e424b2
CALCULATION
OF REGISTRATION FEE
|
|
|
|
|
|
|
|
|
|
|
|
|
Title of Each Class of
|
|
|
Amount to be
|
|
|
Proposed Maximum
|
|
|
Proposed Maximum
|
|
|
Amount of
|
Securities to be
Registered
|
|
|
Registered
|
|
|
Offering Price Per
Unit
|
|
|
Aggregate Offering
Price
|
|
|
Registration Fee(1)
|
Pass Through Certificates,
Series 2010-2B
|
|
|
$134,646,000
|
|
|
100%
|
|
|
$134,646,000
|
|
|
$15,632.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The total registration fee of
$15,632.40 is calculated in accordance with Rule 457(r) of
the Securities Act of 1933, as amended.
|
Filed Pursuant to Rule 424(b)(2)
Registration
No. 333-167811
PROSPECTUS SUPPLEMENT
(To Prospectus Dated
June 28, 2010)
$134,646,000
2010-2B
PASS THROUGH TRUST
PASS THROUGH CERTIFICATES,
SERIES 2010-2B
Delta Air Lines, Inc. is creating a pass through trust
that will issue Delta Air Lines, Inc. Class B Pass Through
Certificates,
Series 2010-2.
The Class B Certificates are being offered pursuant to this
prospectus supplement. Subject to the distribution provisions
described herein, the Class B Certificates generally will
rank junior to the Class A Pass Through Certificates,
Series 2010-2.
The Class A Certificates were, and the Class B
Certificates will be, issued by separate trusts. The
Class A Certificates were originally issued on
November 22, 2010 and are not being offered pursuant to
this prospectus supplement.
The Class B Certificates will represent interests in
the assets of the related pass through trust. A portion of the
proceeds from the sale of the Class B Certificates will be
used on the date of issuance of the Class B Certificates,
and the balance of such proceeds 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
Delta 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 B Certificates. Distributions on the
Class B Certificates will be subject to certain
subordination provisions described herein. The Class B
Certificates do not represent interests in, or obligations of,
Delta or any of its affiliates.
The equipment notes expected to be held by the pass
through trust for the Class B Certificates will be issued
for each of (a) two Boeing
737-732
aircraft delivered new in 2009, (b) six Boeing
737-832
aircraft delivered new in 2000, (c) six Boeing
757-251
aircraft delivered new in 1996, (d) one Boeing
757-232
aircraft delivered new in 2001, (e) three Boeing
757-351
aircraft delivered new in 2003, (f) three Boeing
767-332ER
aircraft delivered new in 2000, (g) one Boeing
777-232LR
aircraft delivered new in 2009, (h) one Airbus A320-211
aircraft delivered new in 2003, (i) one Airbus A330-223
aircraft delivered new in 2004, (j) one Airbus A330-323
aircraft delivered new in 2005, and (k) three McDonnell
Douglas MD-90-30 aircraft delivered new from 1996 to 1997. The
equipment notes held, or expected to be held, by the pass
through trust for the Class A Certificates also have been,
or will be, issued for each such aircraft. The equipment notes
issued for each aircraft will be secured by a security interest
in such aircraft. With respect to the Class B Certificates,
interest on the issued and outstanding equipment notes will be
payable semiannually on May 23 and November 23, commencing
on May 23, 2011, and the entire principal on such equipment
notes is scheduled for payment on November 23, 2015.
Natixis S.A., acting via its New York Branch, will provide
a liquidity facility for the Class B Certificates in an
amount sufficient to make three semiannual interest
distributions on the outstanding balance of the Class B
Certificates. Natixis S.A., acting via its New York Branch, also
provides a separate liquidity facility for the Class A
Certificates.
The Class B Certificates will be subject to transfer
restrictions. They may be sold only to qualified institutional
buyers, as defined in Rule 144A under the Securities Act of
1933, as amended, for so long as they are outstanding.
The Class B Certificates will not be listed on any
national securities exchange.
Investing in the
Class B Certificates involves risks. See Risk
Factors beginning on
page S-23.
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 B
|
|
$134,646,000
|
|
6.75%
|
|
November 23, 2015
|
|
100%
|
(1) Plus accrued interest, if
any, from the date of issuance.
The underwriters will purchase all of the Class B
Certificates if any are purchased. The aggregate proceeds from
the sale of the Class B Certificates will be $134,646,000.
Delta will pay the underwriters a commission of $1,514,768.
Delivery of the Class B Certificates in book-entry form
will be made on or about February 14, 2011 against payment
in immediately available funds.
Joint Bookrunners
|
|
|
MORGAN
STANLEY |
Deutsche
Bank Securities |
Goldman, Sachs & Co. |
The date of this prospectus supplement is February 7, 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, 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
|
|
|
|
iii
|
|
|
iii
|
|
|
iv
|
|
|
v
|
|
|
v
|
|
|
S-1
|
|
|
S-1
|
|
|
S-3
|
|
|
S-5
|
|
|
S-7
|
|
|
S-9
|
|
|
S-18
|
|
|
S-20
|
|
|
S-23
|
|
|
S-23
|
|
|
S-28
|
|
|
S-30
|
|
|
S-35
|
|
|
S-36
|
|
|
S-37
|
|
|
S-38
|
|
|
S-38
|
|
|
S-40
|
|
|
S-43
|
|
|
S-43
|
|
|
S-44
|
|
|
S-45
|
|
|
S-47
|
|
|
S-48
|
|
|
S-48
|
|
|
S-49
|
|
|
S-53
|
|
|
S-54
|
|
|
S-55
|
|
|
S-55
|
|
|
S-58
|
|
|
S-60
|
|
|
S-60
|
|
|
S-60
|
|
|
S-61
|
|
|
S-62
|
|
|
S-62
|
|
|
S-63
|
i
|
|
|
|
|
Page
|
|
|
|
S-64
|
|
|
S-64
|
|
|
S-65
|
|
|
S-66
|
|
|
S-66
|
|
|
S-67
|
|
|
S-67
|
|
|
S-67
|
|
|
S-68
|
|
|
S-70
|
|
|
S-72
|
|
|
S-72
|
|
|
S-73
|
|
|
S-73
|
|
|
S-76
|
|
|
S-76
|
|
|
S-79
|
|
|
S-80
|
|
|
S-80
|
|
|
S-80
|
|
|
S-82
|
|
|
S-82
|
|
|
S-83
|
|
|
S-84
|
|
|
S-85
|
|
|
S-85
|
|
|
S-86
|
|
|
S-87
|
|
|
S-88
|
|
|
S-89
|
|
|
S-89
|
|
|
S-90
|
|
|
S-90
|
|
|
S-91
|
|
|
S-92
|
|
|
S-93
|
|
|
S-94
|
|
|
S-100
|
|
|
S-101
|
|
|
S-101
|
|
|
S-102
|
|
|
S-103
|
|
|
S-104
|
|
|
S-106
|
|
|
S-107
|
|
|
S-107
|
|
|
S-107
|
|
|
S-108
|
|
|
S-108
|
|
|
S-109
|
|
|
S-110
|
|
|
S-113
|
|
|
S-113
|
|
|
Appendix I
|
|
|
Appendix II
|
|
|
Appendix III
|
|
|
Appendix IV
|
|
|
Appendix V
|
|
|
Appendix VI
|
ii
Prospectus
|
|
|
|
|
|
|
Page
|
|
About This Prospectus
|
|
|
2
|
|
Forward-Looking Statements
|
|
|
2
|
|
Where You Can Find More Information
|
|
|
2
|
|
The Company
|
|
|
4
|
|
Ratio of Earnings to Fixed Charges
|
|
|
4
|
|
Use of Proceeds
|
|
|
5
|
|
Description of the Pass Through Certificates
|
|
|
5
|
|
Validity of Pass Through Certificates
|
|
|
6
|
|
Experts
|
|
|
6
|
|
PRESENTATION
OF INFORMATION
These offering materials consist of two documents: (a) this
prospectus supplement, which describes the terms of the
Class B Certificates that we are currently offering, 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 B Certificates that we are
currently offering. 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 Delta,
the Company, we, us and
our refer to Delta Air Lines, Inc. and our
wholly-owned subsidiaries. With respect to information as of
dates prior to October 30, 2008, these references do not
include our wholly-owned subsidiary, Northwest Airlines, LLC,
formerly known as Northwest Airlines Corporation
(Northwest), or the companies that were
subsidiaries of Northwest at that time.
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.
FORWARD-LOOKING
STATEMENTS
Statements in this prospectus supplement, the accompanying
prospectus, any related company free writing prospectus and the
documents incorporated by reference herein and therein (or
otherwise made by us or on our behalf) that are not historical
facts, including statements regarding our estimates,
expectations, beliefs, intentions, projections or strategies for
the future may be forward-looking statements as
defined in the Private Securities Litigation Reform Act of 1995.
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, believes,
plans, anticipates, and similar
expressions are intended to identify forward-looking statements.
All forward-looking statements involve a number of risks and
uncertainties that could cause actual results to differ
materially from the estimates, expectations, beliefs,
intentions, projections and strategies reflected in or suggested
by the forward-looking statements. These risks and uncertainties
include, but are not limited to the risk factors discussed below
under the heading Risk Factors. All forward-looking
statements speak only as of the date made, and we undertake no
obligation to publicly update or revise any forward-looking
statements to reflect events or circumstances that may arise
after the date of this prospectus supplement.
iii
WHERE YOU
CAN FIND MORE INFORMATION
We file annual, quarterly and current reports, proxy statements
and other information with the Securities and Exchange
Commission (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.
Please call the SEC at
1-800-SEC-0330
for further information on the public reference room. Our SEC
filings are also available to the public from the SECs
website at
http://www.sec.gov
and at our website at
http://www.delta.com.
The contents of our website are not incorporated into this
prospectus supplement.
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 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 supplement, even though it is not repeated in
this prospectus supplement; and
|
|
|
|
information that we file later with the SEC will automatically
update and supersede this prospectus supplement.
|
The following documents listed below that we have previously
filed with the SEC (Commission File Number
001-05424)
are incorporated by reference (other than reports or portions
thereof furnished under Items 2.02 or 7.01 of
Form 8-K):
|
|
|
|
|
Annual Report on
Form 10-K
for the fiscal year ended December 31, 2009;
|
|
|
|
Quarterly Reports on
Form 10-Q
for the quarterly periods ended March 31, 2010,
June 30, 2010 and September 30, 2010; and
|
|
|
|
Current Reports on
Form 8-K
filed on February 9, 2010, June 11, 2010, July 1,
2010, July 2, 2010, August 25, 2010,
September 13, 2010, October 5, 2010, November 22,
2010 and December 15, 2010.
|
All documents filed by us under Section 13(a), 13(c), 14 or
15(d) of the Securities Exchange Act of 1934, as amended (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 this offering shall also be deemed to be
incorporated by reference in this prospectus supplement.
Any party to whom this prospectus supplement is delivered may
request a copy of these filings (other than any exhibits unless
specifically incorporated by reference into this prospectus), at
no cost, by writing or telephoning Delta at Delta Air Lines,
Inc., Investor Relations, Dept. No. 829,
P.O. Box 20706, Atlanta, GA 30320, telephone no.
(404) 715-2600.
iv
INFORMATION
RELATED TO CLASS A CERTIFICATES
The Class A Certificates were originally issued on
November 22, 2010 and are not being offered pursuant to
this prospectus supplement. All statements relating to such
Class A Certificates are for informational purposes only.
CONCURRENT
OFFERING
Concurrently with this offering, we are offering $100,447,000
aggregate face amount of our Class B Pass Through
Certificates,
Series 2010-1
in an underwritten offering pursuant to a separate prospectus
supplement. The consummation of this offering is not contingent
upon the consummation of the concurrent offering of such pass
through certificates, and the consummation of the concurrent
offering of such pass through certificates is not contingent
upon the consummation of this offering. We cannot assure you
that we will consummate the concurrent offering of such pass
through certificates.
v
PROSPECTUS
SUPPLEMENT SUMMARY
This summary highlights basic information about our company
and this offering. This summary may not contain all of the
information that may be important to you. 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 by Delta 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.
Summary
of Terms of Certificates
|
|
|
|
|
|
|
Class A
|
|
Class B
|
|
|
Certificates(1)
|
|
Certificates
|
|
Aggregate face amount
|
|
$474,072,000
|
|
$134,646,000
|
Interest rate
|
|
4.95%
|
|
6.75%
|
Initial loan to Aircraft value ratio (cumulative)(2)(3)
|
|
54.2%
|
|
70.3%
|
Expected maximum loan to Aircraft value ratio (cumulative)(3)
|
|
54.2%
|
|
70.3%
|
Expected principal distribution window (in years from issuance
date)(4)
|
|
0.5-8.5
|
|
4.8
|
Initial average life (in years from issuance date)(4)
|
|
5.6
|
|
4.8
|
Regular Distribution Dates
|
|
May 23 and November 23
|
|
May 23 and November 23
|
Final expected Regular Distribution Date(5)
|
|
May 23, 2019
|
|
November 23, 2015
|
Final Legal Distribution Date(6)
|
|
November 23, 2020
|
|
May 23, 2017
|
Minimum denomination(7)
|
|
$2,000
|
|
$2,000
|
Section 1110 protection
|
|
Yes
|
|
Yes
|
Liquidity Facility coverage
|
|
3 semiannual interest
payments
|
|
3 semiannual interest
payments
|
|
|
|
(1) |
|
The Class A Certificates were issued on November 22,
2010. The Class A Certificates are not being offered
pursuant to this prospectus supplement. |
|
(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
November 23, 2011 (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 $834,252,870 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) |
|
Measured, in the case of the Class A Certificates, from
November 22, 2010 (the date of issuance of the Class A
Certificates) and, in the case of the Class B Certificates,
from the Class B Issuance Date. |
|
(5) |
|
The Series A Equipment Notes issued with respect to an
Aircraft will mature on the Final Maturity Date for such
Series A Equipment Notes, which will occur, depending on
the Aircraft, on or prior to the final expected Regular
Distribution Date for the Class A Certificates. The
maturity date for all Series B Equipment Notes will be the
same date as the Final Expected Regular Distribution Date for
the Class B Certificates. See Description of the
Equipment Notes Principal and Interest
Payments. |
S-1
|
|
|
(6) |
|
The Final Legal Distribution Date for each of the Class A
Certificates and the 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. |
|
(7) |
|
The Class A Certificates were, and the Class B
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 Trusts hold, or are expected to hold, Equipment Notes issued
for, and secured by, each of:
(i) (a) six Boeing
737-832
aircraft delivered new to Delta in 2000, (b) one Boeing
757-232
aircraft delivered new to Delta in 2001 and (c) three
Boeing
767-332ER
aircraft delivered new to Delta in 2000 (each such aircraft, a
2001-1
Aircraft, and, collectively, the
2001-1
Aircraft), in each case currently subject to liens
under a prior enhanced equipment trust certificate transaction
entered into by Delta in September 2001 (see Use of
Proceeds);
(ii) six Boeing
757-251
aircraft delivered new in 1996 to Northwest Airlines, Inc.
(Northwest Airlines), a company acquired by
Delta in October 2008 and subsequently merged into Delta on
December 31, 2009 with Delta as the surviving entity (each
such aircraft, an Unencumbered Aircraft, and,
collectively, the Unencumbered Aircraft, and,
together with the
2001-1
Aircraft, each a Pre-Funded Aircraft, and,
collectively, the Pre-Funded
Aircraft); and
(iii) (a) two Boeing
737-732
aircraft delivered new to Delta in 2009, (b) one Boeing
777-232LR
delivered new to Delta in 2009, (c) three Boeing
757-351
aircraft delivered new to Northwest Airlines in 2003,
(d) one Airbus A320-211 aircraft delivered new to Northwest
Airlines in 2003, (e) one Airbus A330-223 aircraft
delivered new to Northwest Airlines in 2004, (f) one Airbus
A330-323 aircraft delivered new to Northwest Airlines in 2005
and (g) three McDonnell Douglas MD-90-30 aircraft delivered
new to third parties from McDonnell Douglas from 1996 to 1997
and acquired by Delta in 2009 and 2010 (each such aircraft, a
Funded Aircraft, and, collectively, the
Funded Aircraft).
Each Pre-Funded Aircraft and Funded Aircraft (each such
aircraft, an Aircraft, and, collectively, the
Aircraft) is owned and is being operated by
Delta. See Description of the Aircraft and the
Appraisals for a description of each Aircraft. Set forth
below is certain information about the Equipment Notes held, or
expected to be held, in the Trusts and each of the Aircraft that
secures, or is expected to secure, the Equipment Notes.
Delta has entered into a secured debt financing with respect to
each Funded Aircraft pursuant to an Initial Funded Aircraft
Indenture and issued Series A Equipment Notes relating to
each such Funded Aircraft, which Series A Equipment Notes
are currently held by the Class A Trust. On and subject to
the terms and conditions of certain amendments to the Initial
Funded Aircraft Indentures and other agreements relating to such
financings, Delta will issue Series B Equipment Notes
relating to each Funded Aircraft on the Class B Issuance
Date to be held by the Class B Trust. See Description
of the Equipment Notes General.
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, Delta agrees to enter into a secured
debt financing with respect to: (a) each
2001-1
Aircraft on or prior to October 31, 2011 and (b) each
Unencumbered Aircraft on or prior to April 30, 2011. See
Description of the Aircraft and the Appraisals
Deliveries of Pre-Funded Aircraft.
