258,451.84 |
|
|
|
52.6 |
|
April 15, 2015 |
|
|
17,673,771.29 |
|
|
|
7,009,967.51 |
|
|
|
39.7 |
|
|
|
2,126,146.37 |
|
|
|
51.7 |
|
October 15, 2015 |
|
|
17,216,691.00 |
|
|
|
6,733,843.01 |
|
|
|
39.1 |
|
|
|
1,993,495.05 |
|
|
|
50.7 |
|
April 15, 2016 |
|
|
16,759,610.71 |
|
|
|
6,457,311.86 |
|
|
|
38.5 |
|
|
|
1,860,520.33 |
|
|
|
49.6 |
|
October 15, 2016 |
|
|
16,150,170.32 |
|
|
|
6,177,286.94 |
|
|
|
38.2 |
|
|
|
1,724,767.16 |
|
|
|
48.9 |
|
April 15, 2017 |
|
|
15,540,729.93 |
|
|
|
5,837,298.83 |
|
|
|
37.6 |
|
|
|
1,570,307.50 |
|
|
|
47.7 |
|
October 15, 2017 |
|
|
14,931,289.54 |
|
|
|
5,497,169.52 |
|
|
|
36.8 |
|
|
|
1,415,735.54 |
|
|
|
46.3 |
|
April 15, 2018 |
|
|
14,321,849.15 |
|
|
|
5,156,881.43 |
|
|
|
36.0 |
|
|
|
1,261,037.31 |
|
|
|
44.8 |
|
October 15, 2018 |
|
|
13,712,408.76 |
|
|
|
4,816,413.92 |
|
|
|
35.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
13,102,968.37 |
|
|
|
4,475,742.63 |
|
|
|
34.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
12,493,527.98 |
|
|
|
4,133,182.20 |
|
|
|
33.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
11,884,087.59 |
|
|
|
3,788,922.46 |
|
|
|
31.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
11,274,647.20 |
|
|
|
3,443,351.68 |
|
|
|
30.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
10,665,206.81 |
|
|
|
3,096,518.71 |
|
|
|
29.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
9,903,406.33 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N190AA |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
19,310,476.19 |
|
|
$ |
8,186,361.96 |
|
|
|
42.4 |
% |
|
$ |
2,756,884.19 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
18,887,619.05 |
|
|
|
7,926,815.54 |
|
|
|
42.0 |
|
|
|
2,632,668.55 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
18,464,761.90 |
|
|
|
7,667,224.50 |
|
|
|
41.5 |
|
|
|
2,508,417.40 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
18,041,904.76 |
|
|
|
7,407,585.65 |
|
|
|
41.1 |
|
|
|
2,384,128.25 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
17,619,047.62 |
|
|
|
7,147,895.51 |
|
|
|
40.6 |
|
|
|
2,259,798.31 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
17,196,190.48 |
|
|
|
6,887,749.92 |
|
|
|
40.1 |
|
|
|
2,135,106.17 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
16,773,333.33 |
|
|
|
6,627,117.16 |
|
|
|
39.5 |
|
|
|
2,010,026.59 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
16,350,476.19 |
|
|
|
6,366,073.24 |
|
|
|
38.9 |
|
|
|
1,884,620.04 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
15,927,619.05 |
|
|
|
6,104,644.87 |
|
|
|
38.3 |
|
|
|
1,758,907.76 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
15,504,761.90 |
|
|
|
5,839,913.56 |
|
|
|
37.7 |
|
|
|
1,630,568.76 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
14,940,952.38 |
|
|
|
5,518,493.95 |
|
|
|
36.9 |
|
|
|
1,484,544.93 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
14,377,142.86 |
|
|
|
5,196,940.84 |
|
|
|
36.1 |
|
|
|
1,338,414.94 |
|
|
|
45.5 |
|
April 15, 2018 |
|
|
13,813,333.33 |
|
|
|
4,875,237.63 |
|
|
|
35.3 |
|
|
|
1,192,165.58 |
|
|
|
43.9 |
|
October 15, 2018 |
|
|
13,249,523.81 |
|
|
|
4,553,364.80 |
|
|
|
34.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
12,685,714.29 |
|
|
|
4,231,299.32 |
|
|
|
33.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
12,121,904.76 |
|
|
|
3,907,447.89 |
|
|
|
32.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
11,558,095.24 |
|
|
|
3,581,989.93 |
|
|
|
31.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
10,994,285.71 |
|
|
|
3,255,292.55 |
|
|
|
29.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
10,430,476.19 |
|
|
|
2,927,401.92 |
|
|
|
28.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
9,866,666.67 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N191AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
20,892,500.00 |
|
|
$ |
8,857,035.20 |
|
|
|
42.4 |
% |
|
$ |
2,982,743.79 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
20,435,000.00 |
|
|
|
8,576,225.26 |
|
|
|
42.0 |
|
|
|
2,848,351.69 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
19,977,500.00 |
|
|
|
8,295,367.04 |
|
|
|
41.5 |
|
|
|
2,713,921.19 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
19,520,000.00 |
|
|
|
8,014,457.10 |
|
|
|
41.1 |
|
|
|
2,579,449.57 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
19,062,500.00 |
|
|
|
7,733,491.68 |
|
|
|
40.6 |
|
|
|
2,444,933.81 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
18,605,000.00 |
|
|
|
7,452,033.50 |
|
|
|
40.1 |
|
|
|
2,310,026.19 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
18,147,500.00 |
|
|
|
7,170,048.21 |
|
|
|
39.5 |
|
|
|
2,174,699.38 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
17,690,000.00 |
|
|
|
6,887,618.09 |
|
|
|
38.9 |
|
|
|
2,039,018.81 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
17,232,500.00 |
|
|
|
6,604,772.03 |
|
|
|
38.3 |
|
|
|
1,903,007.46 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
16,775,000.00 |
|
|
|
6,318,352.42 |
|
|
|
37.7 |
|
|
|
1,764,154.21 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
16,165,000.00 |
|
|
|
5,970,600.29 |
|
|
|
36.9 |
|
|
|
1,606,167.28 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
15,555,000.00 |
|
|
|
5,622,703.74 |
|
|
|
36.1 |
|
|
|
1,448,065.49 |
|
|
|
45.5 |
|
April 15, 2018 |
|
|
14,945,000.00 |
|
|
|
5,274,644.77 |
|
|
|
35.3 |
|
|
|
1,289,834.55 |
|
|
|
43.9 |
|
October 15, 2018 |
|
|
14,335,000.00 |
|
|
|
4,926,402.29 |
|
|
|
34.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
13,725,000.00 |
|
|
|
4,577,951.38 |
|
|
|
33.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
13,115,000.00 |
|
|
|
4,227,568.19 |
|
|
|
32.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
12,505,000.00 |
|
|
|
3,875,446.88 |
|
|
|
31.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
11,895,000.00 |
|
|
|
3,521,984.59 |
|
|
|
29.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
11,285,000.00 |
|
|
|
3,167,231.30 |
|
|
|
28.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
10,675,000.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N192AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
21,078,428.57 |
|
|
$ |
8,935,856.59 |
|
|
|
42.4 |
% |
|
$ |
3,009,288.12 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
20,616,857.14 |
|
|
|
8,652,547.64 |
|
|
|
42.0 |
|
|
|
2,873,700.02 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
20,155,285.71 |
|
|
|
8,369,189.98 |
|
|
|
41.5 |
|
|
|
2,738,073.19 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
19,693,714.29 |
|
|
|
8,085,780.14 |
|
|
|
41.1 |
|
|
|
2,602,404.86 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
19,232,142.86 |
|
|
|
7,802,314.32 |
|
|
|
40.6 |
|
|
|
2,466,692.00 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
18,770,571.43 |
|
|
|
7,518,351.36 |
|
|
|
40.1 |
|
|
|
2,330,583.80 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
18,309,000.00 |
|
|
|
7,233,856.60 |
|
|
|
39.5 |
|
|
|
2,194,052.67 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
17,847,428.57 |
|
|
|
6,948,913.05 |
|
|
|
38.9 |
|
|
|
2,057,164.64 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
17,385,857.14 |
|
|
|
6,663,549.86 |
|
|
|
38.3 |
|
|
|
1,919,942.89 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
16,924,285.71 |
|
|
|
6,374,581.33 |
|
|
|
37.7 |
|
|
|
1,779,853.94 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
16,308,857.14 |
|
|
|
6,023,734.44 |
|
|
|
36.9 |
|
|
|
1,620,461.04 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
15,693,428.57 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N193AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
21,179,547.62 |
|
|
$ |
8,978,724.36 |
|
|
|
42.4 |
% |
|
$ |
3,023,724.51 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
20,715,761.90 |
|
|
|
8,694,056.31 |
|
|
|
42.0 |
|
|
|
2,887,485.95 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
20,251,976.19 |
|
|
|
8,409,339.30 |
|
|
|
41.5 |
|
|
|
2,751,208.48 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
19,788,190.48 |
|
|
|
8,124,569.86 |
|
|
|
41.1 |
|
|
|
2,614,889.31 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
19,324,404.76 |
|
|
|
7,839,744.18 |
|
|
|
40.6 |
|
|
|
2,478,525.41 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
18,860,619.05 |
|
|
|
7,554,418.97 |
|
|
|
40.1 |
|
|
|
2,341,764.26 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
18,396,833.33 |
|
|
|
7,268,559.41 |
|
|
|
39.5 |
|
|
|
2,204,578.15 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
17,933,047.62 |
|
|
|
6,982,248.91 |
|
|
|
38.9 |
|
|
|
2,067,033.43 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
17,469,261.90 |
|
|
|
6,695,516.75 |
|
|
|
38.3 |
|
|
|
1,929,153.39 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
17,005,476.19 |
|
|
|
6,405,161.95 |
|
|
|
37.7 |
|
|
|
1,788,392.39 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
16,387,095.24 |
|
|
|
6,052,631.96 |
|
|
|
36.9 |
|
|
|
1,628,234.84 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
15,768,714.29 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N194AA |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
21,632,952.38 |
|
|
$ |
9,170,937.93 |
|
|
|
42.4 |
% |
|
$ |
3,088,455.40 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
21,159,238.10 |
|
|
|
8,880,175.78 |
|
|
|
42.0 |
|
|
|
2,949,300.30 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
20,685,523.81 |
|
|
|
8,589,363.66 |
|
|
|
41.5 |
|
|
|
2,810,105.44 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
20,211,809.52 |
|
|
|
8,298,497.98 |
|
|
|
41.1 |
|
|
|
2,670,868.00 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
19,738,095.24 |
|
|
|
8,007,574.83 |
|
|
|
40.6 |
|
|
|
2,531,584.87 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
19,264,380.95 |
|
|
|
7,716,141.48 |
|
|
|
40.1 |
|
|
|
2,391,895.96 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
18,790,666.67 |
|
|
|
7,424,162.33 |
|
|
|
39.5 |
|
|
|
2,251,773.03 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
18,316,952.38 |
|
|
|
7,131,722.59 |
|
|
|
38.9 |
|
|
|
2,111,283.80 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
17,843,238.10 |
|
|
|
6,838,852.16 |
|
|
|
38.3 |
|
|
|
1,970,452.06 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
17,369,523.81 |
|
|
|
6,542,281.54 |
|
|
|
37.7 |
|
|
|
1,826,677.71 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
16,737,904.76 |
|
|
|
6,182,204.71 |
|
|
|
36.9 |
|
|
|
1,663,091.55 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
16,106,285.71 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N195AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
22,546,285.71 |
|
|
$ |
9,558,130.73 |
|
|
|
42.4 |
% |
|
$ |
3,218,848.57 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
22,052,571.43 |
|
|
|
9,255,092.74 |
|
|
|
42.0 |
|
|
|
3,073,818.41 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
21,558,857.14 |
|
|
|
8,952,002.65 |
|
|
|
41.5 |
|
|
|
2,928,746.81 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
21,065,142.86 |
|
|
|
8,648,856.75 |
|
|
|
41.1 |
|
|
|
2,783,630.82 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
20,571,428.57 |
|
|
|
8,345,650.98 |
|
|
|
40.6 |
|
|
|
2,638,467.21 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
20,077,714.29 |
|
|
|
8,041,913.43 |
|
|
|
40.1 |
|
|
|
2,492,880.72 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
19,584,000.00 |
|
|
|
7,737,607.06 |
|
|
|
39.5 |
|
|
|
2,346,841.86 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
19,090,285.71 |
|
|
|
7,432,820.65 |
|
|
|
38.9 |
|
|
|
2,200,421.24 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
18,596,571.43 |
|
|
|
7,127,585.36 |
|
|
|
38.3 |
|
|
|
2,053,643.65 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
18,102,857.14 |
|
|
|
6,818,493.67 |
|
|
|
37.7 |
|
|
|
1,903,799.21 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
17,444,571.43 |
|
|
|
6,443,214.55 |
|
|
|
36.9 |
|
|
|
1,733,306.52 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
16,786,285.71 |
|
|
|
6,067,779.59 |
|
|
|
36.1 |
|
|
|
1,562,689.88 |
|
|
|
45.5 |
|
April 15, 2018 |
|
|
16,128,000.00 |
|
|
|
5,692,169.34 |
|
|
|
35.3 |
|
|
|
1,391,933.86 |
|
|
|
43.9 |
|
October 15, 2018 |
|
|
15,469,714.29 |
|
|
|
5,316,361.06 |
|
|
|
34.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
14,811,428.57 |
|
|
|
4,940,327.86 |
|
|
|
33.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
14,153,142.86 |
|
|
|
4,562,209.42 |
|
|
|
32.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
13,494,857.14 |
|
|
|
4,182,215.28 |
|
|
|
31.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
12,836,571.43 |
|
|
|
3,800,774.00 |
|
|
|
29.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
12,178,285.71 |
|
|
|
3,417,939.54 |
|
|
|
28.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
11,520,000.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N196AA |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
21,104,523.81 |
|
|
$ |
8,946,919.24 |
|
|
|
42.4 |
% |
|
$ |
3,013,013.64 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
20,642,380.95 |
|
|
|
8,663,259.55 |
|
|
|
42.0 |
|
|
|
2,877,257.68 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
20,180,238.10 |
|
|
|
8,379,551.09 |
|
|
|
41.5 |
|
|
|
2,741,462.94 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
19,718,095.24 |
|
|
|
8,095,790.39 |
|
|
|
41.1 |
|
|
|
2,605,626.66 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
19,255,952.38 |
|
|
|
7,811,973.64 |
|
|
|
40.6 |
|
|
|
2,469,745.79 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
18,793,809.52 |
|
|
|
7,527,659.13 |
|
|
|
40.1 |
|
|
|
2,333,469.08 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
18,331,666.67 |
|
|
|
7,242,812.16 |
|
|
|
39.5 |
|
|
|
2,196,768.92 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
17,869,523.81 |
|
|
|
6,957,515.85 |
|
|
|
38.9 |
|
|
|
2,059,711.43 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
17,407,380.95 |
|
|
|
6,671,799.38 |
|
|
|
38.3 |
|
|
|
1,922,319.79 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
16,945,238.10 |
|
|
|
6,382,473.09 |
|
|
|
37.7 |
|
|
|
1,782,057.41 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
16,329,047.62 |
|
|
|
6,031,191.87 |
|
|
|
36.9 |
|
|
|
1,622,467.18 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
15,712,857.14 |
|
|
|
5,679,764.75 |
|
|
|
36.1 |
|
|
|
1,462,760.93 |
|
|
|
45.5 |
|
April 15, 2018 |
|
|
15,096,666.67 |
|
|
|
5,328,173.56 |
|
|
|
35.3 |
|
|
|
1,302,924.20 |
|
|
|
43.9 |
|
October 15, 2018 |
|
|
14,480,476.19 |
|
|
|
4,976,397.00 |
|
|
|
34.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
13,864,285.71 |
|
|
|
4,624,409.91 |
|
|
|
33.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
13,248,095.24 |
|
|
|
4,270,470.91 |
|
|
|
32.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
12,631,904.76 |
|
|
|
3,914,776.16 |
|
|
|
31.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
12,015,714.29 |
|
|
|
3,557,726.81 |
|
|
|
29.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
11,399,523.81 |
|
|
|
3,199,373.38 |
|
|
|
28.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
10,783,333.33 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N197AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
23,149,738.10 |
|
|
$ |
9,813,954.53 |
|
|
|
42.4 |
% |
|
$ |
3,305,001.20 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
22,642,809.52 |
|
|
|
9,502,805.73 |
|
|
|
42.0 |
|
|
|
3,156,089.30 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
22,135,880.95 |
|
|
|
9,191,603.42 |
|
|
|
41.5 |
|
|
|
3,007,134.84 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
21,628,952.38 |
|
|
|
8,880,343.81 |
|
|
|
41.1 |
|
|
|
2,858,134.83 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
21,122,023.81 |
|
|
|
8,569,022.71 |
|
|
|
40.6 |
|
|
|
2,709,085.91 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
20,615,095.24 |
|
|
|
8,257,155.61 |
|
|
|
40.1 |
|
|
|
2,559,602.79 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
20,108,166.67 |
|
|
|
7,944,704.47 |
|
|
|
39.5 |
|
|
|
2,409,655.19 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
19,601,238.10 |
|
|
|
7,631,760.43 |
|
|
|
38.9 |
|
|
|
2,259,315.61 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
19,094,309.52 |
|
|
|
7,318,355.52 |
|
|
|
38.3 |
|
|
|
2,108,609.52 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
18,587,380.95 |
|
|
|
7,000,990.97 |
|
|
|
37.7 |
|
|
|
1,954,754.47 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
17,911,476.19 |
|
|
|
6,615,667.49 |
|
|
|
36.9 |
|
|
|
1,779,698.55 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
17,235,571.43 |
|
|
|
6,230,183.98 |
|
|
|
36.1 |
|
|
|
1,604,515.35 |
|
|
|
45.5 |
|
April 15, 2018 |
|
|
16,559,666.67 |
|
|
|
5,844,520.51 |
|
|
|
35.3 |
|
|
|
1,429,189.03 |
|
|
|
43.9 |
|
October 15, 2018 |
|
|
15,883,761.90 |
|
|
|
5,458,653.72 |
|
|
|
34.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
15,207,857.14 |
|
|
|
5,072,555.96 |
|
|
|
33.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
14,531,952.38 |
|
|
|
4,684,317.17 |
|
|
|
32.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
13,856,047.62 |
|
|
|
4,294,152.46 |
|
|
|
31.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
13,180,142.86 |
|
|
|
3,902,501.89 |
|
|
|
29.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
12,504,238.10 |
|
|
|
3,509,420.84 |
|
|
|
28.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
11,828,333.33 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N198AA |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
22,709,380.95 |
|
|
$ |
9,627,272.30 |
|
|
|
42.4 |
% |
|
$ |
3,242,133.06 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
22,212,095.24 |
|
|
|
9,322,042.19 |
|
|
|
42.0 |
|
|
|
3,096,053.79 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
21,714,809.52 |
|
|
|
9,016,759.62 |
|
|
|
41.5 |
|
|
|
2,949,932.77 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
21,217,523.81 |
|
|
|
8,711,420.82 |
|
|
|
41.1 |
|
|
|
2,803,767.04 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
20,720,238.10 |
|
|
|
8,406,021.71 |
|
|
|
40.6 |
|
|
|
2,657,553.35 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
20,222,952.38 |
|
|
|
8,100,086.99 |
|
|
|
40.1 |
|
|
|
2,510,913.71 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
19,725,666.67 |
|
|
|
7,793,579.33 |
|
|
|
39.5 |
|
|
|
2,363,818.43 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
19,228,380.95 |
|
|
|
7,486,588.16 |
|
|
|
38.9 |
|
|
|
2,216,338.63 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
18,731,095.24 |
|
|
|
7,179,144.86 |
|
|
|
38.3 |
|
|
|
2,068,499.29 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
18,233,809.52 |
|
|
|
6,867,817.27 |
|
|
|
37.7 |
|
|
|
1,917,570.90 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
17,570,761.90 |
|
|
|
6,489,823.46 |
|
|
|
36.9 |
|
|
|
1,745,844.90 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
16,907,714.29 |
|
|
|
6,111,672.66 |
|
|
|
36.1 |
|
|
|
1,573,994.06 |
|
|
|
45.5 |
|
April 15, 2018 |
|
|
16,244,666.67 |
|
|
|
5,733,345.33 |
|
|
|
35.3 |
|
|
|
1,402,002.82 |
|
|
|
43.9 |
|
October 15, 2018 |
|
|
15,581,619.05 |
|
|
|
5,354,818.53 |
|
|
|
34.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
14,918,571.43 |
|
|
|
4,976,065.18 |
|
|
|
33.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
14,255,523.81 |
|
|
|
4,595,211.52 |
|
|
|
32.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
13,592,476.19 |
|
|
|
4,212,468.57 |
|
|
|
31.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
12,929,428.57 |
|
|
|
3,828,268.03 |
|
|
|
29.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
12,266,380.95 |
|
|
|
3,442,664.22 |
|
|
|
28.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
11,603,333.33 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N199AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
22,331,000.00 |
|
|
$ |
9,466,863.85 |
|
|
|
42.4 |
% |
|
$ |
3,188,113.04 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
21,842,000.00 |
|
|
|
9,166,719.46 |
|
|
|
42.0 |
|
|
|
3,044,467.71 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
21,353,000.00 |
|
|
|
8,866,523.46 |
|
|
|
41.5 |
|
|
|
2,900,781.34 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
20,864,000.00 |
|
|
|
8,566,272.18 |
|
|
|
41.1 |
|
|
|
2,757,051.01 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
20,375,000.00 |
|
|
|
8,265,961.60 |
|
|
|
40.6 |
|
|
|
2,613,273.52 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
19,886,000.00 |
|
|
|
7,965,124.33 |
|
|
|
40.1 |
|
|
|
2,469,077.17 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
19,397,000.00 |
|
|
|
7,663,723.66 |
|
|
|
39.5 |
|
|
|
2,324,432.78 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
18,908,000.00 |
|
|
|
7,361,847.53 |
|
|
|
38.9 |
|
|
|
2,179,410.27 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
18,419,000.00 |
|
|
|
7,059,526.82 |
|
|
|
38.3 |
|
|
|
2,034,034.20 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
17,930,000.00 |
|
|
|
6,753,386.52 |
|
|
|
37.7 |
|
|
|
1,885,620.57 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
17,278,000.00 |
|
|
|
6,381,690.81 |
|
|
|
36.9 |
|
|
|
1,716,755.85 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
16,626,000.00 |
|
|
|
6,009,840.72 |
|
|
|
36.1 |
|
|
|
1,547,768.36 |
|
|
|
45.5 |
|
April 15, 2018 |
|
|
15,974,000.00 |
|
|
|
5,637,817.03 |
|
|
|
35.3 |
|
|
|
1,378,642.83 |
|
|
|
43.9 |
|
October 15, 2018 |
|
|
15,322,000.00 |
|
|
|
5,265,597.20 |
|
|
|
34.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
14,670,000.00 |
|
|
|
4,893,154.59 |
|
|
|
33.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
14,018,000.00 |
|
|
|
4,518,646.66 |
|
|
|
32.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
13,366,000.00 |
|
|
|
4,142,280.93 |
|
|
|
31.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
12,714,000.00 |
|
|
|
3,764,481.89 |
|
|
|
29.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
