Exhibit A
AIRPLANES Group
Report to Certificateholders
All numbers in US$ unlessotherwise stated
| Payment Date: 15 December 2004. | ||||||
| Calculation Date: 9 December 2004. | ||||||
| (i) | ACCOUNT ACTIVITY SUMMARY (Between Calculation Dates) | |||||
| Prior Balance | Deposits | Withdrawals | Balance on Calculation Date | |||
| 8-Nov-04 | 9-Dec-04 | |||||
| Lessee Funded Account | 0.00 | 0.00 | (0.00) | 0.00 | ||
| Expense Account (note ii) | 7,308,186.67 | 4,703,244.14 | (4,878,572.23) | 7,132,858.58 | ||
| Collection Account (note iii) | 82,549,705.18 | 21,130,078.00 | (22,549,705.18) | 81,130,078.00 | ||
| - Miscellaneous Reserve | - | - | ||||
| - Maintenance Reserve | 60,000,000.00 | 60,000,000.00 | ||||
| - Security Deposit | - | - | ||||
| - Other Collections (net of interim withdrawals) | 22,549,705.18 | 21,130,078.00 | ||||
| Total | 89,857,891.85 | 25,833,322.14 | (27,428,277.41) | 88,262,936.58 | ||
| (ii) | ANALYSIS OF EXPENSE ACCOUNT ACTIVITY | |||||
| Balance on preceding Calculation Date (November 8, 2004) | 7,308,186.67 | |||||
| Transfer from Collection Account (previous Payment Date) | 4,691,813.33 | |||||
| Transfer from Collection Account (interim deposit) | 0.00 | |||||
| Interest Earned during period | 11,430.81 | |||||
| Payments during period between prior Calculation Date and the relevant Calculation Date: | ||||||
| - Payments on previous Payment Date | (2,667,947.61) | |||||
| - Other payments | (2,210,624.62) | |||||
| Balance on relevant Calculation Date (December 9, 2004) | 7,132,858.58 | |||||
| (iii) | ANALYSIS OF COLLECTION ACCOUNT ACTIVITY | |||||
| Balance on preceding Calculation Date (November 8, 2004) | 82,549,705.18 | |||||
| Collections during period | 21,130,078.00 | |||||
| Swap receipts (previous Payment Date) | 0.00 | |||||
| Transfer to Expense Account(previous Payment Date) | (4,691,813.33) | |||||
| Transfer to Expense Account(interim withdrawal) | 0.00 | |||||
| Net transfer to Lessee Funded Accounts | 0.00 | |||||
| Aggregate Certificate Payments (previous Payment Date) | (15,558,107.37) | |||||
| Swap payments (previous Payment Date) | (2,299,784.48) | |||||
| Balance on relevant Calculation Date (December 9, 2004) | 81,130,078.00 | |||||
Page 1 of 5
(iii) ANALYSIS OFCOLLECTIONACCOUNTACTIVITY(Cont'd)
| ANALYSIS OF CURRENT PAYMENT DATE DISTRIBUTIONS | ||||||
| Priority of Payments | ||||||
| (i) | Required Expense Amount | 10,000,000.00 | Note 1: | |||
| (ii) | a) Class A Interest | 3,016,230.82 | The class A minimum principal amount arrears | |||
| b) Swap Payments | 2,029,020.83 | are $123,953,359.45 following the payment of | ||||
| (iii) | First Collection Account Top-up | 60,000,000.00 | $13,217,684.93 on December 15, 2004. | |||
| (iv) | Minimum Hedge Payment | 0.00 | ||||
| (v) | Class A Minimum Principal (Note 1) | 13,217,684.93 | ||||
| (vi) | Class B Interest | 0.00 | ||||
| (vii) | Class B Minimum Principal | 0.00 | ||||
| (viii) | Class C Interest | 0.00 | ||||
| (ix) | Class D Interest | 0.00 | ||||
| (x) | Second Collection Account Top-up | 0.00 | ||||
| (xi) | Class A Principal Adjustment Amount | 0.00 | ||||
| (xii) | Class C Scheduled Principal | 0.00 | ||||
| (xiii) | Class D Scheduled Principal | 0.00 | ||||
| (xiv) | Modification Payments | 0.00 | ||||
| (xv) | Soft Bullet Note Step-up Interest | 0.00 | ||||
| (xvi) | Class E Minimum Interest | 0.00 | ||||
| (xvii) | Supplemental Hedge Payment | 0.00 | ||||
| (xviii) | Class B Supplemental Principal | 0.00 | ||||
| (xix) | Class A Supplemental Principal | 0.00 | ||||
| (xx) | Class D Outstanding Principal | 0.00 | ||||
| (xxi) | Class C Outstanding Principal | 0.00 | ||||
| (xxii) | Class E Supplemental Interest | 0.00 | ||||
| (xxiii) | Class B Outstanding Principal | 0.00 | ||||
| (xxiv) | Class A Outstanding Principal | 0.00 | ||||
| (xxv) | Class E Accrued Unpaid Interest | 0.00 | ||||
| (xxvi) | Class E Outstanding Principal | 0.00 | ||||
| (xxvii) | Charitable Trust | 0.00 | ||||
| Total Payments with respect to Payment Date | 88,262,936.58 | |||||
| Less Collection Account Top-Ups ((iii) and (x) above) | (60,000,000.00) | |||||
| 28,262,936.58 | ||||||
Page 2 of 5
| (iv) | PAYMENT ON THE CERTIFICATES | ||||||