S-3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial
|
|
|
Initial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal
|
|
|
Principal
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of
|
|
|
Amount of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
|
|
Latest
|
|
|
Registration
|
|
Manufacturers
|
|
|
Month of
|
|
Equipment
|
|
|
Equipment
|
|
|
Appraised
|
|
|
Equipment Note
|
Aircraft Type
|
|
Number
|
|
Serial Number
|
|
|
Delivery
|
|
Notes
|
|
|
Notes
|
|
|
Value(1)
|
|
|
Maturity Date(2)
|
|
Boeing
737-732
|
|
N308DE
|
|
|
29656
|
|
|
September 2009
|
|
$
|
20,563,000
|
|
|
$
|
5,686,000
|
|
|
$
|
36,720,136
|
|
|
November 2018
|
Boeing
737-732
|
|
N310DE
|
|
|
29665
|
|
|
October 2009
|
|
|
20,689,000
|
|
|
|
5,721,000
|
|
|
|
36,945,694
|
|
|
November 2018
|
Boeing
737-832
|
|
N3731T
|
|
|
30775
|
|
|
September 2000
|
|
|
13,567,000
|
|
|
|
3,819,000
|
|
|
|
24,667,342
|
|
|
May 2019
|
Boeing
737-832
|
|
N3732J
|
|
|
30380
|
|
|
October 2000
|
|
|
13,563,000
|
|
|
|
3,818,000
|
|
|
|
24,660,082
|
|
|
May 2019
|
Boeing
737-832
|
|
N3733Z
|
|
|
30539
|
|
|
October 2000
|
|
|
13,622,000
|
|
|
|
3,835,000
|
|
|
|
24,768,790
|
|
|
May 2019
|
Boeing
737-832
|
|
N3734B
|
|
|
30776
|
|
|
October 2000
|
|
|
13,504,000
|
|
|
|
3,802,000
|
|
|
|
24,553,434
|
|
|
May 2019
|
Boeing
737-832
|
|
N3735D
|
|
|
30381
|
|
|
November 2000
|
|
|
13,526,000
|
|
|
|
3,808,000
|
|
|
|
24,593,115
|
|
|
May 2019
|
Boeing
737-832
|
|
N3736C
|
|
|
30540
|
|
|
November 2000
|
|
|
13,678,000
|
|
|
|
3,851,000
|
|
|
|
24,869,338
|
|
|
May 2019
|
Boeing
757-251
|
|
N544US
|
|
|
26491
|
|
|
May 1996
|
|
|
8,315,000
|
|
|
|
2,575,000
|
|
|
|
16,630,000
|
|
|
November 2016
|
Boeing
757-251
|
|
N545US
|
|
|
26492
|
|
|
June 1996
|
|
|
8,435,000
|
|
|
|
2,612,000
|
|
|
|
16,870,000
|
|
|
November 2016
|
Boeing
757-251
|
|
N546US
|
|
|
26493
|
|
|
July 1996
|
|
|
8,330,000
|
|
|
|
2,580,000
|
|
|
|
16,660,000
|
|
|
November 2016
|
Boeing
757-251
|
|
N547US
|
|
|
26494
|
|
|
August 1996
|
|
|
8,495,000
|
|
|
|
2,631,000
|
|
|
|
16,990,000
|
|
|
November 2016
|
Boeing
757-251
|
|
N548US
|
|
|
26495
|
|
|
August 1996
|
|
|
8,510,000
|
|
|
|
2,635,000
|
|
|
|
17,020,000
|
|
|
November 2016
|
Boeing
757-251
|
|
N549US
|
|
|
26496
|
|
|
September 1996
|
|
|
8,520,000
|
|
|
|
2,638,000
|
|
|
|
17,040,000
|
|
|
November 2016
|
Boeing
757-232
|
|
N6716C
|
|
|
30838
|
|
|
March 2001
|
|
|
10,690,000
|
|
|
|
3,010,000
|
|
|
|
19,436,855
|
|
|
May 2019
|
Boeing
757-351
|
|
N591NW
|
|
|
32991
|
|
|
June 2003
|
|
|
15,418,000
|
|
|
|
4,341,000
|
|
|
|
28,033,390
|
|
|
November 2018
|
Boeing
757-351
|
|
N592NW
|
|
|
32992
|
|
|
June 2003
|
|
|
16,280,000
|
|
|
|
4,583,000
|
|
|
|
29,601,792
|
|
|
November 2018
|
Boeing
757-351
|
|
N593NW
|
|
|
32993
|
|
|
July 2003
|
|
|
16,294,000
|
|
|
|
4,587,000
|
|
|
|
29,626,858
|
|
|
November 2018
|
Boeing
767-332ER
|
|
N1608
|
|
|
30573
|
|
|
April 2000
|
|
|
20,311,000
|
|
|
|
5,718,000
|
|
|
|
36,930,000
|
|
|
May 2019
|
Boeing
767-332ER
|
|
N1609
|
|
|
30574
|
|
|
April 2000
|
|
|
20,372,000
|
|
|
|
5,735,000
|
|
|
|
37,040,000
|
|
|
May 2019
|
Boeing
767-332ER
|
|
N1610D
|
|
|
30594
|
|
|
April 2000
|
|
|
20,355,000
|
|
|
|
5,730,000
|
|
|
|
37,010,000
|
|
|
May 2019
|
Boeing
777-232LR
|
|
N708DN
|
|
|
39254
|
|
|
June 2009
|
|
|
75,342,000
|
|
|
|
20,832,000
|
|
|
|
134,540,000
|
|
|
November 2018
|
Airbus A320-211
|
|
N378NW
|
|
|
2092
|
|
|
August 2003
|
|
|
14,827,000
|
|
|
|
4,174,000
|
|
|
|
26,958,587
|
|
|
November 2018
|
Airbus A330-223
|
|
N853NW
|
|
|
0618
|
|
|
July 2004
|
|
|
37,642,000
|
|
|
|
10,597,000
|
|
|
|
68,440,000
|
|
|
November 2018
|
Airbus A330-323
|
|
N811NW
|
|
|
0690
|
|
|
July 2005
|
|
|
41,030,000
|
|
|
|
11,551,000
|
|
|
|
74,600,000
|
|
|
November 2018
|
McDonnell Douglas MD-90-30
|
|
N917DN
|
|
|
53552
|
|
|
December 1996
|
|
|
4,062,000
|
|
|
|
1,258,000
|
|
|
|
8,124,381
|
|
|
November 2016
|
McDonnell Douglas MD-90-30
|
|
N919DN
|
|
|
53553
|
|
|
November 1996
|
|
|
4,022,000
|
|
|
|
1,246,000
|
|
|
|
8,045,769
|
|
|
November 2016
|
McDonnell Douglas MD-90-30
|
|
N918DH
|
|
|
53576
|
|
|
September 1997
|
|
|
4,110,000
|
|
|
|
1,273,000
|
|
|
|
8,220,000
|
|
|
November 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
$
|
474,072,000
|
|
|
$
|
134,646,000
|
|
|
$
|
869,595,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
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 around the time of such appraisals (but assuming
the related engines are in a half-time condition). The AISI
appraisal is dated October 29, 2010; the BK appraisal is
dated November 3, 2010; and the MBA appraisal is dated
November 11, 2010. 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
Class B Certificates and the Offering
Appraisals should not be relied upon as a measure of realizable
value of the Aircraft. |
|
(2) |
|
The maturity date listed above is the maturity date for the
Series A Equipment Notes issued or to be issued with
respect to the related Aircraft. The Series B Equipment
Notes to be issued with respect to each Aircraft will mature on
November 23, 2015. |
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 November 23,
2011 (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
November 23, 2011 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 Class B
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
Deltas 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pool Balance(2)
|
|
LTV(3)
|
|
|
Aggregate
|
|
|
|
|
|
|
|
|
|
|
Assumed
|
|
|
|
|
|
|
|
|
|
|
Aircraft
|
|
Class A
|
|
Class B
|
|
Class A
|
|
Class B
|
Regular Distribution
Date
|
|
Value(1)
|
|
Certificates
|
|
Certificates
|
|
Certificates
|
|
Certificates
|
|
November 23, 2011
|
|
$
|
834,252,870
|
|
|
$
|
451,893,839
|
|
|
$
|
134,646,000
|
|
|
|
54.2
|
%
|
|
|
70.3
|
%
|
May 23, 2012
|
|
|
815,851,380
|
|
|
|
434,353,451
|
|
|
|
134,646,000
|
|
|
|
53.2
|
|
|
|
69.7
|
|
November 23, 2012
|
|
|
797,449,887
|
|
|
|
412,125,918
|
|
|
|
134,646,000
|
|
|
|
51.7
|
|
|
|
68.6
|
|
May 23, 2013
|
|
|
778,981,020
|
|
|
|
389,362,903
|
|
|
|
134,646,000
|
|
|
|
50.0
|
|
|
|
67.3
|
|
November 23, 2013
|
|
|
760,512,158
|
|
|
|
367,059,182
|
|
|
|
134,646,000
|
|
|
|
48.3
|
|
|
|
66.0
|
|
May 23, 2014
|
|
|
742,043,292
|
|
|
|
343,750,227
|
|
|
|
134,646,000
|
|
|
|
46.3
|
|
|
|
64.5
|
|
November 23, 2014
|
|
|
723,574,426
|
|
|
|
321,549,152
|
|
|
|
134,646,000
|
|
|
|
44.4
|
|
|
|
63.0
|
|
May 23, 2015
|
|
|
705,105,557
|
|
|
|
298,970,449
|
|
|
|
134,646,000
|
|
|
|
42.4
|
|
|
|
61.5
|
|
November 23, 2015
|
|
|
685,826,617
|
|
|
|
276,071,443
|
|
|
|
0
|
|
|
|
40.3
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
665,489,734
|
|
|
|
252,758,416
|
|
|
|
0
|
|
|
|
38.0
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
570,229,868
|
|
|
|
211,801,450
|
|
|
|
0
|
|
|
|
37.1
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
554,135,637
|
|
|
|
193,230,993
|
|
|
|
0
|
|
|
|
34.9
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
538,041,406
|
|
|
|
174,762,417
|
|
|
|
0
|
|
|
|
32.5
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
521,947,175
|
|
|
|
148,569,433
|
|
|
|
0
|
|
|
|
28.5
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
169,642,120
|
|
|
|
53,615,800
|
|
|
|
0
|
|
|
|
31.6
|
|
|
|
0.0
|
|
May 23, 2019
|
|
|
|
|
|
|
0
|
|
|
|
0
|
|
|
|
0.0
|
|
|
|
0.0
|
|
|
|
|
(1) |
|
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 Class B Certificates and the
Offering Appraisals should not be relied upon as a
measure of realizable value of the Aircraft. |
|
(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. |
S-5
|
|
|
(3) |
|
We obtained the LTVs for each Regular Distribution Date for each
class of Certificates by dividing (i) the expected
outstanding pool balance of such Class (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 will change if any Equipment
Notes are redeemed or purchased, if a default in payment on any
Equipment Notes occurs, or if any Pre-Funded Aircraft is not
subjected to a Pre-Funded Indenture and the related Equipment
Notes are not acquired by the Trusts. |
S-6
Cash Flow
Structure
This diagram illustrates the structure for the offering of the
Certificates and certain cash flows.
|
|
|
(1) |
|
Delta issued or will issue, as the case may be, Series A
Equipment Notes and Series B Equipment Notes in respect of
each Aircraft. The Equipment Notes were issued or will be
issued, as the case may be, under a separate Indenture with
respect to each Aircraft. |
|
(2) |
|
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. |
|
(3) |
|
A portion of the proceeds from the sale of the Class B
Certificates will be used on the Class B Issuance Date to
acquire the Series B Equipment Notes issued with respect to
each of the Funded Aircraft under the related Amended Funded
Aircraft Indenture. The balance of such proceeds will initially
be held in escrow and deposited with the Depositary, as are a
portion of the proceeds from the sale of the Class A
Certificates, pending the financing of each Pre-Funded Aircraft
under the related Pre-Funded Aircraft 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 Delta the related series of Equipment Notes from
time to time as each Pre-Funded Aircraft is subjected to a
Pre-Funded Aircraft 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 |
S-7
|
|
|
|
|
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-8
The
Offering
|
|
|
Trusts |
|
The Class B Trust will be formed pursuant to a trust
supplement entered into between Delta and U.S. Bank
Trust National Association to a basic pass through trust
agreement between Delta and U.S. Bank Trust National
Association (as successor trustee to State Street Bank and
Trust Company of Connecticut, National Association), as
Trustee. The Class A Trust was previously formed pursuant
to a separate trust supplement to such basic pass through trust
agreement. The Class A Certificates represent, and the
Class B Certificates will represent, fractional undivided
interests in the related Trust. |
|
Certificates Offered |
|
Class B Certificates. |
|
Previously Issued Certificates |
|
The Class A Certificates were previously issued on
November 22, 2010. We are not offering the Class A
Certificates pursuant to this prospectus supplement. |
|
Use of Proceeds |
|
A portion of the proceeds from the sale of the Class B
Certificates will be used on the Class B Issuance Date to
acquire the Series B Equipment Notes issued with respect to
each of the Funded Aircraft under the related Amended Funded
Aircraft Indenture. The balance of such proceeds will initially
be held in escrow and deposited with the Depositary, pending the
financing of each Pre-Funded Aircraft under the related
Pre-Funded Aircraft Indenture. The Class B Trust will
withdraw funds from such escrow to acquire from Delta the
Series B Equipment Notes to be issued as the Pre-Funded
Aircraft are subjected to the related Pre-Funded Aircraft
Indentures. |
|
|
|
The Series B Equipment Notes will be full recourse
obligations of Delta. The
2001-1
Aircraft are currently subject to liens under a prior Delta
enhanced equipment trust certificate transaction. After the
2001-1
Aircraft are released from the liens of such enhanced equipment
trust certificate transaction, the
2001-1
Aircraft are expected to be subjected to the liens of the
Pre-Funded Aircraft Indentures in connection with this offering.
Delta will use the proceeds from the issuance of the
Series B Equipment Notes issued with respect to the
2001-1
Aircraft to reimburse itself, in part, for the repayment at
maturity of the enhanced equipment trust certificate transaction
of such
2001-1
Aircraft. Delta will use the balance of any such proceeds not
used in connection with the foregoing, along with the proceeds
from the issuance of the Series B Equipment Notes issued
with respect to the Funded Aircraft and the Unencumbered
Aircraft, 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 Class A Certificates and Class B
Certificates |
|
Initially, Natixis S.A., acting via its New York Branch. |
S-9
|
|
|
Trust Property |
|
The property of each Trust includes or will include, as the case
may be: |
|
|
|
subject to the Intercreditor Agreement, the
Equipment Notes acquired by such Trust prior to the Delivery
Period Termination Date, all monies at any time paid thereon and
all monies due and to become due thereunder;
|
|
|
|
the rights of such Trust to acquire 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 a
Pre-Funded Aircraft under the related Pre-Funded Aircraft
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.
|
|
Regular Distribution Dates |
|
May 23 and November 23 of each year, commencing on May 23,
2011. |
|
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 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 entered into an intercreditor
agreement on November 22, 2010. Each party thereto,
together with Delta, the Class B Trustee and the
Class B Liquidity Provider, will enter into an amendment
thereto whereby the Class B Trustee and the |
S-10
|
|
|
|
|
Class B Liquidity Provider will become a party to the
Intercreditor Agreement. The Intercreditor Agreement prescribes
how payments made on the Equipment Notes held by the
Subordination Agent and made under each Liquidity Facility will
be distributed. The Intercreditor Agreement also sets forth
agreements among the Trustees and the Liquidity Providers
relating to who will control the exercise of remedies under the
Equipment Notes and the Indentures. |
|
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 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
|
S-11
|
|
|
|
|
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 Delta, 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
Delta or Deltas 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 Class A Certificates |
|
If Delta is in bankruptcy and certain other specified events
have occurred, the Class B Certificateholders (other than
Delta or any of its affiliates), will have the right to purchase
all, but not less than all, of the Class A Certificates. |
|
|
|
The purchase price for the Class A Certificates will be the
outstanding Pool Balance of such Class A Certificates plus
accrued and undistributed interest, without any premium, but
including any other amounts then due and payable to the
Class A Certificateholders. |
|
Liquidity Facilities |
|
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 applicable to the
Certificates under the Intercreditor Agreement, the Class A
Certificateholders and Class B Certificateholders will be
entitled to receive and retain the proceeds of drawings under
the Class A Liquidity Facility and Class B Liquidity
Facility, respectively. |
|
|
|
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 |
S-12
|
|
|
|
|
comparable obligations relating to the other Liquidity Facility
and will rank senior to all of the Certificates in right of
payment. |
|
Escrowed Funds |
|
Funds in escrow for the Certificateholders of each Trust with
respect to the Pre-Funded Aircraft 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 a Pre-Funded 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 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 Pre-Funded Aircraft by the Delivery
Period Termination Date. This could occur because of delays in
the release of liens under the Existing Financings with respect
to the
2001-1
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 a Pre-Funded Aircraft before such Pre-Funded Aircraft
is financed pursuant to this offering, any Deposits relating to
such Pre-Funded 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 utilized deposits held in escrow with
respect to the Funded Aircraft to purchase the Series A
Equipment Notes |
S-13
|
|
|
|
|
issued with respect to each Funded Aircraft on December 21,
2010. The Class B Trustee will be obligated to purchase the
Series B Equipment Notes issued with respect to each Funded
Aircraft pursuant to the related Amended Funded Aircraft
Participation Agreement on the Class B Issuance Date. The
Trustees will be obligated to purchase the Equipment Notes
issued with respect to each Pre-Funded 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 the forms of financing agreements attached to the
Note Purchase Agreement, Delta agrees to enter into a secured
debt financing with respect to: (a) each
2001-1
Aircraft on or prior to October 31, 2011 and (b) each
Unencumbered Aircraft on or prior to April 30, 2011, in
each case with the relevant parties pursuant to financing
agreements that are substantially in the forms attached to the
Note Purchase Agreement. Delta may use financing agreements
modified in any material respect from the forms attached to the
Note Purchase Agreement so long as Delta obtains written
confirmation from each Rating Agency 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. 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, Delta, 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 Pre-Funded 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 a Pre-Funded Aircraft before such Pre-Funded 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 Pre-Funded Aircraft. The Trustees will have no
right or obligation to purchase the Equipment Notes to be issued
with respect to any Pre-Funded Aircraft after the Delivery
Period Termination Date. See Description of the
Certificates Obligation to Purchase Equipment
Notes. |
|
Equipment Notes |
|
|
|
(a) Issuer |
|
Under each Amended Funded Aircraft Indenture related to each of
the Funded Aircraft, Delta will issue Series B Equipment
Notes with respect to such Funded Aircraft, which will be
acquired by the Class B Trust on the Class B Issuance
Date. On December 21, 2010, Delta issued Series A
Equipment Notes with respect to each Funded Aircraft, which were
acquired by the Class A Trust. Under each Pre-Funded
Aircraft Indenture, Delta will issue Series A Equipment
Notes and Series B Equipment Notes with respect to |
S-14
|
|
|
|
|
each Pre-Funded Aircraft, which will be acquired, respectively,
by the Class A Trust and the Class B Trust. |
|
(b) Interest |
|
The Series B Equipment Notes will accrue interest at the
rate per annum for the Class B Certificates set forth on
the cover page of this prospectus supplement, and the
Series A Equipment Notes accrue or will accrue, as the case
may be, interest at the rate per annum of 4.95%. Interest on the
Equipment Notes will be payable on May 23 and November 23,
commencing on such date first occurring after the issuance
thereof and will be calculated on the basis of a
360-day year
consisting of twelve
30-day
months. |
|
(c) Principal |
|
The entire principal amount of the issued and outstanding
Series B Equipment Notes is scheduled to be paid on
November 23, 2015. Principal payments on the issued and
outstanding Series A Equipment Notes are scheduled to be
paid in specified amounts on May 23 and November 23 in certain
years, commencing on May 23, 2011. See 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 such 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; and
|
|
|
|
the indebtedness evidenced by the Series A
Equipment Notes and the Series B Equipment Notes issued
under any 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
Series B 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 the Class A 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, Delta 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.
|
S-15
|
|
|
|
|
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. Delta 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, Delta may elect to
redeem the Series B Equipment Notes with respect to all
Aircraft in connection with a refinancing of such series or
without refinancing. See Possible Refinancing of
Class B Certificates. The redemption price in each
such case will be the unpaid principal amount of such Equipment
Notes, 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. Once the lien on any Aircraft is
released, such Aircraft will no longer secure the amounts that
may be owing under any Indenture. |
|
(g) Cross-default |
|
There will be cross-default provisions in the Indentures. This
means that if the Equipment Notes issued with respect to one |
S-16
|
|
|
|
|
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. |
|
(h) Section 1110 Protection |
|
Deltas internal counsel will provide an opinion to the
Class B Trustee that the benefits of Section 1110 will
be available for each of the Aircraft. |
|
Certain U.S. Federal Income Tax Consequences |
|
The Class B Trust itself 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 Class B 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 Class B
Certificate or an interest therein; or
|
|
|
|
the purchase and holding of such Class B
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 |
|
The Class B Certificates may be sold only to qualified
institutional buyers, as defined in Rule 144A under the
Securities Act, for so long as they are outstanding. See
Description of the Certificates Transfer
Restrictions for Class B Certificates. |
|
Governing Law |
|
The Class B Certificates and the Series B Equipment
Notes will be governed by the laws of the State of New York. |
S-17
Summary
Historical Consolidated Financial and Operating Data
The following tables present our summary historical consolidated
financial and operating data. We derived the statement of
operations data for the nine months ended September 30,
2010 and 2009 and the balance sheet data as of
September 30, 2010 from our unaudited condensed
consolidated financial statements for the quarter ended
September 30, 2010 and the related notes thereto
incorporated by reference herein. We derived the balance sheet
data as of September 30, 2009 from our unaudited condensed
consolidated financial statements for the three months ended
September 30, 2009 and the related notes thereto, which are
not incorporated by reference. The unaudited statement of
operations data for the interim periods may not be indicative of
results for the year as a whole. We derived the statement of
operations data for the years ended December 31, 2009 and
2008 and the balance sheet data as of December 31, 2009 and
2008 from our audited consolidated financial statements for the
year ended December 31, 2009 and the related notes thereto
incorporated by reference herein.
On October 29, 2008, a wholly-owned subsidiary of ours
merged with and into Northwest. Our consolidated financial
statements include the results of operations of Northwest and
its wholly-owned subsidiaries for periods after October 29,
2008. Accordingly, our financial results under United States
generally accepted accounting principles
(GAAP) for the nine months ended
September 30, 2010 and 2009 and the year ended
December 31, 2009 include the results of Northwest. In
contrast, our financial results under GAAP for the year ended
December 31, 2008 include the results of Northwest only
from October 30 to December 31, 2008. Accordingly, this
impacts the comparability of our financial results under GAAP
for the years ended December 31, 2009 and 2008.
You should read the following tables in conjunction with
(1) Managements Discussion and Analysis of
Financial Condition and Results of Operations and the
condensed consolidated financial statements and the related
notes thereto incorporated by reference herein from our
Quarterly Report on
Form 10-Q
for the quarterly period ended September 30, 2010 and
(2) Managements Discussion and Analysis of
Financial Condition and Results of Operations and the
consolidated financial statements and the related notes thereto
incorporated by reference herein from our Annual Report on
Form 10-K
for the year ended December 31, 2009. See Where You
Can Find More Information in this prospectus supplement.
Statement
of Operations Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
Year Ended
|
|
|
September 30,
|
|
December 31,
|
|
|
2010(1)
|
|
2009(2)
|
|
2009(3)
|
|
2008(4)
|
|
|
(In millions)
|
|
Operating revenue
|
|
$
|
23,966
|
|
|
$
|
21,258
|
|
|
$
|
28,063
|
|
|
$
|
22,697
|
|
Operating expense
|
|
|
22,043
|
|
|
|
21,536
|
|
|
|
28,387
|
|
|
|
31,011
|
|
Operating income (loss)
|
|
|
1,923
|
|
|
|
(278
|
)
|
|
|
(324
|
)
|
|
|
(8,314
|
)
|
Interest expense, net
|
|
|
920
|
|
|
|
928
|
|
|
|
1,251
|
|
|
|
613
|
|
Net income (loss)
|
|
|
574
|
|
|
|
(1,212
|
)
|
|
|
(1,237
|
)
|
|
|
(8,922
|
)
|
|
|
|
(1) |
|
Includes (a) $360 million in primarily non-cash loss
on extinguishment of debt, including the write-off of
unamortized debt discount and (b) $342 million in
restructuring and merger-related charges associated with
(i) asset impairments related to the Comair fleet reduction
initiative and retired B-747-200 aircraft, (ii) Northwest
and the integration of Northwest operations into Delta and
(iii) severance and related costs. |
|
(2) |
|
Includes (a) $286 million in restructuring and
merger-related charges associated with (i) Northwest and
the integration of Northwest operations into Delta and
(ii) employee workforce reduction programs and (b) an
$83 million non-cash loss for the write-off of the
unamortized discount on the extinguishment of the Northwest
senior secured exit financing facility. |
|
(3) |
|
Includes (a) $407 million in restructuring and
merger-related charges associated with (i) Northwest and
the integration of Northwest operations into Delta and
(ii) employee workforce reduction programs, (b) an
$83 million non-cash loss for the write-off of the
unamortized discount on the extinguishment of the Northwest
senior secured exit financing facility and (c) a non-cash
income tax benefit of $321 million from our consideration
of all income sources, including other comprehensive income. |
S-18
|
|
|
(4) |
|
Includes a $7.3 billion non-cash charge from an impairment
of goodwill and other intangible assets and $1.1 billion in
primarily non-cash merger-related charges relating to the
issuance or vesting of employee equity awards in connection with
our merger with Northwest. |
Balance
Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
2010
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
|
(In millions)
|
|
|
|
Cash, cash equivalents and short-term investments
|
|
$
|
3,875
|
|
|
$
|
5,488
|
|
|
$
|
4,678
|
|
|
$
|
4,467
|
|
Restricted cash, and cash equivalents (including noncurrent)
|
|
|
456
|
|
|
|
499
|
|
|
|
444
|
|
|
|
453
|
|
Total assets
|
|
|
43,153
|
|
|
|
44,853
|
|
|
|
43,539
|
|
|
|
45,084
|
|
Long-term debt and capital leases (including current maturities)
|
|
|
15,365
|
|
|
|
17,684
|
|
|
|
17,198
|
|
|
|
16,571
|
|
Stockholders equity
|
|
|
715
|
|
|
|
900
|
|
|
|
245
|
|
|
|
874
|
|
Other Financial and Statistical Data(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue passenger miles (millions)
|
|
|
146,936
|
|
|
|
145,384
|
|
|
|
188,943
|
|
|
|
134,879
|
|
Available seat miles (millions)
|
|
|
175,657
|
|
|
|
177,003
|
|
|
|
230,331
|
|
|
|
165,639
|
|
Passenger mile yield
|
|
|
14.01¢
|
|
|
|
12.40¢
|
|
|
|
12.60¢
|
|
|
|
14.52¢
|
|
Passenger revenue per available seat mile
|
|
|
11.72¢
|
|
|
|
10.19¢
|
|
|
|
10.34¢
|
|
|
|
11.82¢
|
|
Operating cost per available seat mile
|
|
|
12.55¢
|
|
|
|
12.17¢
|
|
|
|
12.32¢
|
|
|
|
18.72¢
|
|
Passenger load factor
|
|
|
83.6
|
%
|
|
|
82.1
|
%
|
|
|
82.0
|
%
|
|
|
81.4
|
%
|
Fuel gallons consumed (millions)
|
|
|
2,887
|
|
|
|
2,951
|
|
|
|
3,853
|
|
|
|
2,740
|
|
Average price per fuel gallon, net of hedging
|
|
$
|
2.28
|
|
|
$
|
2.15
|
|
|
$
|
2.15
|
|
|
$
|
3.16
|
|
|
|
|
(1) |
|
Includes the operations of our contract carriers under capacity
purchase agreements, including non-owned carriers. |
S-19
Recent
Financial Results
The following discussion presents summary historical
consolidated financial data and certain of our operating data
for the three months ended December 31, 2010 and 2009 and
the year ended December 31, 2010 from our unaudited
consolidated financial statements. We have not yet filed our
Annual Report on
Form 10-K
for the year ended December 31, 2010. As a result, such
financial and operating data discussed herein for the three
months ended December 31, 2010 and the year ended
December 31, 2010 are subject to change until the filing of
our financial statements. See Appendix VI for our unaudited
consolidated statements of operations for the three months ended
December 31, 2010 and 2009 and the years ended
December 31, 2010 and 2009.