12,062,000.00 |
|
|
|
3,385,302.96 |
|
|
|
28.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
11,410,000.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N175AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
20,504,333.33 |
|
|
$ |
8,692,478.26 |
|
|
|
42.4 |
% |
|
$ |
2,927,326.70 |
|
|
|
56.7 |
% |
October 15, 2012 |
|
|
20,055,333.33 |
|
|
|
8,416,885.56 |
|
|
|
42.0 |
|
|
|
2,795,431.50 |
|
|
|
55.9 |
|
April 15, 2013 |
|
|
19,606,333.33 |
|
|
|
8,141,245.47 |
|
|
|
41.5 |
|
|
|
2,663,498.62 |
|
|
|
55.1 |
|
October 15, 2013 |
|
|
19,157,333.33 |
|
|
|
7,865,554.63 |
|
|
|
41.1 |
|
|
|
2,531,525.37 |
|
|
|
54.3 |
|
April 15, 2014 |
|
|
18,708,333.33 |
|
|
|
7,589,809.32 |
|
|
|
40.6 |
|
|
|
2,399,508.82 |
|
|
|
53.4 |
|
October 15, 2014 |
|
|
18,259,333.33 |
|
|
|
7,313,580.42 |
|
|
|
40.1 |
|
|
|
2,267,107.67 |
|
|
|
52.5 |
|
April 15, 2015 |
|
|
17,810,333.33 |
|
|
|
7,036,834.20 |
|
|
|
39.5 |
|
|
|
2,134,295.13 |
|
|
|
51.5 |
|
October 15, 2015 |
|
|
17,361,333.33 |
|
|
|
6,759,651.42 |
|
|
|
38.9 |
|
|
|
2,001,135.40 |
|
|
|
50.5 |
|
April 15, 2016 |
|
|
16,912,333.33 |
|
|
|
6,482,060.42 |
|
|
|
38.3 |
|
|
|
1,867,651.04 |
|
|
|
49.4 |
|
October 15, 2016 |
|
|
16,463,333.33 |
|
|
|
6,200,962.27 |
|
|
|
37.7 |
|
|
|
1,731,377.58 |
|
|
|
48.2 |
|
April 15, 2017 |
|
|
15,864,666.67 |
|
|
|
5,859,671.10 |
|
|
|
36.9 |
|
|
|
1,576,325.92 |
|
|
|
46.9 |
|
October 15, 2017 |
|
|
15,266,000.00 |
|
|
|
5,518,238.20 |
|
|
|
36.1 |
|
|
|
1,421,161.54 |
|
|
|
45.5 |
|
April 15, 2018 |
|
|
14,667,333.33 |
|
|
|
5,176,645.91 |
|
|
|
35.3 |
|
|
|
1,265,870.41 |
|
|
|
43.9 |
|
October 15, 2018 |
|
|
14,068,666.67 |
|
|
|
4,834,873.50 |
|
|
|
34.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
13,470,000.00 |
|
|
|
4,492,896.54 |
|
|
|
33.4 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
12,871,333.33 |
|
|
|
4,149,023.22 |
|
|
|
32.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
12,272,666.67 |
|
|
|
3,803,444.04 |
|
|
|
31.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
11,674,000.00 |
|
|
|
3,456,548.81 |
|
|
|
29.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
11,075,333.33 |
|
|
|
3,108,386.56 |
|
|
|
28.1 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
10,476,666.67 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N797AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
62,940,875.91 |
|
|
$ |
28,728,337.99 |
|
|
|
45.6 |
% |
|
$ |
8,985,832.57 |
|
|
|
59.9 |
% |
October 15, 2012 |
|
|
61,531,751.82 |
|
|
|
27,823,621.63 |
|
|
|
45.2 |
|
|
|
8,576,661.09 |
|
|
|
59.2 |
|
April 15, 2013 |
|
|
60,122,627.74 |
|
|
|
26,919,034.31 |
|
|
|
44.8 |
|
|
|
8,167,592.22 |
|
|
|
58.4 |
|
October 15, 2013 |
|
|
58,713,503.65 |
|
|
|
26,014,585.21 |
|
|
|
44.3 |
|
|
|
7,758,633.28 |
|
|
|
57.5 |
|
April 15, 2014 |
|
|
57,304,379.56 |
|
|
|
25,110,284.40 |
|
|
|
43.8 |
|
|
|
7,349,792.28 |
|
|
|
56.6 |
|
October 15, 2014 |
|
|
55,895,255.47 |
|
|
|
24,204,841.76 |
|
|
|
43.3 |
|
|
|
6,940,043.21 |
|
|
|
55.7 |
|
April 15, 2015 |
|
|
54,486,131.39 |
|
|
|
23,298,182.59 |
|
|
|
42.8 |
|
|
|
6,529,326.69 |
|
|
|
54.7 |
|
October 15, 2015 |
|
|
53,077,007.30 |
|
|
|
22,390,585.31 |
|
|
|
42.2 |
|
|
|
6,117,864.12 |
|
|
|
53.7 |
|
April 15, 2016 |
|
|
51,667,883.21 |
|
|
|
21,482,170.94 |
|
|
|
41.6 |
|
|
|
5,705,751.76 |
|
|
|
52.6 |
|
October 15, 2016 |
|
|
49,789,051.09 |
|
|
|
20,371,334.72 |
|
|
|
40.9 |
|
|
|
5,236,099.21 |
|
|
|
51.4 |
|
April 15, 2017 |
|
|
47,910,218.98 |
|
|
|
19,252,892.04 |
|
|
|
40.2 |
|
|
|
4,760,397.53 |
|
|
|
50.1 |
|
October 15, 2017 |
|
|
46,031,386.86 |
|
|
|
18,135,097.60 |
|
|
|
39.4 |
|
|
|
4,285,211.37 |
|
|
|
48.7 |
|
April 15, 2018 |
|
|
44,152,554.74 |
|
|
|
17,018,032.09 |
|
|
|
38.5 |
|
|
|
3,810,604.91 |
|
|
|
47.2 |
|
October 15, 2018 |
|
|
42,273,722.63 |
|
|
|
15,901,790.22 |
|
|
|
37.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
40,394,890.51 |
|
|
|
14,786,483.82 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
38,516,058.39 |
|
|
|
13,667,270.45 |
|
|
|
35.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
36,637,226.28 |
|
|
|
12,545,018.07 |
|
|
|
34.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
34,758,394.16 |
|
|
|
11,421,243.31 |
|
|
|
32.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
32,879,562.04 |
|
|
|
10,296,514.69 |
|
|
|
31.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
30,531,021.90 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N798AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
67,850,948.91 |
|
|
$ |
30,969,460.87 |
|
|
|
45.6 |
% |
|
$ |
9,686,825.26 |
|
|
|
59.9 |
% |
October 15, 2012 |
|
|
66,331,897.81 |
|
|
|
29,994,166.79 |
|
|
|
45.2 |
|
|
|
9,245,733.95 |
|
|
|
59.2 |
|
April 15, 2013 |
|
|
64,812,846.72 |
|
|
|
29,019,011.81 |
|
|
|
44.8 |
|
|
|
8,804,753.26 |
|
|
|
58.4 |
|
October 15, 2013 |
|
|
63,293,795.62 |
|
|
|
28,044,005.84 |
|
|
|
44.3 |
|
|
|
8,363,891.08 |
|
|
|
57.5 |
|
April 15, 2014 |
|
|
61,774,744.53 |
|
|
|
27,069,159.74 |
|
|
|
43.8 |
|
|
|
7,923,156.02 |
|
|
|
56.6 |
|
October 15, 2014 |
|
|
60,255,693.43 |
|
|
|
26,093,082.72 |
|
|
|
43.3 |
|
|
|
7,481,442.07 |
|
|
|
55.7 |
|
April 15, 2015 |
|
|
58,736,642.34 |
|
|
|
25,115,694.27 |
|
|
|
42.8 |
|
|
|
7,038,685.19 |
|
|
|
54.7 |
|
October 15, 2015 |
|
|
57,217,591.24 |
|
|
|
24,137,294.53 |
|
|
|
42.2 |
|
|
|
6,595,124.07 |
|
|
|
53.7 |
|
April 15, 2016 |
|
|
55,698,540.15 |
|
|
|
23,158,013.96 |
|
|
|
41.6 |
|
|
|
6,150,862.46 |
|
|
|
52.6 |
|
October 15, 2016 |
|
|
53,673,138.69 |
|
|
|
21,960,520.43 |
|
|
|
40.9 |
|
|
|
5,644,571.89 |
|
|
|
51.4 |
|
April 15, 2017 |
|
|
51,647,737.23 |
|
|
|
20,754,827.06 |
|
|
|
40.2 |
|
|
|
5,131,760.33 |
|
|
|
50.1 |
|
October 15, 2017 |
|
|
49,622,335.77 |
|
|
|
19,549,832.49 |
|
|
|
39.4 |
|
|
|
4,619,504.48 |
|
|
|
48.7 |
|
April 15, 2018 |
|
|
47,596,934.31 |
|
|
|
18,345,623.72 |
|
|
|
38.5 |
|
|
|
4,107,873.54 |
|
|
|
47.2 |
|
October 15, 2018 |
|
|
45,571,532.85 |
|
|
|
17,142,302.84 |
|
|
|
37.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
43,546,131.39 |
|
|
|
15,939,990.41 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
41,520,729.93 |
|
|
|
14,733,466.22 |
|
|
|
35.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
39,495,328.47 |
|
|
|
13,523,665.95 |
|
|
|
34.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
37,469,927.01 |
|
|
|
12,312,224.53 |
|
|
|
32.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
35,444,525.55 |
|
|
|
11,099,754.85 |
|
|
|
31.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
32,912,773.72 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N799AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
65,386,131.39 |
|
|
$ |
29,844,435.04 |
|
|
|
45.6 |
% |
|
$ |
9,334,932.52 |
|
|
|
59.9 |
% |
October 15, 2012 |
|
|
63,922,262.77 |
|
|
|
28,904,570.42 |
|
|
|
45.2 |
|
|
|
8,909,864.70 |
|
|
|
59.2 |
|
April 15, 2013 |
|
|
62,458,394.16 |
|
|
|
27,964,839.84 |
|
|
|
44.8 |
|
|
|
8,484,903.50 |
|
|
|
58.4 |
|
October 15, 2013 |
|
|
60,994,525.55 |
|
|
|
27,025,252.85 |
|
|
|
44.3 |
|
|
|
8,060,056.49 |
|
|
|
57.5 |
|
April 15, 2014 |
|
|
59,530,656.93 |
|
|
|
26,085,819.93 |
|
|
|
43.8 |
|
|
|
7,635,331.99 |
|
|
|
56.6 |
|
October 15, 2014 |
|
|
58,066,788.32 |
|
|
|
25,145,200.80 |
|
|
|
43.3 |
|
|
|
7,209,664.15 |
|
|
|
55.7 |
|
April 15, 2015 |
|
|
56,602,919.71 |
|
|
|
24,203,317.89 |
|
|
|
42.8 |
|
|
|
6,782,991.28 |
|
|
|
54.7 |
|
October 15, 2015 |
|
|
55,139,051.09 |
|
|
|
23,260,460.42 |
|
|
|
42.2 |
|
|
|
6,355,543.38 |
|
|
|
53.7 |
|
April 15, 2016 |
|
|
53,675,182.48 |
|
|
|
22,316,754.11 |
|
|
|
41.6 |
|
|
|
5,927,420.43 |
|
|
|
52.6 |
|
October 15, 2016 |
|
|
51,723,357.66 |
|
|
|
21,162,761.86 |
|
|
|
40.9 |
|
|
|
5,439,521.86 |
|
|
|
51.4 |
|
April 15, 2017 |
|
|
49,771,532.85 |
|
|
|
20,000,867.65 |
|
|
|
40.2 |
|
|
|
4,945,339.16 |
|
|
|
50.1 |
|
October 15, 2017 |
|
|
47,819,708.03 |
|
|
|
18,839,646.84 |
|
|
|
39.4 |
|
|
|
4,451,692.00 |
|
|
|
48.7 |
|
April 15, 2018 |
|
|
45,867,883.21 |
|
|
|
17,679,183.30 |
|
|
|
38.5 |
|
|
|
3,958,647.06 |
|
|
|
47.2 |
|
October 15, 2018 |
|
|
43,916,058.39 |
|
|
|
16,519,575.39 |
|
|
|
37.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
41,964,233.58 |
|
|
|
15,360,939.30 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
40,012,408.76 |
|
|
|
14,198,244.43 |
|
|
|
35.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
38,060,583.94 |
|
|
|
13,032,392.51 |
|
|
|
34.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
36,108,759.12 |
|
|
|
11,864,959.06 |
|
|
|
32.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
34,156,934.31 |
|
|
|
10,696,534.69 |
|
|
|
31.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
31,717,153.28 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N750AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
67,312,992.70 |
|
|
$ |
30,723,919.51 |
|
|
|
45.6 |
% |
|
$ |
9,610,023.27 |
|
|
|
59.9 |
% |
October 15, 2012 |
|
|
65,805,985.40 |
|
|
|
29,756,358.06 |
|
|
|
45.2 |
|
|
|
9,172,429.16 |
|
|
|
59.2 |
|
April 15, 2013 |
|
|
64,298,978.10 |
|
|
|
28,788,934.59 |
|
|
|
44.8 |
|
|
|
8,734,944.78 |
|
|
|
58.4 |
|
October 15, 2013 |
|
|
62,791,970.80 |
|
|
|
27,821,658.96 |
|
|
|
44.3 |
|
|
|
8,297,577.96 |
|
|
|
57.5 |
|
April 15, 2014 |
|
|
61,284,963.50 |
|
|
|
26,854,541.92 |
|
|
|
43.8 |
|
|
|
7,860,337.29 |
|
|
|
56.6 |
|
October 15, 2014 |
|
|
59,777,956.20 |
|
|
|
25,886,203.73 |
|
|
|
43.3 |
|
|
|
7,422,125.46 |
|
|
|
55.7 |
|
April 15, 2015 |
|
|
58,270,948.91 |
|
|
|
24,916,564.51 |
|
|
|
42.8 |
|
|
|
6,982,878.98 |
|
|
|
54.7 |
|
October 15, 2015 |
|
|
56,763,941.61 |
|
|
|
23,945,922.00 |
|
|
|
42.2 |
|
|
|
6,542,834.63 |
|
|
|
53.7 |
|
April 15, 2016 |
|
|
55,256,934.31 |
|
|
|
22,974,405.66 |
|
|
|
41.6 |
|
|
|
6,102,095.35 |
|
|
|
52.6 |
|
October 15, 2016 |
|
|
53,247,591.24 |
|
|
|
21,786,406.46 |
|
|
|
40.9 |
|
|
|
5,599,818.92 |
|
|
|
51.4 |
|
April 15, 2017 |
|
|
51,238,248.18 |
|
|
|
20,590,272.43 |
|
|
|
40.2 |
|
|
|
5,091,073.16 |
|
|
|
50.1 |
|
October 15, 2017 |
|
|
49,228,905.11 |
|
|
|
19,394,831.66 |
|
|
|
39.4 |
|
|
|
4,582,878.74 |
|
|
|
48.7 |
|
April 15, 2018 |
|
|
47,219,562.04 |
|
|
|
18,200,170.45 |
|
|
|
38.5 |
|
|
|
4,075,304.27 |
|
|
|
47.2 |
|
October 15, 2018 |
|
|
45,210,218.98 |
|
|
|
17,006,390.10 |
|
|
|
37.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
43,200,875.91 |
|
|
|
15,813,610.21 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
41,191,532.85 |
|
|
|
14,616,651.94 |
|
|
|
35.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
39,182,189.78 |
|
|
|
13,416,443.57 |
|
|
|
34.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
37,172,846.72 |
|
|
|
12,214,607.07 |
|
|
|
32.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
35,163,503.65 |
|
|
|
11,011,750.44 |
|
|
|
31.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
32,651,824.82 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N751AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
67,244,525.55 |
|
|
$ |
30,692,668.80 |
|
|
|
45.6 |
% |
|
$ |
9,600,248.48 |
|
|
|
59.9 |
% |
October 15, 2012 |
|
|
65,739,051.09 |
|
|
|
29,726,091.49 |
|
|
|
45.2 |
|
|
|
9,163,099.46 |
|
|
|
59.2 |
|
April 15, 2013 |
|
|
64,233,576.64 |
|
|
|
28,759,652.04 |
|
|
|
44.8 |
|
|
|
8,726,060.06 |
|
|
|
58.4 |
|
October 15, 2013 |
|
|
62,728,102.19 |
|
|
|
27,793,360.26 |
|
|
|
44.3 |
|
|
|
8,289,138.12 |
|
|
|
57.5 |
|
April 15, 2014 |
|
|
61,222,627.74 |
|
|
|
26,827,226.93 |
|
|
|
43.8 |
|
|
|
7,852,342.18 |
|
|
|
56.6 |
|
October 15, 2014 |
|
|
59,717,153.28 |
|
|
|
25,859,873.67 |
|
|
|
43.3 |
|
|
|
7,414,576.08 |
|
|
|
55.7 |
|
April 15, 2015 |
|
|
58,211,678.83 |
|
|
|
24,891,220.72 |
|
|
|
42.8 |
|
|
|
6,975,776.37 |
|
|
|
54.7 |
|
October 15, 2015 |
|
|
56,706,204.38 |
|
|
|
23,921,565.50 |
|
|
|
42.2 |
|
|
|
6,536,179.61 |
|
|
|
53.7 |
|
April 15, 2016 |
|
|
55,200,729.93 |
|
|
|
22,951,037.33 |
|
|
|
41.6 |
|
|
|
6,095,888.63 |
|
|
|
52.6 |
|
October 15, 2016 |
|
|
53,193,430.66 |
|
|
|
21,764,246.50 |
|
|
|
40.9 |
|
|
|
5,594,123.07 |
|
|
|
51.4 |
|
April 15, 2017 |
|
|
51,186,131.39 |
|
|
|
20,569,329.11 |
|
|
|
40.2 |
|
|
|
5,085,894.80 |
|
|
|
50.1 |
|
October 15, 2017 |
|
|
49,178,832.12 |
|
|
|
19,375,104.27 |
|
|
|
39.4 |
|
|
|
4,578,217.28 |
|
|
|
48.7 |
|
April 15, 2018 |
|
|
47,171,532.85 |
|
|
|
18,181,658.22 |
|
|
|
38.5 |
|
|
|
4,071,159.09 |
|
|
|
47.2 |
|
October 15, 2018 |
|
|
45,164,233.58 |
|
|
|
16,989,092.11 |
|
|
|
37.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
43,156,934.31 |
|
|
|
15,797,525.46 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
41,149,635.04 |
|
|
|
14,601,784.66 |
|
|
|
35.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
39,142,335.77 |
|
|
|
13,402,797.09 |
|
|
|
34.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
37,135,036.50 |
|
|
|
12,202,183.03 |
|
|
|
32.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
35,127,737.23 |
|
|
|
11,000,549.88 |
|
|
|
31.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
32,618,613.14 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N752AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
65,082,919.71 |
|
|
$ |
29,055,209.81 |
|
|
|
44.6 |
% |
|
$ |
9,291,644.13 |
|
|
|
58.9 |
% |
October 15, 2012 |
|
|
63,625,839.42 |
|
|
|
28,134,274.37 |
|
|
|
44.2 |
|
|
|
8,868,547.46 |
|
|
|
58.2 |
|
April 15, 2013 |
|
|
62,168,759.12 |
|
|
|
27,213,472.36 |
|
|
|
43.8 |
|
|
|
8,445,556.90 |
|
|
|
57.4 |
|
October 15, 2013 |
|
|
60,711,678.83 |
|
|
|
26,292,813.28 |
|
|
|
43.3 |
|
|
|
8,022,680.00 |
|
|
|
56.5 |
|
April 15, 2014 |
|
|
59,254,598.54 |
|
|
|
25,372,307.54 |
|
|
|
42.8 |
|
|
|
7,599,925.06 |
|
|
|
55.6 |
|
October 15, 2014 |
|
|
57,797,518.25 |
|
|
|
24,450,621.10 |
|
|
|
42.3 |
|
|
|
7,176,231.16 |
|
|
|
54.7 |
|
April 15, 2015 |
|
|
56,340,437.96 |
|
|
|
23,527,676.74 |
|
|
|
41.8 |
|
|
|
6,751,536.87 |
|
|
|
53.7 |
|
October 15, 2015 |
|
|
54,883,357.66 |
|
|
|
22,603,762.33 |
|
|
|
41.2 |
|
|
|
6,326,071.15 |
|
|
|
52.7 |
|
April 15, 2016 |
|
|
53,426,277.37 |
|
|
|
21,679,003.03 |
|
|
|
40.6 |
|
|
|
5,899,933.52 |
|
|
|
51.6 |
|
October 15, 2016 |
|
|
51,483,503.65 |
|
|
|
20,549,789.86 |
|
|
|
39.9 |
|
|
|
5,414,297.45 |
|
|
|
50.4 |
|
April 15, 2017 |
|
|
49,540,729.93 |
|
|
|
19,412,711.38 |
|
|
|
39.2 |
|
|
|
4,922,406.40 |
|
|
|
49.1 |
|
October 15, 2017 |
|
|
47,597,956.20 |
|
|
|
18,276,303.17 |
|
|
|
38.4 |
|
|
|
4,431,048.40 |
|
|
|
47.7 |
|
April 15, 2018 |
|
|
45,655,182.48 |
|
|
|
17,140,648.72 |
|
|
|
37.5 |
|
|
|
3,940,289.83 |
|
|
|
46.2 |
|
October 15, 2018 |
|
|
43,712,408.76 |
|
|
|
16,005,845.94 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
41,769,635.04 |
|
|
|
14,872,010.47 |
|
|
|
35.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
39,826,861.31 |
|
|
|
13,734,135.05 |
|
|
|
34.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
37,884,087.59 |
|
|
|
12,593,117.20 |
|
|
|
33.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
35,941,313.87 |
|
|
|
11,450,525.17 |
|
|
|
31.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
33,998,540.15 |
|
|
|
10,306,946.81 |
|
|
|
30.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
31,570,072.99 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N753AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
68,212,846.72 |
|
|
$ |
31,134,643.23 |
|
|
|
45.6 |
% |
|
$ |
9,738,492.05 |
|
|
|
59.9 |
% |
October 15, 2012 |
|
|
66,685,693.43 |
|
|
|
30,154,147.21 |
|
|
|
45.2 |
|
|
|
9,295,048.09 |
|
|
|
59.2 |
|
April 15, 2013 |
|
|
65,158,540.15 |
|
|
|
29,173,791.03 |
|
|
|
44.8 |
|
|
|
8,851,715.33 |
|
|
|
58.4 |
|
October 15, 2013 |
|
|
63,631,386.86 |
|
|
|
28,193,584.65 |
|
|
|
44.3 |
|
|
|
8,408,501.70 |
|
|
|
57.5 |
|
April 15, 2014 |
|
|
62,104,233.58 |
|
|
|
27,213,538.99 |
|
|
|
43.8 |
|
|
|
7,965,415.90 |
|
|
|
56.6 |
|
October 15, 2014 |
|
|
60,577,080.29 |
|
|
|
26,232,255.85 |
|
|
|
43.3 |
|
|
|
7,521,345.97 |
|
|
|
55.7 |
|
April 15, 2015 |
|
|
59,049,927.01 |
|
|
|
25,249,654.29 |
|
|
|
42.8 |
|
|
|
7,076,227.56 |
|
|
|
54.7 |
|
October 15, 2015 |
|
|
57,522,773.72 |
|
|
|
24,266,036.04 |
|
|
|
42.2 |
|
|
|
6,630,300.60 |
|
|
|
53.7 |
|
April 15, 2016 |
|
|
55,995,620.44 |
|
|
|
23,281,532.27 |
|
|
|
41.6 |
|
|
|
6,183,669.42 |
|
|
|
52.6 |
|
October 15, 2016 |
|
|
53,959,416.06 |
|
|
|
22,077,651.65 |
|
|
|
40.9 |
|
|
|
5,674,678.45 |
|
|
|
51.4 |
|
April 15, 2017 |
|
|
51,923,211.68 |
|
|
|
20,865,527.45 |
|
|
|
40.2 |
|
|
|
5,159,131.69 |
|
|
|
50.1 |
|
October 15, 2017 |
|
|
49,887,007.30 |
|
|
|
19,654,105.78 |
|
|
|
39.4 |
|
|
|
4,644,143.61 |
|
|
|
48.7 |
|
April 15, 2018 |
|
|
47,850,802.92 |
|
|
|
18,443,474.09 |
|
|
|
38.5 |
|
|
|
4,129,783.78 |
|
|
|
47.2 |
|
October 15, 2018 |
|
|
45,814,598.54 |
|
|
|
17,233,735.04 |
|
|
|
37.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
43,778,394.16 |
|
|
|
16,025,009.82 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
41,742,189.78 |
|
|
|
14,812,050.36 |
|
|
|
35.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
39,705,985.40 |
|
|
|
13,595,797.37 |
|
|
|
34.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
37,669,781.02 |
|
|
|
12,377,894.46 |
|
|
|
32.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
35,633,576.64 |
|
|
|
11,158,957.81 |
|
|
|
31.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
33,088,321.17 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N754AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
67,616,204.38 |
|
|
$ |
30,186,153.51 |
|
|
|
44.6 |
% |
|
$ |
9,653,311.67 |
|
|
|
58.9 |
% |
October 15, 2012 |
|
|
66,102,408.76 |
|
|
|
29,229,371.62 |
|
|
|
44.2 |
|
|
|
9,213,746.40 |
|
|
|
58.2 |
|
April 15, 2013 |
|
|
64,588,613.14 |
|
|
|
28,272,728.34 |
|
|
|
43.8 |
|
|
|
8,774,291.39 |
|
|
|
57.4 |
|
October 15, 2013 |
|
|
63,074,817.52 |
|
|
|
27,316,233.57 |
|
|
|
43.3 |
|
|
|
8,334,954.45 |
|
|
|
56.5 |
|
April 15, 2014 |
|
|
61,561,021.90 |
|
|
|
26,359,898.11 |
|
|
|
42.8 |
|
|
|
7,895,744.21 |
|
|
|
55.6 |
|
October 15, 2014 |
|
|
60,047,226.28 |
|
|
|
25,402,335.99 |
|
|
|
42.3 |
|
|
|
7,455,558.46 |
|
|
|
54.7 |
|
April 15, 2015 |
|
|
58,533,430.66 |
|
|
|
24,443,466.97 |
|
|
|
41.8 |
|
|
|
7,014,333.39 |
|
|
|
53.7 |
|
October 15, 2015 |
|
|
57,019,635.04 |
|
|
|
23,483,590.16 |
|
|
|
41.2 |
|
|
|
6,572,306.86 |
|
|
|
52.7 |
|
April 15, 2016 |
|
|
55,505,839.42 |
|
|
|
22,522,835.58 |
|
|
|
40.6 |
|
|
|
6,129,582.27 |
|
|
|
51.6 |
|
October 15, 2016 |
|
|
53,487,445.26 |
|
|
|
21,349,668.97 |
|
|
|
39.9 |
|
|
|
5,625,043.33 |
|
|
|
50.4 |
|
April 15, 2017 |
|
|
51,469,051.09 |
|
|
|
20,168,330.89 |
|
|
|
39.2 |
|
|
|
5,114,005.93 |
|
|
|
49.1 |
|
October 15, 2017 |
|
|
49,450,656.93 |
|
|
|
18,987,689.19 |
|
|
|
38.4 |
|
|
|
4,603,522.33 |
|
|
|
47.7 |
|
April 15, 2018 |
|
|
47,432,262.77 |
|
|
|
17,807,830.57 |
|
|
|
37.5 |
|
|
|
4,093,661.50 |
|
|
|
46.2 |
|
October 15, 2018 |
|
|
45,413,868.61 |
|
|
|
16,628,856.78 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
43,395,474.45 |
|
|
|
15,450,887.94 |
|
|
|
35.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
41,377,080.29 |
|
|
|
14,268,721.91 |
|
|
|
34.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
39,358,686.13 |
|
|
|
13,083,291.14 |
|
|
|
33.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
37,340,291.97 |
|
|
|
11,896,224.90 |
|
|
|
31.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
35,321,897.81 |
|
|
|
10,708,133.94 |
|
|
|
30.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
32,798,905.11 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N755AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
67,325,714.29 |
|
|
$ |
30,056,468.94 |
|
|
|
44.6 |
% |
|
$ |
9,611,839.49 |
|
|
|
58.9 |
% |
October 15, 2012 |
|
|
65,851,428.57 |
|
|
|
29,118,392.41 |
|
|
|
44.2 |
|
|
|
9,178,763.29 |
|
|
|
58.2 |
|
April 15, 2013 |
|
|
64,377,142.86 |
|
|
|
28,180,160.30 |
|
|
|
43.8 |
|
|
|
8,745,563.37 |
|
|
|
57.4 |
|
October 15, 2013 |
|
|
62,902,857.14 |
|
|
|
27,241,761.53 |
|
|
|
43.3 |
|
|
|
8,312,230.93 |
|
|
|
56.5 |
|
April 15, 2014 |
|
|
61,428,571.43 |
|
|
|
26,303,183.96 |
|
|
|
42.8 |
|
|
|
7,878,756.27 |
|
|
|
55.6 |
|
October 15, 2014 |
|
|
59,954,285.71 |
|
|
|
25,363,018.47 |
|
|
|
42.3 |
|
|
|
7,444,018.82 |
|
|
|
54.7 |
|
April 15, 2015 |
|
|
58,480,000.00 |
|
|
|
24,421,154.42 |
|
|
|
41.8 |
|
|
|
7,007,930.55 |
|
|
|
53.7 |
|
October 15, 2015 |
|
|
57,005,714.29 |
|
|
|
23,477,856.90 |
|
|
|
41.2 |
|
|
|
6,570,702.30 |
|
|
|
52.7 |
|
April 15, 2016 |
|
|
55,531,428.57 |
|
|
|
22,533,219.00 |
|
|
|
40.6 |
|
|
|
6,132,408.11 |
|
|
|
51.6 |
|
October 15, 2016 |
|
|
54,057,142.86 |
|
|
|
21,577,065.42 |
|
|
|
39.9 |
|
|
|
5,684,955.95 |
|
|
|
50.4 |
|
April 15, 2017 |
|
|
52,091,428.57 |
|
|
|
20,412,211.72 |
|
|
|
39.2 |
|
|
|
5,175,845.85 |
|
|
|
49.1 |
|
October 15, 2017 |
|
|
50,125,714.29 |
|
|
|
19,246,892.61 |
|
|
|
38.4 |
|
|
|
4,666,365.61 |
|
|
|
47.7 |
|
April 15, 2018 |
|
|
48,160,000.00 |
|
|
|
18,081,050.12 |
|
|
|
37.5 |
|
|
|
4,156,469.17 |
|
|
|
46.2 |
|
October 15, 2018 |
|
|
46,194,285.71 |
|
|
|
16,914,616.27 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
44,228,571.43 |
|
|
|
15,747,510.77 |
|
|
|
35.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
42,262,857.14 |
|
|
|
14,574,178.54 |
|
|
|
34.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
40,297,142.86 |
|
|
|
13,395,245.22 |
|
|
|
33.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
38,331,428.57 |
|
|
|
12,211,990.61 |
|
|
|
31.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
36,365,714.29 |
|
|
|
11,024,575.80 |
|
|
|
30.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
34,400,000.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N756AM |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
67,247,428.57 |
|
|
$ |
30,021,519.55 |
|
|
|
44.6 |
% |
|
$ |
9,600,662.93 |
|
|
|
58.9 |
% |
October 15, 2012 |
|
|
65,774,857.14 |
|
|
|
29,084,533.81 |
|
|
|
44.2 |
|
|
|
9,168,090.32 |
|
