5 Notes: (1) Only 21 aircraft will be financed from the proceeds of this offering; 4 new B787-8 aircraft and 14 new B737-900ER aircraft will be selected from a list of 24 aircraft scheduled for delivery in 2012. Value assumes that the first 18 new aircraft in chronological order of delivery are selected by Continental for the transaction. (2) Some new B737-900ER aircraft may be delivered prior to closing. (3) The three aircraft delivered in 2009 are subject to existing security interests that are scheduled to be discharged prior to April 30, 2012 and available for financing under this offering thereafter. (4) The lesser of the average and median values as appraised by AISI, BK Associates, and Morten, Beyer & Agnew (Base Value in the case of New Aircraft and Maintenance Adjusted Base Value in the case of the aircraft delivered in 2009). Aircraft Aircraft Manufacturer's Delivery Appraised Number Type Serial Number Month Value (4) New Deliveries (2) 1 B787-8 34824 Sep-2012 $127,394,870 2 B787-8 34829 Oct-2012 127,697,813 3 B787-8 34821 Nov-2012 127,833,719 4 B787-8 34823 Nov-2012 127,833,719 5 B737-900ER 31650 Feb-2012 52,856,667 6 B737-900ER 31651 Mar-2012 52,913,444 7 B737-900ER 40003 Mar-2012 52,913,444 8 B737-900ER 31646 Apr-2012 53,043,888 9 B737-900ER 40004 Apr-2012 53,043,888 10 B737-900ER 40005 May-2012 53,100,776 11 B737-900ER 41742 May-2012 53,100,776 12 B737-900ER 31640 Jun-2012 53,161,219 13 B737-900ER 41743 Jun-2012 53,161,219 14 B737-900ER 37205 Sep-2012 53,458,994 15 B737-900ER 41744 Sep-2012 53,458,994 16 B737-900ER 37206 Oct-2012 53,656,104 17 B737-900ER 37199 Oct-2012 53,656,104 18 B737-900ER 37200 Nov-2012 53,712,992 2009 Deliveries (3) 19 B737-900ER 32835 Feb-2009 45,060,000 20 B737-900ER 33527 Mar-2009 45,170,000 21 B737-900ER 33529 May-2009 45,623,333 Collateral Appraised Value (4) $1,391,851,963 Collateral Summary (1) |