December
2010 Quarter
We reported net income of $19 million for the December 2010
quarter. Excluding special items, net income was
$158 million in the December 2010 quarter, a
$383 million improvement over the December 2009 quarter. In
the December 2010 quarter, we recorded special items totaling
$139 million, including $108 million in restructuring
and merger-related expenses and $31 million from a loss on
extinguishment of debt. We recorded special items totaling a net
$200 million credit in the December 2009 quarter, including
$121 million in primarily merger-related expenses and
$321 million non-cash tax benefit related to the impact of
fuel hedges in other comprehensive income.
Total operating revenue for the December 2010 quarter was
$7.8 billion, an increase of $1.0 billion, or 14%,
compared to the December 2009 quarter. Passenger revenue
increased 15%, or $889 million, compared to the prior year
period on 7% higher capacity. Passenger unit revenue
(PRASM) increased 8%, due to a 9% improvement
in yield. Cargo revenue decreased 7%, or $17 million, due
to the elimination of freighter operations, partially offset by
higher volume and yield. Other revenue increased 14%, or
$112 million, primarily due to higher SkyMiles revenue and
revenues from ancillary products and services.
Passenger revenue-related statistics for the December 2010
quarter compared to the December 2009 quarter are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease)
|
|
|
|
|
|
|
vs. December 2009
Quarter
|
|
|
|
December 2010
|
|
|
Passenger
|
|
|
|
|
|
|
|
|
|
|
(In millions)
|
|
Quarter
|
|
|
Revenue
|
|
|
PRASM
|
|
|
Yield
|
|
|
Capacity
|
|
|
Domestic
|
|
$
|
2,927
|
|
|
|
11
|
%
|
|
|
5
|
%
|
|
|
5
|
%
|
|
|
6
|
%
|
Atlantic
|
|
|
1,226
|
|
|
|
21
|
%
|
|
|
8
|
%
|
|
|
10
|
%
|
|
|
12
|
%
|
Pacific
|
|
|
721
|
|
|
|
47
|
%
|
|
|
24
|
%
|
|
|
26
|
%
|
|
|
18
|
%
|
Latin America
|
|
|
364
|
|
|
|
13
|
%
|
|
|
19
|
%
|
|
|
18
|
%
|
|
|
(5
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total mainline
|
|
|
5,238
|
|
|
|
17
|
%
|
|
|
8
|
%
|
|
|
9
|
%
|
|
|
8
|
%
|
Regional
|
|
|
1,430
|
|
|
|
9
|
%
|
|
|
9
|
%
|
|
|
10
|
%
|
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
6,668
|
|
|
|
15
|
%
|
|
|
8
|
%
|
|
|
9
|
%
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In the December 2010 quarter, operating expense increased
$644 million compared to the December 2009 quarter due to
higher fuel price, volume- and revenue-related expenses and
profit sharing expense, which were partially offset by
incremental merger cost synergies. We hedged 58% of our fuel
consumption for the December 2010 quarter for an average fuel
price of $2.47 per gallon.
Consolidated unit cost (CASM), excluding
businesses not associated with the generation of a seat mile,
fuel, profit sharing and special items, decreased 2% in the
December 2010 quarter on a
year-over-year
basis, on 7% higher capacity. Consolidated CASM, including fuel,
profit sharing and special items, increased 2%.
Non-operating expense excluding special items decreased
$67 million due to benefits from our debt reduction
initiatives. Including special items, non-operating expense was
$36 million lower than in the December 2009 quarter.
S-20
2010
Financial Highlights
For the full year 2010, we reported net income of
$593 million for 2010, compared to a net loss of
$1.2 billion for 2009. This $1.8 billion improvement
primarily reflects a strengthening of the airline industry
revenue environment. In 2010, we recorded special items totaling
$851 million in expenses, including restructuring and
merger-related items of $450 million and $401 million
primarily due to a loss on extinguishment of debt. Excluding
these items, our net income for 2010 was $1.4 billion. In
2009, our special items totaled $169 million in net
expenses.
Operating revenue for 2010 was $31.8 billion, compared to
$28.1 billion in 2009. Passenger revenue increased due to
increased business demand for air travel and an increase in
fares, largely due to the strengthening of the airline industry
revenue environment. During 2009, weakened demand for air travel
from the global recession and the effects of the H1N1 virus and
related capacity reductions had a significant negative impact on
our revenue.
Operating expense for 2010 was $29.5 billion, compared to
$28.4 billion in 2009. In 2010, aircraft fuel and related
taxes increased due to higher average unhedged fuel prices,
which increased fuel costs $1.6 billion, partially offset
by reductions of $1.3 billion in fuel hedge costs. We
recorded $89 million in net fuel hedge costs for 2010,
compared to $1.4 billion in 2009. The fuel hedge costs for
2009 were primarily from hedge contracts purchased in 2008 when
fuel prices reached record highs and were expected to continue
to rise but instead declined. Our 2010 operating expenses also
include $313 million in profit sharing expense. We had no
profit sharing expense in 2009.
Liquidity
As of December 31, 2010, we had $5.2 billion in
unrestricted liquidity, including $3.6 billion in cash and
short-term investments and $1.6 billion in undrawn
revolving credit facilities. During the December 2010 quarter,
operating cash flow was $318 million, driven by our
profitability partially offset by the normal seasonal decline in
advance ticket sales.
At December 31, 2010, our total debt and capital leases,
including current maturities, was $15.3 billion, a
$1.9 billion reduction from December 31, 2009.
Supplemental
Information
We sometimes use information that is derived from our
consolidated financial statements, but that is not presented in
accordance with generally accepted accounting principles
(GAAP). Certain of this information is
considered non-GAAP financial measures under
U.S. Securities and Exchange Commission rules. The non-GAAP
financial measures should be considered in addition to results
prepared in accordance with GAAP, but should not be considered a
substitute for or superior to GAAP results.
The following tables show reconciliations of non-GAAP financial
measures to the corresponding GAAP financial measures. The
reasons we use these measures are described below.
|
|
|
|
|
We exclude special items because management believes the
exclusion of these items is helpful to investors to evaluate our
recurring operational performance.
|
|
|
|
We present CASM excluding fuel expense and related taxes because
management believes the volatility in fuel prices impacts the
comparability of
year-over-year
financial performance.
|
|
|
|
CASM excludes businesses not associated with the generation of a
seat mile. These businesses include aircraft maintenance and
staffing services we provide to third parties, our vacation
wholesale operations and our dedicated freighter operations,
which we discontinued on December 31, 2009.
|
|
|
|
We exclude profit sharing expense from CASM because management
believes the exclusion of this item provides a more meaningful
comparison of our CASM to the airline industry and prior year
results.
|
S-21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
|
Ended
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
|
(In millions)
|
|
|
Net income (loss)
|
|
$
|
19
|
|
|
$
|
(25
|
)
|
|
$
|
593
|
|
Items excluded:
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and merger-related items
|
|
|
108
|
|
|
|
121
|
|
|
|
450
|
|
Loss on extinguishment of debt
|
|
|
31
|
|
|
|
|
|
|
|
391
|
|
Income tax benefit related to other comprehensive income
|
|
|
|
|
|
|
(321
|
)
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income excluding special items
|
|
$
|
158
|
|
|
$
|
(225
|
)
|
|
$
|
1,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
|
(In millions)
|
|
|
Non operating expense
|
|
$
|
273
|
|
|
$
|
309
|
|
Item excluded:
|
|
|
|
|
|
|
|
|
Loss on extinguishment of debt
|
|
|
(31
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating expense excluding special items
|
|
$
|
242
|
|
|
$
|
309
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
CASM
|
|
|
13.14¢
|
|
|
|
12.85¢
|
|
Items excluded:
|
|
|
|
|
|
|
|
|
Ancillary businesses
|
|
|
(0.31
|
)
|
|
|
(0.33
|
)
|
Restructuring and merger-related items
|
|
|
(0.19
|
)
|
|
|
(0.23
|
)
|
Profit sharing
|
|
|
(0.07
|
)
|
|
|
|
|
Aircraft fuel and related taxes
|
|
|
(4.05
|
)
|
|
|
(3.61
|
)
|
|
|
|
|
|
|
|
|
|
CASM excluding certain items
|
|
|
8.52¢
|
|
|
|
8.68¢
|
|
|
|
|
|
|
|
|
|
|
S-22
RISK
FACTORS
In considering whether to purchase the Class B
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 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 filed with the SEC.
Risk
Factors Relating to Delta
Our
business and results of operations are dependent on the price
and availability of aircraft fuel. High fuel costs or cost
increases could have a materially adverse effect on our
operating results. Likewise, significant disruptions in the
supply of aircraft fuel would materially adversely affect our
operations and operating results.
Our operating results are significantly impacted by changes in
the price and availability of aircraft fuel. Fuel prices have
increased substantially since the middle part of the last decade
and spiked at record high levels in 2008 before falling
dramatically during the latter part of 2008. In 2010, our
average fuel price per gallon was $2.33, an 8% increase from an
average fuel price of $2.15 in 2009. In 2008, our average fuel
price per gallon was $3.16, a 41% increase from an average price
of $2.24 in 2007, which in turn was significantly higher than
fuel prices just a few years earlier. Fuel costs represented
30%, 29%, and 38% of our operating expense in 2010, 2009 and
2008, respectively. Total operating expense for 2008 reflects a
$7.3 billion non-cash charge from an impairment of goodwill
and other intangible assets and $1.1 billion in primarily
non-cash merger-related charges. Including these charges, fuel
costs accounted for 28% of total operating expense in 2008.
Volatility in fuel costs has had a significant negative effect
on our results of operations and financial condition.
Our ability to pass along the increased costs of fuel to our
customers may be affected by the competitive nature of the
airline industry. We often have not been able to increase our
fares to offset fully the effect of increased fuel costs in the
past and we may not be able to do so in the future.
In addition, our aircraft fuel purchase contracts do not provide
material protection against price increases or assure the
availability of our fuel supplies. We purchase most of our
aircraft fuel under contracts that establish the price based on
various market indices. We also purchase aircraft fuel on the
spot market, from offshore sources and under contracts that
permit the refiners to set the price. In an effort to manage our
exposure to changes in fuel prices, we use derivative
instruments, which generally consist of crude oil, heating oil
and jet fuel swap, collar and call option contracts, though we
may not be able to successfully manage this exposure. Depending
on the type of hedging instrument used, our ability to benefit
from declines in fuel prices may be limited.
We are currently able to obtain adequate supplies of aircraft
fuel, but it is impossible to predict the future availability or
price of aircraft fuel. Weather-related events, natural
disasters, political disruptions or wars involving oil-producing
countries, changes in governmental policy concerning aircraft
fuel production, transportation or marketing, changes in
aircraft fuel production capacity, environmental concerns and
other unpredictable events may result in additional fuel supply
shortages and fuel price increases in the future. Additional
increases in fuel costs or disruptions in fuel supplies could
have additional negative effects on us.
Our
funding obligations with respect to defined benefit pension
plans we sponsor is significant and can vary materially because
of changes in investment asset returns and values.
The recent financial crisis and economic downturn resulted in
broadly lower investment asset returns and values, including in
the defined benefit pension plans that we sponsor for eligible
employees and retirees. As of December 31, 2010, the
defined benefit pension plans had an estimated benefit
obligation of approximately $17.5 billion and were funded
through assets with a value of approximately $8.2 billion.
The benefit obligation is significantly affected by investment
asset returns and changes in interest rates, neither of which is
S-23
in the control of Delta. We estimate that our funding
requirement for our defined benefit pension plans, which are
governed by ERISA and have been frozen for future accruals, is
approximately $600 million in 2011. The significant level
of required funding is due primarily to the decline in the
investment markets in 2008, which negatively affected the value
of our pension assets. Estimates of pension plan funding
requirements can vary materially from actual funding
requirements because the estimates are based on various
assumptions concerning factors outside our control, including,
among other things, the market performance of assets; statutory
requirements; and demographic data for participants, including
the number of participants and the rate of participant
attrition. Results that vary significantly from our assumptions
could have a material impact on our future funding obligations.
Our
obligation to post collateral in connection with our hedge
contracts may have a substantial impact on our short-term
liquidity.
Under hedge contracts that we may enter into from time to time,
counterparties to those contracts can require us to fund the
margin associated with any loss position on the contracts. If
fuel prices fall significantly below the levels at the time we
enter into fuel hedging contracts, we may be required to post a
significant amount of collateral, which could have an impact on
the level of our unrestricted cash and cash equivalents and
short-term investments.
Our
substantial indebtedness may limit our financial and operating
activities and may adversely affect our ability to incur
additional debt to fund future needs.
We have substantial indebtedness, which could:
|
|
|
|
|
require us to dedicate a substantial portion of cash flow from
operations to the payment of principal and interest on
indebtedness, thereby reducing the funds available for
operations and future business opportunities;
|
|
|
|
make it more difficult for us to satisfy our payment and other
obligations under our indebtedness;
|
|
|
|
limit our ability to borrow additional money for working
capital, restructurings, capital expenditures, research and
development, investments, acquisitions or other purposes, if
needed, and increasing the cost of any of these borrowings;
|
|
|
|
make us more vulnerable to economic downturns, adverse industry
conditions or catastrophic external events;
|
|
|
|
limit our ability to withstand competitive pressures;
|
|
|
|
reduce our flexibility in planning for or responding to changing
business and economic conditions; and/or
|
|
|
|
limit our flexibility in responding to changing business and
economic conditions, including increased competition and demand
for new services, placing us at a disadvantage when compared to
our competitors that have less debt, and making us more
vulnerable than our competitors who have less debt to a downturn
in our business, industry or the economy in general.
|
In addition, a substantial level of indebtedness, particularly
because substantially all of our assets are currently subject to
liens, could limit our ability to obtain additional financing on
acceptable terms or at all for working capital, capital
expenditures and general corporate purposes. We have
historically had substantial liquidity needs in the operation of
our business. These liquidity needs could vary significantly and
may be affected by general economic conditions, industry trends,
performance and many other factors not within our control.
S-24
Agreements
governing our debt, including credit agreements and indentures,
include financial and other covenants that impose restrictions
on our financial and business operations.
Our credit facilities and indentures for secured notes have
various financial and other covenants that require us to
maintain, depending on the particular agreement, minimum fixed
charge coverage ratios, minimum unrestricted cash reserves
and/or
minimum collateral coverage ratios. The value of the collateral
that has been pledged in each facility may change over time,
including due to factors that are not under our control,
resulting in a situation where we may not be able to maintain
the collateral coverage ratio. In addition, the credit
facilities and indentures contain other negative covenants
customary for such financings. If we fail to comply with these
covenants and are unable to obtain a waiver or amendment, an
event of default would result. These covenants are subject to
important exceptions and qualifications.
The credit facilities and indentures also contain other events
of default customary for such financings. If an event of default
were to occur, the lenders or the trustee could, among other
things, declare outstanding amounts due and payable, and our
cash may become restricted. We cannot provide assurance that we
would have sufficient liquidity to repay or refinance the
borrowings or notes under any of the credit facilities if such
amounts were accelerated upon an event of default. In addition,
an event of default or declaration of acceleration under any of
the credit facilities or the indentures could also result in an
event of default under other of our financing agreements.
Employee
strikes and other labor-related disruptions may adversely affect
our operations.
Our business is labor intensive, utilizing large numbers of
pilots, flight attendants and other personnel. As of
December 31, 2010, approximately 17% of our workforce was
unionized. Strikes or labor disputes with our unionized
employees may adversely affect our ability to conduct business.
Relations between air carriers and labor unions in the United
States are governed by the Railway Labor Act, which provides
that a collective bargaining agreement between an airline and a
labor union does not expire, but instead becomes amendable as of
a stated date. The Railway Labor Act generally prohibits strikes
or other types of self-help actions both before and after a
collective bargaining agreement becomes amendable, unless and
until the collective bargaining processes required by the
Railway Labor Act have been exhausted.
In addition, if we or our affiliates are unable to reach
agreement with any of our unionized work groups on future
negotiations regarding the terms of their collective bargaining
agreements or if additional segments of our workforce become
unionized, we may be subject to work interruptions or stoppages,
subject to the requirements of the Railway Labor Act. Likewise,
if third party regional carriers with whom we have contract
carrier agreements are unable to reach agreement with their
unionized work groups on current or future negotiations
regarding the terms of their collective bargaining agreements,
those carriers may be subject to work interruptions or
stoppages, subject to the requirements of the Railway Labor Act,
which could have a negative impact on our operations.
Completion
of the integration of the Delta and Northwest Airlines
workforces may present challenges.
The successful integration of the pre-merger Northwest Airlines
operations into Delta and achievement of the anticipated
benefits of the combination depend on integrating the pre-merger
Delta and Northwest Airlines employee groups and on maintaining
productive employee relations. While integration of a number of
the workgroups (including pilots, aircraft maintenance
technicians, dispatchers, meteorologists, simulator technicians
and office and clerical staff) has been completed, completion of
the integration of certain workgroups (including flight
attendants, airport employees and reservations employees) of the
two pre-merger airlines will require the final resolution of
union representation issues. We cannot predict when or how these
remaining representation issues will be resolved. Unexpected
delay, expense or other challenges to integrating the workforces
could impact the expected synergies from the merger and affect
our financial performance.
S-25
Extended
interruptions or disruptions in service at one of our hub
airports could have a material adverse impact on our
operations.
Our business is heavily dependent on our operations at the
Atlanta airport and at our other hub airports in Amsterdam,
Cincinnati, Detroit, Memphis, Minneapolis-St. Paul, New
York-JFK, Paris-Charles de Gaulle, Salt Lake City and
Tokyo-Narita. Each of these hub operations includes flights that
gather and distribute traffic from markets in the geographic
region surrounding the hub to other major cities and to other
Delta hubs. A significant interruption or disruption in service
at one of our hubs could have a serious impact on our business,
financial condition and results of operations.
We are
increasingly dependent on technology in our operations, and if
our technology fails or we are unable to continue to invest in
new technology, our business may be adversely
affected.
We have become increasingly dependent on technology initiatives
to reduce costs and to enhance customer service in order to
compete in the current business environment. For example, we
have made significant investments in delta.com, check-in kiosks
and related initiatives. The performance and reliability of the
technology are critical to our ability to attract and retain
customers and our ability to compete effectively. Because of the
rapid pace of new developments, these initiatives will continue
to require significant capital investments in our technology
infrastructure. If we are unable to make these investments, our
business and operations could be negatively affected. If we are
unable to manage these challenges effectively, our business and
results of operations could be negatively affected.
In addition, any internal technology error or failure impacting
systems hosted internally at our data centers or externally at
third party locations or large scale external interruption in
technology infrastructure we depend on, such as power,
telecommunications or the internet, may disrupt our technology
network. Any individual, sustained or repeated failure of
technology could impact our customer service and result in
increased costs. Our technology systems and related data may be
vulnerable to a variety of sources of interruption due to events
beyond our control, including natural disasters, terrorist
attacks, telecommunications failures, computer viruses, hackers
and other security issues. While we have in place, and continue
to invest in, technology security initiatives and disaster
recovery plans, these measures may not be adequate or
implemented properly to prevent a business disruption and its
adverse financial consequences to our business.
If we
experience losses of senior management personnel and other key
employees, our operating results could be adversely
affected.
We are dependent on the experience and industry knowledge of our
officers and other key employees to execute our business plans.
If we experience a substantial turnover in our leadership and
other key employees, our performance could be materially
adversely impacted. Furthermore, we may be unable to attract and
retain additional qualified executives as needed in the future.
Our
credit card processors have the ability to take significant
holdbacks in certain circumstances. The initiation of such
holdbacks likely would have a material adverse effect on our
liquidity.
Most of the tickets we sell are paid for by customers who use
credit cards. Our credit card processing agreements provide that
no holdback of receivables or reserve is required except in
certain circumstances, including if we do not maintain a
required level of unrestricted cash. If circumstances were to
occur that would allow American Express or our VISA/MasterCard
processor to initiate a holdback, the negative impact on our
liquidity likely would be material.