|
|
58.2 |
|
April 15, 2013 |
|
|
64,302,285.71 |
|
|
|
28,147,392.67 |
|
|
|
43.8 |
|
|
|
8,735,394.12 |
|
|
|
57.4 |
|
October 15, 2013 |
|
|
62,829,714.29 |
|
|
|
27,210,085.07 |
|
|
|
43.3 |
|
|
|
8,302,565.54 |
|
|
|
56.5 |
|
April 15, 2014 |
|
|
61,357,142.86 |
|
|
|
26,272,598.87 |
|
|
|
42.8 |
|
|
|
7,869,594.92 |
|
|
|
55.6 |
|
October 15, 2014 |
|
|
59,884,571.43 |
|
|
|
25,333,526.60 |
|
|
|
42.3 |
|
|
|
7,435,362.98 |
|
|
|
54.7 |
|
April 15, 2015 |
|
|
58,412,000.00 |
|
|
|
24,392,757.73 |
|
|
|
41.8 |
|
|
|
6,999,781.79 |
|
|
|
53.7 |
|
October 15, 2015 |
|
|
56,939,428.57 |
|
|
|
23,450,557.06 |
|
|
|
41.2 |
|
|
|
6,563,061.95 |
|
|
|
52.7 |
|
April 15, 2016 |
|
|
55,466,857.14 |
|
|
|
22,507,017.58 |
|
|
|
40.6 |
|
|
|
6,125,277.41 |
|
|
|
51.6 |
|
October 15, 2016 |
|
|
53,994,285.71 |
|
|
|
21,551,975.81 |
|
|
|
39.9 |
|
|
|
5,678,345.54 |
|
|
|
50.4 |
|
April 15, 2017 |
|
|
52,030,857.14 |
|
|
|
20,388,476.59 |
|
|
|
39.2 |
|
|
|
5,169,827.43 |
|
|
|
49.1 |
|
October 15, 2017 |
|
|
50,067,428.57 |
|
|
|
19,224,512.49 |
|
|
|
38.4 |
|
|
|
4,660,939.61 |
|
|
|
47.7 |
|
April 15, 2018 |
|
|
48,104,000.00 |
|
|
|
18,060,025.64 |
|
|
|
37.5 |
|
|
|
4,151,636.06 |
|
|
|
46.2 |
|
October 15, 2018 |
|
|
46,140,571.43 |
|
|
|
16,894,948.11 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
44,177,142.86 |
|
|
|
15,729,199.71 |
|
|
|
35.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
42,213,714.29 |
|
|
|
14,557,231.82 |
|
|
|
34.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
40,250,285.71 |
|
|
|
13,379,669.34 |
|
|
|
33.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
38,286,857.14 |
|
|
|
12,197,790.62 |
|
|
|
31.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
36,323,428.57 |
|
|
|
11,011,756.52 |
|
|
|
30.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
34,360,000.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N757AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
65,808,928.57 |
|
|
$ |
29,379,324.65 |
|
|
|
44.6 |
% |
|
$ |
9,395,293.68 |
|
|
|
58.9 |
% |
October 15, 2012 |
|
|
64,367,857.14 |
|
|
|
28,462,382.11 |
|
|
|
44.2 |
|
|
|
8,971,974.30 |
|
|
|
58.2 |
|
April 15, 2013 |
|
|
62,926,785.71 |
|
|
|
27,545,287.50 |
|
|
|
43.8 |
|
|
|
8,548,533.97 |
|
|
|
57.4 |
|
October 15, 2013 |
|
|
61,485,714.29 |
|
|
|
26,628,029.99 |
|
|
|
43.3 |
|
|
|
8,124,964.09 |
|
|
|
56.5 |
|
April 15, 2014 |
|
|
60,044,642.86 |
|
|
|
25,710,597.70 |
|
|
|
42.8 |
|
|
|
7,701,255.22 |
|
|
|
55.6 |
|
October 15, 2014 |
|
|
58,603,571.43 |
|
|
|
24,791,613.27 |
|
|
|
42.3 |
|
|
|
7,276,312.00 |
|
|
|
54.7 |
|
April 15, 2015 |
|
|
57,162,500.00 |
|
|
|
23,870,968.53 |
|
|
|
41.8 |
|
|
|
6,850,048.39 |
|
|
|
53.7 |
|
October 15, 2015 |
|
|
55,721,428.57 |
|
|
|
22,948,922.61 |
|
|
|
41.2 |
|
|
|
6,422,670.49 |
|
|
|
52.7 |
|
April 15, 2016 |
|
|
54,280,357.14 |
|
|
|
22,025,566.53 |
|
|
|
40.6 |
|
|
|
5,994,250.67 |
|
|
|
51.6 |
|
October 15, 2016 |
|
|
52,839,285.71 |
|
|
|
21,090,954.20 |
|
|
|
39.9 |
|
|
|
5,556,879.19 |
|
|
|
50.4 |
|
April 15, 2017 |
|
|
50,917,857.14 |
|
|
|
19,952,343.58 |
|
|
|
39.2 |
|
|
|
5,059,238.86 |
|
|
|
49.1 |
|
October 15, 2017 |
|
|
48,996,428.57 |
|
|
|
18,813,278.02 |
|
|
|
38.4 |
|
|
|
4,561,236.74 |
|
|
|
47.7 |
|
April 15, 2018 |
|
|
47,075,000.00 |
|
|
|
17,673,700.88 |
|
|
|
37.5 |
|
|
|
4,062,827.78 |
|
|
|
46.2 |
|
October 15, 2018 |
|
|
45,153,571.43 |
|
|
|
16,533,545.70 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
43,232,142.86 |
|
|
|
15,392,734.00 |
|
|
|
35.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
41,310,714.29 |
|
|
|
14,245,835.86 |
|
|
|
34.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
39,389,285.71 |
|
|
|
13,093,462.80 |
|
|
|
33.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
37,467,857.14 |
|
|
|
11,936,865.82 |
|
|
|
31.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
35,546,428.57 |
|
|
|
10,776,202.35 |
|
|
|
30.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
33,625,000.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N758AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
68,049,857.14 |
|
|
$ |
30,379,750.72 |
|
|
|
44.6 |
% |
|
$ |
9,715,222.65 |
|
|
|
58.9 |
% |
October 15, 2012 |
|
|
66,559,714.29 |
|
|
|
29,431,584.42 |
|
|
|
44.2 |
|
|
|
9,277,488.37 |
|
|
|
58.2 |
|
April 15, 2013 |
|
|
65,069,571.43 |
|
|
|
28,483,260.86 |
|
|
|
43.8 |
|
|
|
8,839,629.03 |
|
|
|
57.4 |
|
October 15, 2013 |
|
|
63,579,428.57 |
|
|
|
27,534,768.85 |
|
|
|
43.3 |
|
|
|
8,401,635.73 |
|
|
|
56.5 |
|
April 15, 2014 |
|
|
62,089,285.71 |
|
|
|
26,586,096.11 |
|
|
|
42.8 |
|
|
|
7,963,498.71 |
|
|
|
55.6 |
|
October 15, 2014 |
|
|
60,599,142.86 |
|
|
|
25,635,818.39 |
|
|
|
42.3 |
|
|
|
7,524,085.29 |
|
|
|
54.7 |
|
April 15, 2015 |
|
|
59,109,000.00 |
|
|
|
24,683,823.81 |
|
|
|
41.8 |
|
|
|
7,083,306.55 |
|
|
|
53.7 |
|
October 15, 2015 |
|
|
57,618,857.14 |
|
|
|
23,730,380.35 |
|
|
|
41.2 |
|
|
|
6,641,375.56 |
|
|
|
52.7 |
|
April 15, 2016 |
|
|
56,128,714.29 |
|
|
|
22,775,582.11 |
|
|
|
40.6 |
|
|
|
6,198,367.15 |
|
|
|
51.6 |
|
October 15, 2016 |
|
|
54,638,571.43 |
|
|
|
21,809,144.32 |
|
|
|
39.9 |
|
|
|
5,746,102.29 |
|
|
|
50.4 |
|
April 15, 2017 |
|
|
52,651,714.29 |
|
|
|
20,631,761.68 |
|
|
|
39.2 |
|
|
|
5,231,516.28 |
|
|
|
49.1 |
|
October 15, 2017 |
|
|
50,664,857.14 |
|
|
|
19,453,908.60 |
|
|
|
38.4 |
|
|
|
4,716,556.18 |
|
|
|
47.7 |
|
April 15, 2018 |
|
|
48,678,000.00 |
|
|
|
18,275,526.53 |
|
|
|
37.5 |
|
|
|
4,201,175.38 |
|
|
|
46.2 |
|
October 15, 2018 |
|
|
46,691,142.86 |
|
|
|
17,096,546.74 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
44,704,285.71 |
|
|
|
15,916,888.06 |
|
|
|
35.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
42,717,428.57 |
|
|
|
14,730,935.69 |
|
|
|
34.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
40,730,571.43 |
|
|
|
13,539,321.98 |
|
|
|
33.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
38,743,714.29 |
|
|
|
12,343,340.52 |
|
|
|
31.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
36,756,857.14 |
|
|
|
11,143,154.08 |
|
|
|
30.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
34,770,000.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N759AN |
|
|
|
|
|
|
Series A |
|
Series B |
|
|
Assumed Aircraft |
|
|
Outstanding |
|
|
|
|
|
|
Outstanding |
|
|
|
|
Date |
|
Value |
|
|
Balance |
|
|
LTV |
|
Balance |
|
|
LTV |
April 15, 2012 |
|
$ |
70,222,285.71 |
|
|
$ |
31,349,596.08 |
|
|
|
44.6 |
% |
|
$ |
10,025,372.12 |
|
|
|
58.9 |
% |
October 15, 2012 |
|
|
68,684,571.43 |
|
|
|
30,371,160.45 |
|
|
|
44.2 |
|
|
|
9,573,663.58 |
|
|
|
58.2 |
|
April 15, 2013 |
|
|
67,146,857.14 |
|
|
|
29,392,562.54 |
|
|
|
43.8 |
|
|
|
9,121,825.99 |
|
|
|
57.4 |
|
October 15, 2013 |
|
|
65,609,142.86 |
|
|
|
28,413,790.81 |
|
|
|
43.3 |
|
|
|
8,669,850.16 |
|
|
|
56.5 |
|
April 15, 2014 |
|
|
64,071,428.57 |
|
|
|
27,434,832.57 |
|
|
|
42.8 |
|
|
|
8,217,726.01 |
|
|
|
55.6 |
|
October 15, 2014 |
|
|
62,533,714.29 |
|
|
|
26,454,218.11 |
|
|
|
42.3 |
|
|
|
7,764,284.74 |
|
|
|
54.7 |
|
April 15, 2015 |
|
|
60,996,000.00 |
|
|
|
25,471,831.99 |
|
|
|
41.8 |
|
|
|
7,309,434.54 |
|
|
|
53.7 |
|
October 15, 2015 |
|
|
59,458,285.71 |
|
|
|
24,487,950.73 |
|
|
|
41.2 |
|
|
|
6,853,395.31 |
|
|
|
52.7 |
|
April 15, 2016 |
|
|
57,920,571.43 |
|
|
|
23,502,671.44 |
|
|
|
40.6 |
|
|
|
6,396,244.28 |
|
|
|
51.6 |
|
October 15, 2016 |
|
|
56,382,857.14 |
|
|
|
22,505,381.02 |
|
|
|
39.9 |
|
|
|
5,929,541.27 |
|
|
|
50.4 |
|
April 15, 2017 |
|
|
54,332,571.43 |
|
|
|
21,290,411.53 |
|
|
|
39.2 |
|
|
|
5,398,527.59 |
|
|
|
49.1 |
|
October 15, 2017 |
|
|
52,282,285.71 |
|
|
|
20,074,956.58 |
|
|
|
38.4 |
|
|
|
4,867,127.86 |
|
|
|
47.7 |
|
April 15, 2018 |
|
|
50,232,000.00 |
|
|
|
18,858,955.76 |
|
|
|
37.5 |
|
|
|
4,335,294.00 |
|
|
|
46.2 |
|
October 15, 2018 |
|
|
48,181,714.29 |
|
|
|
17,642,338.14 |
|
|
|
36.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2019 |
|
|
46,131,428.57 |
|
|
|
16,425,019.95 |
|
|
|
35.6 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2019 |
|
|
44,081,142.86 |
|
|
|
15,201,207.15 |
|
|
|
34.5 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2020 |
|
|
42,030,857.14 |
|
|
|
13,971,552.27 |
|
|
|
33.2 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2020 |
|
|
39,980,571.43 |
|
|
|
12,737,390.21 |
|
|
|
31.9 |
|
|
|
0.00 |
|
|
|
0.0 |
|
April 15, 2021 |
|
|
37,930,285.71 |
|
|
|
11,498,888.93 |
|
|
|
30.3 |
|
|
|
0.00 |
|
|
|
0.0 |
|
October 15, 2021 |
|
|
35,880,000.00 |
|
|
|
0.00 |
|
|
|
0.0 |
|
|
|
0.00 |
|
|
|
0.0 |
|
IV-20
APPENDIX V
EQUIPMENT NOTE PRINCIPAL AMOUNTS AND AMORTIZATION SCHEDULES
The scheduled principal payments specified in this Appendix V for the Series B Equipment Notes
are based on the assumption that Class B Certificates are issued concurrently with the Class A
Certificates on the terms and conditions described in this prospectus supplement. The scheduled
principal payments of Series B Equipment Notes, if and when Class B Certificates are offered and
issued, may differ from what is set forth in this Appendix V.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N901AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,758,000.00 |
|
|
$ |
0.00 |
|
|
$ |
2,950,000.00 |
|
April 15, 2012 |
|
|
314,167.84 |
|
|
|
9,443,832.16 |
|
|
|
134,870.44 |
|
|
|
2,815,129.56 |
|
October 15, 2012 |
|
|
313,978.90 |
|
|
|
9,129,853.26 |
|
|
|
134,239.85 |
|
|
|
2,680,889.71 |
|
April 15, 2013 |
|
|
313,552.23 |
|
|
|
8,816,301.03 |
|
|
|
133,900.53 |
|
|
|
2,546,989.18 |
|
October 15, 2013 |
|
|
313,095.16 |
|
|
|
8,503,205.87 |
|
|
|
133,537.06 |
|
|
|
2,413,452.12 |
|
April 15, 2014 |
|
|
312,604.77 |
|
|
|
8,190,601.10 |
|
|
|
133,147.05 |
|
|
|
2,280,305.07 |
|
October 15, 2014 |
|
|
386,107.62 |
|
|
|
7,804,493.48 |
|
|
|
153,115.92 |
|
|
|
2,127,189.15 |
|
April 15, 2015 |
|
|
384,207.27 |
|
|
|
7,420,286.21 |
|
|
|
151,604.64 |
|
|
|
1,975,584.51 |
|
October 15, 2015 |
|
|
382,028.04 |
|
|
|
7,038,258.17 |
|
|
|
149,871.58 |
|
|
|
1,825,712.93 |
|
April 15, 2016 |
|
|
379,599.70 |
|
|
|
6,658,658.47 |
|
|
|
147,940.43 |
|
|
|
1,677,772.50 |
|
October 15, 2016 |
|
|
379,662.70 |
|
|
|
6,278,995.77 |
|
|
|
147,990.51 |
|
|
|
1,529,781.99 |
|
April 15, 2017 |
|
|
380,526.55 |
|
|
|
5,898,469.22 |
|
|
|
148,677.51 |
|
|
|
1,381,104.48 |
|
October 15, 2017 |
|
|
378,798.99 |
|
|
|
5,519,670.23 |
|
|
|
147,303.65 |
|
|
|
1,233,800.83 |
|
April 15, 2018 |
|
|
376,856.32 |
|
|
|
5,142,813.91 |
|
|
|
145,758.72 |
|
|
|
1,088,042.11 |
|
October 15, 2018 |
|
|
374,661.28 |
|
|
|
4,768,152.63 |
|
|
|
1,088,042.11 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
372,168.18 |
|
|
|
4,395,984.45 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
4,395,984.45 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N905AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,959,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,010,000.00 |
|
April 15, 2012 |
|
|
320,401.46 |
|
|
|
9,638,598.54 |
|
|
|
136,812.17 |
|
|
|
2,873,187.83 |
|
October 15, 2012 |
|
|
320,454.30 |
|
|
|
9,318,144.24 |
|
|
|
137,008.37 |
|
|
|
2,736,179.46 |
|
April 15, 2013 |
|
|
320,018.82 |
|
|
|
8,998,125.42 |
|
|
|
136,662.05 |
|
|
|
2,599,517.41 |
|
October 15, 2013 |
|
|
319,552.33 |
|
|
|
8,678,573.09 |
|
|
|
136,291.07 |
|
|
|
2,463,226.34 |
|
April 15, 2014 |
|
|
319,051.82 |
|
|
|
8,359,521.27 |
|
|
|
135,893.04 |
|
|
|
2,327,333.30 |
|
October 15, 2014 |
|
|
394,070.57 |
|
|
|
7,965,450.70 |
|
|
|
156,273.72 |
|
|
|
2,171,059.58 |
|
April 15, 2015 |
|
|
392,131.03 |
|
|
|
7,573,319.67 |
|
|
|
154,731.28 |
|
|
|
2,016,328.30 |
|
October 15, 2015 |
|
|
389,906.86 |
|
|
|
7,183,412.81 |
|
|
|
152,962.49 |
|
|
|
1,863,365.81 |
|
April 15, 2016 |
|
|
387,428.44 |
|
|
|
6,795,984.37 |
|
|
|
150,991.49 |
|
|
|
1,712,374.32 |
|
October 15, 2016 |
|
|
387,492.73 |
|
|
|
6,408,491.64 |
|
|
|
151,042.63 |
|
|
|
1,561,331.69 |
|
April 15, 2017 |
|
|
388,374.40 |
|
|
|
6,020,117.24 |
|
|
|
151,743.78 |
|
|
|
1,409,587.91 |
|
October 15, 2017 |
|
|
386,611.22 |
|
|
|
5,633,506.02 |
|
|
|
150,341.59 |
|
|
|
1,259,246.32 |
|
April 15, 2018 |
|
|
384,628.47 |
|
|
|
5,248,877.55 |
|
|
|
148,764.80 |
|
|
|
1,110,481.52 |
|
October 15, 2018 |
|
|
382,388.17 |
|
|
|
4,866,489.38 |
|
|
|
1,110,481.52 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
379,843.64 |
|
|
|
4,486,645.74 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
4,486,645.74 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N906AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,930,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,002,000.00 |
|
April 15, 2012 |
|
|
319,447.82 |
|
|
|
9,610,552.18 |
|
|
|
137,172.56 |
|
|
|
2,864,827.44 |
|
October 15, 2012 |
|
|
319,521.84 |
|
|
|
9,291,030.34 |
|
|
|
136,609.70 |
|
|
|
2,728,217.74 |
|
April 15, 2013 |
|
|
319,087.63 |
|
|
|
8,971,942.71 |
|
|
|
136,264.40 |
|
|
|
2,591,953.34 |
|
October 15, 2013 |
|
|
318,622.50 |
|
|
|
8,653,320.21 |
|
|
|
135,894.49 |
|
|
|
2,456,058.85 |
|
April 15, 2014 |
|
|
318,123.45 |
|
|
|
8,335,196.76 |
|
|
|
135,497.62 |
|
|
|
2,320,561.23 |
|
October 15, 2014 |
|
|
392,923.90 |
|
|
|
7,942,272.86 |
|
|
|
155,818.99 |
|
|
|
2,164,742.24 |
|
April 15, 2015 |
|
|
390,990.01 |
|
|
|
7,551,282.85 |
|
|
|
154,281.05 |
|
|
|
2,010,461.19 |
|
October 15, 2015 |
|
|
388,772.31 |
|
|
|
7,162,510.54 |
|
|
|
152,517.39 |
|
|
|
1,857,943.80 |
|
April 15, 2016 |
|
|
386,301.10 |
|
|
|
6,776,209.44 |
|
|
|
150,552.15 |
|
|
|
1,707,391.65 |
|
October 15, 2016 |
|
|
386,365.21 |
|
|
|
6,389,844.23 |
|
|
|
150,603.12 |
|
|
|
1,556,788.53 |
|
April 15, 2017 |
|
|
387,244.31 |
|
|
|
6,002,599.92 |
|
|
|
151,302.24 |
|
|
|
1,405,486.29 |
|
October 15, 2017 |
|
|
385,486.25 |
|
|
|
5,617,113.67 |
|
|
|
149,904.12 |
|
|
|
1,255,582.17 |
|
April 15, 2018 |
|
|
383,509.29 |
|
|
|
5,233,604.38 |
|
|
|
148,331.92 |
|
|
|
1,107,250.25 |
|
October 15, 2018 |
|
|
381,275.49 |
|
|
|
4,852,328.89 |
|
|
|
1,107,250.25 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
378,738.38 |
|
|
|
4,473,590.51 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
4,473,590.51 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N907AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,827,000.00 |
|
|
$ |
0.00 |
|
|
$ |
2,971,000.00 |
|
April 15, 2012 |
|
|
316,168.20 |
|
|
|
9,510,831.80 |
|
|
|
135,898.40 |
|
|
|
2,835,101.60 |
|
October 15, 2012 |
|
|
316,206.44 |
|
|
|
9,194,625.36 |
|
|
|
135,192.22 |
|
|
|
2,699,909.38 |
|
April 15, 2013 |
|
|
315,776.74 |
|
|
|
8,878,848.62 |
|
|
|
134,850.50 |
|
|
|
2,565,058.88 |
|
October 15, 2013 |
|
|
315,316.43 |
|
|
|
8,563,532.19 |
|
|
|
134,484.43 |
|
|
|
2,430,574.45 |
|
April 15, 2014 |
|
|
314,822.55 |
|
|
|
8,248,709.64 |
|
|
|
134,091.68 |
|
|
|
2,296,482.77 |
|
October 15, 2014 |
|
|
388,846.87 |
|
|
|
7,859,862.77 |
|
|
|
154,202.18 |
|
|
|
2,142,280.59 |
|
April 15, 2015 |
|
|
386,933.05 |
|
|
|
7,472,929.72 |
|
|
|
152,680.21 |
|
|
|
1,989,600.38 |
|
October 15, 2015 |
|
|
384,738.35 |
|
|
|
7,088,191.37 |
|
|
|
150,934.86 |
|
|
|
1,838,665.52 |
|
April 15, 2016 |
|
|
382,292.79 |
|
|
|
6,705,898.58 |
|
|
|
148,989.99 |
|
|
|
1,689,675.53 |
|
October 15, 2016 |
|
|
382,356.23 |
|
|
|
6,323,542.35 |
|
|
|
149,040.45 |
|
|
|
1,540,635.08 |
|
April 15, 2017 |
|
|
383,226.21 |
|
|
|
5,940,316.14 |
|
|
|
149,732.31 |
|
|
|
1,390,902.77 |
|
October 15, 2017 |
|
|
381,486.40 |
|
|
|
5,558,829.74 |
|
|
|
148,348.69 |
|
|
|
1,242,554.08 |
|
April 15, 2018 |
|
|
379,529.94 |
|
|
|
5,179,299.80 |
|
|
|
146,792.81 |
|
|
|
1,095,761.27 |
|
October 15, 2018 |
|
|
377,319.33 |
|
|
|
4,801,980.47 |
|
|
|
1,095,761.27 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
374,808.54 |
|
|
|
4,427,171.93 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
4,427,171.93 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N913AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,916,000.00 |
|
|
$ |
0.00 |
|
|
$ |
2,998,000.00 |
|
April 15, 2012 |
|
|
319,470.99 |
|
|
|
9,596,529.01 |
|
|
|
137,352.75 |
|
|
|
2,860,647.25 |
|
October 15, 2012 |
|
|
319,055.62 |
|
|
|
9,277,473.39 |
|
|
|
136,410.38 |
|
|
|
2,724,236.87 |
|
April 15, 2013 |
|
|
318,622.03 |
|
|
|
8,958,851.36 |
|
|
|
136,065.56 |
|
|
|
2,588,171.31 |
|
October 15, 2013 |
|
|
318,157.59 |
|
|
|
8,640,693.77 |
|
|
|
135,696.20 |
|
|
|
2,452,475.11 |
|
April 15, 2014 |
|
|
317,659.26 |
|
|
|
8,323,034.51 |
|
|
|
135,299.91 |
|
|
|
2,317,175.20 |
|
October 15, 2014 |
|
|
392,350.57 |
|
|
|
7,930,683.94 |
|
|
|
155,591.63 |
|
|
|
2,161,583.57 |
|
April 15, 2015 |
|
|
390,419.50 |
|
|
|
7,540,264.44 |
|
|
|
154,055.93 |
|
|
|
2,007,527.64 |
|
October 15, 2015 |
|
|
388,205.03 |
|
|
|
7,152,059.41 |
|
|
|
152,294.85 |
|
|
|
1,855,232.79 |
|
April 15, 2016 |
|
|
385,737.43 |
|
|
|
6,766,321.98 |
|
|
|
150,332.47 |
|
|
|
1,704,900.32 |
|
October 15, 2016 |
|
|
385,801.45 |
|
|
|
6,380,520.53 |
|
|
|
150,383.37 |
|
|
|
1,554,516.95 |
|
April 15, 2017 |
|
|
386,679.27 |
|
|
|
5,993,841.26 |
|
|
|
151,081.47 |
|
|
|
1,403,435.48 |
|
October 15, 2017 |
|
|
384,923.77 |
|
|
|
5,608,917.49 |
|
|
|
149,685.39 |
|
|
|
1,253,750.09 |
|
April 15, 2018 |
|
|
382,949.69 |
|
|
|
5,225,967.80 |
|
|
|
148,115.48 |
|
|
|
1,105,634.61 |
|
October 15, 2018 |
|
|
380,719.16 |
|
|
|
4,845,248.64 |
|
|
|
1,105,634.61 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
378,185.74 |
|
|
|
4,467,062.90 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
4,467,062.90 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N920AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,964,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,012,000.00 |
|
April 15, 2012 |
|
|
315,169.34 |
|
|
|
9,648,830.66 |
|
|
|
135,762.06 |
|
|
|
2,876,237.94 |
|
October 15, 2012 |
|
|
315,150.63 |
|
|
|
9,333,680.03 |
|
|
|
135,496.55 |
|
|
|
2,740,741.39 |
|
April 15, 2013 |
|
|
314,820.45 |
|
|
|
9,018,859.58 |
|
|
|
135,233.97 |
|
|
|
2,605,507.42 |
|
October 15, 2013 |
|
|
314,466.77 |
|
|
|
8,704,392.81 |
|
|
|
134,952.71 |
|
|
|
2,470,554.71 |
|
April 15, 2014 |
|
|
314,087.28 |
|
|
|
8,390,305.53 |
|
|
|
134,650.92 |
|
|
|
2,335,903.79 |
|
October 15, 2014 |
|
|
314,092.16 |
|
|
|
8,076,213.37 |
|
|
|
134,654.79 |
|
|
|
2,201,249.00 |
|
April 15, 2015 |
|
|
386,633.85 |
|
|
|
7,689,579.52 |
|
|
|
153,967.57 |
|
|
|
2,047,281.43 |
|
October 15, 2015 |
|
|
384,658.39 |
|
|
|
7,304,921.13 |
|
|
|
152,396.55 |
|
|
|
1,894,884.88 |
|
April 15, 2016 |
|
|
382,449.19 |
|
|
|
6,922,471.94 |
|
|
|
150,639.68 |
|
|
|
1,744,245.20 |
|
October 15, 2016 |
|
|
382,863.04 |
|
|
|
6,539,608.90 |
|
|
|
150,968.78 |
|
|
|
1,593,276.42 |
|
April 15, 2017 |
|
|
384,161.60 |
|
|
|
6,155,447.30 |
|
|
|
152,001.49 |
|
|
|
1,441,274.93 |
|
October 15, 2017 |
|
|
382,813.97 |
|
|
|
5,772,633.33 |
|
|
|
150,929.76 |
|
|
|
1,290,345.17 |
|
April 15, 2018 |
|
|
381,298.54 |
|
|
|
5,391,334.79 |
|
|
|
149,724.61 |
|
|
|
1,140,620.56 |
|
October 15, 2018 |
|
|
379,586.24 |
|
|
|
5,011,748.55 |
|
|
|
1,140,620.56 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
377,641.42 |
|
|
|
4,634,107.13 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
4,634,107.13 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N921AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
10,025,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,031,000.00 |
|
April 15, 2012 |
|
|
316,926.23 |
|
|
|
9,708,073.77 |
|
|
|
137,102.17 |
|
|
|
2,893,897.83 |
|
October 15, 2012 |
|
|
317,085.64 |
|
|
|
9,390,988.13 |
|
|
|
136,328.49 |
|
|
|
2,757,569.34 |
|
April 15, 2013 |
|
|
316,753.43 |
|
|
|
9,074,234.70 |
|
|
|
136,064.30 |
|
|
|
2,621,505.04 |
|
October 15, 2013 |
|
|
316,397.57 |
|
|
|
8,757,837.13 |
|
|
|
135,781.31 |
|
|
|
2,485,723.73 |
|
April 15, 2014 |
|
|
316,015.75 |
|
|
|
8,441,821.38 |
|
|
|
135,477.66 |
|
|
|
2,350,246.07 |
|
October 15, 2014 |
|
|
316,020.66 |
|
|
|
8,125,800.72 |
|
|
|
135,481.56 |
|
|
|
2,214,764.51 |
|
April 15, 2015 |
|
|
389,007.75 |
|
|
|
7,736,792.97 |
|
|
|
154,912.92 |
|
|
|
2,059,851.59 |
|
October 15, 2015 |
|
|
387,020.17 |
|
|
|
7,349,772.80 |
|
|
|
153,332.27 |
|
|
|
1,906,519.32 |
|
April 15, 2016 |
|
|
384,797.40 |
|
|
|
6,964,975.40 |
|
|
|
151,564.58 |
|
|
|
1,754,954.74 |
|
October 15, 2016 |
|
|
385,213.78 |
|
|
|
6,579,761.62 |
|
|
|
151,895.72 |
|
|
|
1,603,059.02 |
|
April 15, 2017 |
|
|
386,520.33 |
|
|
|
6,193,241.29 |
|
|
|
152,934.76 |
|
|
|
1,450,124.26 |
|
October 15, 2017 |
|
|
385,164.42 |
|
|
|
5,808,076.87 |
|
|
|
151,856.47 |
|
|
|
1,298,267.79 |
|
April 15, 2018 |
|
|
383,639.69 |
|
|
|
5,424,437.18 |
|
|
|
150,643.90 |
|
|
|
1,147,623.89 |
|
October 15, 2018 |
|
|
381,916.87 |
|
|
|
5,042,520.31 |
|
|
|
1,147,623.89 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
379,960.11 |
|
|
|
4,662,560.20 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
4,662,560.20 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N922AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
10,370,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,134,000.00 |
|
April 15, 2012 |
|
|
328,294.02 |
|
|
|
10,041,705.98 |
|
|
|
140,649.12 |
|
|
|
2,993,350.88 |
|
October 15, 2012 |
|
|
327,982.75 |
|
|
|
9,713,723.23 |
|
|
|
141,013.62 |
|
|
|
2,852,337.26 |
|
April 15, 2013 |
|
|
327,639.12 |
|
|
|
9,386,084.11 |
|
|
|
140,740.36 |
|
|
|
2,711,596.90 |
|
October 15, 2013 |
|
|
327,271.04 |
|
|
|
9,058,813.07 |
|
|
|
140,447.62 |
|
|
|
2,571,149.28 |
|
April 15, 2014 |
|
|
326,876.10 |
|
|
|
8,731,936.97 |
|
|
|
140,133.56 |
|
|
|
2,431,015.72 |
|
October 15, 2014 |
|
|
326,881.17 |
|
|
|
8,405,055.80 |
|
|
|
140,137.57 |
|
|
|
2,290,878.15 |
|
April 15, 2015 |
|
|
402,376.58 |
|
|
|
8,002,679.22 |
|
|
|
160,236.73 |
|
|
|
2,130,641.42 |
|
October 15, 2015 |
|
|
400,320.68 |
|
|
|
7,602,358.54 |
|
|
|
158,601.76 |
|
|
|
1,972,039.66 |
|
April 15, 2016 |
|
|
398,021.53 |
|
|
|
7,204,337.01 |
|
|
|
156,773.33 |
|
|
|
1,815,266.33 |
|