| (a) | FLOATING RATE CERTIFICATES | A-8 | A-9 | Class B | Note 2: | ||
| Applicable LIBOR | 2.09000% | 2.09000% | 2.09000% | Step-up interest on Airplanes Group's subclass A-8 notes is payable at point (xv) in the Priority of Payments. To the extent that step-up interest is not paid, it will accrue in accordance with the terms of the subclass A-8 notes. Available cashflows were not sufficient to allow payment of step-up interest on any payment day to date. Total step-up interest accrued and unpaid on Airplanes Group's subclass A-8 notes at December 15, 2004 was $6,188,395.38. Interest on unpaid step-up interest (also payable at point (xv) in the Priority of Payments) accrued and unpaid at December 15, 2004 was $120,835.26. | |||
| Applicable Margin | 0.37500% | 0.55000% | 0.75000% | ||||
| Applicable Interest Rate | 2.46500% | 2.64000% | 2.84000% | ||||
| Interest Amount Payable | |||||||
| - Charge in current period on outstanding principal balance | 1,366,230.82 | 1,650,000.00 | 536,866.26 | ||||
| - Charge in current period on interest arrears | N/A | N/A | 11,249.79 | ||||
| - Accrued & unpaid interest from prior periods | N/A | N/A | 4,753,432.18 | ||||
| 1,366,230.82 | 1,650,000.00 | 5,301,548.23 | |||||
| Interest Amount Payment | 1,366,230.82 | 1,650,000.00 | 0.00 | ||||
| Step Up Interest Amount Payable (Note 2) | 291,993.52 | N/A | N/A | ||||
| Opening Principal Balance | 665,102,222.71 | 750,000,000.00 | 226,844,897.35 | ||||
| Minimum Principal Payment Amount | 13,217,684.93 | 0.00 | 0.00 | ||||
| Adjusted Principal Payment Amount | 0.00 | 0.00 | 0.00 | ||||
| Supplemental Principal Payment Amount | 0.00 | 0.00 | 0.00 | ||||
| Total Principal Distribution Amount | 13,217,684.93 | 0.00 | 0.00 | ||||
| Redemption Amount | |||||||
| - amount allocable to principal | 0.00 | 0.00 | 0.00 | ||||
| - premium allocable to premium | 0.00 | 0.00 | 0.00 | ||||
| Outstanding Principal Balance (December 15, 2004) | 651,884,537.78 | 750,000,000.00 | 226,844,897.35 | ||||
Page 3 of 5
AIRPLANES Group
Report to Certificateholders
All numbers in US$ unlessotherwise stated
| (iv) | PAYMENT ON THE CERTIFICATES | ||||
| (b) | FIXED RATE CERTIFICATES | Class C | Class D | ||
| Applicable Interest Rate | 8.1500% | 10.8750% | |||
| Interest Amount Payable | |||||
| - Charge in current period on outstanding principal balance | 2,375,979.69 | 3,580,412.50 | |||
| - Charge in current period on interest arrears | 201,041.98 | 409,375.92 | |||
| - Accrued & unpaid interest from prior periods | 29,601,272.82 | 45,172,514.85 | |||
| 32,178,294.49 | 49,162,303.27 | ||||
| Interest Amount Payment | 0.00 | 0.00 | |||
| Opening Principal Balance | 349,837,500.00 | 395,080,000.00 | |||
| Scheduled Principal Payment Amount | 0.00 | 0.00 | |||
| Redemption Amount | 0.00 | 0.00 | |||
| - amount allocable to principal | 0.00 | 0.00 | |||
| - amount allocable to premium | 0.00 | 0.00 | |||
| Actual Pool Factor | 0.9329000 | 0.9877000 | |||
| Outstanding Principal Balance (December 15, 2004) | 349,837,500.00 | 395,080,000.00 | |||
| Table of rescheduled Pool Factors | n/a | n/a | |||
| in the event of a partial redemption | |||||
Page 4 of 5
| (v) | FLOATING RATE CERTIFICATE INFORMATION FOR NEXT INTEREST ACCRUAL PERIOD (Aggregate Amounts) | ||||
| A-8 | A-9 | Class B | |||
| Applicable LIBOR | 2.40250% | 2.40250% | 2.40250% | ||
| Applicable Margin | 0.37500% | 0.55000% | 0.75000% | ||
| Applicable Interest Rate | 2.77750% | 2.95250% | 3.15250% | ||
| (vi) | CURRENT PERIOD PAYMENTS Per $100,000 Initial Outstanding Principal Balance of Certificates) | ||||
| (a) | FLOATING RATE CERTIFICATES | ||||
| A-8 | A-9 | Class B | |||
| Opening Principal Amount | 6,651.02 | 7,500.00 | 2,268.45 | ||
| Total Principal Payments | (132.18) | 0.00 | 0.00 | ||
| Closing Outstanding Principal Balance | 6,518.85 | 7,500.00 | 2,268.45 | ||
| Total Interest Payment | 13.66 | 16.50 | 0.00 | ||
| Total Premium | 0.00 | 0.00 | 0.00 | ||
| (b) | FIXED RATE CERTIFICATES | ||||
| Class C | Class D | ||||
| Opening Principal Amount | 3,498.38 | 3,950.80 | |||
| Total Principal Payments | 0.00 | 0.00 | |||
| Outstanding Principal Balance | 3,498.38 | 3,950.80 | |||
| Total Interest Payment | 0.00 | 0.00 | |||
| Total Premium | 0.00 | 0.00 | |||
Page 5 of 5