We are
at risk of losses and adverse publicity stemming from any
accident involving our aircraft.
An aircraft crash or other accident could expose us to
significant tort liability. The insurance we carry to cover
damages arising from any future accidents may be inadequate. In
the event that the insurance is not adequate, we may be forced
to bear substantial losses from an accident. In addition, any
accident involving an aircraft that we operate or an aircraft
that is operated by an airline that is one of our codeshare
partners could
S-26
create a public perception that our aircraft are not safe or
reliable, which could harm our reputation, result in air
travelers being reluctant to fly on our aircraft and harm our
business.
Our
business is subject to the effects of weather and natural
disasters and seasonality, which can cause our results to
fluctuate.
Our results of operations will reflect fluctuations from
weather, natural disasters and seasonality. Severe weather
conditions and natural disasters can significantly disrupt
service and create air traffic control problems. These events
decrease revenue and can also increase costs. In addition,
increases in frequency, severity or duration of thunderstorms,
hurricanes, typhoons or other severe weather events, including
from changes in the global climate, could result in increases in
fuel consumption to avoid such weather, turbulence-related
injuries, delays and cancellations, any of which would increase
the potential for greater loss of revenue and higher costs. In
addition, demand for air travel is typically higher in the June
and September quarters, particularly in international markets,
because there is more vacation travel during these periods than
during the remainder of the year. Because of fluctuations in our
results from weather, natural disasters and seasonality,
operating results for a historical period are not necessarily
indicative of operating results for a future period and
operating results for an interim period are not necessarily
indicative of operating results for an entire year.
An
extended disruption in services provided by our third party
regional carriers could have a material adverse effect on our
results of operations.
We utilize the services of third party providers in a number of
areas in support of our operations that are integral to our
business, including third party carriers in the Delta Connection
program. While we have agreements with these providers that
define expected service performance, we do not have direct
control over the operations of these carriers. To the extent
that a significant disruption in our regional operations occurs
because any of these providers are unable to perform their
obligations over an extended period of time, our revenue may be
reduced or our expenses may be increased resulting in a material
adverse effect on our results of operations.
Our
ability to use net operating loss carryforwards to offset future
taxable income for U.S. federal income tax purposes is subject
to limitation.
In general, under Section 382 of the Internal Revenue Code
of 1986, as amended, a corporation that undergoes an
ownership change is subject to limitations on its
ability to utilize its pre-change net operating losses
(NOLs), to offset future taxable income. In
general, an ownership change occurs if the aggregate stock
ownership of certain stockholders (generally 5% shareholders,
applying certain look-through rules) increases by more than
50 percentage points over such stockholders lowest
percentage ownership during the testing period (generally three
years).
As of December 31, 2010, Delta reported a consolidated
federal and state pre-tax NOL carryforward of approximately
$17.5 billion. Both Delta and Northwest experienced an
ownership change in 2007 as a result of their respective plans
of reorganization under Chapter 11 of the
U.S. Bankruptcy Code. As a result of the merger, Northwest
experienced a subsequent ownership change. Delta also
experienced a subsequent ownership change on December 17,
2008 as a result of the merger, the issuance of equity to
employees in connection with the merger and other transactions
involving the sale of our common stock within the testing period.
The Delta and Northwest ownership changes resulting from the
merger could limit the ability to utilize pre-change NOLs that
were not subject to limitation, and could further limit the
ability to utilize NOLs that were already subject to limitation.
Limitations imposed on the ability to use NOLs to offset future
taxable income could cause U.S. federal income taxes to be
paid earlier than otherwise would be paid if such limitations
were not in effect and could cause such NOLs to expire unused,
in each case reducing or eliminating the benefit of such NOLs.
Similar rules and limitations may apply for state income tax
purposes. NOLs generated subsequent to December 17, 2008
are not limited.
S-27
Risk
Factors Relating to the Airline Industry
The
airline industry is highly competitive and, if we cannot
successfully compete in the marketplace, our business, financial
condition and operating results will be materially adversely
affected.
We face significant competition with respect to routes, services
and fares. Our domestic routes are subject to competition from
both new and established carriers, some of which have lower
costs than we do and provide service at low fares to
destinations served by us. In particular, we face significant
competition at our domestic hub airports in Atlanta, Cincinnati,
Detroit, Memphis, Minneapolis-St. Paul, New York-JFK and Salt
Lake City either directly at those airports or at the hubs of
other airlines that are located in close proximity to our hubs.
We also face competition in smaller to medium-sized markets from
regional jet operators.
Discount carriers, including Southwest, AirTran and JetBlue,
have placed significant competitive pressure on us in the United
States and on other network carriers in the domestic market. In
addition, other network carriers have also significantly reduced
their costs over the last several years. Our ability to compete
effectively depends, in part, on our ability to maintain a
competitive cost structure. If we cannot maintain our costs at a
competitive level, then our business, financial condition and
operating results could be materially adversely affected.
Our international routes are subject to competition from both
domestic and foreign carriers. Through alliance and other
marketing and codesharing agreements with foreign carriers,
U.S. carriers have increased their ability to sell
international transportation, such as services to and beyond
traditional European and Asian gateway cities. Similarly,
foreign carriers have obtained increased access to interior
U.S. passenger traffic beyond traditional U.S. gateway
cities through these relationships. In particular, alliances
formed by domestic and foreign carriers, including the Star
Alliance (among United Air Lines, Continental Airlines,
Lufthansa German Airlines, Air Canada and others) and the
oneworld alliance (among American Airlines, British Airways,
Qantas and others) have significantly increased competition in
international markets. The adoption of liberalized Open Skies
Aviation Agreements with an increasing number of countries
around the world, including in particular the Open Skies
Treaties with the Member States of the European Union and Japan,
could significantly increase competition among carriers serving
those markets.
Several joint ventures among U.S. and foreign carriers,
including our transatlantic joint venture with Air France-KLM
and Alitalia, have received grants of antitrust immunity
allowing the participating carriers to coordinate schedules,
pricing, sales and inventory. Other joint ventures that have
received anti-trust immunity include a transatlantic alliance
among United, Continental, Air Canada and Lufthansa, a
transpacific joint venture among United, Continental and All
Nippon Airways, a transatlantic joint venture among American,
British Airways and Iberia, and a transpacific joint venture
between American and Japan Air Lines.
Consolidation in the airline industry and changes in
international alliances have altered and will continue to alter
the competitive landscape in the industry by resulting in the
formation of airlines and alliances with increased financial
resources, more extensive global networks and altered cost
structures.
The
rapid spread of contagious illnesses can have a material adverse
effect on our business and results of operations.
The rapid spread of a contagious illness can have a material
adverse effect on the demand for worldwide air travel and
therefore have a material adverse effect on our business and
results of operations. Moreover, our operations could be
negatively affected if employees are quarantined as the result
of exposure to a contagious illness. Similarly, travel
restrictions or operational problems resulting from the rapid
spread of contagious illnesses in any part of the world in which
we operate may have a materially adverse impact on our business
and results of operations.
Terrorist
attacks or international hostilities may adversely affect our
business, financial condition and operating
results.
The terrorist attacks of September 11, 2001 caused
fundamental and permanent changes in the airline industry,
including substantial revenue declines and cost increases, which
resulted in industry-wide liquidity
S-28
issues. Potential terrorist attacks or fear of such attacks,
even if not made directly on the airline industry, could
negatively affect us and the airline industry. The potential
negative effects include increased security (including as a
result of our global operations), insurance and other costs and
lost revenue from increased ticket refunds and decreased ticket
sales. Our financial resources might not be sufficient to absorb
the adverse effects of any further terrorist attacks or other
international hostilities involving the United States.
The
airline industry is subject to extensive government regulation,
and new regulations may increase our operating
costs.
Airlines are subject to extensive regulatory and legal
compliance requirements that result in significant costs. For
instance, the Federal Aviation Administration
(FAA) from time to time issues directives and
other regulations relating to the maintenance and operation of
aircraft that necessitate significant expenditures. We expect to
continue incurring expenses to comply with the FAAs
regulations.
Other laws, regulations, taxes and airport rates and charges
have also been imposed from time to time that significantly
increase the cost of airline operations or reduce revenues. The
industry is heavily taxed. For example, the Aviation and
Transportation Security Act mandates the federalization of
certain airport security procedures and imposes security
requirements on airports and airlines, most of which are funded
by a per ticket tax on passengers and a tax on airlines. The
federal government has on several occasions proposed a
significant increase in the per ticket tax. A ticket tax
increase, if implemented, could negatively impact our results of
operations.
Proposals to address congestion issues at certain airports or in
certain airspace, particularly in the Northeast United States,
have included concepts such as congestion-based
landing fees, slot auctions or other alternatives
that could impose a significant cost on the airlines operating
in those airports or airspace and impact the ability of those
airlines to respond to competitive actions by other airlines.
Furthermore, events related to extreme weather delays have
caused Congress and the U.S. Department of Transportation
(DOT) to consider proposals related to
airlines handling of lengthy flight delays. The recent
enactment of such a regulation by the DOT could have a negative
impact on our operations in certain circumstances.
Future regulatory action concerning climate change and aircraft
emissions could have a significant effect on the airline
industry. For example, the European Commission has adopted an
emissions trading scheme applicable to all flights operating in
the European Union, including flights to and from the United
States. We expect that such a system will impose significant
costs on our operations in the European Union. Other laws or
regulations such as this emissions trading scheme or other
U.S. or foreign governmental actions may adversely affect
our operations and financial results, either through direct
costs in our operations or through increases in costs for jet
fuel that could result from jet fuel suppliers passing on
increased costs that they incur under such a system.
We and other U.S. carriers are subject to domestic and
foreign laws regarding privacy of passenger and employee data
that are not consistent in all countries in which we operate. In
addition to the heightened level of concern regarding privacy of
passenger data in the United States, certain European government
agencies are initiating inquiries into airline privacy
practices. Compliance with these regulatory regimes is expected
to result in additional operating costs and could impact our
operations and any future expansion.
Our
insurance costs have increased substantially as a result of the
September 11, 2001 terrorist attacks, and further increases
in insurance costs or reductions in coverage could have a
material adverse impact on our business and operating
results.
As a result of the terrorist attacks on September 11, 2001,
aviation insurers significantly (1) reduced the maximum
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 and (2) increased the premiums for such
coverage and for aviation insurance in general. Since
September 24, 2001, the U.S. government has been
providing U.S. airlines with war-risk insurance to cover
losses, including those resulting from terrorism, to passengers,
third parties (ground damage) and the aircraft hull. The
coverage currently extends through September 30, 2011, and
we expect the coverage to be further extended. The
S-29
withdrawal of government support of airline war-risk insurance
would require us to obtain war-risk insurance coverage
commercially, if available. Such commercial insurance could have
substantially less desirable coverage than that currently
provided by the U.S. government, may not be adequate to
protect our risk of loss from future acts of terrorism, may
result in a material increase to our operating expenses or may
not be obtainable at all, resulting in an interruption to our
operations.
Risk
Factors Relating to the Class B Certificates and the
Offering
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 is dated October 29,
2010; the BK appraisal is dated November 3, 2010; and the
MBA appraisal is dated November 11, 2010. 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 around the time of the
appraisals (but assuming the related engines are in a half-time
condition). Appraisals that are more current or 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. See
Description of the Aircraft and the Appraisals
The Appraisals.
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.
As discussed under Risk Factors Relating to
the Airline Industry Terrorist attacks or
international hostilities may adversely affect our business,
financial condition and operating results, since
September 11, 2001, the airline industry has suffered
substantial losses. In response to adverse market conditions,
many U.S. air carriers and lessors 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.
S-30
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 repay the Certificateholders. In addition,
at the time of foreclosing on the lien on the Aircraft under the
related Indenture, an Airframe subject to such Indenture might
not be equipped with Engines subject to the same Indenture. If
Delta fails to transfer title to engines not owned by Delta that
are attached to repossessed Aircraft, it could be difficult,
expensive and time-consuming to assemble an Aircraft consisting
of an Airframe and Engines subject to the 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 Delta, the Class B Certificateholders may receive
a smaller distribution in respect of their claims than holders
of unsecured claims against Delta 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
S-31
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 Delta 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.
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;
|
|
|
|
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 Delta (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 Class B Certificates are not
a recommendation to buy and may be lowered or withdrawn in the
future.
Any credit rating assigned to the Class B Certificates is
not a recommendation to purchase, hold or sell the Class B
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 Delta, the Depositary
or the Class B Liquidity Provider) so warrant. Moreover,
any change in a rating agencys
S-32
assessment of the risks of aircraft-backed debt (and similar
securities such as the Class B Certificates) could
adversely affect the credit rating issued by such rating agency
with respect to the Class B Certificates.
Any credit ratings assigned to the Class B Certificates
would be expected to be based primarily on the default risk of
the Series B Equipment Notes and the Depositary, the
availability of the Class B Liquidity Facility for the
benefit of the holders of the Class B Certificates, the
collateral value provided by the Aircraft relating to the
Series B Equipment Notes, the cross-collateralization
provisions applicable to the Indentures and the subordination
provisions applicable to the Certificates under the
Intercreditor Agreement. Such credit ratings would be expected
to address the likelihood of timely payment of interest (at the
Stated Interest Rate and without any premium) when due on the
Class B Certificates and the ultimate payment of principal
distributable under the Class B Certificates by the 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 Class B Certificates
prior to the final expected Regular Distribution Date.
The reduction, suspension or withdrawal of any credit ratings
assigned to the Class B Certificates would not, by itself,
constitute an Indenture Event of Default.
As a
Certificateholder, you will have no protection against our entry
into highly leveraged or extraordinary transactions, 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 (including the Class B 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 affecting
Delta or its affiliates. We do from time to time analyze
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
(including the Class B Deposits) held in escrow may have
been used to purchase Equipment Notes to be issued with respect
to the Pre-Funded Aircraft by the Delivery Period Termination
Date. This could occur because of delays in the release of liens
under the Existing Financings with respect to the
2001-1
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 a Pre-Funded Aircraft before such Pre-Funded Aircraft
is financed pursuant to this offering, any Deposits relating to
such Pre-Funded 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.
S-33
The
holders of the Certificates are exposed to the credit risk of
the Depositary.
The holders of the Certificates (including the Class B
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. Delta 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 are not property of Delta and are not entitled
to the benefits of Section 1110.
Because
there is no current market for the Class B Certificates and
the Class B Certificates are subject to transfer
restrictions, you may have a limited ability to resell
Class B Certificates.
Prior to this offering of the Class B Certificates, there
has been no trading market for the Class B Certificates.
Neither Delta nor the Class B Trust intends to apply for
listing of the Class B Certificates on any securities
exchange. The Underwriters may assist in resales of the
Class B 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 Class B 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 Class B Certificates. If an active
trading market does not develop, the market price and liquidity
of the Class B Certificates may be adversely affected.
In addition, 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 you to resell any of your Class B
Certificates, 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 Class B
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 Deltas financial
performance and prospects.
The
market for Class B Certificates could be negatively
affected by legislative and regulatory changes.
The Class B 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 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.
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 to generally remove any
reference to credit ratings in its regulations. If, in
connection with the requirements of the Dodd Frank Act discussed
in the preceding sentence, 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-34
USE OF
PROCEEDS
A portion of the proceeds from the sale of the Class B
Certificates will be used on the Class B Issuance Date to
acquire the Series B Equipment Notes issued with respect to
each of the Funded Aircraft under the related Amended Funded
Aircraft Indenture. The balance of such proceeds will initially
be held in escrow and deposited with the Depositary, pending the
financing of each Pre-Funded Aircraft under a Pre-Funded
Aircraft Indenture. The Class B Trust will withdraw funds
from the escrow to acquire from Delta the Series B
Equipment Notes to be issued as the Pre-Funded Aircraft are
subjected to the related Pre-Funded Aircraft Indentures. The
Series B Equipment Notes will be full recourse obligations
of Delta.
With respect to the Pre-Funded Aircraft that constitute
2001-1
Aircraft, Delta will use the proceeds from the issuance of the
Series B Equipment Notes issued with respect to such
Aircraft to reimburse itself, in part, for the repayment at
maturity of the Existing Financing (as described below) of such
2001-1
Aircraft. Delta will use the balance of any such proceeds not
used in connection with the foregoing, along with the proceeds
from the issuance of the Series B Equipment Notes issued
with respect to the Funded Aircraft and the Unencumbered
Aircraft, to pay fees and expenses relating to this offering and
for general corporate purposes.
The 2001-1
Aircraft are each subject to separate indentures under an
enhanced equipment trust certificate transaction entered into by
Delta in September 2001 (the
2001-1
EETC or the Existing Financings).
The 2001-1
EETC currently consist of three separate tranches of
certificates, each of which bear interest at a fixed rate as
follows: 6.619% with respect to
class A-1
certificates, 7.111% with respect to
class A-2
certificates and 7.711% with respect to class B
certificates. A final distribution on such
class A-1
certificates is scheduled to occur on March 18, 2011 and
final distributions on such
class A-2
and class B certificates are scheduled to occur on
September 18, 2011.
After the
2001-1
Aircraft are released from the liens of the Existing Financings,
the 2001-1
Aircraft are expected to be subjected to the liens of the
Pre-Funded Aircraft Indentures in connection with this offering
as provided in the Note Purchase Agreement. See
Description of the Aircraft and the Appraisals
Deliveries of Pre-Funded Aircraft.
S-35
RATIO OF
EARNINGS TO FIXED CHARGES
The ratio of earnings (loss) to fixed charges represents the
number of times that fixed charges are covered by earnings.
Earnings (loss) represents income (loss) before income taxes,
plus fixed charges, less capitalized interest. Fixed charges
include interest, whether expensed or capitalized, amortization
of debt costs, the portion of rent expense representative of the
interest factor and preferred stock dividends. For the nine
months ended September 30, 2009 and years ended
December 31, 2009, 2008, 2006 and 2005, earnings were not
sufficient to cover fixed charges by $1.2 billion,
$1.6 billion, $9.1 billion, $7.0 billion and
$3.9 billion, respectively.
References to Successor refer to Delta on or after
May 1, 2007, after giving effect to (1) the
cancellation of Delta common stock issued prior to the effective
date of Deltas emergence from bankruptcy on April 30,
2007; (2) the issuance of new Delta common stock and
certain debt securities in accordance with Deltas Joint
Plan of Reorganization; and (3) the application of fresh
start reporting. References to Predecessor refer to
Delta prior to May 1, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
|
Nine Months
|
|
|
|
|
|
|
|
|
Eight Months
|
|
|
Four Months
|
|
|
|
|
|
|
|
|
|
Ended
|
|
|
Year Ended
|
|
|
Ended
|
|
|
Ended
|
|
|
Year Ended
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
April 30,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
Ratio of earnings (loss) to fixed charges
|
|
|
|
1.57
|
|
|
|
|
(0.14
|
)
|
|
|
|
(0.13
|
)
|
|
|
|
(10.26
|
)
|
|
|
|
2.20
|
|
|
|
|
5.53
|
|
|
|
|
(6.19
|
)
|
|
|
|
(2.04
|
)
|
S-36
THE
COMPANY
We provide scheduled air transportation for passengers and cargo
throughout the United States and around the world. Our global
route network gives us a presence in every major domestic and
international market. Our route network is centered around the
hub system we operate at airports in Amsterdam, Atlanta,
Cincinnati, Detroit, Memphis, Minneapolis-St. Paul, New
York-JFK, Paris-Charles de Gaulle, Salt Lake City and
Tokyo-Narita. Each of these hub operations includes flights that
gather and distribute traffic from markets in the geographic
region surrounding the hub to domestic and international cities
and to other hubs. Our network is supported by a fleet of
aircraft that is varied in terms of size and capabilities,
giving us flexibility to adjust aircraft to the network.
Other key characteristics of our route network include:
|
|
|
|
|
our alliances with foreign airlines, including our membership in
SkyTeam, a global airline alliance;
|
|
|
|
our transatlantic joint venture with Air France-KLM and Alitalia;
|
|
|
|
our domestic marketing alliance with Alaska Airlines, which
expands our west coast service; and
|
|
|
|
agreements with multiple domestic regional carriers, which
operate as Delta Connection, including our wholly-owned
subsidiary, Comair, Inc.
|
We are a Delaware corporation headquartered in Atlanta, Georgia.
Our principal executive offices are located at
Hartsfield-Jackson Atlanta International Airport, Atlanta,
Georgia
30320-6001
and our telephone number is
(404) 715-2600.
Our website is www.delta.com. We have provided this website
address as an inactive textual reference only and the
information contained on our website is not a part of this
prospectus supplement or the accompanying prospectus.
S-37
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 Deltas
Registration Statement on
Form S-4,
File
No. 333-106592,
and to all of the provisions of the Certificates, the
Trust Supplements, the Liquidity Facilities, the Deposit
Agreements, the Escrow Agreements, the Note Purchase Agreement
and the Intercreditor Agreement. Copies of the Class A
Certificates, the Class A Trust Supplement, the
Class A Deposit Agreement and the Class A Escrow
Agreement were filed as exhibits to Deltas Current Report
on
Form 8-K,
dated November 22, 2010. Copies of the Class B
Certificates, the Class B Trust Supplement, the
Class B Deposit Agreement, the Class B Escrow
Agreement, the Note Purchase Agreement and the Intercreditor
Agreement will be filed as exhibits to a Current Report on
Form 8-K
to be filed by Delta 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.