October 15, 2016 |
|
|
398,452.22 |
|
|
|
6,805,884.79 |
|
|
|
157,115.83 |
|
|
|
1,658,150.50 |
|
April 15, 2017 |
|
|
399,803.67 |
|
|
|
6,406,081.12 |
|
|
|
158,190.60 |
|
|
|
1,499,959.90 |
|
October 15, 2017 |
|
|
398,401.16 |
|
|
|
6,007,679.96 |
|
|
|
157,075.23 |
|
|
|
1,342,884.67 |
|
April 15, 2018 |
|
|
396,824.03 |
|
|
|
5,610,855.93 |
|
|
|
155,821.01 |
|
|
|
1,187,063.66 |
|
October 15, 2018 |
|
|
395,042.00 |
|
|
|
5,215,813.93 |
|
|
|
1,187,063.66 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
393,018.00 |
|
|
|
4,822,795.93 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
4,822,795.93 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N923AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
10,236,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,094,000.00 |
|
April 15, 2012 |
|
|
323,693.43 |
|
|
|
9,912,306.57 |
|
|
|
139,222.03 |
|
|
|
2,954,777.97 |
|
October 15, 2012 |
|
|
323,756.30 |
|
|
|
9,588,550.27 |
|
|
|
139,196.49 |
|
|
|
2,815,581.48 |
|
April 15, 2013 |
|
|
323,417.10 |
|
|
|
9,265,133.17 |
|
|
|
138,926.75 |
|
|
|
2,676,654.73 |
|
October 15, 2013 |
|
|
323,053.76 |
|
|
|
8,942,079.41 |
|
|
|
138,637.79 |
|
|
|
2,538,016.94 |
|
April 15, 2014 |
|
|
322,663.91 |
|
|
|
8,619,415.50 |
|
|
|
138,327.76 |
|
|
|
2,399,689.18 |
|
October 15, 2014 |
|
|
322,668.92 |
|
|
|
8,296,746.58 |
|
|
|
138,331.75 |
|
|
|
2,261,357.43 |
|
April 15, 2015 |
|
|
397,191.47 |
|
|
|
7,899,555.11 |
|
|
|
158,171.87 |
|
|
|
2,103,185.56 |
|
October 15, 2015 |
|
|
395,162.07 |
|
|
|
7,504,393.04 |
|
|
|
156,557.99 |
|
|
|
1,946,627.57 |
|
April 15, 2016 |
|
|
392,892.54 |
|
|
|
7,111,500.50 |
|
|
|
154,753.11 |
|
|
|
1,791,874.46 |
|
October 15, 2016 |
|
|
393,317.69 |
|
|
|
6,718,182.81 |
|
|
|
155,091.22 |
|
|
|
1,636,783.24 |
|
April 15, 2017 |
|
|
394,651.72 |
|
|
|
6,323,531.09 |
|
|
|
156,152.12 |
|
|
|
1,480,631.12 |
|
October 15, 2017 |
|
|
393,267.28 |
|
|
|
5,930,263.81 |
|
|
|
155,051.13 |
|
|
|
1,325,579.99 |
|
April 15, 2018 |
|
|
391,710.48 |
|
|
|
5,538,553.33 |
|
|
|
153,813.06 |
|
|
|
1,171,766.93 |
|
October 15, 2018 |
|
|
389,951.41 |
|
|
|
5,148,601.92 |
|
|
|
1,171,766.93 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
387,953.49 |
|
|
|
4,760,648.43 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
4,760,648.43 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N926AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
10,573,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,195,000.00 |
|
April 15, 2012 |
|
|
329,229.29 |
|
|
|
10,243,770.71 |
|
|
|
141,415.27 |
|
|
|
3,053,584.73 |
|
October 15, 2012 |
|
|
328,871.62 |
|
|
|
9,914,899.09 |
|
|
|
142,174.20 |
|
|
|
2,911,410.53 |
|
April 15, 2013 |
|
|
328,628.10 |
|
|
|
9,586,270.99 |
|
|
|
141,980.55 |
|
|
|
2,769,429.98 |
|
October 15, 2013 |
|
|
328,367.24 |
|
|
|
9,257,903.75 |
|
|
|
141,773.09 |
|
|
|
2,627,656.89 |
|
April 15, 2014 |
|
|
328,087.37 |
|
|
|
8,929,816.38 |
|
|
|
141,550.52 |
|
|
|
2,486,106.37 |
|
October 15, 2014 |
|
|
328,226.13 |
|
|
|
8,601,590.25 |
|
|
|
141,660.89 |
|
|
|
2,344,445.48 |
|
April 15, 2015 |
|
|
328,369.36 |
|
|
|
8,273,220.89 |
|
|
|
141,774.77 |
|
|
|
2,202,670.71 |
|
October 15, 2015 |
|
|
402,646.42 |
|
|
|
7,870,574.47 |
|
|
|
161,056.26 |
|
|
|
2,041,614.45 |
|
April 15, 2016 |
|
|
400,576.09 |
|
|
|
7,469,998.38 |
|
|
|
159,409.80 |
|
|
|
1,882,204.65 |
|
October 15, 2016 |
|
|
401,369.09 |
|
|
|
7,068,629.29 |
|
|
|
160,040.44 |
|
|
|
1,722,164.21 |
|
April 15, 2017 |
|
|
403,168.63 |
|
|
|
6,665,460.66 |
|
|
|
161,471.56 |
|
|
|
1,560,692.65 |
|
October 15, 2017 |
|
|
402,160.31 |
|
|
|
6,263,300.35 |
|
|
|
160,669.67 |
|
|
|
1,400,022.98 |
|
April 15, 2018 |
|
|
401,026.43 |
|
|
|
5,862,273.92 |
|
|
|
159,767.94 |
|
|
|
1,240,255.04 |
|
October 15, 2018 |
|
|
399,745.23 |
|
|
|
5,462,528.69 |
|
|
|
1,240,255.04 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
398,290.08 |
|
|
|
5,064,238.61 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
5,064,238.61 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N957AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
11,070,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,347,000.00 |
|
April 15, 2012 |
|
|
333,214.97 |
|
|
|
10,736,785.03 |
|
|
|
146,451.71 |
|
|
|
3,200,548.29 |
|
October 15, 2012 |
|
|
333,532.00 |
|
|
|
10,403,253.03 |
|
|
|
145,737.54 |
|
|
|
3,054,810.75 |
|
April 15, 2013 |
|
|
333,486.05 |
|
|
|
10,069,766.98 |
|
|
|
145,700.98 |
|
|
|
2,909,109.77 |
|
October 15, 2013 |
|
|
333,436.81 |
|
|
|
9,736,330.17 |
|
|
|
145,661.84 |
|
|
|
2,763,447.93 |
|
April 15, 2014 |
|
|
333,383.98 |
|
|
|
9,402,946.19 |
|
|
|
145,619.82 |
|
|
|
2,617,828.11 |
|
October 15, 2014 |
|
|
333,790.69 |
|
|
|
9,069,155.50 |
|
|
|
145,943.25 |
|
|
|
2,471,884.86 |
|
April 15, 2015 |
|
|
334,223.99 |
|
|
|
8,734,931.51 |
|
|
|
146,287.85 |
|
|
|
2,325,597.01 |
|
October 15, 2015 |
|
|
334,558.12 |
|
|
|
8,400,373.39 |
|
|
|
146,553.56 |
|
|
|
2,179,043.45 |
|
April 15, 2016 |
|
|
334,849.14 |
|
|
|
8,065,524.25 |
|
|
|
146,785.01 |
|
|
|
2,032,258.44 |
|
October 15, 2016 |
|
|
410,711.42 |
|
|
|
7,654,812.83 |
|
|
|
167,279.52 |
|
|
|
1,864,978.92 |
|
April 15, 2017 |
|
|
413,420.67 |
|
|
|
7,241,392.16 |
|
|
|
169,434.06 |
|
|
|
1,695,544.86 |
|
October 15, 2017 |
|
|
413,189.78 |
|
|
|
6,828,202.38 |
|
|
|
169,250.46 |
|
|
|
1,526,294.40 |
|
April 15, 2018 |
|
|
412,930.15 |
|
|
|
6,415,272.23 |
|
|
|
169,043.98 |
|
|
|
1,357,250.42 |
|
October 15, 2018 |
|
|
412,636.79 |
|
|
|
6,002,635.44 |
|
|
|
1,357,250.42 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
412,303.59 |
|
|
|
5,590,331.85 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
413,695.18 |
|
|
|
5,176,636.67 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
414,777.59 |
|
|
|
4,761,859.08 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
415,319.83 |
|
|
|
4,346,539.25 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
415,659.58 |
|
|
|
3,930,879.67 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
3,930,879.67 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N965AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
11,326,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,423,000.00 |
|
April 15, 2012 |
|
|
340,938.53 |
|
|
|
10,985,061.47 |
|
|
|
148,442.52 |
|
|
|
3,274,557.48 |
|
October 15, 2012 |
|
|
341,244.56 |
|
|
|
10,643,816.91 |
|
|
|
149,107.56 |
|
|
|
3,125,449.92 |
|
April 15, 2013 |
|
|
341,197.55 |
|
|
|
10,302,619.36 |
|
|
|
149,070.15 |
|
|
|
2,976,379.77 |
|
October 15, 2013 |
|
|
341,147.17 |
|
|
|
9,961,472.19 |
|
|
|
149,030.11 |
|
|
|
2,827,349.66 |
|
April 15, 2014 |
|
|
341,093.13 |
|
|
|
9,620,379.06 |
|
|
|
148,987.13 |
|
|
|
2,678,362.53 |
|
October 15, 2014 |
|
|
341,509.23 |
|
|
|
9,278,869.83 |
|
|
|
149,318.04 |
|
|
|
2,529,044.49 |
|
April 15, 2015 |
|
|
341,952.55 |
|
|
|
8,936,917.28 |
|
|
|
149,670.59 |
|
|
|
2,379,373.90 |
|
October 15, 2015 |
|
|
342,294.41 |
|
|
|
8,594,622.87 |
|
|
|
149,942.46 |
|
|
|
2,229,431.44 |
|
April 15, 2016 |
|
|
342,592.17 |
|
|
|
8,252,030.70 |
|
|
|
150,179.24 |
|
|
|
2,079,252.20 |
|
October 15, 2016 |
|
|
420,208.68 |
|
|
|
7,831,822.02 |
|
|
|
171,147.67 |
|
|
|
1,908,104.53 |
|
April 15, 2017 |
|
|
422,980.56 |
|
|
|
7,408,841.46 |
|
|
|
173,352.05 |
|
|
|
1,734,752.48 |
|
October 15, 2017 |
|
|
422,744.35 |
|
|
|
6,986,097.11 |
|
|
|
173,164.19 |
|
|
|
1,561,588.29 |
|
April 15, 2018 |
|
|
422,478.71 |
|
|
|
6,563,618.40 |
|
|
|
172,952.93 |
|
|
|
1,388,635.36 |
|
October 15, 2018 |
|
|
422,178.56 |
|
|
|
6,141,439.84 |
|
|
|
1,388,635.36 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
421,837.67 |
|
|
|
5,719,602.17 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
423,261.42 |
|
|
|
5,296,340.75 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
424,368.87 |
|
|
|
4,871,971.88 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
424,923.65 |
|
|
|
4,447,048.23 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
425,271.25 |
|
|
|
4,021,776.98 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
4,021,776.98 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N966AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
11,257,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,403,000.00 |
|
April 15, 2012 |
|
|
339,082.47 |
|
|
|
10,917,917.53 |
|
|
|
148,457.58 |
|
|
|
3,254,542.42 |
|
October 15, 2012 |
|
|
339,158.78 |
|
|
|
10,578,758.75 |
|
|
|
148,196.17 |
|
|
|
3,106,346.25 |
|
April 15, 2013 |
|
|
339,112.04 |
|
|
|
10,239,646.71 |
|
|
|
148,159.00 |
|
|
|
2,958,187.25 |
|
October 15, 2013 |
|
|
339,061.98 |
|
|
|
9,900,584.73 |
|
|
|
148,119.19 |
|
|
|
2,810,068.06 |
|
April 15, 2014 |
|
|
339,008.27 |
|
|
|
9,561,576.46 |
|
|
|
148,076.47 |
|
|
|
2,661,991.59 |
|
October 15, 2014 |
|
|
339,421.83 |
|
|
|
9,222,154.63 |
|
|
|
148,405.37 |
|
|
|
2,513,586.22 |
|
April 15, 2015 |
|
|
339,862.43 |
|
|
|
8,882,292.20 |
|
|
|
148,755.75 |
|
|
|
2,364,830.47 |
|
October 15, 2015 |
|
|
340,202.21 |
|
|
|
8,542,089.99 |
|
|
|
149,025.97 |
|
|
|
2,215,804.50 |
|
April 15, 2016 |
|
|
340,498.14 |
|
|
|
8,201,591.85 |
|
|
|
149,261.31 |
|
|
|
2,066,543.19 |
|
October 15, 2016 |
|
|
417,640.24 |
|
|
|
7,783,951.61 |
|
|
|
170,101.56 |
|
|
|
1,896,441.63 |
|
April 15, 2017 |
|
|
420,395.18 |
|
|
|
7,363,556.43 |
|
|
|
172,292.47 |
|
|
|
1,724,149.16 |
|
October 15, 2017 |
|
|
420,160.41 |
|
|
|
6,943,396.02 |
|
|
|
172,105.76 |
|
|
|
1,552,043.40 |
|
April 15, 2018 |
|
|
419,896.39 |
|
|
|
6,523,499.63 |
|
|
|
171,895.79 |
|
|
|
1,380,147.61 |
|
October 15, 2018 |
|
|
419,598.09 |
|
|
|
6,103,901.54 |
|
|
|
1,380,147.61 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
419,259.27 |
|
|
|
5,684,642.27 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
420,674.32 |
|
|
|
5,263,967.95 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
421,775.01 |
|
|
|
4,842,192.94 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
422,326.39 |
|
|
|
4,419,866.55 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
422,671.86 |
|
|
|
3,997,194.69 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
3,997,194.69 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N968AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
11,780,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,561,000.00 |
|
April 15, 2012 |
|
|
349,117.91 |
|
|
|
11,430,882.09 |
|
|
|
153,547.01 |
|
|
|
3,407,452.99 |
|
October 15, 2012 |
|
|
349,539.47 |
|
|
|
11,081,342.62 |
|
|
|
153,528.04 |
|
|
|
3,253,924.95 |
|
April 15, 2013 |
|
|
349,594.63 |
|
|
|
10,731,747.99 |
|
|
|
153,571.88 |
|
|
|
3,100,353.07 |
|
October 15, 2013 |
|
|
349,653.71 |
|
|
|
10,382,094.28 |
|
|
|
153,618.88 |
|
|
|
2,946,734.19 |
|
April 15, 2014 |
|
|
349,717.10 |
|
|
|
10,032,377.18 |
|
|
|
153,669.28 |
|
|
|
2,793,064.91 |
|
October 15, 2014 |
|
|
350,280.03 |
|
|
|
9,682,097.15 |
|
|
|
154,116.97 |
|
|
|
2,638,947.94 |
|
April 15, 2015 |
|
|
350,882.17 |
|
|
|
9,331,214.98 |
|
|
|
154,595.82 |
|
|
|
2,484,352.12 |
|
October 15, 2015 |
|
|
351,390.36 |
|
|
|
8,979,824.62 |
|
|
|
154,999.95 |
|
|
|
2,329,352.17 |
|
April 15, 2016 |
|
|
351,865.51 |
|
|
|
8,627,959.11 |
|
|
|
155,377.84 |
|
|
|
2,173,974.33 |
|
October 15, 2016 |
|
|
355,947.90 |
|
|
|
8,272,011.21 |
|
|
|
158,624.39 |
|
|
|
2,015,349.94 |
|
April 15, 2017 |
|
|
435,595.27 |
|
|
|
7,836,415.94 |
|
|
|
180,482.50 |
|
|
|
1,834,867.44 |
|
October 15, 2017 |
|
|
435,760.25 |
|
|
|
7,400,655.69 |
|
|
|
180,613.69 |
|
|
|
1,654,253.75 |
|
April 15, 2018 |
|
|
435,945.80 |
|
|
|
6,964,709.89 |
|
|
|
180,761.26 |
|
|
|
1,473,492.49 |
|
October 15, 2018 |
|
|
436,155.44 |
|
|
|
6,528,554.45 |
|
|
|
1,473,492.49 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
436,393.54 |
|
|
|
6,092,160.91 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
438,600.96 |
|
|
|
5,653,559.95 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
440,586.57 |
|
|
|
5,212,973.38 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
442,118.49 |
|
|
|
4,770,854.89 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
443,593.32 |
|
|
|
4,327,261.57 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
4,327,261.57 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N981AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
21,701,000.00 |
|
|
$ |
0.00 |
|
|
$ |
6,560,000.00 |
|
April 15, 2012 |
|
|
531,456.58 |
|
|
|
21,169,543.42 |
|
|
|
249,531.28 |
|
|
|
6,310,468.72 |
|
October 15, 2012 |
|
|
533,732.45 |
|
|
|
20,635,810.97 |
|
|
|
250,970.11 |
|
|
|
6,059,498.61 |
|
April 15, 2013 |
|
|
535,963.43 |
|
|
|
20,099,847.54 |
|
|
|
252,744.30 |
|
|
|
5,806,754.31 |
|
October 15, 2013 |
|
|
538,353.25 |
|
|
|
19,561,494.29 |
|
|
|
254,644.83 |
|
|
|
5,552,109.48 |
|
April 15, 2014 |
|
|
540,917.38 |
|
|
|
19,020,576.91 |
|
|
|
256,683.98 |
|
|
|
5,295,425.50 |
|
October 15, 2014 |
|
|
544,617.39 |
|
|
|
18,475,959.52 |
|
|
|
259,626.47 |
|
|
|
5,035,799.03 |
|
April 15, 2015 |
|
|
548,613.25 |
|
|
|
17,927,346.27 |
|
|
|
262,804.21 |
|
|
|
4,772,994.82 |
|
October 15, 2015 |
|
|
552,672.16 |
|
|
|
17,374,674.11 |
|
|
|
266,032.10 |
|
|
|
4,506,962.72 |
|
April 15, 2016 |
|
|
556,933.61 |
|
|
|
16,817,740.50 |
|
|
|
269,421.07 |
|
|
|
4,237,541.65 |
|
October 15, 2016 |
|
|
568,575.34 |
|
|
|
16,249,165.16 |
|
|
|
278,679.27 |
|
|
|
3,958,862.38 |
|
April 15, 2017 |
|
|
583,958.53 |
|
|
|
15,665,206.63 |
|
|
|
290,912.91 |
|
|
|
3,667,949.47 |
|
October 15, 2017 |
|
|
594,374.88 |
|
|
|
15,070,831.75 |
|
|
|
299,196.64 |
|
|
|
3,368,752.83 |
|
April 15, 2018 |
|
|
606,088.26 |
|
|
|
14,464,743.49 |
|
|
|
308,511.82 |
|
|
|
3,060,241.01 |
|
October 15, 2018 |
|
|
619,323.31 |
|
|
|
13,845,420.18 |
|
|
|
3,060,241.01 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
634,355.55 |
|
|
|
13,211,064.63 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
655,823.92 |
|
|
|
12,555,240.71 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
679,591.01 |
|
|
|
11,875,649.70 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
705,632.92 |
|
|
|
11,170,016.78 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
735,500.44 |
|
|
|
10,434,516.34 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
10,434,516.34 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N983AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
21,880,000.00 |
|
|
$ |
0.00 |
|
|
$ |
6,613,000.00 |
|
April 15, 2012 |
|
|
536,124.70 |
|
|
|
21,343,875.30 |
|
|
|
250,564.37 |
|
|
|
6,362,435.63 |
|
October 15, 2012 |
|
|
538,127.77 |
|
|
|
20,805,747.53 |
|
|
|
253,036.85 |
|
|
|
6,109,398.78 |
|
April 15, 2013 |
|
|
540,377.10 |
|
|
|
20,265,370.43 |
|
|
|
254,825.66 |
|
|
|
5,854,573.12 |
|
October 15, 2013 |
|
|
542,786.60 |
|
|
|
19,722,583.83 |
|
|
|
256,741.84 |
|
|
|
5,597,831.28 |
|
April 15, 2014 |
|
|
545,371.85 |
|
|
|
19,177,211.98 |
|
|
|
258,797.78 |
|
|
|
5,339,033.50 |
|
October 15, 2014 |
|
|
549,102.33 |
|
|
|
18,628,109.65 |
|
|
|
261,764.50 |
|
|
|
5,077,269.00 |
|
April 15, 2015 |
|
|
553,131.10 |
|
|
|
18,074,978.55 |
|
|
|
264,968.41 |
|
|
|
4,812,300.59 |
|
October 15, 2015 |
|
|
557,223.44 |
|
|
|
17,517,755.11 |
|
|
|
268,222.89 |
|
|
|
4,544,077.70 |
|
April 15, 2016 |
|
|
561,519.97 |
|
|
|
16,956,235.14 |
|
|
|
271,639.75 |
|
|
|
4,272,437.95 |
|
October 15, 2016 |
|
|
573,257.58 |
|
|
|
16,382,977.56 |
|
|
|
280,974.21 |
|
|
|
3,991,463.74 |
|
April 15, 2017 |
|
|
588,767.45 |
|
|
|
15,794,210.11 |
|
|
|
293,308.59 |
|
|
|
3,698,155.15 |
|
October 15, 2017 |
|
|
599,269.58 |
|
|
|
15,194,940.53 |
|
|
|
301,660.53 |
|
|
|
3,396,494.62 |
|
April 15, 2018 |
|
|
611,079.41 |
|
|
|
14,583,861.12 |
|
|
|
311,052.43 |
|
|
|
3,085,442.19 |
|
October 15, 2018 |
|
|
624,423.46 |
|
|
|
13,959,437.66 |
|
|
|
3,085,442.19 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
639,579.48 |
|
|
|
13,319,858.18 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
661,224.65 |
|
|
|
12,658,633.53 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
685,187.47 |
|
|
|
11,973,446.06 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
711,443.83 |
|
|
|
11,262,002.23 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
741,557.31 |
|
|
|
10,520,444.92 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
10,520,444.92 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N183AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
8,864,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,024,000.00 |
|
April 15, 2012 |
|
|
295,044.72 |
|
|
|
8,568,955.28 |
|
|
|
138,271.58 |
|
|
|
2,885,728.42 |
|
October 15, 2012 |
|
|
294,515.78 |
|
|
|
8,274,439.50 |
|
|
|
137,606.37 |
|
|
|
2,748,122.05 |
|
April 15, 2013 |
|
|
294,078.41 |
|
|
|
7,980,361.09 |
|
|
|
137,258.54 |
|
|
|
2,610,863.51 |
|
October 15, 2013 |
|
|
293,609.88 |
|
|
|
7,686,751.21 |
|
|
|
136,885.94 |
|
|
|
2,473,977.57 |
|
April 15, 2014 |
|
|
293,107.19 |
|
|
|
7,393,644.02 |
|
|
|
136,486.17 |
|
|
|
2,337,491.40 |
|
October 15, 2014 |
|
|
359,340.96 |
|
|
|
7,034,303.06 |
|
|
|
156,955.81 |
|
|
|
2,180,535.59 |
|
April 15, 2015 |
|
|
357,392.97 |
|
|
|
6,676,910.09 |
|
|
|
155,406.64 |
|
|
|
2,025,128.95 |
|
October 15, 2015 |
|
|
355,159.08 |
|
|
|
6,321,751.01 |
|
|
|
153,630.12 |
|
|
|
1,871,498.83 |
|
April 15, 2016 |
|
|
352,669.84 |
|
|
|
5,969,081.17 |
|
|
|
151,650.52 |
|
|
|
1,719,848.31 |
|
October 15, 2016 |
|
|
352,734.42 |
|
|
|
5,616,346.75 |
|
|
|
151,701.89 |
|
|
|
1,568,146.42 |
|
April 15, 2017 |
|
|
353,619.94 |
|
|
|
5,262,726.81 |
|
|
|
152,406.09 |
|
|
|
1,415,740.33 |
|
October 15, 2017 |
|
|
5,262,726.81 |
|
|
|
0.00 |
|
|
|
1,415,740.33 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N184AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
10,057,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,430,000.00 |
|
April 15, 2012 |
|
|
335,035.45 |
|
|
|
9,721,964.55 |
|
|
|
155,977.85 |
|
|
|
3,274,022.15 |
|
October 15, 2012 |
|
|
334,144.82 |
|
|
|
9,387,819.73 |
|
|
|
156,122.21 |
|
|
|
3,117,899.94 |
|
April 15, 2013 |
|
|
333,648.59 |
|
|
|
9,054,171.14 |
|
|
|
155,727.58 |
|
|
|
2,962,172.36 |
|
October 15, 2013 |
|
|
333,117.02 |
|
|
|
8,721,054.12 |
|
|
|
155,304.85 |
|
|
|
2,806,867.51 |
|
April 15, 2014 |
|
|
332,546.69 |
|
|
|
8,388,507.43 |
|
|
|
154,851.28 |
|
|
|
2,652,016.23 |
|
October 15, 2014 |
|
|
407,692.64 |
|
|
|
7,980,814.79 |
|
|
|
178,075.23 |
|
|
|
2,473,941.00 |
|
April 15, 2015 |
|
|
405,482.54 |
|
|
|
7,575,332.25 |
|
|
|
176,317.63 |
|
|
|
2,297,623.37 |
|
October 15, 2015 |
|
|
402,948.08 |
|
|
|
7,172,384.17 |
|
|
|
174,302.07 |
|
|
|
2,123,321.30 |
|
April 15, 2016 |
|
|
400,123.88 |
|
|
|
6,772,260.29 |
|
|
|
172,056.09 |
|
|
|
1,951,265.21 |
|
October 15, 2016 |
|
|
400,197.16 |
|
|
|
6,372,063.13 |
|
|
|
172,114.37 |
|
|
|
1,779,150.84 |
|
April 15, 2017 |
|
|
401,201.83 |
|
|
|
5,970,861.30 |
|
|
|
172,913.35 |
|
|
|
1,606,237.49 |
|
October 15, 2017 |
|
|
5,970,861.30 |
|
|
|
0.00 |
|
|
|
1,606,237.49 |
|
|
|
0.00 |
|
V-9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N189AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
8,934,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,047,000.00 |
|
April 15, 2012 |
|
|
274,709.69 |
|
|
|
8,659,290.31 |
|
|
|
130,849.86 |
|
|
|
2,916,150.14 |
|
October 15, 2012 |
|
|
274,540.49 |
|
|
|
8,384,749.82 |
|
|
|
131,391.62 |
|
|
|
2,784,758.52 |
|
April 15, 2013 |
|
|
274,587.69 |
|
|
|
8,110,162.13 |
|
|
|
131,429.17 |
|
|
|
2,653,329.35 |
|
October 15, 2013 |
|
|
274,638.26 |
|
|
|
7,835,523.87 |
|
|
|
131,469.37 |
|
|
|
2,521,859.98 |
|
April 15, 2014 |
|
|
274,692.50 |
|
|
|
7,560,831.37 |
|
|
|
131,512.51 |
|
|
|
2,390,347.47 |
|
October 15, 2014 |
|
|
275,174.27 |
|
|
|
7,285,657.10 |
|
|
|
131,895.63 |
|
|
|
2,258,451.84 |
|
April 15, 2015 |
|
|
275,689.59 |
|
|
|
7,009,967.51 |
|
|
|
132,305.47 |
|
|
|
2,126,146.37 |
|
October 15, 2015 |
|
|
276,124.50 |
|
|
|
6,733,843.01 |
|
|
|
132,651.32 |
|
|
|
1,993,495.05 |
|
April 15, 2016 |
|
|
276,531.15 |
|
|
|
6,457,311.86 |
|
|
|
132,974.72 |
|
|
|
1,860,520.33 |
|
October 15, 2016 |
|
|
280,024.92 |
|
|
|
6,177,286.94 |
|
|
|
135,753.17 |
|
|
|
1,724,767.16 |
|
April 15, 2017 |
|
|
339,988.11 |
|
|
|
5,837,298.83 |
|
|
|
154,459.66 |
|
|
|
1,570,307.50 |
|
October 15, 2017 |
|
|
340,129.31 |
|
|
|
5,497,169.52 |
|
|
|
154,571.96 |
|
|
|
1,415,735.54 |
|
April 15, 2018 |
|
|
340,288.09 |
|
|
|
5,156,881.43 |
|
|
|
154,698.23 |
|
|
|
1,261,037.31 |
|
October 15, 2018 |
|
|
340,467.51 |
|
|
|
4,816,413.92 |
|
|
|
1,261,037.31 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
340,671.29 |
|
|
|
4,475,742.63 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
342,560.43 |
|
|
|
4,133,182.20 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
344,259.74 |
|
|
|
3,788,922.46 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
345,570.78 |
|
|
|
3,443,351.68 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
346,832.97 |
|
|
|
3,096,518.71 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
3,096,518.71 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N190AA |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
8,446,000.00 |
|
|
$ |
0.00 |
|
|
$ |
2,881,000.00 |
|
April 15, 2012 |
|
|
259,638.04 |
|
|
|
8,186,361.96 |
|
|
|
124,115.81 |
|
|
|
2,756,884.19 |
|
October 15, 2012 |
|
|
259,546.42 |
|
|
|
7,926,815.54 |
|
|
|
124,215.64 |
|
|
|
2,632,668.55 |
|
April 15, 2013 |
|
|
259,591.04 |
|
|
|
7,667,224.50 |
|
|
|
124,251.15 |
|
|
|
2,508,417.40 |
|
October 15, 2013 |
|
|
259,638.85 |
|
|
|
7,407,585.65 |
|
|
|
124,289.15 |
|
|
|
2,384,128.25 |
|
April 15, 2014 |
|
|
259,690.14 |
|
|
|
7,147,895.51 |
|
|
|
124,329.94 |
|
|
|
2,259,798.31 |
|
October 15, 2014 |
|
|
260,145.59 |
|
|
|
6,887,749.92 |
|
|
|
124,692.14 |
|
|
|
2,135,106.17 |
|
April 15, 2015 |
|
|
260,632.76 |
|
|
|
6,627,117.16 |
|
|
|
125,079.58 |
|
|
|
2,010,026.59 |
|
October 15, 2015 |
|
|
261,043.92 |
|
|
|
6,366,073.24 |
|
|
|
125,406.55 |
|
|
|
