Aircraft CollateralSummary Maintenance-Adjusted Base Values FedEx will use the following 19 Aircraft as Collateral: • • FedEx obtained appraised values for the aircraft from AISI, Avitas, and mba. Aggregate LMM appraised value is approximately $1.8Bn(1) LMM(1) of the appraisals indicate a collateral cushion of 44.9% on the Certificates(2), which will increase over time as the Certificates amortizes 1 Boeing 767-300F Widebody N126FE 42718 CF6-80C2-BF6 408,000 Sep-15 4.9 65,940,000 54,100,110 59,630,000 59,630,000 2 Boeing 767-300F Widebody N130FE 42720 CF6-80C2-BF6 408,000 Feb-16 4.5 68,060,000 56,896,434 61,130,000 61,130,000 3 Boeing 767-300F Widebody N135FE 42722 CF6-80C2-BF6 408,000 Jun-16 4.2 70,270,000 60,551,959 62,390,000 62,390,000 4 Boeing 767-300F Widebody N138FE 42723 CF6-80C2-BF6 408,000 Jul-16 4.0 69,090,000 60,731,529 62,700,000 62,700,000 5 Boeing 767-300F Widebody N144FE 42726 CF6-80C2-BF6 408,000 Feb-17 3.5 70,910,000 56,930,433 64,920,000 64,253,478 6 Boeing 767-300F Widebody N151FE 43630 CF6-80C2-BF6 408,000 Oct-17 2.8 72,060,000 61,014,180 67,600,000 66,891,393 7 Boeing 767-300F Widebody N153FE 63095 CF6-80C2-BF6 408,000 Dec-17 2.7 72,040,000 61,014,180 68,270,000 67,108,060 8 Boeing 767-300F Widebody N155FE 43631 CF6-80C2-BF6 408,000 Feb-18 2.5 72,910,000 62,138,909 68,940,000 67,996,303 9 Boeing 767-300F Widebody N168FE 63100 CF6-80C2-BF6 408,000 Nov-18 1.8 73,700,000 66,608,262 72,130,000 70,812,754 10 Boeing 767-300F Widebody N172FE 63103 CF6-80C2-BF6 408,000 Jan-19 1.6 74,750,000 67,982,333 72,830,000 71,854,111 11 Boeing 767-300F Widebody N180FE 63111 CF6-80C2-BF6 408,000 Nov-19 0.8 75,980,000 72,861,182 76,610,000 75,150,394 12 Boeing 767-300F Widebody N183FE 63114 CF6-80C2-BF6 408,000 Feb-20 0.5 77,968,375 74,485,871 77,500,000 76,651,415 13 Boeing 767-300F Widebody N184FE 63115 CF6-80C2-BF6 408,000 Mar-20 0.4 78,479,068 74,485,871 77,650,000 76,871,646 14 Boeing 777F Widebody N869FD 40675 GE90-115B 766,000 Sep-15 4.9 138,410,000 127,198,753 128,070,000 128,070,000 15 Boeing 777F Widebody N897FD 42705 GE90-115B 766,000 Nov-17 2.7 138,940,000 139,437,146 145,340,000 139,437,146 16 Boeing 777F Widebody N877FD 40683 GE90-115B 766,000 Mar-18 2.4 144,800,000 141,684,262 148,200,000 144,800,000 17 Boeing 777F Widebody N891FD 41440 GE90-115B 766,000 Jun-18 2.2 146,380,000 143,849,991 150,410,000 146,380,000 18 Boeing 777F Widebody N876FD 40682 GE90-115B 766,000 Jun-19 1.1 153,310,000 153,125,581 159,460,000 153,310,000 19 Boeing 777F Widebody N845FD 66255 GE90-115B 766,000 Jun-20 0.2 161,682,547 163,992,739 169,300,000 163,992,739 Notes: (1) Lesser of the mean and median of the maintenance adjusted base values (“LMM”) as provided by Aircraft Information Services, Inc. (“AISI”) as of July 1, 2020, Avitas, Inc. (“Avitas”) as of June 26, 2020 and mba Aviation (“mba”) as of June 30, 2020 (2) Minimum collateral cushion is calculated as of February 15, 2021, the first Regular Distribution Date, using the Maximum LTV set forth under “Loan to Aircraft Value Ratios” in the summary of the Preliminary Prospectus Supplement 9 TOTAL / WA 2.3 $1,825,679,990 $1,699,089,726 $1,793,080,000 $1,759,429,440 Aircraft Aircraft Narrow / Registration Serial Engine MTOW Delivery Age No. Type Widebody Number Number Type (lbs) Date (yrs.) Base Value ($) AISI Avitas mba LMM (1)
![GRAPHIC](https://capedge.com/proxy/FWP/0001104659-20-088330/g256446bei009.gif)