General
Each pass through certificate (collectively, the
Certificates) represents (in the case of the
Class A Certificates), or will represent (in the case of
the Class B Certificates), a fractional undivided interest
in one of two Delta Air Lines
2010-2 Pass
Through Trusts: the Class A Trust or the
Class B Trust and, collectively, the
Trusts. The Class A Trust was formed
pursuant to a pass through trust agreement between Delta 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
November 16, 2000 (the Basic Agreement),
and a supplement thereto, dated as of November 22, 2010
(the Class A Trust Supplement and,
together with the Basic Agreement, the Class A
Pass Through Trust Agreement). The Class B
Trust will be formed pursuant to the Basic Agreement and a
supplement thereto, to be dated as of the Class B Issuance
Date (the Class B Trust Supplement
and, together with the Basic Agreement, the
Class B Pass Through
Trust Agreement and, the Class B
Trust Supplement together with the Class A
Trust Supplement, collectively, the
Trust Supplements and, the Class B
Pass Through Trust Agreement together with the Class A
Pass Through Trust 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 previously issued
by the Class A Trust and the Certificates to be issued by
the Class B Trust are referred to herein, respectively, as
the Class A Certificates and the
Class B Certificates. The Class A
Trust purchased all of the Series A Equipment Notes issued
with respect to the Funded Aircraft on December 21, 2010
and will purchase all of the Series A Equipment Notes to be
issued with respect to the Pre-Funded Aircraft. The Class B
Trust will purchase all of the Series B Equipment Notes to
be issued with respect to the Aircraft. 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.
S-38
Each Class A Certificate represents, and each Class B
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) consists, or will
consist of, as the case may be:
|
|
|
|
|
subject to the Intercreditor Agreement, the Equipment Notes
acquired by such Trust prior to the Delivery Period Termination
Date, all monies at any time paid thereon and all monies due and
to become due thereunder;
|
|
|
|
the rights of such Trust to acquire 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 a Pre-Funded
Aircraft under the related Pre-Funded Aircraft 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.
(Trust Supplements, Section 3.01) The Certificates do
not represent an interest in or obligation of Delta, 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. In
addition, the Certificates and the related Escrow Receipts may
not be separately assigned or transferred. (Escrow Agreements,
Section 1.03) 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 Class A Certificates were issued in fully registered
form and are subject to the provisions described below under
Book-Entry Registration; Delivery and
Form. The Class B Certificates will be issued in
fully registered form only and will be subject to such
provisions and Transfer Restrictions for
Class B Certificates. The Class A Certificates
were, and the Class B Certificates will be, issued only in
minimum denominations of $2,000 (or, in the case of the
Class B Certificates, 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, in the case of the
Class B Certificate, one Class B Certificate may be,
issued in a different denomination. (Trust Supplements,
Section 4.01(a))
S-39
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.
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.
May 23 and November 23 of each year 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 and the Equipment
Notes held in each Trust will accrue interest at the applicable
rate per annum for the applicable class of Certificates, payable
on each Regular Distribution Date commencing on May 23,
2011 (or in the case of Equipment Notes issued after such date,
commencing with the first Regular Distribution Date to occur
after such Equipment Notes are issued). The rate per annum for
the Class B Certificates is set forth on the cover page of
this prospectus supplement, and the rate per annum for the
Class A Certificates is 4.95%. The interest rate applicable
to each class of Certificates, as described in the previous
sentence, is referred to as the Stated Interest
Rate for such Trust. 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 supported by a separate
Liquidity Facility 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 relating to the applicable Trust. 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 Class A Certificateholders
and Class B Certificateholders will be entitled to receive
and retain the proceeds of drawings under the Class A
Liquidity Facility and the Class B Liquidity Facility,
respectively. See Description of the Liquidity
Facilities.
Principal
The entire principal amount of the issued and outstanding
Series B Equipment Notes is scheduled for payment on
November 23, 2015. Payments of principal on the issued and
outstanding Series A Equipment Notes are scheduled to be
paid in specified amounts on May 23 and November 23 in certain
years, commencing on May 23, 2011. See Description of
the Equipment Notes Principal and Interest
Payments.
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
S-40
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
November 23, 2020 and for the Class B Certificates is
May 23, 2017.
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. (Escrow
Agreements, Sections 1.02(f), 2.03(b) and 2.06) Any such
distribution will not be subject to the Intercreditor Agreement.
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 $300 million) or (iii) certain
bankruptcy or insolvency events involving Delta. (Intercreditor
Agreement, Section 1.01)
Any Deposits withdrawn because a Pre-Funded 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
Pre-Funded 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
S-41
such distribution (also, a Special Distribution
Date). (Escrow Agreements, Sections 1.02(e),
2.03(b) and 2.07) Any such distribution will not be subject to
the Intercreditor Agreement.
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 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,
subject to certain exceptions, 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. 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,
S-42
Atlanta, Georgia, 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 special 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 special distribution with respect to unused Deposits,
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
Class B Certificates (the Class B Issuance
Date); 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 held in each Trust
and resulting Pool Factors with respect to such Trust, assuming
that (i) all of the Series B Equipment Notes related
to the Funded Aircraft have been acquired by the Class B
Trust on the Class B Issuance Date and (ii) (x) each
2001-1
Aircraft has been subjected to a Pre-Funded Aircraft Indenture
on or prior to October 31, 2011 and (y) each
Unencumbered Aircraft has been subjected to a Pre-Funded
Aircraft Indenture on or prior to April 30, 2011 and, in
each case, all of the Equipment Notes related to such Aircraft
have been acquired by the related 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 Equipment Notes held in
such Trust are redeemed or purchased, if a default in payment on
any Equipment Note occurs, or if any Pre-Funded Aircraft is not
subjected to a Pre-Funded Aircraft Indenture and the related
Equipment Notes are not acquired by such Trust.
S-43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A
|
|
Class B
|
|
|
Scheduled
|
|
|
|
Scheduled
|
|
|
|
|
Principal
|
|
Expected Pool
|
|
Principal
|
|
Expected Pool
|
Date
|
|
Payments
|
|
Factor
|
|
Payments
|
|
Factor
|
|
Class B Issuance Date
|
|
$
|
0.00
|
|
|
|
1.0000000
|
|
|
$
|
0.00
|
|
|
|
1.0000000
|
|
May 23, 2011
|
|
|
6,789,566.00
|
|
|
|
0.9856782
|
|
|
|
0.00
|
|
|
|
1.0000000
|
|
November 23, 2011
|
|
|
15,388,595.00
|
|
|
|
0.9532177
|
|
|
|
0.00
|
|
|
|
1.0000000
|
|
May 23, 2012
|
|
|
17,540,388.00
|
|
|
|
0.9162183
|
|
|
|
0.00
|
|
|
|
1.0000000
|
|
November 23, 2012
|
|
|
22,227,533.00
|
|
|
|
0.8693319
|
|
|
|
0.00
|
|
|
|
1.0000000
|
|
May 23, 2013
|
|
|
22,763,015.00
|
|
|
|
0.8213160
|
|
|
|
0.00
|
|
|
|
1.0000000
|
|
November 23, 2013
|
|
|
22,303,721.00
|
|
|
|
0.7742688
|
|
|
|
0.00
|
|
|
|
1.0000000
|
|
May 23, 2014
|
|
|
23,308,955.00
|
|
|
|
0.7251013
|
|
|
|
0.00
|
|
|
|
1.0000000
|
|
November 23, 2014
|
|
|
22,201,075.00
|
|
|
|
0.6782707
|
|
|
|
0.00
|
|
|
|
1.0000000
|
|
May 23, 2015
|
|
|
22,578,703.00
|
|
|
|
0.6306435
|
|
|
|
0.00
|
|
|
|
1.0000000
|
|
November 23, 2015
|
|
|
22,899,006.00
|
|
|
|
0.5823407
|
|
|
|
134,646,000.00
|
|
|
|
0.0000000
|
|
May 23, 2016
|
|
|
23,313,027.00
|
|
|
|
0.5331646
|
|
|
|
0.00
|
|
|
|
0.0000000
|
|
November 23, 2016
|
|
|
40,956,966.00
|
|
|
|
0.4467706
|
|
|
|
0.00
|
|
|
|
0.0000000
|
|
May 23, 2017
|
|
|
18,570,457.00
|
|
|
|
0.4075984
|
|
|
|
0.00
|
|
|
|
0.0000000
|
|
November 23, 2017
|
|
|
18,468,576.00
|
|
|
|
0.3686411
|
|
|
|
0.00
|
|
|
|
0.0000000
|
|
May 23, 2018
|
|
|
26,192,984.00
|
|
|
|
0.3133900
|
|
|
|
0.00
|
|
|
|
0.0000000
|
|
November 23, 2018
|
|
|
94,953,633.00
|
|
|
|
0.1130963
|
|
|
|
0.00
|
|
|
|
0.0000000
|
|
May 23, 2019
|
|
|
53,615,800.00
|
|
|
|
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, 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 a Pre-Funded
Aircraft before such Pre-Funded 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
the Certificateholders of such Trust. (Trust Supplements,
Sections 5.01(c) and 5.01(d)) See Reports
to Certificateholders, Certificate
Buyout Right of Class B 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
S-44
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
such Trust a report containing the sum of the amounts determined
pursuant to clauses (1), (2), (3), (4) and (5) above
with respect to the applicable 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.
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.
As the same institution will act 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 is the initial Trustee for the Class A Trust
and will be the initial Trustee for the Class B Trust.
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
S-45
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 Delta (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,
Sections 4.01 and 4.02; Trust Supplements,
Sections 1.01 and 7.01(c); Intercreditor Agreement,
Sections 1.01, 2.03(b) 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 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 Certificateholders 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))
S-46
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)
Subject to the Intercreditor Agreement, the Certificateholders
of a Trust evidencing fractional undivided interests aggregating
not less than a majority in interest of such Trust may on behalf
of all Certificateholders 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 Certificateholder 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 Class B Certificateholders
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, each
Class B Certificateholder (other than Delta or any of its
affiliates), will have the 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.
If Refinancing Certificates are issued, holders of such
Refinancing Certificates will have the same right (subject to
the same terms and conditions) to purchase the Class A
Certificates as the holders of the Class B Certificates
that such Refinancing Certificates refinanced. See
Possible Refinancing of Class B Certificates.
The purchase price with respect to the Class A Certificates
will be equal to the Pool Balance of the Class A
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 Class A
Certificateholders under the Class A Pass Through
Trust Agreement, the Intercreditor Agreement, the
Class A Escrow Agreement, any Series A Equipment Note
held as part of the Trust Property of the Class A
Trust or the related Indenture and Participation Agreement or on
or in respect of the Class A Certificates, provided,
however, that if such purchase occurs after (i) a
record date specified in the Class A Escrow Agreement
relating to the distribution of unused Class A Deposits
and/or
accrued and unpaid interest on Class A Deposits and prior
to or on the related distribution date under the Class A
Escrow Agreement, such purchase price will be reduced by the
aggregate amount of unused Class A Deposits
and/or
interest to be distributed under the Class A Escrow
Agreement (which deducted amounts will remain distributable to,
and may be retained by, the Class A Certificateholders as
of such record date), or (ii) the record date under the
Class A 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 Class A Certificateholders as of
such record date). Such purchase right may be exercised by any
Class B Certificateholder entitled to such right.
S-47
If prior to the end of the
ten-day
notice period, any other Class B Certificateholder(s)
notifies the purchasing Class B Certificateholder that such
other Class B Certificateholder(s) want(s) to participate
in such purchase, then such other Class B
Certificateholder(s) may join with the purchasing Class B
Certificateholder to purchase the Class A Certificates
pro rata based on the interest in the Class B Trust
held by each purchasing Class B Certificateholder. Upon
consummation of such a purchase, no other Class B
Certificateholder will have the right to purchase the
Class A Certificates during the continuance of such
Certificate Buyout Event. If Delta or any of its affiliates is a
Class B Certificateholder, it will not have the purchase
rights described above. (Trust Supplements,
Section 6.01)
A Certificate Buyout Event means that a Delta
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) Delta 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, Delta 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:
|
|
|
|
|
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
Delta will be prohibited from consolidating with or merging into
any other entity where Delta 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 Delta contained in the Basic Agreement and any
Trust Supplement, the Note Purchase Agreement, the
Equipment Notes, the Indentures and the Participation Agreements;
|
S-48
|
|
|
|
|
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, conveyance, transfer or lease; and
|
|
|
|
Delta 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, Equipment Notes or 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 Delta.
Modification
of the Pass Through Trust Agreements and Certain Other
Agreements
Each Pass Through Trust Agreement contains provisions
permitting Delta and the Trustee thereof to enter into one or
more agreements supplemental to such Pass Through
Trust Agreement or, at the request of Delta, 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 or any Liquidity
Facility, without the consent of any Certificateholder of such
Trust to, among other things:
|
|
|
|
|
evidence the succession of another corporation or entity to
Delta and the assumption by such corporation or entity of the
covenants of Delta contained in such Pass Through Trust
Agreement or of Deltas obligations under the Intercreditor
Agreement, the Note Purchase Agreement, any Participation
Agreement or any Liquidity Facility;
|
|
|
|
add to the covenants of Delta for the benefit of holders of any
Certificates or surrender any right or power conferred upon
Delta in such Pass Through Trust Agreement, the
Intercreditor Agreement, the Note Purchase Agreement, any
Participation Agreement or any Liquidity Facility;
|
|
|
|
cure any ambiguity or correct any mistake or inconsistency
contained in 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 or any Liquidity
Facility;
|
|
|
|
make or modify any other provision with respect to matters or
questions arising under 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 or any Liquidity
Facility as Delta 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;
|
|
|
|
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 or any Liquidity
Facility, 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,
|
S-49
|
|
|
|
|
the Note Purchase Agreement, any Participation Agreement or any
Liquidity Facility 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 or any Liquidity Facility, 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
or any Liquidity Facility with respect to one or more Trusts,
(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 or any Liquidity Facility 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 the extent necessary 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 or any Trust Supplement to reflect the substitution of
a substitute aircraft for any Aircraft; 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 class or
more to be hereafter issued;
|
provided, however, that, no such supplemental agreement
shall cause any 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 Delta and the related Trustee to enter into one or
more agreements supplemental to such Pass Through
Trust Agreement or, at the request of Delta, 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 or any Liquidity Facility,
without the consent of the Certificateholders of the related
Trust, to provide for the issuance of 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 Refinancing Certificates, and other
matters incidental thereto, 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
Refinancing of Class B Certificates.
S-50
Each Pass Through Trust Agreement also contains provisions
permitting the execution, with the consent of the
Certificateholders 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 or any Liquidity Facility
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 or any Liquidity Facility, 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 Certificates 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 Certificateholders 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;
|
|
|
|
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 each Certificateholder
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 Class B
Certificateholders shall be effective unless the Trustee
of each class of Certificates affected by such amendment or
modification 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 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 Notes or the Controlling
Party has the option to direct;
|
S-51
|
|
|
|
|
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 Noteholder 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 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 or the Note Purchase
Agreement 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
S-52
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 utilized deposits held in escrow with
respect to the Funded Aircraft to purchase the Series A
Equipment Notes issued with respect to each Funded Aircraft on
December 21, 2010 on and subject to the terms and
conditions of a note purchase agreement, dated as of
November 22, 2010, among Delta, the Class A Trustee,
the Subordination Agent, the Escrow Agent under the Class A
Escrow Agreement and the Paying Agent under the Class A
Escrow Agreement and the forms of financing agreements attached
thereto. The Class B Trustee will be obligated to purchase
the Series B Equipment Notes issued with respect to each
Funded Aircraft on and subject to the terms and conditions of
the related Amended Funded Aircraft Participation Agreement on
the Class B Issuance Date. The Trustees will be obligated
to purchase the Equipment Notes issued with respect to each
Pre-Funded Aircraft prior to the Delivery Period Termination
Date on and subject to the terms and conditions of an amended
and restated note purchase agreement (the Note Purchase
Agreement) to be entered into on the Class B
Issuance Date among Delta, 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 the forms of financing agreements attached to the
Note Purchase Agreement, Delta agrees to enter into a secured
debt financing with respect to: (a) each
2001-1
Aircraft on or prior to October 31, 2011 and (b) each
Unencumbered Aircraft on or prior to April 30, 2011, in
each case with the other relevant parties pursuant to a
Pre-Funded Aircraft Participation Agreement and a Pre-Funded
Aircraft 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 the Pre-Funded
Aircraft may differ from the forms of such agreements and,
consequently, may differ from the description of such agreements
contained in this prospectus supplement. See Description
of the Equipment Notes. Although such changes are
permitted, under the Note Purchase Agreement, Delta must obtain
written confirmation from each Rating Agency 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. The
terms of such financing agreements also must comply with the
Required Terms. In addition, Delta, 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 Pre-Funded 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 a Pre-Funded Aircraft before
such Pre-Funded 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 Pre-Funded Aircraft. The
Trustees will have no right or obligation to purchase the
Equipment Notes to be issued with respect to any Pre-Funded
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 Pre-Funded Aircraft will be as set forth in the table
for that Pre-Funded 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 May 23 and
November 23;
|
S-53
|
|
|
|
|
(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 Pre-Funded Aircraft
Indenture attached as an exhibit to the Note Purchase Agreement
(the Pre-Funded Aircraft Indenture Form) or
the form of Pre-Funded Aircraft Participation Agreement attached
as an exhibit to the Note Purchase Agreement (the
Pre-Funded Aircraft Participation Agreement
Form);
|
|
|
|
the amounts payable under the all-risk aircraft hull insurance
maintained with respect to each Pre-Funded 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 of
the Pre-Funded Aircraft Indentures of a first priority security
interest in and mortgage lien on the Pre-Funded Aircraft or, to
the extent assigned, certain of Deltas rights under its
purchase agreement 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 a Pre-Funded Aircraft
following an Event of Loss with respect to such Pre-Funded
Aircraft, (v) certain provisions relating to claims,
actions, third party beneficiaries, voting, Section 1110
and Pre-Funded Aircraft re-registration, (vi) the
definition of Make-Whole Amount and (vii) the provision
that New York law will govern the Pre-Funded Aircraft
Indentures; and
|
|
|
|
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 a Pre-Funded Aircraft involving good title to such
Pre-Funded Aircraft, obtaining a certificate of airworthiness
with respect to such Pre-Funded Aircraft, entitlement to the
benefits of Section 1110 with respect to such Pre-Funded
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 Pre-Funded Aircraft Participation
Agreements.
|
Notwithstanding the foregoing, the Pre-Funded Aircraft Indenture
Form or the Pre-Funded Aircraft Participation Agreement Form and
the Amended Funded Aircraft Indentures and Amended Funded
Aircraft Participation Agreements may be modified to the extent
required for the successive redemption of any Series B
Equipment Notes and issuance of Refinancing Equipment Notes or
the issuance of Refinancing Certificates or to provide for any
credit support for any pass through certificates relating to
such Refinancing Equipment Notes, in each case as provided in
the Note Purchase Agreement.
Termination
of the Trusts
With respect to each Trust, the obligations of Delta 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)
S-54
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 Delta, 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 Delta. (Basic Agreement, Section 11.01)
The
Trustees
The Class A Trustee is, and the Class B Trustee
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:
Delta 2010-2
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 Agreement, Sections 7.04 and 7.15;
Trust Supplements, Sections 7.03(a) 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 Delta with the same rights
it would have if it were not such Trustee. (Basic Agreement,
Section 7.05)
Book-Entry
Registration; Delivery and Form
General
On the Class B Issuance Date, the Class A Certificates
are, and the Class B Certificates will be, represented by
one or more fully registered global Certificates (each, a
Global Certificate) of the applicable class
and are or will be, as the case may 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 are not issued or
will not be issuable in bearer form.
DTC
DTC has informed Delta 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.
S-55
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).
Delta 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.
Qualified Institutional Buyers (as defined under the Securities
Act of 1933, as amended (the Securities Act))
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 the Pass Through
Trust 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 Delta 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 Delta
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 such
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
S-56
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 Delta 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 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))
Delta 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. Delta 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 Delta 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
S-57
respect to such Certificates and a successor depositary is not
appointed by such Trustee within 90 days of such notice,
(ii) Delta, 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,
Delta 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 Delta nor any Trustee will be liable if Delta
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)) Delta, 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))
Distribution of principal, Make-Whole Amount (if any) and
interest with respect to Definitive Certificates will thereafter
be made by the applicable Trustee directly in accordance with
the procedures set forth in the applicable Pass Through
Trust Agreement, 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. (Basic Agreement, Section 3.04, with
respect to Class A Certificates, or Class B
Trust Supplement, Section 9.03, with respect to
Class B Certificates)
Transfer
Restrictions for Class B Certificates
The Class B Certificates will be subject to transfer
restrictions. They may be sold or otherwise transferred only to
qualified institutional buyers (QIBs), as
defined in Rule 144A under the Securities Act, for so long
as they are outstanding, unless Delta and the Class B
Trustee determine otherwise consistent with applicable law. See
also Certain ERISA Considerations.
Each purchaser of 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.
S-58
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 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. 2010-2B
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 Delta, 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 Delta, 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 Delta
and the Class B Trustee that the restrictions on transfer
set forth herein have been complied with is submitted to them.
S-59
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 Agreements
and the related provisions of the Escrow Agreements and the Note
Purchase Agreement. Copies of the Class A Deposit Agreement
and the Class A Escrow Agreement were filed as exhibits to
Deltas Current Report on
Form 8-K,
dated November 22, 2010. Copies of the Class B Deposit
Agreement, the Class B Escrow Agreement and the Note
Purchase Agreement will be filed as exhibits to a Current Report
on
Form 8-K
to be filed by Delta with the SEC.