1,884,620.04 |
|
April 15, 2016 |
|
|
261,428.37 |
|
|
|
6,104,644.87 |
|
|
|
125,712.28 |
|
|
|
1,758,907.76 |
|
October 15, 2016 |
|
|
264,731.31 |
|
|
|
5,839,913.56 |
|
|
|
128,339.00 |
|
|
|
1,630,568.76 |
|
April 15, 2017 |
|
|
321,419.61 |
|
|
|
5,518,493.95 |
|
|
|
146,023.83 |
|
|
|
1,484,544.93 |
|
October 15, 2017 |
|
|
321,553.11 |
|
|
|
5,196,940.84 |
|
|
|
146,129.99 |
|
|
|
1,338,414.94 |
|
April 15, 2018 |
|
|
321,703.21 |
|
|
|
4,875,237.63 |
|
|
|
146,249.36 |
|
|
|
1,192,165.58 |
|
October 15, 2018 |
|
|
321,872.83 |
|
|
|
4,553,364.80 |
|
|
|
1,192,165.58 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
322,065.48 |
|
|
|
4,231,299.32 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
323,851.43 |
|
|
|
3,907,447.89 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
325,457.96 |
|
|
|
3,581,989.93 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
326,697.38 |
|
|
|
3,255,292.55 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
327,890.63 |
|
|
|
2,927,401.92 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
2,927,401.92 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N191AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,138,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,117,000.00 |
|
April 15, 2012 |
|
|
280,964.80 |
|
|
|
8,857,035.20 |
|
|
|
134,256.21 |
|
|
|
2,982,743.79 |
|
October 15, 2012 |
|
|
280,809.94 |
|
|
|
8,576,225.26 |
|
|
|
134,392.10 |
|
|
|
2,848,351.69 |
|
April 15, 2013 |
|
|
280,858.22 |
|
|
|
8,295,367.04 |
|
|
|
134,430.50 |
|
|
|
2,713,921.19 |
|
October 15, 2013 |
|
|
280,909.94 |
|
|
|
8,014,457.10 |
|
|
|
134,471.62 |
|
|
|
2,579,449.57 |
|
April 15, 2014 |
|
|
280,965.42 |
|
|
|
7,733,491.68 |
|
|
|
134,515.76 |
|
|
|
2,444,933.81 |
|
October 15, 2014 |
|
|
281,458.18 |
|
|
|
7,452,033.50 |
|
|
|
134,907.62 |
|
|
|
2,310,026.19 |
|
April 15, 2015 |
|
|
281,985.29 |
|
|
|
7,170,048.21 |
|
|
|
135,326.81 |
|
|
|
2,174,699.38 |
|
October 15, 2015 |
|
|
282,430.12 |
|
|
|
6,887,618.09 |
|
|
|
135,680.57 |
|
|
|
2,039,018.81 |
|
April 15, 2016 |
|
|
282,846.06 |
|
|
|
6,604,772.03 |
|
|
|
136,011.35 |
|
|
|
1,903,007.46 |
|
October 15, 2016 |
|
|
286,419.61 |
|
|
|
6,318,352.42 |
|
|
|
138,853.25 |
|
|
|
1,764,154.21 |
|
April 15, 2017 |
|
|
347,752.13 |
|
|
|
5,970,600.29 |
|
|
|
157,986.93 |
|
|
|
1,606,167.28 |
|
October 15, 2017 |
|
|
347,896.55 |
|
|
|
5,622,703.74 |
|
|
|
158,101.79 |
|
|
|
1,448,065.49 |
|
April 15, 2018 |
|
|
348,058.97 |
|
|
|
5,274,644.77 |
|
|
|
158,230.94 |
|
|
|
1,289,834.55 |
|
October 15, 2018 |
|
|
348,242.48 |
|
|
|
4,926,402.29 |
|
|
|
1,289,834.55 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
348,450.91 |
|
|
|
4,577,951.38 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
350,383.19 |
|
|
|
4,227,568.19 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
352,121.31 |
|
|
|
3,875,446.88 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
353,462.29 |
|
|
|
3,521,984.59 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
354,753.29 |
|
|
|
3,167,231.30 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
3,167,231.30 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N192AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,219,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,145,000.00 |
|
April 15, 2012 |
|
|
283,143.41 |
|
|
|
8,935,856.59 |
|
|
|
135,711.88 |
|
|
|
3,009,288.12 |
|
October 15, 2012 |
|
|
283,308.95 |
|
|
|
8,652,547.64 |
|
|
|
135,588.10 |
|
|
|
2,873,700.02 |
|
April 15, 2013 |
|
|
283,357.66 |
|
|
|
8,369,189.98 |
|
|
|
135,626.83 |
|
|
|
2,738,073.19 |
|
October 15, 2013 |
|
|
283,409.84 |
|
|
|
8,085,780.14 |
|
|
|
135,668.33 |
|
|
|
2,602,404.86 |
|
April 15, 2014 |
|
|
283,465.82 |
|
|
|
7,802,314.32 |
|
|
|
135,712.86 |
|
|
|
2,466,692.00 |
|
October 15, 2014 |
|
|
283,962.96 |
|
|
|
7,518,351.36 |
|
|
|
136,108.20 |
|
|
|
2,330,583.80 |
|
April 15, 2015 |
|
|
284,494.76 |
|
|
|
7,233,856.60 |
|
|
|
136,531.13 |
|
|
|
2,194,052.67 |
|
October 15, 2015 |
|
|
284,943.55 |
|
|
|
6,948,913.05 |
|
|
|
136,888.03 |
|
|
|
2,057,164.64 |
|
April 15, 2016 |
|
|
285,363.19 |
|
|
|
6,663,549.86 |
|
|
|
137,221.75 |
|
|
|
1,919,942.89 |
|
October 15, 2016 |
|
|
288,968.53 |
|
|
|
6,374,581.33 |
|
|
|
140,088.95 |
|
|
|
1,779,853.94 |
|
April 15, 2017 |
|
|
350,846.89 |
|
|
|
6,023,734.44 |
|
|
|
159,392.90 |
|
|
|
1,620,461.04 |
|
October 15, 2017 |
|
|
6,023,734.44 |
|
|
|
0.00 |
|
|
|
1,620,461.04 |
|
|
|
0.00 |
|
V-11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N193AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,264,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,160,000.00 |
|
April 15, 2012 |
|
|
285,275.64 |
|
|
|
8,978,724.36 |
|
|
|
136,275.49 |
|
|
|
3,023,724.51 |
|
October 15, 2012 |
|
|
284,668.05 |
|
|
|
8,694,056.31 |
|
|
|
136,238.56 |
|
|
|
2,887,485.95 |
|
April 15, 2013 |
|
|
284,717.01 |
|
|
|
8,409,339.30 |
|
|
|
136,277.47 |
|
|
|
2,751,208.48 |
|
October 15, 2013 |
|
|
284,769.44 |
|
|
|
8,124,569.86 |
|
|
|
136,319.17 |
|
|
|
2,614,889.31 |
|
April 15, 2014 |
|
|
284,825.68 |
|
|
|
7,839,744.18 |
|
|
|
136,363.90 |
|
|
|
2,478,525.41 |
|
October 15, 2014 |
|
|
285,325.21 |
|
|
|
7,554,418.97 |
|
|
|
136,761.15 |
|
|
|
2,341,764.26 |
|
April 15, 2015 |
|
|
285,859.56 |
|
|
|
7,268,559.41 |
|
|
|
137,186.11 |
|
|
|
2,204,578.15 |
|
October 15, 2015 |
|
|
286,310.50 |
|
|
|
6,982,248.91 |
|
|
|
137,544.72 |
|
|
|
2,067,033.43 |
|
April 15, 2016 |
|
|
286,732.16 |
|
|
|
6,695,516.75 |
|
|
|
137,880.04 |
|
|
|
1,929,153.39 |
|
October 15, 2016 |
|
|
290,354.80 |
|
|
|
6,405,161.95 |
|
|
|
140,761.00 |
|
|
|
1,788,392.39 |
|
April 15, 2017 |
|
|
352,529.99 |
|
|
|
6,052,631.96 |
|
|
|
160,157.55 |
|
|
|
1,628,234.84 |
|
October 15, 2017 |
|
|
6,052,631.96 |
|
|
|
0.00 |
|
|
|
1,628,234.84 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N194AA |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,462,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,228,000.00 |
|
April 15, 2012 |
|
|
291,062.07 |
|
|
|
9,170,937.93 |
|
|
|
139,544.60 |
|
|
|
3,088,455.40 |
|
October 15, 2012 |
|
|
290,762.15 |
|
|
|
8,880,175.78 |
|
|
|
139,155.10 |
|
|
|
2,949,300.30 |
|
April 15, 2013 |
|
|
290,812.12 |
|
|
|
8,589,363.66 |
|
|
|
139,194.86 |
|
|
|
2,810,105.44 |
|
October 15, 2013 |
|
|
290,865.68 |
|
|
|
8,298,497.98 |
|
|
|
139,237.44 |
|
|
|
2,670,868.00 |
|
April 15, 2014 |
|
|
290,923.15 |
|
|
|
8,007,574.83 |
|
|
|
139,283.13 |
|
|
|
2,531,584.87 |
|
October 15, 2014 |
|
|
291,433.35 |
|
|
|
7,716,141.48 |
|
|
|
139,688.91 |
|
|
|
2,391,895.96 |
|
April 15, 2015 |
|
|
291,979.15 |
|
|
|
7,424,162.33 |
|
|
|
140,122.93 |
|
|
|
2,251,773.03 |
|
October 15, 2015 |
|
|
292,439.74 |
|
|
|
7,131,722.59 |
|
|
|
140,489.23 |
|
|
|
2,111,283.80 |
|
April 15, 2016 |
|
|
292,870.43 |
|
|
|
6,838,852.16 |
|
|
|
140,831.74 |
|
|
|
1,970,452.06 |
|
October 15, 2016 |
|
|
296,570.62 |
|
|
|
6,542,281.54 |
|
|
|
143,774.35 |
|
|
|
1,826,677.71 |
|
April 15, 2017 |
|
|
360,076.83 |
|
|
|
6,182,204.71 |
|
|
|
163,586.16 |
|
|
|
1,663,091.55 |
|
October 15, 2017 |
|
|
6,182,204.71 |
|
|
|
0.00 |
|
|
|
1,663,091.55 |
|
|
|
0.00 |
|
V-12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N195AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,861,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,364,000.00 |
|
April 15, 2012 |
|
|
302,869.27 |
|
|
|
9,558,130.73 |
|
|
|
145,151.43 |
|
|
|
3,218,848.57 |
|
October 15, 2012 |
|
|
303,037.99 |
|
|
|
9,255,092.74 |
|
|
|
145,030.16 |
|
|
|
3,073,818.41 |
|
April 15, 2013 |
|
|
303,090.09 |
|
|
|
8,952,002.65 |
|
|
|
145,071.60 |
|
|
|
2,928,746.81 |
|
October 15, 2013 |
|
|
303,145.90 |
|
|
|
8,648,856.75 |
|
|
|
145,115.99 |
|
|
|
2,783,630.82 |
|
April 15, 2014 |
|
|
303,205.77 |
|
|
|
8,345,650.98 |
|
|
|
145,163.61 |
|
|
|
2,638,467.21 |
|
October 15, 2014 |
|
|
303,737.55 |
|
|
|
8,041,913.43 |
|
|
|
145,586.49 |
|
|
|
2,492,880.72 |
|
April 15, 2015 |
|
|
304,306.37 |
|
|
|
7,737,607.06 |
|
|
|
146,038.86 |
|
|
|
2,346,841.86 |
|
October 15, 2015 |
|
|
304,786.41 |
|
|
|
7,432,820.65 |
|
|
|
146,420.62 |
|
|
|
2,200,421.24 |
|
April 15, 2016 |
|
|
305,235.29 |
|
|
|
7,127,585.36 |
|
|
|
146,777.59 |
|
|
|
2,053,643.65 |
|
October 15, 2016 |
|
|
309,091.69 |
|
|
|
6,818,493.67 |
|
|
|
149,844.44 |
|
|
|
1,903,799.21 |
|
April 15, 2017 |
|
|
375,279.12 |
|
|
|
6,443,214.55 |
|
|
|
170,492.69 |
|
|
|
1,733,306.52 |
|
October 15, 2017 |
|
|
375,434.96 |
|
|
|
6,067,779.59 |
|
|
|
170,616.64 |
|
|
|
1,562,689.88 |
|
April 15, 2018 |
|
|
375,610.25 |
|
|
|
5,692,169.34 |
|
|
|
170,756.02 |
|
|
|
1,391,933.86 |
|
October 15, 2018 |
|
|
375,808.28 |
|
|
|
5,316,361.06 |
|
|
|
1,391,933.86 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
376,033.20 |
|
|
|
4,940,327.86 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
378,118.44 |
|
|
|
4,562,209.42 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
379,994.14 |
|
|
|
4,182,215.28 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
381,441.28 |
|
|
|
3,800,774.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
382,834.46 |
|
|
|
3,417,939.54 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
3,417,939.54 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N196AA |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,231,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,149,000.00 |
|
April 15, 2012 |
|
|
284,080.76 |
|
|
|
8,946,919.24 |
|
|
|
135,986.36 |
|
|
|
3,013,013.64 |
|
October 15, 2012 |
|
|
283,659.69 |
|
|
|
8,663,259.55 |
|
|
|
135,755.96 |
|
|
|
2,877,257.68 |
|
April 15, 2013 |
|
|
283,708.46 |
|
|
|
8,379,551.09 |
|
|
|
135,794.74 |
|
|
|
2,741,462.94 |
|
October 15, 2013 |
|
|
283,760.70 |
|
|
|
8,095,790.39 |
|
|
|
135,836.28 |
|
|
|
2,605,626.66 |
|
April 15, 2014 |
|
|
283,816.75 |
|
|
|
7,811,973.64 |
|
|
|
135,880.87 |
|
|
|
2,469,745.79 |
|
October 15, 2014 |
|
|
284,314.51 |
|
|
|
7,527,659.13 |
|
|
|
136,276.71 |
|
|
|
2,333,469.08 |
|
April 15, 2015 |
|
|
284,846.97 |
|
|
|
7,242,812.16 |
|
|
|
136,700.16 |
|
|
|
2,196,768.92 |
|
October 15, 2015 |
|
|
285,296.31 |
|
|
|
6,957,515.85 |
|
|
|
137,057.49 |
|
|
|
2,059,711.43 |
|
April 15, 2016 |
|
|
285,716.47 |
|
|
|
6,671,799.38 |
|
|
|
137,391.64 |
|
|
|
1,922,319.79 |
|
October 15, 2016 |
|
|
289,326.29 |
|
|
|
6,382,473.09 |
|
|
|
140,262.38 |
|
|
|
1,782,057.41 |
|
April 15, 2017 |
|
|
351,281.22 |
|
|
|
6,031,191.87 |
|
|
|
159,590.23 |
|
|
|
1,622,467.18 |
|
October 15, 2017 |
|
|
351,427.12 |
|
|
|
5,679,764.75 |
|
|
|
159,706.25 |
|
|
|
1,462,760.93 |
|
April 15, 2018 |
|
|
351,591.19 |
|
|
|
5,328,173.56 |
|
|
|
159,836.73 |
|
|
|
1,302,924.20 |
|
October 15, 2018 |
|
|
351,776.56 |
|
|
|
4,976,397.00 |
|
|
|
1,302,924.20 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
351,987.09 |
|
|
|
4,624,409.91 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
353,939.00 |
|
|
|
4,270,470.91 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
355,694.75 |
|
|
|
3,914,776.16 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
357,049.35 |
|
|
|
3,557,726.81 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
358,353.43 |
|
|
|
3,199,373.38 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
3,199,373.38 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N197AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
10,125,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,454,000.00 |
|
April 15, 2012 |
|
|
311,045.47 |
|
|
|
9,813,954.53 |
|
|
|
148,998.80 |
|
|
|
3,305,001.20 |
|
October 15, 2012 |
|
|
311,148.80 |
|
|
|
9,502,805.73 |
|
|
|
148,911.90 |
|
|
|
3,156,089.30 |
|
April 15, 2013 |
|
|
311,202.31 |
|
|
|
9,191,603.42 |
|
|
|
148,954.46 |
|
|
|
3,007,134.84 |
|
October 15, 2013 |
|
|
311,259.61 |
|
|
|
8,880,343.81 |
|
|
|
149,000.01 |
|
|
|
2,858,134.83 |
|
April 15, 2014 |
|
|
311,321.10 |
|
|
|
8,569,022.71 |
|
|
|
149,048.92 |
|
|
|
2,709,085.91 |
|
October 15, 2014 |
|
|
311,867.10 |
|
|
|
8,257,155.61 |
|
|
|
149,483.12 |
|
|
|
2,559,602.79 |
|
April 15, 2015 |
|
|
312,451.14 |
|
|
|
7,944,704.47 |
|
|
|
149,947.60 |
|
|
|
2,409,655.19 |
|
October 15, 2015 |
|
|
312,944.04 |
|
|
|
7,631,760.43 |
|
|
|
150,339.58 |
|
|
|
2,259,315.61 |
|
April 15, 2016 |
|
|
313,404.91 |
|
|
|
7,318,355.52 |
|
|
|
150,706.09 |
|
|
|
2,108,609.52 |
|
October 15, 2016 |
|
|
317,364.55 |
|
|
|
7,000,990.97 |
|
|
|
153,855.05 |
|
|
|
1,954,754.47 |
|
April 15, 2017 |
|
|
385,323.48 |
|
|
|
6,615,667.49 |
|
|
|
175,055.92 |
|
|
|
1,779,698.55 |
|
October 15, 2017 |
|
|
385,483.51 |
|
|
|
6,230,183.98 |
|
|
|
175,183.20 |
|
|
|
1,604,515.35 |
|
April 15, 2018 |
|
|
385,663.47 |
|
|
|
5,844,520.51 |
|
|
|
175,326.32 |
|
|
|
1,429,189.03 |
|
October 15, 2018 |
|
|
385,866.79 |
|
|
|
5,458,653.72 |
|
|
|
1,429,189.03 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
386,097.76 |
|
|
|
5,072,555.96 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
388,238.79 |
|
|
|
4,684,317.17 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
390,164.71 |
|
|
|
4,294,152.46 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
391,650.57 |
|
|
|
3,902,501.89 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
393,081.05 |
|
|
|
3,509,420.84 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
3,509,420.84 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N198AA |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,933,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,388,000.00 |
|
April 15, 2012 |
|
|
305,727.70 |
|
|
|
9,627,272.30 |
|
|
|
145,866.94 |
|
|
|
3,242,133.06 |
|
October 15, 2012 |
|
|
305,230.11 |
|
|
|
9,322,042.19 |
|
|
|
146,079.27 |
|
|
|
3,096,053.79 |
|
April 15, 2013 |
|
|
305,282.57 |
|
|
|
9,016,759.62 |
|
|
|
146,121.02 |
|
|
|
2,949,932.77 |
|
October 15, 2013 |
|
|
305,338.80 |
|
|
|
8,711,420.82 |
|
|
|
146,165.73 |
|
|
|
2,803,767.04 |
|
April 15, 2014 |
|
|
305,399.11 |
|
|
|
8,406,021.71 |
|
|
|
146,213.69 |
|
|
|
2,657,553.35 |
|
October 15, 2014 |
|
|
305,934.72 |
|
|
|
8,100,086.99 |
|
|
|
146,639.64 |
|
|
|
2,510,913.71 |
|
April 15, 2015 |
|
|
306,507.66 |
|
|
|
7,793,579.33 |
|
|
|
147,095.28 |
|
|
|
2,363,818.43 |
|
October 15, 2015 |
|
|
306,991.17 |
|
|
|
7,486,588.16 |
|
|
|
147,479.80 |
|
|
|
2,216,338.63 |
|
April 15, 2016 |
|
|
307,443.30 |
|
|
|
7,179,144.86 |
|
|
|
147,839.34 |
|
|
|
2,068,499.29 |
|
October 15, 2016 |
|
|
311,327.59 |
|
|
|
6,867,817.27 |
|
|
|
150,928.39 |
|
|
|
1,917,570.90 |
|
April 15, 2017 |
|
|
377,993.81 |
|
|
|
6,489,823.46 |
|
|
|
171,726.00 |
|
|
|
1,745,844.90 |
|
October 15, 2017 |
|
|
378,150.80 |
|
|
|
6,111,672.66 |
|
|
|
171,850.84 |
|
|
|
1,573,994.06 |
|
April 15, 2018 |
|
|
378,327.33 |
|
|
|
5,733,345.33 |
|
|
|
171,991.24 |
|
|
|
1,402,002.82 |
|
October 15, 2018 |
|
|
378,526.80 |
|
|
|
5,354,818.53 |
|
|
|
1,402,002.82 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
378,753.35 |
|
|
|
4,976,065.18 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
380,853.66 |
|
|
|
4,595,211.52 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
382,742.95 |
|
|
|
4,212,468.57 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
384,200.54 |
|
|
|
3,828,268.03 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
385,603.81 |
|
|
|
3,442,664.22 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
3,442,664.22 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N199AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
9,767,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,332,000.00 |
|
April 15, 2012 |
|
|
300,136.15 |
|
|
|
9,466,863.85 |
|
|
|
143,886.96 |
|
|
|
3,188,113.04 |
|
October 15, 2012 |
|
|
300,144.39 |
|
|
|
9,166,719.46 |
|
|
|
143,645.33 |
|
|
|
3,044,467.71 |
|
April 15, 2013 |
|
|
300,196.00 |
|
|
|
8,866,523.46 |
|
|
|
143,686.37 |
|
|
|
2,900,781.34 |
|
October 15, 2013 |
|
|
300,251.28 |
|
|
|
8,566,272.18 |
|
|
|
143,730.33 |
|
|
|
2,757,051.01 |
|
April 15, 2014 |
|
|
300,310.58 |
|
|
|
8,265,961.60 |
|
|
|
143,777.49 |
|
|
|
2,613,273.52 |
|
October 15, 2014 |
|
|
300,837.27 |
|
|
|
7,965,124.33 |
|
|
|
144,196.35 |
|
|
|
2,469,077.17 |
|
April 15, 2015 |
|
|
301,400.67 |
|
|
|
7,663,723.66 |
|
|
|
144,644.39 |
|
|
|
2,324,432.78 |
|
October 15, 2015 |
|
|
301,876.13 |
|
|
|
7,361,847.53 |
|
|
|
145,022.51 |
|
|
|
2,179,410.27 |
|
April 15, 2016 |
|
|
302,320.71 |
|
|
|
7,059,526.82 |
|
|
|
145,376.07 |
|
|
|
2,034,034.20 |
|
October 15, 2016 |
|
|
306,140.30 |
|
|
|
6,753,386.52 |
|
|
|
148,413.63 |
|
|
|
1,885,620.57 |
|
April 15, 2017 |
|
|
371,695.71 |
|
|
|
6,381,690.81 |
|
|
|
168,864.72 |
|
|
|
1,716,755.85 |
|
October 15, 2017 |
|
|
371,850.09 |
|
|
|
6,009,840.72 |
|
|
|
168,987.49 |
|
|
|
1,547,768.36 |
|
April 15, 2018 |
|
|
372,023.69 |
|
|
|
5,637,817.03 |
|
|
|
169,125.53 |
|
|
|
1,378,642.83 |
|
October 15, 2018 |
|
|
372,219.83 |
|
|
|
5,265,597.20 |
|
|
|
1,378,642.83 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
372,442.61 |
|
|
|
4,893,154.59 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
374,507.93 |
|
|
|
4,518,646.66 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
376,365.73 |
|
|
|
4,142,280.93 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
377,799.04 |
|
|
|
3,764,481.89 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
379,178.93 |
|
|
|
3,385,302.96 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
3,385,302.96 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N175AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
8,968,000.00 |
|
|
$ |
0.00 |
|
|
$ |
3,059,000.00 |
|
April 15, 2012 |
|
|
275,521.74 |
|
|
|
8,692,478.26 |
|
|
|
131,673.30 |
|
|
|
2,927,326.70 |
|
October 15, 2012 |
|
|
275,592.70 |
|
|
|
8,416,885.56 |
|
|
|
131,895.20 |
|
|
|
2,795,431.50 |
|
April 15, 2013 |
|
|
275,640.09 |
|
|
|
8,141,245.47 |
|
|
|
131,932.88 |
|
|
|
2,663,498.62 |
|
October 15, 2013 |
|
|
275,690.84 |
|
|
|
7,865,554.63 |
|
|
|
131,973.25 |
|
|
|
2,531,525.37 |
|
April 15, 2014 |
|
|
275,745.31 |
|
|
|
7,589,809.32 |
|
|
|
132,016.55 |
|
|
|
2,399,508.82 |
|
October 15, 2014 |
|
|
276,228.90 |
|
|
|
7,313,580.42 |
|
|
|
132,401.15 |
|
|
|
2,267,107.67 |
|
April 15, 2015 |
|
|
276,746.22 |
|
|
|
7,036,834.20 |
|
|
|
132,812.54 |
|
|
|
2,134,295.13 |
|
October 15, 2015 |
|
|
277,182.78 |
|
|
|
6,759,651.42 |
|
|
|
133,159.73 |
|
|
|
2,001,135.40 |
|
April 15, 2016 |
|
|
277,591.00 |
|
|
|
6,482,060.42 |
|
|
|
133,484.36 |
|
|
|
1,867,651.04 |
|
October 15, 2016 |
|
|
281,098.15 |
|
|
|
6,200,962.27 |
|
|
|
136,273.46 |
|
|
|
1,731,377.58 |
|
April 15, 2017 |
|
|
341,291.17 |
|
|
|
5,859,671.10 |
|
|
|
155,051.66 |
|
|
|
1,576,325.92 |
|
October 15, 2017 |
|
|
341,432.90 |
|
|
|
5,518,238.20 |
|
|
|
155,164.38 |
|
|
|
1,421,161.54 |
|
April 15, 2018 |
|
|
341,592.29 |
|
|
|
5,176,645.91 |
|
|
|
155,291.13 |
|
|
|
1,265,870.41 |
|
October 15, 2018 |
|
|
341,772.41 |
|
|
|
4,834,873.50 |
|
|
|
1,265,870.41 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
341,976.96 |
|
|
|
4,492,896.54 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
343,873.32 |
|
|
|
4,149,023.22 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
345,579.18 |
|
|
|
3,803,444.04 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
346,895.23 |
|
|
|
3,456,548.81 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
348,162.25 |
|
|
|
3,108,386.56 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
3,108,386.56 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N797AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
29,633,000.00 |
|
|
$ |
0.00 |
|
|
$ |
9,395,000.00 |
|
April 15, 2012 |
|
|
904,662.01 |
|
|
|
28,728,337.99 |
|
|
|
409,167.43 |
|
|
|
8,985,832.57 |
|
October 15, 2012 |
|
|
904,716.36 |
|
|
|
27,823,621.63 |
|
|
|
409,171.48 |
|
|
|
8,576,661.09 |
|
April 15, 2013 |
|
|
904,587.32 |
|
|
|
26,919,034.31 |
|
|
|
409,068.87 |
|
|
|
8,167,592.22 |
|
October 15, 2013 |
|
|
904,449.10 |
|
|
|
26,014,585.21 |
|
|
|
408,958.94 |
|
|
|
7,758,633.28 |
|
April 15, 2014 |
|
|
904,300.81 |
|
|
|
25,110,284.40 |
|
|
|
408,841.00 |
|
|
|
7,349,792.28 |
|
October 15, 2014 |
|
|
905,442.64 |
|
|
|
24,204,841.76 |
|
|
|
409,749.07 |
|
|
|
6,940,043.21 |
|
April 15, 2015 |
|
|
906,659.17 |
|
|
|
23,298,182.59 |
|
|
|
410,716.52 |
|
|
|
6,529,326.69 |
|
October 15, 2015 |
|
|
907,597.28 |
|
|
|
22,390,585.31 |
|
|
|
411,462.57 |
|
|
|
6,117,864.12 |
|
April 15, 2016 |
|
|
908,414.37 |
|
|
|
21,482,170.94 |
|
|
|
412,112.36 |
|
|
|
5,705,751.76 |
|
October 15, 2016 |
|
|
1,110,836.22 |
|
|
|
20,371,334.72 |
|
|
|
469,652.55 |
|
|
|
5,236,099.21 |
|
April 15, 2017 |
|
|
1,118,442.68 |
|
|
|
19,252,892.04 |
|
|
|
475,701.68 |
|
|
|
4,760,397.53 |
|
October 15, 2017 |
|
|
1,117,794.44 |
|
|
|
18,135,097.60 |
|
|
|
475,186.16 |
|
|
|
4,285,211.37 |
|
April 15, 2018 |
|
|
1,117,065.51 |
|
|
|
17,018,032.09 |
|
|
|
474,606.46 |
|
|
|
3,810,604.91 |
|
October 15, 2018 |
|
|
1,116,241.87 |
|
|
|
15,901,790.22 |
|
|
|
3,810,604.91 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,115,306.40 |
|
|
|
14,786,483.82 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,119,213.37 |
|
|
|
13,667,270.45 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,122,252.38 |
|
|
|
12,545,018.07 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,123,774.76 |
|
|
|
11,421,243.31 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,124,728.62 |
|
|
|
10,296,514.69 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
10,296,514.69 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N798AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
31,945,000.00 |
|
|
$ |
0.00 |
|
|
$ |
10,128,000.00 |
|
April 15, 2012 |
|
|
975,539.13 |
|
|
|
30,969,460.87 |
|
|
|
441,174.74 |
|
|
|
9,686,825.26 |
|
October 15, 2012 |
|
|
975,294.08 |
|
|
|
29,994,166.79 |
|
|
|
441,091.31 |
|
|
|
9,245,733.95 |
|
April 15, 2013 |
|
|
975,154.98 |
|
|
|
29,019,011.81 |
|
|
|
440,980.69 |
|
|
|
8,804,753.26 |
|
October 15, 2013 |
|
|
975,005.97 |
|
|
|
