| Securities: | Class A Pass Through Certificates, Series 2012-1 ("Class A Certificates") | Class B Pass Through Certificates, Series 2012-1 ("Class B Certificates") | ||
| Amount: | $753,035,000 | $139,103,000 | ||
| CUSIP: | 210795 PZ7 | 210795 QA1 | ||
| ISIN: | US210795PZ71 | US210795QA12 | ||
| Coupon: | 4.150% | 6.250% | ||
| Make-Whole Spread over Treasuries: | 0.400% | 0.500% | ||
| Available Amount under Liquidity Facility at April 11, 2013: | $46,876,429 | $13,040,907 | ||
| Initial Maximum Commitment Amount Under Liquidity Facility: | $48,525,785 | $13,499,753 | ||
| Public Offering Price: | 100% | 100% | ||
| Underwriting: | ||||
| Credit Suisse Securities (USA) LLC | $107,576,429 | $19,871,858 | ||
| Morgan Stanley & Co. LLC | $107,576,429 | $19,871,858 | ||
| Deutsche Bank Securities Inc. | $107,576,429 | $19,871,858 | ||
| Goldman, Sachs & Co. | $107,576,429 | $19,871,858 | ||
| Citigroup Global Markets Inc. | $107,576,428 | $19,871,856 | ||
| J.P. Morgan Securities LLC | $107,576,428 | $19,871,856 | ||
| Jefferies & Company, Inc. | $107,576,428 | $19,871,856 | ||
| Concession to Selling Group Members: | 0.500% | 0.500% | ||
| Discount to Broker/Dealers: | 0.250% | 0.250% | ||
| Underwriting Commission: | $11,151,725 | |||
| Continental’s Transaction Expenses: | $3,400,000 | |||
| Underwriting Agreement: | Dated March 8, 2012 | |||
| Settlement: | March 22, 2012 (T+10) closing date, the 10th business day following the date hereof | |||
| Preliminary Prospectus Supplement: | Continental has prepared a Preliminary Prospectus Supplement, dated March 8, 2012, which includes additional information regarding the Class A Certificates and the Class B Certificates | |||