General
Under the Class A Escrow Agreement, the Escrow Agent
entered into a deposit agreement, dated as of November 22,
2010, with the Depositary (the Class A Deposit
Agreement). (Class A Escrow Agreement,
Section 1.02(a)) Under the Class B Escrow Agreement,
the Escrow Agent will enter into a separate deposit agreement
with the Depositary (the Class B Deposit
Agreement, and together with the Class A Deposit
Agreement, the Deposit Agreements). Pursuant
to the Class A Deposit Agreement, the Depositary
established separate accounts into which the proceeds of the
offering of the Class A Certificates were deposited and as
of the Class B Issuance Date proceeds relating to the
Pre-Funded Aircraft remain so deposited (each such deposit with
respect to a Pre-Funded Aircraft, a Class A
Deposit) on behalf of the Escrow Agent. (Class A
Deposit Agreement, Section 2.1) The portion of the proceeds
of the offering of Class A Certificates previously
deposited pursuant to the Class A Deposit Agreement with
respect to the Funded Aircraft was withdrawn and used to
purchase the Series A Equipment Notes issued with respect
to each Funded Aircraft on December 21, 2010. Pursuant to
the Class B Deposit Agreement, the Depositary will
establish separate accounts into which the proceeds of the
offering of the Class B Certificates with respect to the
Pre-Funded Aircraft will be deposited (each such deposit with
respect to a Pre-Funded Aircraft, a Class B
Deposit, and together with each Class A Deposit,
each, a Deposit) on behalf of the Escrow
Agent. (Class B Deposit Agreement, Section 2.1) For
each Trust, there will be a separate Deposit for each Pre-Funded
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 a Pre-Funded Aircraft under the related
Pre-Funded Aircraft 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
Pre-Funded 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 by 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-60
Other
Withdrawals and Return of Deposits
The Trustees obligations to purchase Equipment Notes to be
issued with respect to each Pre-Funded Aircraft are subject to
satisfaction of certain conditions at the time of the financing
of such Pre-Funded Aircraft under the related Pre-Funded
Aircraft Indenture, as set forth in the Note Purchase Agreement
and the related Pre-Funded Aircraft Participation Agreement. See
Description of the Certificates Obligation to
Purchase Equipment Notes. Since such Pre-Funded 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 Pre-Funded 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
October 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 Pre-Funded 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 a Pre-Funded Aircraft before it is financed
pursuant to this offering, Delta 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 Pre-Funded Aircraft will be
withdrawn by the 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 Delta delivers a notice
described in the preceding sentence, the Trustees will have no
obligation to purchase Equipment Notes with respect to such
Pre-Funded Aircraft. (Note Purchase Agreement, Section 2(c))
Delivery Period Event of Loss means,
(a) with respect to a
2001-1
Aircraft that is subject to an Existing Financing, one of
several events of loss under the applicable Existing Financing,
which events of loss are substantially similar to the Events of
Loss under the Indentures (see Description of the
Equipment Notes Certain Provisions of the
Indentures Events of Loss), except for certain
differences in the time periods in which certain events could
ripen into events of loss and (b) with respect to an
Unencumbered Aircraft prior to being financed pursuant to this
offering or a
2001-1
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 if such Aircraft
were financed under the Pre-Funded Aircraft 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 Equipment Notes
to be issued with respect to any Pre-Funded Aircraft not yet
financed pursuant to this offering will terminate on the date
such Triggering Event occurs. (Note Purchase Agreement,
Section 2)
S-61
Replacement
of Depositary
If the Depositarys Short-Term Rating issued by either
Rating Agency is downgraded below the Depositary Threshold
Rating, then Delta 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),
Delta shall have received a written confirmation from each
Rating Agency that the replacement of the Depositary with the
Replacement Depositary will not result in a withdrawal,
suspension or reduction of the ratings of 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), Delta 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 advised of the likelihood of such loss
or damage and regardless of the form of action. (Deposit
Agreements, Section 16)
S-62
Depositary
The Bank of New York Mellon (the Bank) will
act as depositary (the Depositary) under the
Class B Deposit Agreement. The Bank is also the Depositary
under the Class A 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
$190.875 billion and total equity capital of approximately
$15.798 billion, in each case at September 30, 2010.
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,
filed with the SEC is not part of, and is not incorporated by
reference in, this prospectus supplement.
S-63
DESCRIPTION
OF THE ESCROW AGREEMENTS
The following summary describes certain material terms of an
escrow and paying agent agreement, dated as of November 22,
2010 (the Class A Escrow Agreement),
with respect to the Class A Certificates and the
Class A Trust and the escrow and paying agent agreement to
be entered into on the Class B Issuance Date with the
respect to the Class B Certificates and the Class B
Trust (the Class B Escrow Agreement,
and, together with the Class A Escrow Agreement, 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 Agreements and the related provisions
of the Deposit Agreements. Copies of the Class A Escrow
Agreement and the Class A Deposit Agreement were filed as
exhibits to Deltas Current Report on
Form 8-K,
dated November 22, 2010. Copies of the Class B Escrow
Agreement and the Class B Deposit Agreement will be filed
as exhibits to a Current Report on
Form 8-K
to be filed by Delta with the SEC.
General
U.S. Bank National Association, as escrow agent (the
Escrow Agent), U.S. Bank
Trust National Association, as paying agent on behalf of
the Escrow Agent (the Paying Agent), the
Class A Trustee and the underwriters for the Class A
Certificates entered into the Class A Escrow Agreement for
the benefit of the Class A Certificateholders as holders of
the Escrow Receipts affixed thereto (in such capacity, the
Class A Receiptholders). The cash
proceeds of the offering of the Class A Certificates were
deposited on behalf of the Escrow Agent (for the benefit of the
Class A Receiptholders) with the Depositary as Class A
Deposits. (Class A Escrow Agreement, Section 1.03;
Class A Deposit Agreement, Section 2.1) The Escrow
Agent, the Paying Agent, the Class B Trustee and the
underwriters for the Class B Certificates will enter into
the Class B Escrow Agreement for the benefit of the
Class B Certificateholders as holders of the Escrow
Receipts affixed thereto (in such capacity, the
Class B Receiptholders, and together
with the Class A Receiptholders, the
Receiptholders). The cash proceeds of the
offering of the Class B Certificates to be used to purchase
the Series B Equipment Notes to be issued with respect to
the Pre-Funded Aircraft will be deposited on behalf of the
Escrow Agent (for the benefit of the Class B
Receiptholders) with the Depositary as Class B Deposits.
(Class B Escrow Agreement, Section 1.03; Class B
Deposit Agreement, Section 2.1) The Escrow Agent will
permit the Trustee of the related Trust to cause funds to be
withdrawn from the related Deposits to allow such Trustee to
purchase the related Equipment Notes pursuant to the Note
Purchase Agreement and the related Pre-Funded Aircraft
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 interest on the Deposits accrued 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 certain of the cash proceeds
from the offering of Certificates relating to the Pre-Funded
Aircraft, the Escrow Agent issued, or in the case of the
Class B Certificates, will issue, one or more escrow
receipts (Escrow Receipts) which was, or will
be, as applicable, affixed by the related Trustee to each
Certificate. Each Escrow Receipt evidences the related
Receiptholders interest in amounts
S-64
from time to time deposited into the Paying Agent Account and is
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 Deltas
request, to enter into amendments to, among other agreements,
the Escrow Agreements and the Note Purchase Agreement as may be
necessary or desirable:
|
|
|
|
|
to give effect to any redemption of any Series B Equipment
Notes and issuance of any Refinancing Equipment Notes and the
issuance of Refinancing Certificates and to make related changes
(including to provide for any prefunding mechanism) and to
provide for credit support including a liquidity facility with
respect thereto; 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 Deltas 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;
|
|
|
|
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
|
S-65
|
|
|
|
|
for any purposes described in the first thirteen bullet points
of the first paragraph under Description of the
Certificates Modification of the Pass Through
Trust Agreement and Certain Other Agreements. (Escrow
Agreements, Section 8)
|
The
Escrow Agent
U.S. Bank National Association will be the Escrow Agent
under the Class B Escrow Agreement. U.S. Bank National
Association is also the Escrow Agent under the Class A
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 the Class B Escrow Agreement.
U.S. Bank Trust National Association is also the
Paying Agent under the Class A 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-66
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 Liquidity Facilities
and the Intercreditor Agreement. A copy of the Class A
Liquidity Facility was filed as an exhibit to Deltas
Current Report on
Form 8-K,
dated November 22, 2010 and copies of the Class B
Liquidity Facility and the Intercreditor Agreement will be filed
as an exhibit to a Current Report on
Form 8-K
to be filed by Delta with the SEC.
General
The liquidity provider for the Class A Trust (the
Class A Liquidity Provider) entered into
a revolving credit agreement, dated as of November 22, 2010
(the Class A Liquidity Facility), with
the Subordination Agent with respect to the Class A Trust.
The liquidity provider for the Class B Trust (the
Class B Liquidity Provider and, together
with the Class A Liquidity Provider, the Liquidity
Providers and, each a Liquidity
Provider) will enter into a separate revolving credit
agreement (the Class B Liquidity
Facility and, together with the Class A Liquidity
Facility, the Liquidity Facilities and, each,
a Liquidity Facility) with the Subordination
Agent with respect to the Class B Trust. 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 Liquidity Facility for
each applicable Trust at November 23, 2011 (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 such Regular
Distribution Date is paid, will be:
|
|
|
|
|
|
|
Available
|
Trust
|
|
Amount
|
|
Class A
|
|
$
|
33,553,118
|
|
Class B
|
|
$
|
13,632,908
|
|
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 Drawing
under such Liquidity Facility, the Maximum Available Commitment
under such Liquidity Facility shall be zero.
S-67
Maximum Commitment for the Liquidity Facility
for the Class A Trust and the Class B Trust,
initially, means $35,199,846, and $13,632,908, respectively, in
each case as the same 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 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 Delta 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 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))
S-68
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:
|
|
|
|
|
November 21, 2011;
|
|
|
|
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)
|
Each Liquidity Facility provides that it may be extended for
additional
364-day
periods by mutual agreement of the related Liquidity Provider
and the Subordination Agent. The Intercreditor Agreement will
provide for the replacement of the Liquidity Facility for any
Trust if such Liquidity Facility is scheduled to expire earlier
than 15 days after the Final Legal Distribution Date for
the Certificates of such Trust and such Liquidity Facility is
not extended or replaced by the 25th day prior to its then
scheduled expiration date. (Liquidity Facilities,
Section 2.10) If such Liquidity Facility is not so extended
or replaced by the 25th day prior to its then scheduled
expiration date, 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,
Section 2.02(b)(i)) 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
S-69
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, Delta 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)
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 4.00% per annum. Thereafter,
interest will accrue at LIBOR for the applicable interest period
plus 4.00% 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
S-70
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 Delta) 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 its
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
|
|
|
|
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
S-71
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 4.00% 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 $300 million); or
|
|
|
|
certain bankruptcy or similar events involving Delta. (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 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;
|
|
|
|
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 is
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 Class B Liquidity Provider will be Natixis
S.A., acting via its New York Branch. Natixis S.A., acting via
its New York Branch, is also the initial Class A Liquidity
Provider.
S-72
DESCRIPTION
OF THE INTERCREDITOR AGREEMENT
The following summary describes certain material provisions of
an intercreditor agreement, dated as of November 22, 2010,
among the Class A Trustee, the Class A Liquidity
Provider and U.S. Bank Trust National Association, as
subordination agent (the Subordination
Agent), as amended by Amendment No. 1 to
Intecreditor Agreement, to be dated the Class B Issuance
Date, among the Class A Trustee, the Class A Liquidity
Provider, the Class B Trustee, the Class B Liquidity
Provider, the Subordination Agent and Delta, by which, among
other things, the Class B Trustee and Class B
Liquidity Provider will each become a party thereto (as so
amended, the Intercreditor Agreement). 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 Delta with the SEC.
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
thereunder and subject to certain limitations described below,
in taking, or refraining from taking, any action under an
Indenture 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;
|
|
|
|
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))
|
S-73
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
$300 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. (Intercreditor Agreement, Section 2.06) 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 Delta,
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 Delta 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))
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
S-74
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 Delta exists with respect to interest on any
Series A Equipment Notes or Series B Equipment Notes,
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 in excess of 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 Delta 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 any 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. (Indentures,
Section 2.14) The foregoing definition shall be revised
accordingly to reflect, if applicable, any Replacement Facility
or any liquidity facility for any Refinancing Certificates. See
Possible Refinancing of Class B Certificates.
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 Delta) 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 Delta described in the Intercreditor
Agreement (a Delta Bankruptcy Event) and
during the pendency thereof, the Controlling Party receives a
proposal from or on behalf of Delta 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 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 Delta 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
S-75
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 Class B Certificateholder gives
irrevocable notice of the exercise of its right to purchase all
(but not less than all) of the Class A Certificates
represented by the then Controlling Party (as described in
Description of the Certificates Certificate
Buyout Right of Class B Certificateholders) prior to
the expiry of the applicable notice period specified above, the
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
Class B Certificateholder fails to purchase such
Class A 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 a Delta
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)
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);
|
S-76
|
|
|
|
|
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, 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 are
Performing Equipment Notes and a Liquidity Event of Default
shall have occurred and be continuing under a Liquidity Facility
or (y) a Final Drawing shall have occurred under a
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 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 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;
|
|
|
|
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 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 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
|
S-77
|
|
|
|
|
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)
|
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 (or all Series B
Equipment Notes if only one or more Series B Equipment
Notes are so redeemed or prepaid) outstanding immediately before
giving effect to such redemption, purchase or prepayment.
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.
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.
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
(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, but
without giving effect to any reduction in the Pool Balance as a
result of any distribution attributable to Deposits 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 Class B Issuance Date) 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 Class B Issuance Date) 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
S-78
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 Class B
Issuance Date, 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 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.
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.
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
S-79
or waiver shall, without the consent of each Liquidity Provider,
reduce the amount of principal or interest payable by Delta
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 or other related documents.
(Intercreditor Agreement, Section 8.01(b))
List of
Certificateholders
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 Delta
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 Delta a statement setting forth the
following information:
|
|
|
|
|
after a Delta 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
Delta 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 Delta, (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. Delta 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 (if any) 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 a Delta Bankruptcy Event, any operational reports filed by
Delta 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. Delta and
its affiliates may from time to time enter into banking and
trustee relationships with the
S-80
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.
The Subordination Agent may resign at any time, in which event a
successor Subordination Agent will be appointed as provided in
the Intercreditor Agreement. Delta (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-81
DESCRIPTION
OF THE AIRCRAFT AND THE APPRAISALS
The
Aircraft
The Trusts hold, or are expected to hold, Equipment Notes issued
for, and secured by, the Pre-Funded Aircraft (consisting of the
2001-1
Aircraft and the Unencumbered Aircraft) and the Funded Aircraft.
The 2001-1
Aircraft consist of: (a) six Boeing
737-832
aircraft delivered new to Delta in 2000, (b) one Boeing
757-232
aircraft delivered new to Delta in 2001 and (c) three
Boeing
767-332ER
aircraft delivered new to Delta in 2000. The Unencumbered
Aircraft consist of six Boeing
757-251
aircraft delivered new to Northwest Airlines in 1996. The Funded
Aircraft consist of: (a) two Boeing
737-732
aircraft delivered new to Delta in 2009, (b) one Boeing
777-232LR
delivered new to Delta in 2009, (c) three Boeing
757-351
aircraft delivered new to Northwest Airlines in 2003,
(d) one Airbus A320-211 aircraft delivered new to Northwest
Airlines in 2003, (e) one Airbus A330-223 aircraft
delivered new to Northwest Airlines in 2004, (f) one Airbus
A330-323 aircraft delivered new to Northwest Airlines in 2005
and (g) three McDonnell Douglas MD-90-30 aircraft delivered
new to third parties from McDonnell Douglas from 1996 to 1997
and acquired by Delta in 2009 and 2010.
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 Delta. 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 and LR designations
are provided by the manufacturer and are not recognized by the
FAA.
The Boeing
737-732 is a
single-aisle commercial jet aircraft. Seating capacity is
124 seats in Deltas standard configuration. The
737-732 is
currently deployed primarily on Deltas North American
routes, as well as to cities in Central America and northern
South America. The
737-732
Aircraft are powered by two CFM56-7B24 jet engines manufactured
by CFM International, Inc.
The Boeing
737-832 is a
single-aisle commercial jet aircraft. Seating capacity is
160 seats in Deltas standard configuration. The
737-832 is
currently deployed primarily on Deltas North American
routes, as well as to cities in the Caribbean and Central
America. The
737-832
Aircraft are powered by two CFM56-7B24 jet engines manufactured
by CFM International, Inc.
The Boeing
757-232 and
Boeing
757-251 are
single-aisle commercial jet aircraft. Seating capacity ranges
from 160 to 184 seats in Deltas various
configurations. The
757-232 and
757-251 are
currently deployed primarily on Deltas North American
routes and Asia-Pacific routes, as well as to cities in Western
Europe and Africa. The
757-232 and
757-251
Aircraft are powered by two PW2037 jet engines manufactured by
Pratt & Whitney.
The Boeing
757-351 is a
single-aisle commercial jet aircraft. Seating capacity is
224 seats in Deltas standard configuration. The
757-351 is
currently deployed primarily on Deltas North American
routes. The
757-351
Aircraft are powered by two PW2040 jet engines manufactured by
Pratt & Whitney.
The Boeing
767-332ER is
a twin-aisle commercial jet aircraft. Seating capacities range
from 219 to 221 seats in Deltas various international
configurations. The
767-332ER is
currently deployed primarily on Deltas transoceanic
routes. The
767-332ER
Aircraft are powered by two CF6-80C2B6F jet engines manufactured
by General Electric Company.
The Boeing
777-232LR is
a twin-aisle commercial jet aircraft. Seating capacity is
278 seats for Deltas standard configuration. The
777-232LR is
currently deployed primarily on Deltas long-haul routes to
Asia, Australia, South Africa and the Middle East. The
777-232LR
Aircraft is powered by two GE90-110B1L2 jet engines manufactured
by General Electric Company.
The Airbus A320-211 is a single-aisle commercial jet aircraft.
Seating capacity is 148 seats in Deltas standard
configuration. The A320-211 is currently deployed primarily on
Deltas North American routes. The A320-211 Aircraft is
powered by two CFM56-5A1 jet engines manufactured by CFM
International, Inc.
The Airbus A330-223 is a twin-aisle commercial jet aircraft.
Seating capacity is 243 seats in Deltas international
configuration. The A330-223 is currently deployed primarily on
Deltas transoceanic routes. The A330-223 Aircraft is
powered by two PW4168A jet engines manufactured by
Pratt & Whitney.
S-82
The Airbus A330-323 is a twin-aisle commercial jet aircraft.
Seating capacity is 298 seats in Deltas international
configuration. The A330-323 is currently deployed primarily on
Deltas transoceanic routes. The A330-323 Aircraft is
powered by two PW4168A jet engines manufactured by
Pratt & Whitney.
The McDonnell Douglas MD-90-30 is a single-aisle commercial jet
aircraft. Seating capacity ranges from 150 to 160 seats in
Deltas standard configuration. The MD-90-30 is currently
deployed primarily on Deltas North American routes. The
MD-90-30 Aircraft are powered by two V2528-D5 jet engines
manufactured by International Aero Engines.
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registration
|
|
Serial
|
|
|
Month of
|
|
Appraisers
Valuations
|
|
|
Appraised
|
|
Aircraft Type
|
|
Number
|
|
Number
|
|
|
Delivery
|
|
AISI
|
|
|
BK
|
|
|
MBA
|
|
|
Value(1)
|
|
|
Boeing
737-732
|
|
N308DE
|
|
|
29656
|
|
|
September 2009
|
|
$
|
37,420,000
|
|
|
$
|
35,630,408
|
|
|
$
|
37,110,000
|
|
|
$
|
36,720,136
|
|
Boeing
737-732
|
|
N310DE
|
|
|
29665
|
|
|
October 2009
|
|
|
37,460,000
|
|
|
|
36,047,081
|
|
|
|
37,330,000
|
|
|
|
36,945,694
|
|
Boeing
737-832
|
|
N3731T
|
|
|
30775
|
|
|
September 2000
|
|
|
21,370,000
|
|
|
|
26,742,026
|
|
|
|
25,890,000
|
|
|
|
24,667,342
|
|
Boeing
737-832
|
|
N3732J
|
|
|
30380
|
|
|
October 2000
|
|
|
21,310,000
|
|
|
|
26,720,245
|
|
|
|
25,950,000
|
|
|
|
24,660,082
|
|
Boeing
737-832
|
|
N3733Z
|
|
|
30539
|
|
|
October 2000
|
|
|
21,420,000
|
|
|
|
26,746,370
|
|
|
|
26,140,000
|
|
|
|
24,768,790
|
|
Boeing
737-832
|
|
N3734B
|
|
|
30776
|
|
|
October 2000
|
|
|
21,230,000
|
|
|
|
26,510,303
|
|
|
|
25,920,000
|
|
|
|
24,553,434
|
|
Boeing
737-832
|
|
N3735D
|
|
|
30381
|
|
|
November 2000
|
|
|
21,260,000
|
|
|
|
26,489,344
|
|
|
|
26,030,000
|
|
|
|
24,593,115
|
|
Boeing
737-832
|
|
N3736C
|
|
|
30540
|
|
|
November 2000
|
|
|
21,450,000
|
|
|
|
26,778,014
|
|
|
|
26,380,000
|
|
|
|
24,869,338
|
|
Boeing
757-251
|
|
N544US
|
|
|
26491
|
|
|
May 1996
|
|
|
16,440,000
|
|
|
|
20,125,342
|
|
|
|
16,630,000
|
|
|
|
16,630,000
|
|
Boeing
757-251
|
|
N545US
|
|
|
26492
|
|
|
June 1996
|
|
|
16,810,000
|
|
|
|
20,153,340
|
|
|
|
16,870,000
|
|
|
|
16,870,000
|
|
Boeing
757-251
|
|
N546US
|
|
|
26493
|
|
|
July 1996
|
|
|
16,500,000
|
|
|
|
20,336,175
|
|
|
|
16,660,000
|
|
|
|
16,660,000
|
|
Boeing
757-251
|
|
N547US
|
|
|
26494
|
|
|
August 1996
|
|
|
16,780,000
|
|
|
|
20,390,189
|
|
|
|
16,990,000
|
|
|
|
16,990,000
|
|
Boeing
757-251
|
|
N548US
|
|
|
26495
|
|
|
August 1996
|
|
|
16,850,000
|
|
|
|
20,417,723
|
|
|
|
17,020,000
|
|
|
|
17,020,000
|
|
Boeing
757-251
|
|
N549US
|
|
|
26496
|
|
|
September 1996
|
|
|
16,880,000
|
|
|
|
19,555,650
|
|
|
|
17,040,000
|
|
|
|
17,040,000
|
|
Boeing
757-232
|
|
N6716C
|
|
|
30838
|
|
|
March 2001
|
|
|
19,550,000
|
|
|
|
16,510,566
|
|
|
|
22,250,000
|
|
|
|
19,436,855
|
|
Boeing
757-351
|
|
N591NW
|
|
|
32991
|
|
|
June 2003
|
|
|
22,940,000
|
|
|
|
32,030,171
|
|
|
|
29,130,000
|
|
|
|
28,033,390
|
|
Boeing
757-351
|
|
N592NW
|
|
|
32992
|
|
|
June 2003
|
|
|
24,700,000
|
|
|
|
33,345,377
|
|
|
|
30,760,000
|
|
|
|
29,601,792
|
|
Boeing
757-351
|
|
N593NW
|
|
|
32993
|
|
|
July 2003
|
|
|
24,710,000
|
|
|
|
33,390,574
|
|
|
|
30,780,000
|
|
|
|
29,626,858
|
|
Boeing
767-332ER
|
|
N1608
|
|
|
30573
|
|
|
April 2000
|
|
|
36,090,000
|
|
|
|
47,546,985
|
|
|
|
36,930,000
|
|
|
|
36,930,000
|
|
Boeing
767-332ER
|
|
N1609
|
|
|
30574
|
|
|
April 2000
|
|
|
36,100,000
|
|
|
|
47,675,614
|
|
|
|
37,040,000
|
|
|
|
37,040,000
|
|
Boeing
767-332ER
|
|
N1610D
|
|
|
30594
|
|
|
April 2000
|
|
|
36,030,000
|
|
|
|
47,432,518
|
|
|
|
37,010,000
|
|
|
|
37,010,000
|
|
Boeing
777-232LR
|
|
N708DN
|
|
|
39254
|
|
|
June 2009
|
|
|
140,290,000
|
|
|
|
133,239,000
|
|
|
|
134,540,000
|
|
|
|
134,540,000
|
|
Airbus A320-211
|
|
N378NW
|
|
|
2092
|
|
|
August 2003
|
|
|
24,530,000
|
|
|
|
28,485,760
|
|
|
|
27,860,000
|
|
|
|
26,958,587
|
|
Airbus A330-223
|
|
N853NW
|
|
|
0618
|
|
|
July 2004
|
|
|
65,350,000
|
|
|
|
79,441,710
|
|
|
|
68,440,000
|
|
|
|
68,440,000
|
|
Airbus A330-323
|
|
N811NW
|
|
|
0690
|
|
|
July 2005
|
|
|
67,550,000
|
|
|
|
86,198,062
|
|
|
|
74,600,000
|
|
|
|
74,600,000
|
|
McDonnell Douglas
MD-90-30
|
|
N917DN
|
|
|
53552
|
|
|
December 1996
|
|
|
11,050,000
|
|
|
|
8,124,381
|
|
|
|
8,060,000
|
|
|
|
8,124,381
|
|
McDonnell Douglas
MD-90-30
|
|
N919DN
|
|
|
53553
|
|
|
November 1996
|
|
|
10,940,000
|
|
|
|
8,045,769
|
|
|
|
8,010,000
|
|
|
|
8,045,769
|
|
McDonnell Douglas
MD-90-30
|
|
N918DH
|
|
|
53576
|
|
|
September 1997
|
|
|
10,980,000
|
|
|
|
8,191,468
|
|
|
|
8,220,000
|
|
|
|
8,220,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
$
|
833,990,000
|
|
|
$
|
962,300,165
|
|
|
$
|
885,590,000
|
|
|
$
|
869,595,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 around the time of
such appraisals (but assuming the related engines are in a
half-time condition). |
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.