28,044,005.84 |
|
|
|
440,862.18 |
|
|
|
8,363,891.08 |
|
April 15, 2014 |
|
|
974,846.10 |
|
|
|
27,069,159.74 |
|
|
|
440,735.06 |
|
|
|
7,923,156.02 |
|
October 15, 2014 |
|
|
976,077.02 |
|
|
|
26,093,082.72 |
|
|
|
441,713.95 |
|
|
|
7,481,442.07 |
|
April 15, 2015 |
|
|
977,388.45 |
|
|
|
25,115,694.27 |
|
|
|
442,756.88 |
|
|
|
7,038,685.19 |
|
October 15, 2015 |
|
|
978,399.74 |
|
|
|
24,137,294.53 |
|
|
|
443,561.12 |
|
|
|
6,595,124.07 |
|
April 15, 2016 |
|
|
979,280.57 |
|
|
|
23,158,013.96 |
|
|
|
444,261.61 |
|
|
|
6,150,862.46 |
|
October 15, 2016 |
|
|
1,197,493.53 |
|
|
|
21,960,520.43 |
|
|
|
506,290.57 |
|
|
|
5,644,571.89 |
|
April 15, 2017 |
|
|
1,205,693.37 |
|
|
|
20,754,827.06 |
|
|
|
512,811.56 |
|
|
|
5,131,760.33 |
|
October 15, 2017 |
|
|
1,204,994.57 |
|
|
|
19,549,832.49 |
|
|
|
512,255.85 |
|
|
|
4,619,504.48 |
|
April 15, 2018 |
|
|
1,204,208.77 |
|
|
|
18,345,623.72 |
|
|
|
511,630.94 |
|
|
|
4,107,873.54 |
|
October 15, 2018 |
|
|
1,203,320.88 |
|
|
|
17,142,302.84 |
|
|
|
4,107,873.54 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,202,312.43 |
|
|
|
15,939,990.41 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,206,524.19 |
|
|
|
14,733,466.22 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,209,800.27 |
|
|
|
13,523,665.95 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,211,441.42 |
|
|
|
12,312,224.53 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,212,469.68 |
|
|
|
11,099,754.85 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
11,099,754.85 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N799AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
30,785,000.00 |
|
|
$ |
0.00 |
|
|
$ |
9,760,000.00 |
|
April 15, 2012 |
|
|
940,564.96 |
|
|
|
29,844,435.04 |
|
|
|
425,067.48 |
|
|
|
9,334,932.52 |
|
October 15, 2012 |
|
|
939,864.62 |
|
|
|
28,904,570.42 |
|
|
|
425,067.82 |
|
|
|
8,909,864.70 |
|
April 15, 2013 |
|
|
939,730.58 |
|
|
|
27,964,839.84 |
|
|
|
424,961.20 |
|
|
|
8,484,903.50 |
|
October 15, 2013 |
|
|
939,586.99 |
|
|
|
27,025,252.85 |
|
|
|
424,847.01 |
|
|
|
8,060,056.49 |
|
April 15, 2014 |
|
|
939,432.92 |
|
|
|
26,085,819.93 |
|
|
|
424,724.50 |
|
|
|
7,635,331.99 |
|
October 15, 2014 |
|
|
940,619.13 |
|
|
|
25,145,200.80 |
|
|
|
425,667.84 |
|
|
|
7,209,664.15 |
|
April 15, 2015 |
|
|
941,882.91 |
|
|
|
24,203,317.89 |
|
|
|
426,672.87 |
|
|
|
6,782,991.28 |
|
October 15, 2015 |
|
|
942,857.47 |
|
|
|
23,260,460.42 |
|
|
|
427,447.90 |
|
|
|
6,355,543.38 |
|
April 15, 2016 |
|
|
943,706.31 |
|
|
|
22,316,754.11 |
|
|
|
428,122.95 |
|
|
|
5,927,420.43 |
|
October 15, 2016 |
|
|
1,153,992.25 |
|
|
|
21,162,761.86 |
|
|
|
487,898.57 |
|
|
|
5,439,521.86 |
|
April 15, 2017 |
|
|
1,161,894.21 |
|
|
|
20,000,867.65 |
|
|
|
494,182.70 |
|
|
|
4,945,339.16 |
|
October 15, 2017 |
|
|
1,161,220.81 |
|
|
|
18,839,646.84 |
|
|
|
493,647.16 |
|
|
|
4,451,692.00 |
|
April 15, 2018 |
|
|
1,160,463.54 |
|
|
|
17,679,183.30 |
|
|
|
493,044.94 |
|
|
|
3,958,647.06 |
|
October 15, 2018 |
|
|
1,159,607.91 |
|
|
|
16,519,575.39 |
|
|
|
3,958,647.06 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,158,636.09 |
|
|
|
15,360,939.30 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,162,694.87 |
|
|
|
14,198,244.43 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,165,851.92 |
|
|
|
13,032,392.51 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,167,433.45 |
|
|
|
11,864,959.06 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,168,424.37 |
|
|
|
10,696,534.69 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
10,696,534.69 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N750AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
31,692,000.00 |
|
|
$ |
0.00 |
|
|
$ |
10,048,000.00 |
|
April 15, 2012 |
|
|
968,080.49 |
|
|
|
30,723,919.51 |
|
|
|
437,976.73 |
|
|
|
9,610,023.27 |
|
October 15, 2012 |
|
|
967,561.45 |
|
|
|
29,756,358.06 |
|
|
|
437,594.11 |
|
|
|
9,172,429.16 |
|
April 15, 2013 |
|
|
967,423.47 |
|
|
|
28,788,934.59 |
|
|
|
437,484.38 |
|
|
|
8,734,944.78 |
|
October 15, 2013 |
|
|
967,275.63 |
|
|
|
27,821,658.96 |
|
|
|
437,366.82 |
|
|
|
8,297,577.96 |
|
April 15, 2014 |
|
|
967,117.04 |
|
|
|
26,854,541.92 |
|
|
|
437,240.67 |
|
|
|
7,860,337.29 |
|
October 15, 2014 |
|
|
968,338.19 |
|
|
|
25,886,203.73 |
|
|
|
438,211.83 |
|
|
|
7,422,125.46 |
|
April 15, 2015 |
|
|
969,639.22 |
|
|
|
24,916,564.51 |
|
|
|
439,246.48 |
|
|
|
6,982,878.98 |
|
October 15, 2015 |
|
|
970,642.51 |
|
|
|
23,945,922.00 |
|
|
|
440,044.35 |
|
|
|
6,542,834.63 |
|
April 15, 2016 |
|
|
971,516.34 |
|
|
|
22,974,405.66 |
|
|
|
440,739.28 |
|
|
|
6,102,095.35 |
|
October 15, 2016 |
|
|
1,187,999.20 |
|
|
|
21,786,406.46 |
|
|
|
502,276.43 |
|
|
|
5,599,818.92 |
|
April 15, 2017 |
|
|
1,196,134.03 |
|
|
|
20,590,272.43 |
|
|
|
508,745.76 |
|
|
|
5,091,073.16 |
|
October 15, 2017 |
|
|
1,195,440.77 |
|
|
|
19,394,831.66 |
|
|
|
508,194.42 |
|
|
|
4,582,878.74 |
|
April 15, 2018 |
|
|
1,194,661.21 |
|
|
|
18,200,170.45 |
|
|
|
507,574.47 |
|
|
|
4,075,304.27 |
|
October 15, 2018 |
|
|
1,193,780.35 |
|
|
|
17,006,390.10 |
|
|
|
4,075,304.27 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,192,779.89 |
|
|
|
15,813,610.21 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,196,958.27 |
|
|
|
14,616,651.94 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,200,208.37 |
|
|
|
13,416,443.57 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,201,836.50 |
|
|
|
12,214,607.07 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,202,856.63 |
|
|
|
11,011,750.44 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
11,011,750.44 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N751AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
31,659,000.00 |
|
|
$ |
0.00 |
|
|
$ |
10,038,000.00 |
|
April 15, 2012 |
|
|
966,331.20 |
|
|
|
30,692,668.80 |
|
|
|
437,751.52 |
|
|
|
9,600,248.48 |
|
October 15, 2012 |
|
|
966,577.31 |
|
|
|
29,726,091.49 |
|
|
|
437,149.02 |
|
|
|
9,163,099.46 |
|
April 15, 2013 |
|
|
966,439.45 |
|
|
|
28,759,652.04 |
|
|
|
437,039.40 |
|
|
|
8,726,060.06 |
|
October 15, 2013 |
|
|
966,291.78 |
|
|
|
27,793,360.26 |
|
|
|
436,921.94 |
|
|
|
8,289,138.12 |
|
April 15, 2014 |
|
|
966,133.33 |
|
|
|
26,827,226.93 |
|
|
|
436,795.94 |
|
|
|
7,852,342.18 |
|
October 15, 2014 |
|
|
967,353.26 |
|
|
|
25,859,873.67 |
|
|
|
437,766.10 |
|
|
|
7,414,576.08 |
|
April 15, 2015 |
|
|
968,652.95 |
|
|
|
24,891,220.72 |
|
|
|
438,799.71 |
|
|
|
6,975,776.37 |
|
October 15, 2015 |
|
|
969,655.22 |
|
|
|
23,921,565.50 |
|
|
|
439,596.76 |
|
|
|
6,536,179.61 |
|
April 15, 2016 |
|
|
970,528.17 |
|
|
|
22,951,037.33 |
|
|
|
440,290.98 |
|
|
|
6,095,888.63 |
|
October 15, 2016 |
|
|
1,186,790.83 |
|
|
|
21,764,246.50 |
|
|
|
501,765.56 |
|
|
|
5,594,123.07 |
|
April 15, 2017 |
|
|
1,194,917.39 |
|
|
|
20,569,329.11 |
|
|
|
508,228.27 |
|
|
|
5,085,894.80 |
|
October 15, 2017 |
|
|
1,194,224.84 |
|
|
|
19,375,104.27 |
|
|
|
507,677.52 |
|
|
|
4,578,217.28 |
|
April 15, 2018 |
|
|
1,193,446.05 |
|
|
|
18,181,658.22 |
|
|
|
507,058.19 |
|
|
|
4,071,159.09 |
|
October 15, 2018 |
|
|
1,192,566.11 |
|
|
|
16,989,092.11 |
|
|
|
4,071,159.09 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,191,566.65 |
|
|
|
15,797,525.46 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,195,740.80 |
|
|
|
14,601,784.66 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,198,987.57 |
|
|
|
13,402,797.09 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,200,614.06 |
|
|
|
12,202,183.03 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,201,633.15 |
|
|
|
11,000,549.88 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
11,000,549.88 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N752AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
29,976,000.00 |
|
|
$ |
0.00 |
|
|
$ |
9,715,000.00 |
|
April 15, 2012 |
|
|
920,790.19 |
|
|
|
29,055,209.81 |
|
|
|
423,355.87 |
|
|
|
9,291,644.13 |
|
October 15, 2012 |
|
|
920,935.44 |
|
|
|
28,134,274.37 |
|
|
|
423,096.67 |
|
|
|
8,868,547.46 |
|
April 15, 2013 |
|
|
920,802.01 |
|
|
|
27,213,472.36 |
|
|
|
422,990.56 |
|
|
|
8,445,556.90 |
|
October 15, 2013 |
|
|
920,659.08 |
|
|
|
26,292,813.28 |
|
|
|
422,876.90 |
|
|
|
8,022,680.00 |
|
April 15, 2014 |
|
|
920,505.74 |
|
|
|
25,372,307.54 |
|
|
|
422,754.94 |
|
|
|
7,599,925.06 |
|
October 15, 2014 |
|
|
921,686.44 |
|
|
|
24,450,621.10 |
|
|
|
423,693.90 |
|
|
|
7,176,231.16 |
|
April 15, 2015 |
|
|
922,944.36 |
|
|
|
23,527,676.74 |
|
|
|
424,694.29 |
|
|
|
6,751,536.87 |
|
October 15, 2015 |
|
|
923,914.41 |
|
|
|
22,603,762.33 |
|
|
|
425,465.72 |
|
|
|
6,326,071.15 |
|
April 15, 2016 |
|
|
924,759.30 |
|
|
|
21,679,003.03 |
|
|
|
426,137.63 |
|
|
|
5,899,933.52 |
|
October 15, 2016 |
|
|
1,129,213.17 |
|
|
|
20,549,789.86 |
|
|
|
485,636.07 |
|
|
|
5,414,297.45 |
|
April 15, 2017 |
|
|
1,137,078.48 |
|
|
|
19,412,711.38 |
|
|
|
491,891.05 |
|
|
|
4,922,406.40 |
|
October 15, 2017 |
|
|
1,136,408.21 |
|
|
|
18,276,303.17 |
|
|
|
491,358.00 |
|
|
|
4,431,048.40 |
|
April 15, 2018 |
|
|
1,135,654.45 |
|
|
|
17,140,648.72 |
|
|
|
490,758.57 |
|
|
|
3,940,289.83 |
|
October 15, 2018 |
|
|
1,134,802.78 |
|
|
|
16,005,845.94 |
|
|
|
3,940,289.83 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,133,835.47 |
|
|
|
14,872,010.47 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,137,875.42 |
|
|
|
13,734,135.05 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,141,017.85 |
|
|
|
12,593,117.20 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,142,592.03 |
|
|
|
11,450,525.17 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,143,578.36 |
|
|
|
10,306,946.81 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
10,306,946.81 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N753AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
32,115,000.00 |
|
|
$ |
0.00 |
|
|
$ |
10,182,000.00 |
|
April 15, 2012 |
|
|
980,356.77 |
|
|
|
31,134,643.23 |
|
|
|
443,507.95 |
|
|
|
9,738,492.05 |
|
October 15, 2012 |
|
|
980,496.02 |
|
|
|
30,154,147.21 |
|
|
|
443,443.96 |
|
|
|
9,295,048.09 |
|
April 15, 2013 |
|
|
980,356.18 |
|
|
|
29,173,791.03 |
|
|
|
443,332.76 |
|
|
|
8,851,715.33 |
|
October 15, 2013 |
|
|
980,206.38 |
|
|
|
28,193,584.65 |
|
|
|
443,213.63 |
|
|
|
8,408,501.70 |
|
April 15, 2014 |
|
|
980,045.66 |
|
|
|
27,213,538.99 |
|
|
|
443,085.80 |
|
|
|
7,965,415.90 |
|
October 15, 2014 |
|
|
981,283.14 |
|
|
|
26,232,255.85 |
|
|
|
444,069.93 |
|
|
|
7,521,345.97 |
|
April 15, 2015 |
|
|
982,601.56 |
|
|
|
25,249,654.29 |
|
|
|
445,118.41 |
|
|
|
7,076,227.56 |
|
October 15, 2015 |
|
|
983,618.25 |
|
|
|
24,266,036.04 |
|
|
|
445,926.96 |
|
|
|
6,630,300.60 |
|
April 15, 2016 |
|
|
984,503.77 |
|
|
|
23,281,532.27 |
|
|
|
446,631.18 |
|
|
|
6,183,669.42 |
|
October 15, 2016 |
|
|
1,203,880.62 |
|
|
|
22,077,651.65 |
|
|
|
508,990.97 |
|
|
|
5,674,678.45 |
|
April 15, 2017 |
|
|
1,212,124.20 |
|
|
|
20,865,527.45 |
|
|
|
515,546.76 |
|
|
|
5,159,131.69 |
|
October 15, 2017 |
|
|
1,211,421.67 |
|
|
|
19,654,105.78 |
|
|
|
514,988.08 |
|
|
|
4,644,143.61 |
|
April 15, 2018 |
|
|
1,210,631.69 |
|
|
|
18,443,474.09 |
|
|
|
514,359.83 |
|
|
|
4,129,783.78 |
|
October 15, 2018 |
|
|
1,209,739.05 |
|
|
|
17,233,735.04 |
|
|
|
4,129,783.78 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,208,725.22 |
|
|
|
16,025,009.82 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,212,959.46 |
|
|
|
14,812,050.36 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,216,252.99 |
|
|
|
13,595,797.37 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,217,902.91 |
|
|
|
12,377,894.46 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,218,936.65 |
|
|
|
11,158,957.81 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
11,158,957.81 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N754AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
31,143,000.00 |
|
|
$ |
0.00 |
|
|
$ |
10,093,000.00 |
|
April 15, 2012 |
|
|
956,846.49 |
|
|
|
30,186,153.51 |
|
|
|
439,688.33 |
|
|
|
9,653,311.67 |
|
October 15, 2012 |
|
|
956,781.89 |
|
|
|
29,229,371.62 |
|
|
|
439,565.27 |
|
|
|
9,213,746.40 |
|
April 15, 2013 |
|
|
956,643.28 |
|
|
|
28,272,728.34 |
|
|
|
439,455.01 |
|
|
|
8,774,291.39 |
|
October 15, 2013 |
|
|
956,494.77 |
|
|
|
27,316,233.57 |
|
|
|
439,336.94 |
|
|
|
8,334,954.45 |
|
April 15, 2014 |
|
|
956,335.46 |
|
|
|
26,359,898.11 |
|
|
|
439,210.24 |
|
|
|
7,895,744.21 |
|
October 15, 2014 |
|
|
957,562.12 |
|
|
|
25,402,335.99 |
|
|
|
440,185.75 |
|
|
|
7,455,558.46 |
|
April 15, 2015 |
|
|
958,869.02 |
|
|
|
24,443,466.97 |
|
|
|
441,225.07 |
|
|
|
7,014,333.39 |
|
October 15, 2015 |
|
|
959,876.81 |
|
|
|
23,483,590.16 |
|
|
|
442,026.53 |
|
|
|
6,572,306.86 |
|
April 15, 2016 |
|
|
960,754.58 |
|
|
|
22,522,835.58 |
|
|
|
442,724.59 |
|
|
|
6,129,582.27 |
|
October 15, 2016 |
|
|
1,173,166.61 |
|
|
|
21,349,668.97 |
|
|
|
504,538.94 |
|
|
|
5,625,043.33 |
|
April 15, 2017 |
|
|
1,181,338.08 |
|
|
|
20,168,330.89 |
|
|
|
511,037.40 |
|
|
|
5,114,005.93 |
|
October 15, 2017 |
|
|
1,180,641.70 |
|
|
|
18,987,689.19 |
|
|
|
510,483.60 |
|
|
|
4,603,522.33 |
|
April 15, 2018 |
|
|
1,179,858.62 |
|
|
|
17,807,830.57 |
|
|
|
509,860.83 |
|
|
|
4,093,661.50 |
|
October 15, 2018 |
|
|
1,178,973.79 |
|
|
|
16,628,856.78 |
|
|
|
4,093,661.50 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,177,968.84 |
|
|
|
15,450,887.94 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,182,166.03 |
|
|
|
14,268,721.91 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,185,430.77 |
|
|
|
13,083,291.14 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,187,066.24 |
|
|
|
11,896,224.90 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,188,090.96 |
|
|
|
10,708,133.94 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
10,708,133.94 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N755AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
30,994,000.00 |
|
|
$ |
0.00 |
|
|
$ |
10,045,000.00 |
|
April 15, 2012 |
|
|
937,531.06 |
|
|
|
30,056,468.94 |
|
|
|
433,160.51 |
|
|
|
9,611,839.49 |
|
October 15, 2012 |
|
|
938,076.53 |
|
|
|
29,118,392.41 |
|
|
|
433,076.20 |
|
|
|
9,178,763.29 |
|
April 15, 2013 |
|
|
938,232.11 |
|
|
|
28,180,160.30 |
|
|
|
433,199.92 |
|
|
|
8,745,563.37 |
|
October 15, 2013 |
|
|
938,398.77 |
|
|
|
27,241,761.53 |
|
|
|
433,332.44 |
|
|
|
8,312,230.93 |
|
April 15, 2014 |
|
|
938,577.57 |
|
|
|
26,303,183.96 |
|
|
|
433,474.66 |
|
|
|
7,878,756.27 |
|
October 15, 2014 |
|
|
940,165.49 |
|
|
|
25,363,018.47 |
|
|
|
434,737.45 |
|
|
|
7,444,018.82 |
|
April 15, 2015 |
|
|
941,864.05 |
|
|
|
24,421,154.42 |
|
|
|
436,088.27 |
|
|
|
7,007,930.55 |
|
October 15, 2015 |
|
|
943,297.52 |
|
|
|
23,477,856.90 |
|
|
|
437,228.25 |
|
|
|
6,570,702.30 |
|
April 15, 2016 |
|
|
944,637.90 |
|
|
|
22,533,219.00 |
|
|
|
438,294.19 |
|
|
|
6,132,408.11 |
|
October 15, 2016 |
|
|
956,153.58 |
|
|
|
21,577,065.42 |
|
|
|
447,452.16 |
|
|
|
5,684,955.95 |
|
April 15, 2017 |
|
|
1,164,853.70 |
|
|
|
20,412,211.72 |
|
|
|
509,110.10 |
|
|
|
5,175,845.85 |
|
October 15, 2017 |
|
|
1,165,319.11 |
|
|
|
19,246,892.61 |
|
|
|
509,480.24 |
|
|
|
4,666,365.61 |
|
April 15, 2018 |
|
|
1,165,842.49 |
|
|
|
18,081,050.12 |
|
|
|
509,896.44 |
|
|
|
4,156,469.17 |
|
October 15, 2018 |
|
|
1,166,433.85 |
|
|
|
16,914,616.27 |
|
|
|
4,156,469.17 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,167,105.50 |
|
|
|
15,747,510.77 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,173,332.23 |
|
|
|
14,574,178.54 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,178,933.32 |
|
|
|
13,395,245.22 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,183,254.61 |
|
|
|
12,211,990.61 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,187,414.81 |
|
|
|
11,024,575.80 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
11,024,575.80 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N756AM |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
30,959,000.00 |
|
|
$ |
0.00 |
|
|
$ |
10,034,000.00 |
|
April 15, 2012 |
|
|
937,480.45 |
|
|
|
30,021,519.55 |
|
|
|
433,337.07 |
|
|
|
9,600,662.93 |
|
October 15, 2012 |
|
|
936,985.74 |
|
|
|
29,084,533.81 |
|
|
|
432,572.61 |
|
|
|
9,168,090.32 |
|
April 15, 2013 |
|
|
937,141.14 |
|
|
|
28,147,392.67 |
|
|
|
432,696.20 |
|
|
|
8,735,394.12 |
|
October 15, 2013 |
|
|
937,307.60 |
|
|
|
27,210,085.07 |
|
|
|
432,828.58 |
|
|
|
8,302,565.54 |
|
April 15, 2014 |
|
|
937,486.20 |
|
|
|
26,272,598.87 |
|
|
|
432,970.62 |
|
|
|
7,869,594.92 |
|
October 15, 2014 |
|
|
939,072.27 |
|
|
|
25,333,526.60 |
|
|
|
434,231.94 |
|
|
|
7,435,362.98 |
|
April 15, 2015 |
|
|
940,768.87 |
|
|
|
24,392,757.73 |
|
|
|
435,581.19 |
|
|
|
6,999,781.79 |
|
October 15, 2015 |
|
|
942,200.67 |
|
|
|
23,450,557.06 |
|
|
|
436,719.84 |
|
|
|
6,563,061.95 |
|
April 15, 2016 |
|
|
943,539.48 |
|
|
|
22,507,017.58 |
|
|
|
437,784.54 |
|
|
|
6,125,277.41 |
|
October 15, 2016 |
|
|
955,041.77 |
|
|
|
21,551,975.81 |
|
|
|
446,931.87 |
|
|
|
5,678,345.54 |
|
April 15, 2017 |
|
|
1,163,499.22 |
|
|
|
20,388,476.59 |
|
|
|
508,518.11 |
|
|
|
5,169,827.43 |
|
October 15, 2017 |
|
|
1,163,964.10 |
|
|
|
19,224,512.49 |
|
|
|
508,887.82 |
|
|
|
4,660,939.61 |
|
April 15, 2018 |
|
|
1,164,486.85 |
|
|
|
18,060,025.64 |
|
|
|
509,303.55 |
|
|
|
4,151,636.06 |
|
October 15, 2018 |
|
|
1,165,077.53 |
|
|
|
16,894,948.11 |
|
|
|
4,151,636.06 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,165,748.40 |
|
|
|
15,729,199.71 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,171,967.89 |
|
|
|
14,557,231.82 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,177,562.48 |
|
|
|
13,379,669.34 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,181,878.72 |
|
|
|
12,197,790.62 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,186,034.10 |
|
|
|
11,011,756.52 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
11,011,756.52 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N757AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
30,296,000.00 |
|
|
$ |
0.00 |
|
|
$ |
9,818,000.00 |
|
April 15, 2012 |
|
|
916,675.35 |
|
|
|
29,379,324.65 |
|
|
|
422,706.32 |
|
|
|
9,395,293.68 |
|
October 15, 2012 |
|
|
916,942.54 |
|
|
|
28,462,382.11 |
|
|
|
423,319.38 |
|
|
|
8,971,974.30 |
|
April 15, 2013 |
|
|
917,094.61 |
|
|
|
27,545,287.50 |
|
|
|
423,440.33 |
|
|
|
8,548,533.97 |
|
October 15, 2013 |
|
|
917,257.51 |
|
|
|
26,628,029.99 |
|
|
|
423,569.88 |
|
|
|
8,124,964.09 |
|
April 15, 2014 |
|
|
917,432.29 |
|
|
|
25,710,597.70 |
|
|
|
423,708.87 |
|
|
|
7,701,255.22 |
|
October 15, 2014 |
|
|
918,984.43 |
|
|
|
24,791,613.27 |
|
|
|
424,943.22 |
|
|
|
7,276,312.00 |
|
April 15, 2015 |
|
|
920,644.74 |
|
|
|
23,870,968.53 |
|
|
|
426,263.61 |
|
|
|
6,850,048.39 |
|
October 15, 2015 |
|
|
922,045.92 |
|
|
|
22,948,922.61 |
|
|
|
427,377.90 |
|
|
|
6,422,670.49 |
|
April 15, 2016 |
|
|
923,356.08 |
|
|
|
22,025,566.53 |
|
|
|
428,419.82 |
|
|
|
5,994,250.67 |
|
October 15, 2016 |
|
|
934,612.33 |
|
|
|
21,090,954.20 |
|
|
|
437,371.48 |
|
|
|
5,556,879.19 |
|
April 15, 2017 |
|
|
1,138,610.62 |
|
|
|
19,952,343.58 |
|
|
|
497,640.33 |
|
|
|
5,059,238.86 |
|
October 15, 2017 |
|
|
1,139,065.56 |
|
|
|
18,813,278.02 |
|
|
|
498,002.12 |
|
|
|
4,561,236.74 |
|
April 15, 2018 |
|
|
1,139,577.14 |
|
|
|
17,673,700.88 |
|
|
|
498,408.96 |
|
|
|
4,062,827.78 |
|
October 15, 2018 |
|
|
1,140,155.18 |
|
|
|
16,533,545.70 |
|
|
|
4,062,827.78 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,140,811.70 |
|
|
|
15,392,734.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,146,898.14 |
|
|
|
14,245,835.86 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,152,373.06 |
|
|
|
13,093,462.80 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,156,596.98 |
|
|
|
11,936,865.82 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,160,663.47 |
|
|
|
10,776,202.35 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
10,776,202.35 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N758AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
31,328,000.00 |
|
|
$ |
0.00 |
|
|
$ |
10,153,000.00 |
|
April 15, 2012 |
|
|
948,249.28 |
|
|
|
30,379,750.72 |
|
|
|
437,777.35 |
|
|
|
9,715,222.65 |
|
October 15, 2012 |
|
|
948,166.30 |
|
|
|
29,431,584.42 |
|
|
|
437,734.28 |
|
|
|
9,277,488.37 |
|
April 15, 2013 |
|
|
948,323.56 |
|
|
|
28,483,260.86 |
|
|
|
437,859.34 |
|
|
|
8,839,629.03 |
|
October 15, 2013 |
|
|
948,492.01 |
|
|
|
27,534,768.85 |
|
|
|
437,993.30 |
|
|
|
8,401,635.73 |
|
April 15, 2014 |
|
|
948,672.74 |
|
|
|
26,586,096.11 |
|
|
|
438,137.02 |
|
|
|
7,963,498.71 |
|
October 15, 2014 |
|
|
950,277.72 |
|
|
|
25,635,818.39 |
|
|
|
439,413.42 |
|
|
|
7,524,085.29 |
|
April 15, 2015 |
|
|
951,994.58 |
|
|
|
24,683,823.81 |
|
|
|
440,778.74 |
|
|
|
7,083,306.55 |
|
October 15, 2015 |
|
|
953,443.46 |
|
|
|
23,730,380.35 |
|
|
|
441,930.99 |
|
|
|
6,641,375.56 |
|
April 15, 2016 |
|
|
954,798.24 |
|
|
|
22,775,582.11 |
|
|
|
443,008.41 |
|
|
|
6,198,367.15 |
|
October 15, 2016 |
|
|
966,437.79 |
|
|
|
21,809,144.32 |
|
|
|
452,264.86 |
|
|
|
5,746,102.29 |
|
April 15, 2017 |
|
|
1,177,382.64 |
|
|
|
20,631,761.68 |
|
|
|
514,586.01 |
|
|
|
5,231,516.28 |
|
October 15, 2017 |
|
|
1,177,853.08 |
|
|
|
19,453,908.60 |
|
|
|
514,960.10 |
|
|
|
4,716,556.18 |
|
April 15, 2018 |
|
|
1,178,382.07 |
|
|
|
18,275,526.53 |
|
|
|
515,380.80 |
|
|
|
4,201,175.38 |
|
October 15, 2018 |
|
|
1,178,979.79 |
|
|
|
17,096,546.74 |
|
|
|
4,201,175.38 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,179,658.68 |
|
|
|
15,916,888.06 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,185,952.37 |
|
|
|
14,730,935.69 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,191,613.71 |
|
|
|
13,539,321.98 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,195,981.46 |
|
|
|
12,343,340.52 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,200,186.44 |