S-83
Each Appraiser was asked to provide, and each Appraiser
furnished, its opinion as to the appraised value of the
Aircraft. The AISI appraisal is dated October 29, 2010; the
BK appraisal is dated November 3, 2010; and the MBA
appraisal is dated November 11, 2010. 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 Appraisers.
The appraisals of the Aircraft indicate appraised base value,
adjusted for the maintenance status of the Aircraft around the
time of the appraisals (but assuming the related engines are in
a half-time condition). As part of this process, all three
Appraisers performed desk-top appraisals without any
physical inspection of the Aircraft. Appraisals that are more
current or 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 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.
As discussed under Risk Factors Relating to
the Airline Industry Terrorist attacks or
international hostilities may adversely affect our business,
financial condition and operating results, since
September 11, 2001, the airline industry has suffered
substantial losses. In response to adverse market conditions,
many U.S. air carriers and lessors 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 Class B
Certificates and the Offering Appraisals should not
be relied upon as a measure of realizable value of the
Aircraft.
Deliveries
of Pre-Funded Aircraft
The Note Purchase Agreement provides that the period for
financing the Pre-Funded Aircraft under this offering will
expire on the earlier of (a) October 31, 2011 and
(b) the date on which Equipment Notes issued with respect
to all of the Pre-Funded 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 Pre-Funded Aircraft Participation
Agreement and Pre-Funded Aircraft Indenture, Delta agrees to
enter into a secured debt financing agreement with respect to:
(a) each
2001-1
Aircraft on or prior to October 31, 2011 and (b) each
Unencumbered Aircraft on or prior to April 30, 2011. The
2001-1
Aircraft are currently subject to liens under Existing
Financings. See Use of Proceeds. After the
2001-1
Aircraft are released from the liens of the Existing Financings,
the 2001-1
Aircraft are expected to be subjected to the liens of the
Pre-Funded Aircraft Indentures in connection with this offering.
S-84
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 Amended Funded Aircraft
Indentures or the form of Pre-Funded Aircraft Indenture, as
applicable, the Amended Funded Aircraft Participation Agreements
or the form of Pre-Funded Aircraft Participation Agreement, as
applicable, and the Note Purchase Agreement. Copies of the form
of Initial Funded Aircraft Indenture and the form of Initial
Funded Aircraft Participation Agreement were filed as exhibits
to Deltas Current Report on
Form 8-K,
dated November 22, 2010. Copies of the form of Indenture
Amendment, the form of Participation Agreement Amendment, the
form of Pre-Funded Aircraft Indenture, the form of Pre-Funded
Aircraft Participation Agreement and the Note Purchase Agreement
will be filed as exhibits to a Current Report on
Form 8-K
to be filed by Delta 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.
Delta has entered into a secured debt financing with respect to
each Funded Aircraft on and subject to the terms of the related
Initial Funded Aircraft Indenture and related Initial Funded
Aircraft Participation Agreement, which will be amended as
described below. On and subject to the terms and conditions of
the Note Purchase Agreement and the applicable Pre-Funded
Aircraft Participation Agreement and Pre-Funded Aircraft
Indenture, Delta agrees to enter into a secured debt financing
with respect to: (a) each
2001-1
Aircraft on or prior to October 31, 2011 and (b) each
Unencumbered Aircraft on or prior to April 30, 2011. The
Note Purchase Agreement provides for the relevant parties to
enter into a Pre-Funded Aircraft Participation Agreement and a
Pre-Funded Aircraft Indenture relating to the financing of each
Pre-Funded 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, as applicable, the
Amended Funded Aircraft Indentures and the Amended Funded
Aircraft Participation Agreements or the Pre-Funded Aircraft
Indenture Form and the Pre-Funded Aircraft Participation
Agreement Form. However, the terms of the financing agreements
actually entered into with respect to the Pre-Funded Aircraft
may differ from such forms and, consequently, may differ from
the description of such forms contained in this prospectus
supplement. Although such changes are permitted, under the Note
Purchase Agreement, Delta must obtain written confirmation from
each Rating Agency 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. The terms of such agreements also
must in any event comply with the Required Terms. In addition,
Delta, 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
Two series of Equipment Notes will be issued 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). The Equipment Notes will be direct, full
recourse obligations of Delta.
On December 21, 2010, Delta issued Series A Equipment
Notes with respect to each Funded Aircraft, and the Class A
Trustee purchased such Series A Equipment Notes from Delta
pursuant to certain Indenture and Security Agreements (each, an
Initial Funded Aircraft Indenture and
collectively, the Initial Funded Aircraft
Indentures), each dated as of December 21, 2010,
between Delta and U.S. Bank Trust National
Association, as loan trustee thereunder (the Loan
Trustee) and the related Participation Agreements
(each, an Initial Funded Aircraft Participation
Agreement and collectively, the Initial
Funded Aircraft Participation Agreements), each dated
as of December 21, 2010, among Delta, the Class A
Trustee, the Subordination Agent and the Loan Trustee. Pursuant
to the amendments (each, an Indenture
Amendment and collectively, the Indenture
Amendments), to be dated as of the Class B
Issuance Date, to such Indenture and Security Agreements (each
Initial Funded Aircraft Indenture as so amended, an
Amended Funded Aircraft Indenture)
S-85
and amendments (each, a Participation Agreement
Amendment and collectively, the Participation
Agreement Amendments) to such Participation Agreements
(each Initial Funded Aircraft Participation Agreement as so
amended, an Amended Funded Aircraft Participation
Agreement), the Class B Trust will purchase from
Delta the Series B Equipment Notes to be issued with
respect to each Funded Aircraft.
Pursuant to the terms of a participation agreement among Delta,
the Class A Trustee, the Class B Trustee, the
Subordination Agent and the Loan Trustee with respect to each
Pre-Funded Aircraft (each, a Pre-Funded Aircraft
Participation Agreement and collectively, the
Pre-Funded Aircraft Participation Agreements
and together with Funded Aircraft Participation Agreements,
each, a Participation Agreement and
collectively, the Participation Agreements),
the Class A Trust and the Class B Trust will purchase
from Delta the Series A Equipment Notes and the
Series B Equipment Notes, respectively, to be issued under
the related Pre-Funded Aircraft Indenture. The Equipment Notes
with respect to each Pre-Funded Aircraft will be issued under a
separate indenture and security agreement (each, a
Pre-Funded Aircraft Indenture and
collectively, the Pre-Funded Aircraft
Indentures and together with the Amended Funded
Aircraft Indentures, each, an Indenture and
collectively, the Indentures) between Delta
and the Loan Trustee.
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 such 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.
|
|
|
|
the indebtedness evidenced by the Series A Equipment Notes
and the Series B Equipment Notes issued under any Indenture
will be, to the extent and in the manner provided in the other
Indentures, subordinate and subject in right of payment 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) agrees 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 also:
|
|
|
|
|
agrees to and will be bound by the subordination provisions in
such Indenture;
|
|
|
|
authorizes and directs 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
|
|
|
|
appoints 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
Series B Equipment Notes issued
S-86
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 Class A Certificates.
(Intercreditor Agreement, Section 3.02)
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; and third,
the Series B 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) and, after payment
in full of such indemnity and expense obligations, 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
Delta that it intends to exercise remedies under such Indenture
(see Remedies) (each such Indenture, a
Defaulted Operative Indenture) in the
following order of priority Series A Equipment
Notes and Series B Equipment Notes ratably as
to each such series; and 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 May 23 and November 23, commencing
on such date first occurring after the issuance thereof.
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 will be paid on May 23 and
November 23 in certain years, commencing on May 23, 2011
and ending on: (i) November 23, 2016 in the case of
the Series A Equipment Notes with respect to the Boeing
757-251
aircraft and MD-90-30 aircraft; (ii) November 23, 2018
in the case of the Series A Equipment Notes with respect to
the Boeing
737-732
aircraft, Boeing
757-351
aircraft, Boeing
777-232LR
aircraft, Airbus A320-211 aircraft, Airbus A330-223 aircraft and
Airbus A330-323 aircraft; and (iii) May 23, 2019 in
the case of the Series A Equipment Notes with respect to
the Boeing
737-832
aircraft, Boeing
757-232
aircraft and Boeing
767-332ER
aircraft, and the entire principal amount of the Series B
Equipment Notes is scheduled to be paid on November 23,
2015 (each such maturity date for a series of Equipment Notes,
the Final Maturity Date with respect to such
series of Equipment Notes). 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-87
Redemption
If an Event of Loss occurs with respect to an Aircraft under any
Indenture and such Aircraft is not replaced by Delta 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
Delta; provided that all outstanding Equipment Notes
issued with respect to all other Aircraft are simultaneously
redeemed. In addition, Delta may elect to redeem the
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 Refinancing of
Class B 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 30 nor more than 60 days prior to the applicable
redemption date. A notice of redemption may be revoked by
written notice from Delta 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 Delta (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 0.50% in
the case of the Series A Equipment Notes, and 0.50% 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)
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
S-88
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
Deltas warranty rights under certain of its purchase
agreements with the applicable aircraft manufacturer.
(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) Once
the lien on any Aircraft is released, such Aircraft will no
longer secure the amounts that may be owing under any Indenture.
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 Delta, 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 the Series B Equipment Notes issued in respect of:
(i) each Funded Aircraft and each Unencumbered Aircraft as
of May 23, 2011 (the first Regular Distribution Date that
occurs after the Class B Issuance Date), (ii) each
2001-1
Aircraft as of November 23, 2011 (the first Regular
Distribution Date that occurs after the Outside Termination
Date) and (iii) in each of the foregoing cases, each
Regular Distribution Date thereafter. With respect to the
2001-1
Aircraft, the LTVs for any Regular Distribution Date after the
Class B Issuance Date but prior to November 23, 2011
are not included because November 23, 2011 is the first
Regular Distribution Date to occur after the Outside Termination
Date, which is the last date that the
2001-1
Aircraft may be subjected to the financing of this offering.
S-89
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% 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 Class B
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 Delta 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 Delta 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 operative documents
for more than 30 days after Delta receives written notice
from the Loan Trustee or any Noteholder under such Indenture;
|
|
|
|
the failure by Delta 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 of such insurance or
(ii) the date such insurance is not in effect as to the
Loan Trustee;
|
|
|
|
the failure by Delta to perform or observe any other covenant,
condition or agreement to be performed or observed by it under
any operative document that continues for a period of
60 days after Delta 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 Delta so
long as Delta is diligently proceeding to remedy such failure;
|
S-90
|
|
|
|
|
any representation or warranty made by Delta 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 Delta
receives written notice from the Loan Trustee 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 Delta so long as Delta is diligently
proceeding to remedy such incorrectness;
|
|
|
|
the occurrence of certain events of bankruptcy, reorganization
or insolvency of Delta; 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)
|
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 Delta, 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
S-91
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 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 Deltas
internal counsel provide an opinion to the Trustees that, if
Delta 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 Deltas internal 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
Deltas internal 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 Delta.
In certain circumstances following the bankruptcy or insolvency
of Delta where the obligations of Delta under any Indenture
exceed the value of the Aircraft 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
Facilities, 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 Delta on such Equipment Notes after the
disposition of the Aircraft 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 Delta available to the Class B Trustee for the
Class B Certificates.
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 Delta and the assumption by any such successor of the
covenants of Delta 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
S-92
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
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 replacement Airframe or replacement Engine;
(viii) add to the covenants of Delta for the benefit of the
Noteholders or any other beneficiary of the security under such
Indenture or surrender any rights or powers conferred upon Delta
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 successive redemption
and issuance from time to time of any Series B Equipment
Notes and for the issuance of pass through certificates by any
pass through trust that acquires any such Series B
Equipment Notes and make changes relating to any of the
foregoing (including without limitation, provide for any
prefunding mechanism in connection therewith) and provide for
any credit support relating to any of the foregoing (including,
without limitation, provide for a liquidity facility for any
such pass through certificates and the replacement thereof). See
Possible Refinancing of Class B Certificates.
(Indentures, Section 9.01)
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 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
Delta will indemnify each Loan Trustee, the Liquidity Providers,
the Subordination Agent, the Escrow Agent, the Paying Agent and
each Trustee, but not, in any case, the holders of Certificates,
for certain losses, claims and other matters. (Participation
Agreements, Section 4.02) No Loan Trustee will be
indemnified,
S-93
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 Deltas 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
Maintenance
and Operation
Under the terms of each Indenture, Delta will be obligated,
among other things and at its expense, to keep each 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(c) and (e))
Delta will agree not to maintain, use, or operate any Aircraft
in violation of any law, rule or regulation of any government
having jurisdiction over such Aircraft, or in violation of any
airworthiness certificate, license or registration relating to
such Aircraft issued by such government, except, among other
things, to the extent Delta (or any lessee) is contesting in
good faith the validity or application of any such law, rule or
regulation in any manner that does not involve any material risk
of sale, forfeiture or loss of the Aircraft or impair the lien
of the related Indenture. (Indentures, Section 7.02(b))
Delta must make (or cause to be made) all alterations,
modifications, and additions to each Airframe and Engine
necessary to meet the applicable requirements of the FAA or any
other applicable governmental authority of another jurisdiction
in which the Aircraft may then be registered; provided
that Delta (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, loss or forfeiture of the Aircraft and does not materially
adversely affect the Loan Trustees interest in the
Aircraft under (and as defined in) the related Indenture. Delta
(or any lessee) may add further parts and make other
alterations, modifications, and additions to any Airframe or any
Engine as Delta (or any such lessee) deems 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 such Airframe or
Engine below its value or utility immediately prior to such
alteration, modification, addition, or removal (assuming such
Airframe or Engine was maintained in accordance with the related
Indenture), except that the value (but not the utility) of any
Airframe or Engine may be reduced from time to time by the value
of any such parts which have been removed that Delta deems
obsolete or no longer suitable or appropriate for use on such
Airframe or Engine. All parts (with certain exceptions)
incorporated or installed in or added to such Airframe or Engine
as a result of such alterations, modifications or additions will
be subject to the lien of the related Indenture. Delta (or any
lessee) is permitted to remove (without replacement) any part
that (i) is in addition to, and not in replacement of or
substitution for, any part originally incorporated or installed
in or attached to an Airframe or Engine at the time of delivery
thereof to Delta or any part in replacement of or substitution
for such part, (ii) is not required to be incorporated or
installed in or attached to any Airframe or Engine pursuant to
applicable requirements of the FAA or other jurisdiction in
which the Aircraft may then be registered, and (iii) can be
removed without materially diminishing the value or utility
required to be maintained by the terms of the related Indenture
that the Aircraft would have had if such part had never been
installed. (Indentures, Section 7.04(c))
Except as set forth above, or in certain cases of Event of Loss,
Delta will be obligated to replace or cause to be replaced all
parts that are incorporated or installed in or attached to any
Airframe or any Engine and become worn out, lost, stolen,
destroyed, seized, confiscated, damaged beyond repair or
permanently rendered
S-94
unfit for use. Any such replacement parts will become subject to
the lien of the related Indenture in lieu of the part replaced.
(Indentures, Section 7.04(a))
Registration,
Leasing and Possession
Although Delta has certain re-registration rights, as described
below, Delta generally is required to keep each Aircraft duly
registered under the Transportation Code with the FAA and to
record each Indenture under the Federal Aviation Act.
(Indentures, Section 7.02(e)) In addition, Delta will
register the international interests created
pursuant to the Indentures 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
Delta has no current intention to do so, Delta will be permitted
to register an Aircraft in certain jurisdictions outside the
United States, subject to certain conditions specified in the
related 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
related Indenture in the applicable Aircraft. (Indentures,
Section 7.02(e)) Delta also will be permitted, subject to
certain limitations, to lease any Aircraft or any Engine to any
United States certificated air carrier, to certain foreign air
carriers or to certain manufacturers of airframes or engines
(either directly or through an affiliate). In addition, subject
to certain limitations, Delta will be permitted to transfer
possession of any Airframe or any Engine other than by lease,
including transfers of possession by Delta 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 Deltas (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. 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. There are many jurisdictions
in the world that have not ratified the Cape Town Treaty, and
the Aircraft may be located in any such jurisdiction from time
to time. There is no legal precedent with respect to the
application of the Cape Town Treaty in any jurisdiction and
therefore it is unclear how the Cape Town Treaty will be applied.
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 the 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 Class B
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.
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 the Aircraft under the
related Indenture, an Airframe subject to such Indenture might
not be equipped with Engines subject to the same Indenture. If
Delta fails to transfer title to engines not owned by Delta that
are attached to repossessed
S-95
Aircraft, it could be difficult, expensive and time-consuming to
assemble an Aircraft consisting of an Airframe and Engines
subject to the Indenture.