|
|
|
11,143,154.08 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
11,143,154.08 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N759AN |
|
|
Series A |
|
Series B |
|
|
Scheduled |
|
|
|
|
|
|
Scheduled |
|
|
|
|
|
|
Payments of |
|
|
Equipment Note |
|
|
Payments of |
|
|
Equipment Note |
|
Date |
|
Principal |
|
|
Ending Balance |
|
|
Principal |
|
|
Ending Balance |
|
At Issuance |
|
$ |
0.00 |
|
|
$ |
32,328,000.00 |
|
|
$ |
0.00 |
|
|
$ |
10,477,000.00 |
|
April 15, 2012 |
|
|
978,403.92 |
|
|
|
31,349,596.08 |
|
|
|
451,627.88 |
|
|
|
10,025,372.12 |
|
October 15, 2012 |
|
|
978,435.63 |
|
|
|
30,371,160.45 |
|
|
|
451,708.54 |
|
|
|
9,573,663.58 |
|
April 15, 2013 |
|
|
978,597.91 |
|
|
|
29,392,562.54 |
|
|
|
451,837.59 |
|
|
|
9,121,825.99 |
|
October 15, 2013 |
|
|
978,771.73 |
|
|
|
28,413,790.81 |
|
|
|
451,975.83 |
|
|
|
8,669,850.16 |
|
April 15, 2014 |
|
|
978,958.24 |
|
|
|
27,434,832.57 |
|
|
|
452,124.15 |
|
|
|
8,217,726.01 |
|
October 15, 2014 |
|
|
980,614.46 |
|
|
|
26,454,218.11 |
|
|
|
453,441.27 |
|
|
|
7,764,284.74 |
|
April 15, 2015 |
|
|
982,386.12 |
|
|
|
25,471,831.99 |
|
|
|
454,850.20 |
|
|
|
7,309,434.54 |
|
October 15, 2015 |
|
|
983,881.26 |
|
|
|
24,487,950.73 |
|
|
|
456,039.23 |
|
|
|
6,853,395.31 |
|
April 15, 2016 |
|
|
985,279.29 |
|
|
|
23,502,671.44 |
|
|
|
457,151.03 |
|
|
|
6,396,244.28 |
|
October 15, 2016 |
|
|
997,290.42 |
|
|
|
22,505,381.02 |
|
|
|
466,703.01 |
|
|
|
5,929,541.27 |
|
April 15, 2017 |
|
|
1,214,969.49 |
|
|
|
21,290,411.53 |
|
|
|
531,013.68 |
|
|
|
5,398,527.59 |
|
October 15, 2017 |
|
|
1,215,454.95 |
|
|
|
20,074,956.58 |
|
|
|
531,399.73 |
|
|
|
4,867,127.86 |
|
April 15, 2018 |
|
|
1,216,000.82 |
|
|
|
18,858,955.76 |
|
|
|
531,833.86 |
|
|
|
4,335,294.00 |
|
October 15, 2018 |
|
|
1,216,617.62 |
|
|
|
17,642,338.14 |
|
|
|
4,335,294.00 |
|
|
|
0.00 |
|
April 15, 2019 |
|
|
1,217,318.19 |
|
|
|
16,425,019.95 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2019 |
|
|
1,223,812.80 |
|
|
|
15,201,207.15 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2020 |
|
|
1,229,654.88 |
|
|
|
13,971,552.27 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2020 |
|
|
1,234,162.06 |
|
|
|
12,737,390.21 |
|
|
|
0.00 |
|
|
|
0.00 |
|
April 15, 2021 |
|
|
1,238,501.28 |
|
|
|
11,498,888.93 |
|
|
|
0.00 |
|
|
|
0.00 |
|
October 15, 2021 |
|
|
11,498,888.93 |
|
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.00 |
|
V-22
PROSPECTUS
American Airlines,
Inc.
Pass Through
Certificates
By this prospectus, we may offer from time to time pass through
certificates to be issued by one or more pass through trusts
that we will form as described in this prospectus.
We will provide specific terms of any pass through certificates
to be offered in a supplement to this prospectus. A prospectus
supplement may also add, update or change information contained
in this prospectus. You should read this prospectus and any
applicable prospectus supplement carefully before you invest.
We may offer and sell pass through certificates to or through
one or more agents, underwriters, dealers or other third parties
or directly to one or more purchasers on a continuous or delayed
basis.
THE PASS
THROUGH CERTIFICATES:
|
|
|
|
|
Will be issued in one or more series.
|
|
|
|
Will be payable at the times and in the amounts specified in the
accompanying prospectus supplement.
|
|
|
|
Will represent interests in the relevant trust only, will be
paid only from the assets of that trust and will not represent
obligations of, or be guaranteed by, American.
|
|
|
|
May have one or more forms of credit support.
|
EACH PASS
THROUGH TRUST:
|
|
|
|
|
equipment notes of one or more series or notes issued by a trust
or other entity secured by equipment notes, and
|
|
|
|
other property described in this prospectus and the accompanying
prospectus supplement.
|
|
|
|
|
|
Will pass through payments on the equipment notes and other
property that it owns, subject to any applicable subordination
provisions.
|
THE
EQUIPMENT NOTES:
|
|
|
|
|
Will be, except as otherwise described in the applicable
prospectus supplement, either:
|
|
|
|
|
|
owned aircraft notes issued by American, or
|
|
|
|
leased aircraft notes issued on a non-recourse basis by owner
trustees pursuant to aircraft leveraged leases with American.
The amounts due from American under each such lease will be
sufficient to make all regularly scheduled payments required on
the related equipment notes, subject to some limited exceptions.
|
AMR
CORPORATION GUARANTEES:
|
|
|
|
|
To the extent stated in the applicable prospectus supplement,
our payment obligations in respect of any equipment notes or the
leases relating to any equipment notes will be fully and
unconditionally guaranteed by our parent, AMR Corporation.
|
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 July 17, 2009
TABLE OF
CONTENTS
|
|
|
|
|
|
|
Page
|
|
|
|
|
1
|
|
|
|
|
2
|
|
|
|
|
3
|
|
|
|
|
5
|
|
|
|
|
5
|
|
|
|
|
6
|
|
|
|
|
6
|
|
|
|
|
7
|
|
|
|
|
11
|
|
|
|
|
12
|
|
|
|
|
13
|
|
|
|
|
13
|
|
You should rely only on the information contained in this
prospectus, any applicable prospectus supplement, any related
free writing prospectus used by us (which we refer to as a
company free writing prospectus), the
documents incorporated by reference in this prospectus and any
applicable prospectus supplement or any other information to
which we have referred you. We have not authorized anyone to
provide you with different information. If anyone provides you
with different or inconsistent information, you should not rely
on it. This prospectus, any applicable prospectus supplement and
any related company free writing prospectus do not constitute an
offer to sell, or a solicitation of an offer to purchase, the
securities offered by this prospectus, any applicable prospectus
supplement and any related company free writing 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 in any prospectus supplement 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, any
applicable prospectus supplement and any related company free
writing prospectus nor any distribution of securities pursuant
to this prospectus or any applicable prospectus supplement
shall, under any circumstances, create any implication that
there has been no change in our business, financial condition,
results of operations and prospects since the date of this
prospectus or such prospectus supplement.
ABOUT
THIS PROSPECTUS
This prospectus is part of a registration statement on
Form S-3
that we and our parent, AMR Corporation
(AMR), filed jointly with the Securities and
Exchange Commission (the SEC) utilizing a
shelf registration process. Under this shelf
process, we are registering an unspecified amount of pass
through certificates, and we may sell the pass through
certificates in one or more offerings. Each time we offer pass
through certificates, we will provide a prospectus supplement
that will contain specific information about the terms of that
offering. The prospectus supplement may also add, update or
change information contained in this prospectus. If there is any
inconsistency between the information in this prospectus and any
applicable prospectus supplement, you should rely on the
information in the applicable prospectus supplement. You should
carefully read both this prospectus and any applicable
prospectus supplement, together with the additional information
described under the heading Where You Can Find More
Information.
The registration statement containing this prospectus, including
the exhibits to the registration statement, provides additional
information about us, AMR, and the securities to be offered. The
registration statement, including the exhibits to the
registration statement, can be obtained from the SEC, as
described below under Where You Can Find More
Information.
In this prospectus, references to American, the
Company, we, us and
our refer to American Airlines, Inc. and references
to AMR refer to our parent, AMR Corporation.
WHERE YOU
CAN FIND MORE INFORMATION
We and AMR file annual, quarterly and current reports, proxy
statements (in the case of AMR only) and other information with
the SEC. You may read and copy this information at the
SECs 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.
SEC filings of AMR and American are also available from the
SECs 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 that we have
filed with the SEC relating to the securities to be offered.
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 content 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 SECs Public Reference Room or through its
Internet site.
We incorporate by reference in this prospectus
certain documents that we and AMR 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 and AMR file later with the SEC will
automatically update and supersede this prospectus.
|
|
|
|
The following documents listed below that we and AMR have
previously filed with the SEC (Commission File Numbers
001-02691
and
001-08400,
respectively) are incorporated by reference (other than reports
or portions thereof furnished under Items 2.02 or 7.01 of
Form 8-K):
|
|
|
|
Filing
|
|
Date Filed
|
|
Annual Reports on
Form 10-K
of American and AMR for the year ended December 31, 2008
|
|
February 19, 2009
(except, in the case of
AMR, for Items 1, 1A,
6, 7, 7A and 8 and
Exhibit 12 thereto,
which have been
updated in AMRs
Current Report on
Form 8-K filed on
April 21, 2009)
|
Quarterly Reports on
Form 10-Q
of American and AMR for the quarters ended March 31, 2009
and June 30, 2009
|
|
April 16, 2009
July 15, 2009
|
2
|
|
|
Filing
|
|
Date Filed
|
|
Current Reports on Form
8-K of
American
|
|
January 6, 2009
January 15, 2009
February 3, 2009
February 5, 2009
February 18, 2009
March 4, 2009
March 18, 2009
April 3, 2009
May 5, 2009
June 4, 2009
June 11, 2009
June 18, 2009
June 25, 2009
June 26, 2009
June 29, 2009
July 6, 2009
July 7, 2009
|
Current Reports on Form
8-K of AMR
|
|
January 6, 2009
January 15, 2009
January 23, 2009
February 3, 2009
February 5, 2009
February 18, 2009
March 4, 2009
March 18, 2009
April 3, 2009
April 21, 2009
May 5, 2009
June 4, 2009
June 11, 2009
June 18, 2009
June 25, 2009
June 26, 2009
July 6, 2009
July 7, 2009
|
All documents filed by us and AMR under Section 13(a),
13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as
amended (the Exchange Act) (excluding any
information furnished under items 2.02 or 7.01 in any
current report on
Form 8-K),
from the date of this prospectus and prior to the termination of
the offering of the securities 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
SECs 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 AMR
Corporation, 4333 Amon Carter Blvd., Fort Worth, Texas
76155, Attention: Investor Relations (Telephone:
(817) 967-2970)
SPECIAL
NOTE REGARDING FORWARD-LOOKING STATEMENTS
This prospectus, any applicable prospectus supplement, any
related company free writing prospectus and the documents
incorporated by reference herein and therein contain various
forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended (the
Securities Act), and Section 21E of the
Exchange Act, which represent our expectations or beliefs
concerning future events. When used in this prospectus, any
applicable prospectus supplement, any related company free
writing prospectus and in documents incorporated
3
by reference herein and therein, the words believes,
expects, plans, anticipates,
indicates, forecast,
guidance, outlook, may,
will, should, seeks,
targets and similar expressions are intended to
identify forward-looking statements. Similarly, statements that
describe our objectives, plans or goals are forward-looking
statements.
Forward-looking statements include, without limitation, our
expectations concerning operations and financial conditions,
including changes in capacity, revenues and costs; future
financing plans and needs; the amounts of our unencumbered
assets and other sources of liquidity; fleet plans; overall
economic and industry conditions; plans and objectives for
future operations; regulatory approvals and actions, including
our application for antitrust immunity with other
oneworld alliance members; and the impact on us of our
results of operations in recent years and the sufficiency of our
financial resources to absorb that impact. Other forward-looking
statements include statements which do not relate solely to
historical facts, such as, without limitation, statements which
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.
All forward-looking statements in this prospectus, any
applicable prospectus supplement, any related company free
writing prospectus and the documents incorporated by reference
herein and therein are based upon information available to us on
the date of this prospectus or such document. We undertake no
obligation to publicly update or revise any forward-looking
statement, whether as a result of new information, future
events, or otherwise. Guidance given in this prospectus, any
applicable prospectus supplement, any related company free
writing prospectus and the documents incorporated by reference
herein and therein regarding capacity, fuel consumption, fuel
prices, fuel hedging and unit costs, and statements regarding
expectations of regulatory approval of our application for
antitrust immunity with other oneworld members, are
forward-looking statements. Forward-looking statements are
subject to a number of factors that could cause our actual
results to differ materially from our expectations. The
following factors, in addition to those discussed under the
caption Risk Factors in an applicable prospectus
supplement and in Item 1A of the most recent annual report
on
Form 10-K
of each of American and AMR (and in AMRs case, as updated
by AMRs Current Report on
Form 8-K
filed on April 21, 2009) as well as in Item 1A of
any quarterly reports of each of American or AMR since the date
of the most recent annual report on
Form 10-K
of each of American or AMR and other possible factors not
listed, could cause our actual results to differ materially from
those expressed in forward-looking statements: our materially
weakened financial condition, resulting from our significant
losses in recent years; weaker demand for air travel and lower
investment asset returns resulting from the severe global
economic downturn; our need to raise substantial additional
funds and our ability to do so on acceptable terms; our ability
to generate additional revenues and reduce our costs; continued
high and volatile fuel prices and further increases in the price
of fuel, and the availability of fuel; our substantial
indebtedness and other obligations; our ability to satisfy
existing financial or other covenants in certain of our credit
agreements; changes in economic and other conditions beyond our
control, and the volatile results of our operations; the
fiercely and increasingly competitive business environment we
face; potential industry consolidation and alliance changes;
competition with reorganized carriers; low fare levels by
historical standards and our reduced pricing power; changes in
our corporate or business strategy; government regulation of our
business; conflicts overseas or terrorist attacks; uncertainties
with respect to our international operations; outbreaks of a
disease (such as SARS, avian flu or the H1N1 virus) that affects
travel behavior; labor costs that are higher than those of our
competitors; uncertainties with respect to our relationships
with unionized and other employee work groups; increased
insurance costs and potential reductions of available insurance
coverage; our ability to retain key management personnel;
potential failures or disruptions of our computer,
communications or other technology systems; losses and adverse
publicity resulting from any accident involving our aircraft;
changes in the price of AMRs common stock; and our ability
to reach acceptable agreements with third parties.
Additional information concerning these and other factors is
contained in our and AMRs filings with the SEC, including
but not limited to our and AMRs Quarterly Reports on
Form 10-Q
for the quarters ended March 31, 2009 and June 30,
2009 and our and AMRs Annual Reports on
Form 10-K
for the year ended December 31, 2008 (and in AMRs
case, as updated by AMRs Current Report on
Form 8-K
filed on April 21, 2009).
4
THE
COMPANY
American, the principal subsidiary of AMR, was founded in 1934.
All of Americans common stock is owned by AMR. At the end
of 2008, American provided scheduled jet service to
approximately 150 destinations throughout North America, the
Caribbean, Latin America, Europe and Asia. American is also one
of the largest scheduled air freight carriers in the world,
providing a wide range of freight and mail services to shippers
throughout its system onboard Americans passenger fleet.
In addition, American has capacity purchase agreements with AMR
Eagle Holding Corporation (AMR Eagle), a
wholly owned subsidiary of AMR, and AMR Eagles two
regional airline subsidiaries, which do business as
American Eagle (the American
Eagle®
carriers), as well as with an independently owned
regional airline which does business as the
AmericanConnection (the
AmericanConnection®
carrier). The American
Eagle®
carriers and the
AmericanConnection®
carrier provide connecting service from ten of Americans
high-traffic cities to smaller markets throughout the United
States, Canada, Mexico and the Caribbean.
The address for both Americans and AMRs principal
executive offices is 4333 Amon Carter Blvd., Fort Worth,
Texas 76155 (Telephone:
817-963-1234).
Americans and AMRs Internet address is
http://www.aa.com.
Information on Americans and AMRs website is not
incorporated into this prospectus and is not a part of this
prospectus.
RATIOS OF
EARNINGS TO FIXED CHARGES
The following table sets forth the ratios of earnings to fixed
charges of American and AMR for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
Six Months Ended
|
|
|
|
2004
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
2008
|
|
|
June 30, 2009
|
|
|
Ratio of Earnings to Fixed Charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
American
|
|
|
(1
|
)
|
|
|
(3
|
)
|
|
|
1.08
|
(5)
|
|
|
1.20
|
(6)
|
|
|
(7
|
)
|
|
|
(9
|
)
|
AMR
|
|
|
(2
|
)
|
|
|
(4
|
)
|
|
|
1.08
|
|
|
|
1.23
|
|
|
|
(8
|
)
|
|
|
(10
|
)
|
|
|
|
(1) |
|
In April 2001, the board of directors of American approved the
unconditional guarantee by American (the American
Guarantee) of the existing debt obligations of AMR. As
such, at December 31, 2004, American unconditionally
guaranteed through the life of the related obligations
approximately $1.3 billion of unsecured debt of AMR and
approximately $466 million of secured debt of AMR. The
impact of these unconditional guarantees is not included in the
above computation. For the year ended December 31, 2004,
earnings were not sufficient to cover fixed charges. American
needed additional earnings of $898 million to achieve a
ratio of earnings to fixed charges of 1.0. |
|
(2) |
|
For the year ended December 31, 2004, AMR earnings were not
sufficient to cover fixed charges. AMR needed additional
earnings of $861 million to achieve a ratio of earnings to
fixed charges of 1.0. |
|
(3) |
|
At December 31, 2005, Americans exposure under the
American Guarantee was approximately $1.2 billion with
respect to unsecured debt of AMR and approximately
$428 million with respect to secured debt of AMR. For the
year ended December 31, 2005, earnings were not sufficient
to cover fixed charges. American needed additional earnings of
$956 million to achieve a ratio of earnings to fixed
charges of 1.0. |
|
(4) |
|
For the year ended December 31, 2005, AMR earnings were not
sufficient to cover fixed charges. AMR needed additional
earnings of $958 million to achieve a ratio of earnings to
fixed charges of 1.0. |
|
(5) |
|
At December 31, 2006, Americans exposure under the
American Guarantee was approximately $1.1 billion with
respect to unsecured debt of AMR and approximately
$388 million with respect to secured debt of AMR. |
|
(6) |
|
At December 31, 2007, Americans exposure under the
American Guarantee was approximately $1.1 billion with
respect to unsecured debt of AMR and approximately
$347 million with respect to secured debt of AMR. |
|
(7) |
|
At December 31, 2008, Americans exposure under the
American Guarantee was approximately $745 million with
respect to unsecured debt of AMR and approximately
$305 million with respect to secured debt of AMR. For the
year ended December 31, 2008, earnings were not sufficient
to cover fixed charges. American needed additional earnings of
$2,564 million to achieve a ratio of earnings to fixed
charges of 1.0. |
5
|
|
|
(8) |
|
For the year ended December 31, 2008, AMR earnings were not
sufficient to cover fixed charges. AMR needed additional
earnings of $2,151 million to achieve a ratio of earnings
to fixed charges of 1.0. |
|
(9) |
|
At June 30, 2009, Americans exposure under the
American Guarantee was approximately $425 million with
respect to unsecured debt of AMR and approximately
$284 million with respect to secured debt of AMR. For the
six months ended June 30, 2009, earnings were not
sufficient to cover fixed charges. American needed additional
earnings of $774 million to achieve a ratio of earnings to
fixed charges of 1.0. |
|
(10) |
|
For the six months ended June 30, 2009, AMR earnings were
not sufficient to cover fixed charges. AMR needed additional
earnings of $785 million to achieve a ratio of earnings to
fixed charges of 1.0. |
For purposes of the table, earnings represents
consolidated income from continuing operations before income
taxes, extraordinary items, cumulative effect of accounting
change and fixed charges (excluding interest capitalized).
Fixed charges consists of interest expense
(including interest capitalized), amortization of debt expense
and the portion of rental expense we deem representative of the
interest factor. The secured debt of AMR referred to in the
footnotes to the table consists of guarantees by AMR of secured
debt of the American
Eagle®
carriers.
FORMATION
OF THE TRUSTS
We have entered into a pass through trust agreement (the
basic agreement) with U.S. Bank
Trust National Association (as successor to State Street
Bank and Trust Company of Connecticut, National
Association), as trustee (the trustee). Each
series of pass through certificates will be issued by a separate
trust. Each separate trust will be formed pursuant to the basic
agreement and a specific supplement to the basic agreement
(each, a trust supplement) between American
and the trustee or among American, AMR and the trustee. All pass
through certificates issued by a particular trust will represent
fractional undivided interests in such trust and the property
held in such trust, and, subject to the effect of any
cross-subordination or cross-collateralization provisions
described in the applicable prospectus supplement, will have no
rights, benefits or interest in respect of any other trust or
the property held in any other trust.
Concurrently with the execution and delivery of each trust
supplement, the trustee, on behalf of the trust formed by the
trust supplement, will enter into one or more agreements (each
such agreement being herein referred to as a note
purchase agreement) pursuant to which it will agree to
purchase one or more equipment notes. Except to the extent set
forth in the applicable prospectus supplement, all of the
equipment notes that constitute the property of any one trust
will have an identical interest rate, and this interest rate
will be equal to the rate applicable to the pass through
certificates issued by such trust. The maturity dates of the
equipment notes acquired by each trust will occur on or before
the final expected distribution date applicable to the pass
through certificates issued by such trust. The trustee will
distribute principal, premium, if any, and interest payments
received by it as holder of the equipment notes to the
registered holders of pass through certificates (the
certificateholders) of the trust in which
such equipment notes are held, subject to the effect of any
cross-subordination or cross-collateralization or other
provisions described in the applicable prospectus supplement.
USE OF
PROCEEDS
Except as set forth in an applicable prospectus supplement, the
trustee for each trust will use the proceeds from the sale of
the pass through certificates issued by such trust to purchase
one or more equipment notes or notes issued by a separate trust
or other entity secured by equipment notes. Equipment notes may
be owned aircraft notes or leased aircraft notes. Any trust may
hold owned aircraft notes and leased aircraft notes
simultaneously. The owned aircraft notes will be secured by
certain aircraft owned or to be owned by American
(owned aircraft), and the leased aircraft
notes will be secured by certain aircraft leased or to be leased
to American (leased aircraft). In certain
cases, owned aircraft notes or leased aircraft notes may be
issued to refinance debt, lease or other transactions previously
entered into to finance the applicable aircraft.
In addition, to the extent set forth in an applicable prospectus
supplement, each trust may hold (exclusively, or in combination
with owned aircraft notes, leased aircraft notes or both)
equipment notes secured by aircraft engines, spare parts,
appliances or other equipment or personal property owned or to
be owned by, or leased or to be leased to,
6
American. Such equipment notes, and the property securing them,
will be subject to the considerations, terms, conditions, and
other provisions described in the applicable prospectus
supplement, which considerations, terms, conditions and other
provisions will be, except as set forth in the applicable
prospectus supplement, generally analogous to those described in
this prospectus with respect to the equipment notes and the
owned or leased aircraft securing them.
Also, to the extent set forth in the applicable trust
supplement, a trust may hold (exclusively, or in combination
with equipment notes) pass through certificates or beneficial
interests in such certificates previously issued by a trust that
holds equipment notes or other kinds of securities.
A trust may hold owned aircraft notes or leased aircraft notes
that are subordinated in right of payment to other equipment
notes or other debt related to the same owned or leased
aircraft. In addition, the trustees on behalf of one or more
trusts may enter into an intercreditor or subordination
agreement establishing priorities among series of pass through
certificates. Also, a liquidity facility, surety bond, financial
guarantee, interest rate or other swap or other arrangement may
support one or more payments on the equipment notes or pass
through certificates of one or more series. In addition, the
trustee may enter into servicing, remarketing, appraisal, put or
other agreements relating to the collateral securing the
equipment notes. We will describe any such credit enhancements
or other arrangements or agreements in the applicable prospectus
supplement.
To the extent that the trustee does not use the proceeds of any
offering of pass through certificates to purchase equipment
notes on the date of issuance of such pass through certificates,
it will hold such proceeds for the benefit of the holders of
such pass through certificates under arrangements that we will
describe in the applicable prospectus supplement. If the trustee
does not subsequently use any portion of such proceeds to
purchase equipment notes by the relevant date specified in the
applicable prospectus supplement, it will return that portion of
such proceeds to the holders of such pass through certificates.
In addition, we may offer pass through certificates subject to
delayed aircraft financing arrangements, such as the following:
|
|
|
|
|
A trust may purchase leased aircraft notes issued by an owner
trustee prior to the purchase of certain leased aircraft by such
owner trustee or the commencement of the related lease.
|
|
|
|
A trust may purchase owned aircraft notes issued by American
prior to the expected delivery date of certain owned aircraft.
|
|
|
|
The proceeds of the offering of such pass through certificates
may be invested with a depositary or represented by escrow
receipts until used to purchase equipment notes.
|
|
|
|
At the date of issuance of the pass through certificates, it may
not yet be determined if the trust will purchase owned aircraft
notes or leased aircraft notes.
|
In such circumstances, we will describe in the prospectus
supplement how the proceeds of the pass through certificates
will be held or applied during any such delayed aircraft
financing period, including any depositary or escrow
arrangements.
DESCRIPTION
OF THE PASS THROUGH CERTIFICATES
The description of the terms of the pass through certificates
and basic agreement in this prospectus is a summary. When we
offer to sell a series of pass through certificates, we will
summarize in a prospectus supplement the particular terms of
such series of pass through certificates that we believe will be
the most important to your decision to invest in such series of
pass through certificates. As the terms of such series of pass
through certificates may differ from the summary in this
prospectus, the summary in this prospectus is subject to and
qualified by reference to the summary in such prospectus
supplement, and you should rely on the summary in such
prospectus supplement instead of the summary in this prospectus
if the summary in such prospectus supplement is different from
the summary in this prospectus. You should keep in mind,
however, that it is the pass through certificates, the basic
agreement and the applicable trust supplement, and not the
summaries in this prospectus or such prospectus supplement,
which define your rights as a holder of pass through
certificates of such series. There may be other
7
provisions in such pass through certificates, the basic
agreement and the applicable trust supplement that are also
important to you. You should carefully read these documents for
a full description of the terms of such pass through
certificates. The basic agreement is incorporated by reference
as an exhibit to the registration statement that includes this
prospectus. See Where You Can Find More Information
for information on how to obtain a copy of the basic agreement.
American will file with the SEC the trust supplement relating to
each series of pass through certificates and the forms of
indenture, lease (if any), note purchase agreement,
intercreditor and subordination agreement (if any) and credit
support agreement (if any) relating to any offering of pass
through certificates as exhibits to a post-effective amendment
to the registration statement of which this prospectus is a part
or a Current Report on
Form 8-K,
a Quarterly Report on
Form 10-Q
or an Annual Report on
Form 10-K.
See Where You Can Find More Information for
information on how to obtain copies of these documents.
The aggregate face amount of pass through certificates that we
can issue under the basic agreement is unlimited.
General
We expect that the pass through certificates of each trust will
be issued in fully registered form only. Each pass through
certificate will represent a fractional undivided interest in
the separate trust created by the basic agreement and the trust
supplement pursuant to which such pass through certificate is
issued, and all payments and distributions will be made only
from the trust property of each trust. The trust property is
expected to include (i) the equipment notes, or notes
issued by a trust or other entity secured by equipment notes,
held in such trust and all monies at any time paid thereon and
all monies due and to become due thereunder, subject to the
effect of any cross-subordination or cross-collateralization or
other provisions described in the applicable prospectus
supplement, (ii) funds from time to time deposited with the
trustee in accounts relating to such trust and (iii) if so
specified in the applicable prospectus supplement, rights under
any cross-subordination or cross-collateralization arrangements,
monies receivable under any credit support agreement and any
other rights or property described therein.
Except to the extent described above under Use of
Proceeds or in the applicable prospectus supplement,
equipment notes may be owned aircraft notes or leased aircraft
notes. American will issue owned aircraft notes under separate
trust indentures (the owned aircraft
indentures) between American and a bank, trust company
or other institution or person specified in the related
prospectus supplement, as trustee thereunder (in such capacity,
herein referred to as the loan trustee). The
owned aircraft notes will be recourse obligations of American.
The owned aircraft may secure additional debt or be subject to
other financing arrangements.
Leased aircraft notes will be issued in connection with the
leveraged lease of leased aircraft to American. Except as set
forth in the applicable prospectus supplement, each leased
aircraft will be leased to American under a lease (a
lease) between American and a bank, trust
company or other institution acting not in its individual
capacity but solely as trustee (an owner
trustee) of a separate trust for the benefit of one or
more beneficial owners (each, an owner
participant) of the leased aircraft. Owner
participants may include American or affiliates of American. The
owner trustee will issue the leased aircraft notes on a
non-recourse basis under separate trust indentures (the
leased aircraft indentures) between it and
the applicable loan trustee to finance or refinance a portion of
the cost to it of the applicable leased aircraft. The owner
trustee will obtain a portion of the funding for the leased
aircraft from the equity investments of the related owner
participants and, to the extent set forth in the applicable
prospectus supplement, additional debt secured by such leased
aircraft or other sources. No owner trustee or owner
participant, however, will be personally liable for any
principal or interest payable under the related leased aircraft
indenture or the leased aircraft notes issued thereunder. The
rents and other amounts payable by American under the lease
relating to any leased aircraft will be in amounts sufficient to
pay when due all principal and interest payments on the leased
aircraft notes issued under the leased aircraft indenture in
respect of such leased aircraft, subject to some limited
exceptions. The leased aircraft also may secure additional debt
or be subject to other financing arrangements. Among other
things, the owner trustee with respect to a particular leased
aircraft may refinance any existing related leased aircraft
notes through the issuance by a separate trust or other entity
of notes secured by such leased aircraft notes. We will describe
any such other financing arrangements in the applicable
prospectus supplement.
8
Each pass through certificate will represent a pro rata share of
the outstanding principal amount of the equipment notes and, to
the extent set forth in the applicable trust supplement, other
property held in the related trust. Unless otherwise specified
in the applicable prospectus supplement, each pass through
certificate will be issued in minimum denominations of $1,000 or
any integral multiple of $1,000 except that one pass through
certificate of each series may be issued in a different
denomination. The pass through certificates do not represent
indebtedness of the trusts, and references in this prospectus or
in any prospectus supplement to interest accruing on the pass
through certificates are included for purposes of computation
only. The pass through certificates do not represent an interest
in or obligation of American, AMR, the trustee, any of the loan
trustees or owner trustees in their individual capacities, any
owner participant, or any of their respective affiliates. Each
certificateholder by its acceptance of a pass through
certificate agrees to look solely to the income and proceeds
from the trust property of the applicable trust as provided in
the basic agreement and the applicable trust supplement.
A trust may hold owned aircraft notes or leased aircraft notes
that are subordinated in right of payment to other equipment
notes or other debt relating to the same or certain related
owned aircraft or leased aircraft. In addition, the trustees on
behalf of one or more trusts may enter into an intercreditor or
subordination agreement or similar arrangements establishing
priorities among series of pass through certificates. Also,
payments in respect of the pass through certificates of one or
more series, or the equipment notes of one or more series, or
both, may be supported by a credit support arrangement. See
Credit Enhancements below. Any such intercreditor,
subordination or credit support arrangements will be described
in the applicable prospectus supplement. This description
assumes that the pass through certificates will be issued
without credit enhancements. If any credit enhancements are
used, certain terms of the pass through certificates will differ
in some respects from the terms described in this prospectus.
The applicable prospectus supplement will reflect the material
differences arising from any such credit enhancements.
In addition, this description generally assumes that, on or
before the date of the sale of any series of pass through
certificates, the related aircraft shall have been delivered and
the ownership or lease financing arrangements for such aircraft
shall have been put in place. However, it is possible that some
or all of the aircraft related to a particular offering of pass
through certificates may be subject to certain delayed aircraft
financing arrangements. In the event of any delayed aircraft
financing arrangements, certain terms of the pass through
certificates will differ in some respects from the terms
described in this prospectus. The applicable prospectus
supplement will reflect the material differences arising from
any such delayed aircraft financing arrangements.
Interest will be passed through to certificateholders of each
trust at the rate per annum payable on the equipment notes held
in such trust, as set forth for such trust on the cover page of
the applicable prospectus supplement, subject to the effect of
any cross-subordination or cross-collateralization provisions
described in the applicable prospectus supplement.
Reference is made to the applicable prospectus supplement for a
description of the specific series of pass through certificates
being offered thereby, which may include:
|
|
|
|
|
the specific designation and title of such pass through
certificates and the related trust;
|
|
|
|
the regular distribution dates and special distribution dates
applicable to such pass through certificates;
|
|
|
|
if other than U.S. dollars, the currency or currencies
(including composite currencies or currency units) in which such
pass through certificates may be denominated or payable;
|
|
|
|
the specific form of such pass through certificates, including
whether or not such pass through certificates are to be issued
in accordance with a book-entry system or in bearer form;
|
|
|
|
a description of the equipment notes to be purchased by such
trust, including (a) the period or periods within which,
the price or prices at which, and the terms and conditions upon
which such equipment notes may or must be redeemed, purchased or
defeased, in whole or in part, by American or, with respect to
leased aircraft notes, the owner trustee or owner participant,
(b) the payment priority of such equipment notes in
relation to any other equipment notes or other debt issued with
respect to the same aircraft, (c) any additional security
or liquidity or other credit enhancements therefor and
(d) any intercreditor or other rights or limitations
between or among the holders of equipment notes of different
priorities issued with respect to the same aircraft;
|
9
|
|
|
|
|
a summary description of the related aircraft or other
collateral securing the equipment notes, including, if
determined, whether any such aircraft is a leased aircraft or an
owned aircraft;
|
|
|
|
a description of the related note purchase agreement and related
indentures, including a description of the events of default
under the related indentures, the remedies exercisable upon the
occurrence of such events of default and any limitations on the
exercise of such remedies with respect to such equipment notes;
|
|
|
|
if such pass through certificates relate to leased aircraft, a
description of the related leases, including (a) the names
of the related owner trustees, (b) a description of the
events of default under the related leases, the remedies
exercisable upon the occurrence of such events of default and
any material limitations on the exercise of such remedies with
respect to the applicable leased aircraft notes, and
(c) the rights, if any, of the related owner trustee or
owner participant to cure failures of American to pay rent under
the related Lease;
|
|
|
|
the extent, if any, to which the provisions of the operative
documents applicable to such equipment notes may be amended by
the parties thereto without the consent of the holders of, or
only upon the consent of the holders of a specified percentage
of aggregate principal amount of, such equipment notes;
|
|
|
|
cross-default or cross-collateralization provisions in the
related indentures, if any;
|
|
|
|
a description of any intercreditor, subordination or similar
provisions among the holders of pass through certificates,
including any cross-subordination provisions and provisions
relating to control of remedies and other rights among the
holders of pass through certificates issued by separate trusts;
|
|
|
|
any arrangements for the investment or other use of proceeds of
the pass through certificates prior to the purchase of equipment
notes, and any arrangements relating to any delayed aircraft
financing arrangements;
|
|
|
|
a description of any deposit or escrow agreement, any liquidity
or credit facility, surety bond, financial guarantee or other
arrangement providing collateralization, credit support or
liquidity enhancements for any series of pass through
certificates or any class of equipment notes; and
|
|
|
|
a description of any other special terms pertaining to such pass
through certificates, including any modification of the terms
set forth herein.
|
If any pass through certificates relate to equipment notes that
are denominated in one or more foreign or composite currencies
or currency units, any restrictions, special United States
federal income tax considerations and other special information
with respect to such pass through certificates and such foreign
or composite currency or currency units will be set forth in the
applicable prospectus supplement.
If any pass through certificates relate to equipment notes that
are sold at a substantial discount below the principal amount of
such equipment notes, special United States federal income tax
considerations and other special information with respect to
such pass through certificates will be set forth in the
applicable prospectus supplement.
Unless we state otherwise in an applicable prospectus
supplement, the basic agreement does not and the indentures will
not contain any financial covenants or other provisions that
protect certificateholders in the event we issue a large amount
of debt or are acquired by another entity (including in a highly
leveraged transaction). However, the certificateholders of each
series will have the benefit of a lien on the specific aircraft
or, to the extent set forth in the applicable trust supplement,
other property securing the related equipment notes held in the
related trust.
Subject to applicable law, American or any of its affiliates may
at any time purchase or repurchase pass through certificates of
any series in any manner and at any price. To the extent
described in a prospectus supplement, American will have the
right to surrender pass through certificates issued by a trust
to the trustee for such trust. In such event, the trustee will
transfer to American an equal principal amount of equipment
notes under the related indentures designated by American and
will cancel the surrendered pass through certificates.
Delayed
Purchase of Equipment Notes
In the event that, on the issuance date of any pass through
certificates, all of the proceeds from the sale of such pass
through certificates are not used to purchase the equipment
notes contemplated to be held in the related trust,
10
such equipment notes may be purchased by the trustee at any time
on or prior to the date specified in the applicable prospectus
supplement. In such event, the proceeds from the sale of such
pass through certificates not used to purchase equipment notes
will be held under an arrangement described in the applicable
prospectus supplement. Such an arrangement may include, without
limitation, (1) the investment of such proceeds by the
trustee in specified permitted investments; (2) the deposit
of such proceeds in a deposit or escrow account held by a
separate depositary or escrow agent; (3) the purchase by
the trustee of debt instruments issued on an interim basis by
American; or (4) the purchase of leased aircraft notes or
owned aircraft notes issued prior to the purchase of leased
aircraft or the delivery of owned aircraft, as the case may be.
Any such debt instrument may be secured by a collateral account
or other security or property described in the applicable
prospectus supplement. The arrangements with respect to the
payment of interest on funds so held will be described in the
applicable prospectus supplement. If any such proceeds are not
subsequently utilized to purchase equipment notes by the
relevant date specified in the applicable prospectus supplement,
including by reason of a casualty to one or more aircraft, such
proceeds will be returned to the holders of such pass through
certificates.
DESCRIPTION
OF THE EQUIPMENT NOTES
General
The equipment notes will be owned aircraft notes or leased
aircraft notes or, to the extent described in Use of
Proceeds above, equipment notes secured by certain other
equipment or other property. Such other equipment notes, and the
property securing them, will be subject to the considerations,
terms, conditions, and other provisions described in the
applicable prospectus supplement, which considerations, terms,
conditions and provisions will be, except as set forth in the
applicable prospectus supplement, generally analogous to those
described in this prospectus with respect to the equipment notes
and the owned or leased aircraft securing them.
Owned aircraft notes and leased aircraft notes will be issued
under indentures between (a) in the case of owned aircraft
notes, the related loan trustee and American or (b) in the
case of leased aircraft notes, the related loan trustee and the
owner trustee of a trust for the benefit of the owner
participant who is the beneficial owner of such leased aircraft.
Americans obligations under each indenture relating to an
owned aircraft and under the related owned aircraft notes will
be direct obligations of American. All of the owned aircraft
notes issued under the same indenture will relate to, and will
be secured by, one or more specific owned aircraft and, unless
otherwise specified in the applicable prospectus supplement,
will not be secured by any other aircraft.
The leased aircraft notes will be nonrecourse obligations of the
owner trustee. All of the leased aircraft notes issued under the
same indenture will relate to and will be secured by one or more
specific leased aircraft and, unless otherwise specified in the
applicable prospectus supplement, will not be secured by any
other aircraft. In each case, the owner trustee will lease the
related leased aircraft to American pursuant to a separate lease
between such owner trustee and American.
Equipment notes may be issued pursuant to delayed aircraft
financing arrangements, such as the following:
|
|
|
|
|
The owner trustee may issue leased aircraft notes prior to the
purchase of the related leased aircraft by such owner trustee or
the commencement of the related leases.
|
|
|
|
American may issue owned aircraft notes prior to the expected
delivery date of the related owned aircraft.
|
The applicable prospectus supplement will describe any such
delayed aircraft financing arrangements, including any
arrangements for the collateralization of any such leased
aircraft notes or owned aircraft notes with cash, permitted
investments or other property, and any depositary or escrow
arrangement pursuant to which the proceeds from the sale of such
leased aircraft notes or owned aircraft notes will be deposited
with a third party depositary or escrow agent.
If the anticipated aircraft financing transactions have not been
completed by the relevant date specified in the applicable
prospectus supplement, including by reason of a casualty to one
or more aircraft, such leased aircraft notes or owned aircraft
notes will be prepaid at the price specified in such prospectus
supplement. Alternatively, if the lease related to any such
leased aircraft notes has not commenced by such relevant date,
if so specified in the
11
applicable prospectus supplement, American at its option may
convert the proposed leveraged lease financing into a type of
financing available for owned aircraft and such leased aircraft
notes (with certain modifications) will become owned aircraft
notes.
Upon the commencement of the lease for any leased aircraft,
American will be obligated to make or cause to be made rental
payments under such lease that will be sufficient to pay the
principal of and accrued interest on the related leased aircraft
notes when due, subject to some limited exceptions. The leased
aircraft notes will not be direct obligations of, or guaranteed
by, American. Americans rental obligations under each
lease, however, will be general obligations of American.
If specified in a prospectus supplement, American will have the
right (a) to arrange a sale and leaseback of one or more
owned aircraft referred to in such prospectus supplement and the
assumption, on a non-recourse basis, of the related owned
aircraft notes by an owner trustee or (b) to substitute
other aircraft or other equipment or property, cash or
U.S. government securities or a combination thereof in
place of the owned aircraft securing the related owned aircraft
notes. The terms and conditions of any such sale and leaseback
or substitution will be described in the applicable prospectus
supplement.
The applicable prospectus supplement will describe any special
financing or refinancing arrangements with respect to any
aircraft, including whether a separate trust or other entity
will issue notes secured by leased aircraft notes.
Additional
Notes
Under certain circumstances and conditions as described in the
applicable prospectus supplement, American may issue and sell,
in the case of an owned aircraft, or cause the owner trustee to
issue and sell, in the case of a leased aircraft, additional
equipment notes relating to such aircraft, including for the
purpose of financing certain modifications, alterations,
additions, improvements or replacement parts to or for such
aircraft.
CREDIT
ENHANCEMENTS
Ranking;
Cross-Subordination
Some of the equipment notes related to a specific aircraft may
be subordinated and junior in right of payment to other
equipment notes or other debt related to the same or certain
related aircraft. In such event, the applicable prospectus
supplement will describe the terms of such subordination,
including the priority of distributions among such classes of
equipment notes, the ability of each such class of equipment
notes to exercise remedies with respect to the relevant aircraft
(and, if such aircraft are leased aircraft, the leases) and
certain other intercreditor terms and provisions.
The equipment notes issued under an indenture may be held in
more than one trust, and a trust may hold equipment notes issued
under more than one related indenture. Unless otherwise
described in a prospectus supplement, however, only equipment
notes having the same priority of payment may be held in the
same trust. A trust that holds equipment notes that are junior
in payment priority to the equipment notes held in another
related trust formed as part of the same offering of pass
through certificates as a practical matter will be subordinated
to such latter trust. In addition, the trustees on behalf of one
or more trusts may enter into an intercreditor or subordination
agreement that establishes priorities among series of pass
through certificates or provides that distributions on the pass
through certificates will be made to the certificateholders of a
certain trust or trusts before they are made to the
certificateholders of one or more other trusts. For example,
such an agreement may provide that payments made to a trust on
account of a subordinate class of equipment notes issued under
one indenture may be subordinated to the prior payment of all
amounts owing to certificateholders of a trust that holds senior
equipment notes issued under that indenture or any related
indentures.
The applicable prospectus supplement will describe any such
intercreditor or subordination agreement or arrangements and the
relevant cross-subordination provisions. Such description will
specify the percentage of certificateholders under any trust
that is permitted to (1) grant waivers of defaults under
any related indenture, (2) consent to the amendment or
modification of any related indenture or (3) direct the
exercise of remedies under any related indenture. Payments made
on account of the pass through certificates of a particular
series also may be subordinated to the rights of the provider of
any credit support agreement described below.
12
Credit
Support Agreements
The applicable prospectus supplement may provide that a
credit support agreement will support, insure
or guarantee one or more payments of principal, premium, if any,
or interest on the equipment notes of one or more series, or one
or more distributions in respect of the pass through
certificates of one or more series. A credit support agreement
may include a letter of credit, a bank guarantee, a revolving
credit agreement, an insurance policy, surety bond or financial
guarantee, a liquidity facility or any other type of agreement
or arrangement for the provision of insurance, a guarantee or
other credit enhancement or liquidity support. In addition, if
any equipment notes bear interest at a floating rate, there may
be a cap or swap agreement or other arrangement in case the
interest rate becomes higher than is covered by the credit
support agreement. The institution or institutions providing any
credit support agreement will be identified in the applicable
prospectus supplement. Unless otherwise provided in the
applicable prospectus supplement, the provider of any credit
support agreement will have a senior claim on the assets
securing the affected equipment notes and on the trust property
of the affected trusts.
Guarantee
of AMR
Our parent, AMR, will provide a full and unconditional guarantee
with respect to our payment obligations under any series of
leases and equipment notes described in the applicable
prospectus supplement, if the related series of pass through
certificates are non-convertible securities offered for cash by
us or on our behalf and do not satisfy the definition of
investment grade securities contained in General
Instruction I.B.2 of
Form S-3
(i.e., securities that are, at the time of sale, rated by
at least one nationally recognized statistical rating
organization in one of its generic rating categories which
signifies investment grade). We will describe the terms of such
guarantee in the applicable prospectus supplement. Such
guarantee will be enforceable without any need first to enforce
any such related leases or equipment notes against American, and
will be an unsecured obligation of AMR.
In addition, AMR may provide a full and unconditional guarantee
with respect to our payment obligations under any other series
of leases and equipment notes described in the applicable
prospectus supplement. If AMR guarantees such obligations, we
will describe the terms of the guarantee in the applicable
prospectus supplement. Unless we tell you otherwise in the
applicable prospectus supplement, such guarantee will be
enforceable without any need first to enforce any such related
leases or equipment notes against American, and will be an
unsecured obligation of AMR.
VALIDITY
OF PASS THROUGH CERTIFICATES
Unless we tell you otherwise in the applicable prospectus
supplement, the validity of the pass through certificates will
be passed upon for American by Debevoise & Plimpton
LLP, 919 Third Avenue, New York, New York 10022 and for any
agents, underwriters or dealers by Shearman & Sterling
LLP, 599 Lexington Avenue, New York, New York 10022. Unless we
tell you otherwise in the applicable prospectus supplement,
Debevoise & Plimpton LLP and Shearman &
Sterling LLP will rely on the opinions of counsel for the
trustee as to certain matters relating to the authorization,
execution and delivery of such pass through certificates by such
trustee and on the opinion of the General Counsel of American
and of AMR as to certain matters relating to the authorization,
execution and delivery of the basic agreement by American and of
any guarantee by AMR. Shearman & Sterling LLP from
time to time represents American and AMR with respect to certain
matters.
EXPERTS
The consolidated financial statements of American appearing in
Americans Annual Report
(Form 10-K)
for the year ended December 31, 2008 (including schedule
appearing therein) and the consolidated financial statements of
AMR appearing in AMRs Current Report
(Form 8-K)
dated April 21, 2009 for the year ended December 31,
2008 (including schedule appearing therein) 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. Such consolidated
financial statements are incorporated herein by reference in
reliance upon such reports given on the authority of such firm
as experts in accounting and auditing.
13