Liens
Delta is required to maintain each Aircraft free of any liens,
other than the lien of the Indenture, any other rights existing
pursuant to or permitted by 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
related 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
related 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 materially impair the
lien of the related 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;
(iv) salvage or similar rights of insurers under insurance
policies maintained by Delta; (v) any other lien as to
which Delta has provided a bond, cash collateral or other
security adequate in the reasonable opinion of the relevant 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, Delta is required to maintain or
cause to be maintained, at its or any lessees expense, all
risk aircraft hull insurance covering each Aircraft (including,
without limitation, war risk hull insurance if and to the extent
the same is maintained by Delta (or any permitted lessee) with
respect to other similar aircraft operated by Delta (or such
permitted lessee) on the same routes), at all times in an amount
not less than 110% of the aggregate outstanding principal amount
of the Equipment Notes relating to such 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 an
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
applicable Loan Trustee. If an Aircraft or Engine suffers loss
or damage not constituting an Event of Loss but involving
insurance proceeds in excess of $4,000,000 (in the case of a
McDonnell Douglas MD-90-30), $8,000,000 (in the case of a Boeing
737-732, a
Boeing
737-832 or
an Airbus A320-211), $12,000,000 (in the case of a Boeing
757-251, a
Boeing
757-232 or a
Boeing
757-351),
$15,000,000 (in the case of a Boeing
767-332ER,
an Airbus A330-223 or an Airbus A330-323) or $28,000,000 (in the
case of a Boeing
777-232LR),
proceeds in excess of such specified amounts up to the Loan
Amount will be payable to the applicable Loan Trustee, and the
proceeds up to such specified amounts and proceeds in excess of
the Loan Amount will be payable directly to Delta unless an
Indenture Event of Default exists, in which event all insurance
proceeds for any loss or damage to an 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(c) and (f))
In addition, subject to certain exceptions, Delta is obligated
to maintain or cause to be maintained aircraft liability
insurance at its or any lessees expense, including,
without limitation, passenger, contractual, bodily injury,
personal injury and property damage liability insurance
(exclusive of manufacturers product liability
S-96
insurance and war risk, hijacking and related perils insurance)
with respect to each 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 Deltas fleet on which
Delta carries insurance and operated by Delta on the same or
similar routes on which the Aircraft is operated. (Indentures,
Section 7.06(a))
Delta is also required to maintain or cause to be maintained war
risk, hijacking and related perils liability insurance with
respect to each Aircraft if such Aircraft, the related Airframe
or any related Engine is being operated in any war zone or area
of recognized or, in Deltas judgment, threatened
hostilities, (i) in an amount that is not less than the
aircraft liability insurance applicable to similar aircraft and
engines in Deltas fleet on which Delta carries insurance
and operated by Delta (or if a lease is in effect, in such
permitted lessees fleet on which such permitted lessee
carries insurance and operated by such permitted lessee) on the
same or similar routes as such Aircraft; provided that
such liability insurance shall not be less than the minimum
insurance amount specified in the applicable Indenture,
(ii) that is maintained in effect with insurers of
recognized responsibility, and (iii) which shall cover the
perils set forth in the insurance policies maintained in
connection with the CRAF Program (as such insurance policies
maintained in connection with the CRAF Program may be amended
from time to time). Except with respect to any war-risk,
hijacking or related perils liability insurance maintained on
any aircraft owned or operated by Delta in connection with the
CRAF Program, if war-risk, hijacking or related perils liability
insurance is maintained by Delta (or if a lease is in effect, by
such permitted lessee) with respect to any aircraft owned or
operated by Delta (or such permitted lessee) of the same or
similar type operated by Delta (or such permitted lessee) on the
same or similar routes as operated by such Aircraft, then Delta
shall maintain or cause to be maintained with respect to such
Aircraft war-risk, hijacking and related perils liability
insurance in scope and coverage no less comprehensive, in an
amount not less than the insurance maintained by Delta (or such
permitted lessee) with respect to such other aircraft, and with
insurers of recognized responsibility. (Indentures,
Section 7.06(b))
Delta may self-insure, but the amount of such self-insurance
with respect to all of the aircraft and engines in the combined
fleet of Delta and its affiliates may not exceed for any
12-month
policy year 1% of the average aggregate insurable value (during
the preceding policy year) of all aircraft in the combined
fleets of Delta and its affiliates on which Delta and its
affiliates carry 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 Delta may self-insure the Aircraft to such higher
level. In addition, Delta may self-insure to the extent of
(i) any applicable deductible per occurrence for an
aircraft 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(d))
In respect of each Aircraft, Delta is required to name the
relevant Loan Trustee, each Trustee, the Subordination Agent and
the Liquidity Providers as additional insured parties as their
respective interests may appear under all liability insurance
policies required by the terms of the Indenture with respect to
such 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
Delta (or any permitted lessee). (Indentures,
Section 7.06(a), (b) and (c))
Subject to certain customary exceptions, Delta may not operate
(or permit any lessee to operate) any Aircraft in any area that
is excluded from coverage by any insurance policy in effect with
respect to such Aircraft and required by the Indenture or in any
war zone or recognized (or, in Deltas judgment,
threatened) areas of hostility. (Indentures,
Section 7.02(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, Delta must
elect within 90 days after such occurrence (i) to
replace such Airframe and any such Engines or (ii) to pay
the applicable Loan Trustee the outstanding principal amount of
the Equipment Notes relating to such Aircraft together with
interest accrued but unpaid thereon, but without any premium.
S-97
Depending upon Deltas election, not later than the first
Business Day after the 120th day following the date of
occurrence of such Event of Loss, Delta will (i) redeem the
Equipment Notes under the applicable Indenture by paying to the
Loan Trustee the outstanding unpaid principal amount of such
Equipment Notes, together with accrued but unpaid interest
thereon, but without any premium or (ii) substitute an
airframe (or airframe and one or more engines, as the case may
be) for the Airframe, or Airframe and Engine(s), that suffered
such Event of Loss. If Delta elects to replace an 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 engine(s) of the same model as the Airframe or
Airframe and Engine(s) 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
Engine(s) to be replaced, assuming that such Airframe and such
Engine(s) were in the condition and repair required by the
related Indenture. Delta is also required to provide to the
relevant Loan Trustee opinions of counsel (i) to the effect
that such 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, and the validity and
perfection of the security interest granted to the Loan Trustee
in the replacement aircraft. If Delta elects not to replace such
Airframe, or Airframe and Engine(s), then upon payment of the
outstanding principal amount of the Equipment Notes issued with
respect to such Aircraft, together with accrued but unpaid
interest thereon (but without any premium), the lien of the
Indenture will terminate with respect to such Aircraft, and the
obligation of Delta thereafter to make the scheduled interest
and principal payments with respect to such Equipment Notes will
cease. The payments made under the Indenture by Delta will be
deposited with the applicable Loan Trustee. Amounts in excess of
the amounts due and owing under the Equipment Notes issued with
respect to such Aircraft will be distributed by such Loan
Trustee to Delta. (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,
Delta 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). Such 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 relevant Indenture.
(Indentures, Section 7.05(b))
An Event of Loss with respect to an Aircraft,
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 or hire of such property by any
government (other than a requisition for use or hire 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 Delta (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 Delta 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 or hire not involving a
requisition of title) for any reason of the
|
S-98
|
|
|
|
|
Aircraft by any government that results in the loss of title or
use of the Aircraft by Delta (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 Delta 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.
|
An Event of Loss with respect to an Aircraft is deemed to have
occurred if an Event of Loss occurs with respect to the Airframe
that is a part of such Aircraft unless Delta elects to
substitute a replacement Airframe pursuant to the related
Indenture. (Indentures, Annex A)
If, at any time before the applicable Final Maturity Date, the
Equipment Notes issued under an 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, and such Aircraft will not thereafter secure any other
Equipment Notes.
S-99
POSSIBLE
REFINANCING OF CLASS B CERTIFICATES
Delta may elect to redeem the Series B Equipment Notes then
issued and outstanding and to issue new Series B Equipment
Notes with terms that may differ from those of the redeemed
Series B Equipment Notes (any such new Series B
Equipment Notes, the Refinancing Equipment
Notes) in respect of all (but not less than all) of
the Aircraft. In such case, Delta will fund the sale of such
Refinancing Equipment Notes through the sale of pass through
certificates (the Refinancing Certificates)
issued by one or more pass through trusts (each, a
Refinancing Trust). The trustee of each
Refinancing Trust will become a party to the Intercreditor
Agreement, and the Intercreditor Agreement will be amended by
written agreement of Delta and the Subordination Agent to
provide for the subordination of the Refinancing Certificates to
the Administration Expenses, the Liquidity Obligations and the
Class A Certificates. 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), will be
contingent upon each Rating Agency then rating the Class A
Certificates providing written confirmation that such actions
will not result in a withdrawal, suspension, or downgrading of
the rating of the Class A Certificates. The issuance of the
Refinancing Certificates in compliance with the foregoing
conditions will not require the consent of any of the Trustees
or any holders of Class A Certificates. (Intercreditor
Agreement, Section 8.01(c))
Any Refinancing Certificates may have the benefit of credit
support similar to the Class B Liquidity Facility or
different therefrom and claims for fees, interest, expenses,
reimbursement of advances and other obligations arising from
such credit support may rank equally with similar claims in
respect of the Class B Liquidity Facility. (Intercreditor
Agreement, Section 8.01(c)(iii))
S-100
CERTAIN
U.S. FEDERAL INCOME TAX CONSEQUENCES
The following is a general discussion of certain
U.S. federal income tax consequences of the purchase,
ownership and disposition of Class B Certificates and the
associated Escrow Receipts by a Certificate Owner that purchases
such Class B Certificates in the initial offering thereof
at the offering price set forth in this prospectus supplement
and holds such Class B 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 of
Class B Certificates in light of their particular
circumstances or to any such 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
Class B 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 Class B 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 Class B 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 Class B
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
Class B Trust, 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 of Class B Certificates.
PERSONS CONSIDERING AN INVESTMENT IN CLASS B
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 CLASS B CERTIFICATES AND THE
ASSOCIATED ESCROW RECEIPTS IN LIGHT OF THEIR OWN PARTICULAR
CIRCUMSTANCES.
Tax
Status of the Class B Trust
Although there is no authority addressing the classification of
entities that are similar to the Class B Trust in all
respects, based upon an interpretation of analogous authorities
and the terms of the Class B Pass Through
Trust Agreement, the Participation Agreement Amendments,
the Indenture Amendments, the Note Purchase Agreement, the
Class B Liquidity Facility, the Intercreditor Agreement,
the Class B Deposit
S-101
Agreement and the Class B Escrow Agreement, all as in
effect on the date hereof, the Class B 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 Class B Certificate,
by its acceptance of such Class B Certificate or interest,
agrees to treat the Class B Trust as a grantor trust for
U.S. federal, state and local income tax purposes. The
Class B 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
Class B Trust Classified as Partnership below,
the discussion below assumes that the Class B Trust will be
so classified as a grantor trust.
If the Class B Trust were not classified as a grantor trust
for U.S. federal income tax purposes, the Class B
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 the Class B
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 the Class B Trust
operates in accordance with the terms of the Class B Pass
Through Trust Agreement and the other agreements to which
it is a party, income derived by the Class B Trust from the
Series B Equipment Notes owned by the Class B Trust
and the Note Purchase Agreement will constitute qualifying
income for these purposes.
Taxation
of Certificate Owners
General
Each Certificate Owner of a Class B Certificate will be
treated as the owner of a pro rata undivided interest in
the Series B Equipment Notes, the contractual rights and
obligations under the Note Purchase Agreement and any other
property held in the Class B 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 of a
Class B Certificate using the cash method of accounting
generally must take into account its pro rata share of
income as and when received by the Class B Trustee. A
Certificate Owner of a Class B Certificate 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 Class B Trustee, whichever is earlier.
It is anticipated that the Series B Equipment Notes will
not be issued with original issue discount
(OID) for U.S. federal income tax
purposes. If, however, any Series B Equipment Note is
issued with more than a de minimis amount of OID, a
Certificate Owner of a Class B Certificate 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.
Each Certificate Owner of a Class B Certificate will also
be treated as the owner of a pro rata undivided interest
in the associated Deposits. Certificate Owners of Class B
Certificates 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 of Class B Certificates 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 Class B 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 associated Deposit will
depend in part on when it is drawn to fund the purchase of
Series B Equipment Notes, Certificate Owners should consult
their own tax advisors as to how to
S-102
calculate the accrued OID on the associated Deposits and the
amount of gain or loss treated as ordinary under these rules.
Each Certificate Owner of a Class B Certificate will be
entitled to deduct, consistent with its method of accounting,
its pro rata share of fees and expenses paid or incurred
by the Class B Trust as provided in Section 162 or 212
of the Code. Certain fees and expenses, including fees paid to
the Class B Trustee and Class B Liquidity Provider,
will be borne by parties other than the Certificate Owners of
Class B Certificates. It is possible that such fees and
expenses will be treated as constructively received by the
Class B Trust, in which event a Certificate Owner of a
Class B Certificate 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 Class B
Certificates
A Certificate Owner of a Class B Certificate that sells,
exchanges or otherwise disposes of such Class B 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 Series B Equipment Notes and any
other property held by the Class B 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 Class B Certificate was held for more than one
year (except to the extent attributable to any property held by
the Class B Trust for one year or less). Any long-term
capital gains with respect to the Class B 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 Class B
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 gain or
loss not so treated as ordinary income or loss generally would
be short-term capital gain or loss.
Class B
Trust Classified as Partnership
If the Class B 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 the Class B Trust would be
calculated at the trust level, but the Class B Trust itself
would not be subject to U.S. federal income tax. A
Certificate Owner of a Class B Certificate would be
required to report its share of the Class B Trusts
items of income and deduction on its tax return for its taxable
year within which the Class B Trusts taxable year
(which should be the calendar year) ends, as well as such
Certificate Owners income from the associated Deposits. In
the case of an original purchaser of a Class B Certificate
that is a calendar year taxpayer, income and loss generally
should be the same as it would be if the Class B 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
Series B Equipment Notes or the associated Deposits to, or
on behalf of, any Certificate Owner of a Class B
Certificate that is neither a U.S. Person nor an entity
treated as a partnership
S-103
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 Delta 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 Delta 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 Class B 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 Class B
Certificate or the associated Escrow Receipt or with respect to
any associated Series B 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 Series B
Equipment Notes or the associated Deposits or gain from the
sale, exchange or other disposition of a Class B
Certificate or the associated Escrow Receipt, the Series B
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 Class B 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,
Delta 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 Class B 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
S-104
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 Series B 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-105
CERTAIN
DELAWARE TAXES
The Class B Trustee 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 Class B Trustee, has
advised Delta that, in its opinion, under currently applicable
law, assuming that the Class B Trust will not be taxable as
a corporation for U.S. federal income tax purposes, but,
rather, that it will be classified for such purposes as a
grantor trust or as a partnership, (i) the Class B
Trust 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 of Class B Certificates 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 Class B Certificate. Neither the
Class B Trust nor the Certificate Owners of Class B
Certificates will be indemnified for any state or local taxes
imposed on them, and the imposition of any such taxes on the
Class B 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 of Class B
Certificates or the Class B 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 Class B Trustee were located in a different
jurisdiction in the United States, the Class B Trustee will
either relocate the administration of the Class B Trust to
such other jurisdiction or resign and, in the event of such a
resignation, a new Class B Trustee in such other
jurisdiction will be appointed.
S-106
CERTAIN
ERISA CONSIDERATIONS
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 Class B 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 Class B 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
Class B 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
non-exempt 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
Class B Certificate, the ERISA Plans assets will
include both the Class B Certificate and an undivided
interest in each of the underlying assets of the Class B
Trust, including the Series B Equipment Notes, unless it is
established that equity participation in the Class B 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 the Class B Trust by, or on
behalf of, benefit plan investors will not be monitored. If the
assets of the Class B 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 Class B
Certificate and will evidence an interest in the Deposits held
in escrow by the Escrow Agent for the benefit of the
Class B Certificateholders pending the financing of the
Pre-Funded Aircraft. Such Deposits will not constitute property
of the Class B Trust. Pending withdrawal of such Deposits
in accordance with the Class B Deposit Agreement, the
Class B Escrow Agreement and the Note Purchase Agreement,
such Deposits may be deemed plan assets subject to the fiduciary
responsibility and prohibited transaction provisions of ERISA
and Section 4975 of the Code.
S-107
Prohibited
Transaction Exemptions
In addition, whether or not the assets of the Class B 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 Class B 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, Delta, 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 the Class A
Certificates are purchased by an ERISA Plan and the Class B
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 Class B Certificates of its right to purchase
the Class A 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 the Class B
Certificates are purchased by an ERISA Plan and the Class A
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 Class B Certificates of its right to purchase
the Class A 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
Class B 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 Class B Certificates.
Each person who acquires or accepts a Class B
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
Class B Certificate or an interest therein or (ii) the
purchase and holding of such Class B 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 Class B
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
General Account Regulations should not, however, adversely
affect the applicability of
PTCE 95-60
to purchases of the Class B Certificates by insurance
company general accounts.
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
CLASS B CERTIFICATES.
S-108
UNDERWRITING
Under the terms and subject to the conditions contained in the
Underwriting Agreement, dated February 7, 2011 (the
Underwriting Agreement), the Underwriters
named below (the Underwriters) for whom
Morgan Stanley & Co. Incorporated, Deutsche Bank
Securities Inc. and Goldman, Sachs & Co. are acting as
representatives, have severally agreed with Delta to purchase
the following aggregate face amounts of the Class B
Certificates:
|
|
|
|
|
|
|
Face Amount of
|
|
|
|
Class B
|
|
Underwriter
|
|
Certificates
|
|
|
Morgan Stanley & Co. Incorporated
|
|
$
|
44,882,000
|
|
Deutsche Bank Securities Inc.
|
|
|
44,882,000
|
|
Goldman, Sachs & Co.
|
|
|
44,882,000
|
|
|
|
|
|
|
Total
|
|
$
|
134,646,000
|
|
The Underwriting Agreement provides that the obligations of the
Underwriters are subject to certain conditions precedent
(including that the Class B Certificates have received
certain credit ratings) and that the Underwriters will be
obligated to purchase all of the Class B 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 B Certificates may be
terminated. The offering of the Class B 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 B
Certificates will be $134,646,000. Delta will pay the
Underwriters a commission of $1,514,768. Delta estimates that
its out of pocket expenses for the offering will be
approximately $2,225,000 (exclusive of the ongoing costs of the
Class B Liquidity Facility and certain other ongoing costs).
The Underwriters propose to offer the Class B Certificates
to the public initially at the public offering price on the
cover page of this prospectus supplement and to selling group
members at those prices 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 prices and concessions and
discounts may be changed by the Underwriters.
|
|
|
|
|
|
|
|
|
|
|
Concession to
|
|
|
|
|
Selling Group
|
|
|
Pass Through
Certificates
|
|
Members
|
|
Discount to
Brokers/Dealers
|
|
Class B
|
|
|
0.50
|
%
|
|
|
0.25
|
%
|
The Class B Certificates are a new issue of securities with
no established trading market. Neither Delta nor the
Class B Trust intends to apply for listing of the
Class B Certificates on any securities exchange. Delta has
been advised by one or more of the Underwriters that they
presently intend to make a market in the Class B
Certificates, as permitted by applicable laws and regulations.
No Underwriter is obligated, however, to make a market in the
Class B Certificates, and any such market-making may be
discontinued at any time without notice, at the sole discretion
of such Underwriter. Accordingly, no assurance can be given as
to the liquidity of, or trading markets for, the Class B
Certificates. See Risk Factors Risk Factors
Relating to the Class B Certificates and the
Offering Because there is no current market for the
Class B Certificates and the Class B Certificates are
subject to transfer restrictions, you may have a limited ability
to resell Class B Certificates.
Delta 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
Underwriters may be required to make in respect thereof.
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,
S-109
investment management, investment research, principal
investment, hedging, financing and brokerage activities.
From time to time in the ordinary course of their respective
business, the Underwriters and certain of their affiliates have
engaged, and in the future may engage in, investment and
commercial banking or other transactions of a financial nature
with Delta and its affiliates, including the provision of
certain advisory services, making loans to Delta and its
affiliates and serving as counterparties to certain fuel hedging
and other derivative and hedging arrangements. The Underwriters
and their affiliate have received, and in the future may
receive, customary fees and expenses and commissions for these
transactions.
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 Delta. 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 B 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 5th business day following the date of pricing of
the Class B Certificates (such settlement cycle being
referred to as T+5). 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 Class B
Certificates on any day prior to the third business day before
the date of initial delivery of the Class B Certificates
will be required, by virtue of the fact that the Class B
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.
|
|
|
|
|
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.
|
|
|
|
Syndicate covering transactions involve purchases of the
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 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 B Certificates to be higher than it would
otherwise be in the absence of such transactions. Neither Delta
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 B Certificates. These
transactions, if commenced, may be discontinued at any time.
These transaction 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 an invitation by or on behalf of,
us or the Underwriters to subscribe for or purchase any of the
Class B Certificates in any jurisdiction to any person to
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
S-110
offering of the Class B Certificates in certain
jurisdictions may be restricted by law. We and the Underwriters
require persons into whose possession this prospectus comes 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
Class B Certificates which are the subject of the 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 Derivative;
(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 Class B 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 Class B Certificates to the public in
relation to any Class B 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
Class B Certificates to be offered so as to enable an
investor to decide to purchase or subscribe the Class B
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 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 Class B
Certificates in circumstances in which Section 21(1) of the
FSMA does not apply to Delta; 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 Class B Certificates in, from or otherwise
involving the United Kingdom.
Hong
Kong
The Class B 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 Class B Certificates
may be issued or may be in the possession of any person for the
purpose of issue (in each case
S-111
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 Class B
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 Class B Certificates
may be circulated or distributed, or may the Class B
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 Class B 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,
Class B Certificates, debentures and units of Class B
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 Class B Certificates under
Section 275 except: (1) to an institutional investor
under Section 274 of the SFA or 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;
(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-112
VALIDITY
OF THE CLASS B CERTIFICATES
The validity of the Class B Certificates is being passed
upon for Delta by Debevoise & Plimpton LLP, New York,
New York, and for the Underwriters by Shearman &
Sterling LLP, New York, New York. The respective counsel for
Delta and the Underwriters will rely upon 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, the Class B Trust Supplement and the
Class B Certificates, and the valid and binding effect
thereof, and on the opinion of Leslie P. Klemperer, Vice
President Deputy General Counsel of Delta, as to
certain matters relating to the authorization, execution, and
delivery of the Basic Agreement and the Class B
Trust Supplement by Delta.
EXPERTS
Ernst & Young LLP, independent registered public
accounting firm, has audited our consolidated financial
statements included in the Delta Air Lines, Inc. Annual Report
on
Form 10-K
for the year ended December 31, 2009 and the effectiveness
of our internal control over financial reporting as of
December 31, 2009, as set forth in their reports, which are
incorporated by reference in this prospectus supplement. Our
consolidated financial statements are incorporated by reference
in reliance on Ernst & Young LLPs reports, given
on their authority 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.
S-113
APPENDIX I
The following is an index showing the page in this prospectus
supplement where certain defined terms appear.
|
|
|
2001-1
Aircraft
|
|
S-3
|
2001-1 EETC
|
|
S-35
|
60-Day Period
|
|
S-48
|
Actual Disposition Event
|
|
S-79
|
Administration Expenses
|
|
S-76
|
Aircraft
|
|
S-3
|
Airframe
|
|
S-82
|
AISI
|
|
S-4
|
Amended Funded Aircraft Indenture
|
|
S-85
|
Amended Funded Aircraft Participation Agreement
|
|
S-86
|
Applicable Fraction
|
|
S-78
|
Appraisal
|
|
S-76
|
Appraised Current Market Value
|
|
S-76
|
Appraisers
|
|
S-4
|
Assumed Aircraft Value
|
|
S-90
|
Assumed Amortization Schedule
|
|
S-43
|
Average Life Date
|
|
S-88
|
Bank
|
|
S-63
|
Bankruptcy Code
|
|
S-16
|
Base Rate
|
|
S-70
|
Basic Agreement
|
|
S-38
|
BK
|
|
S-4
|
BNMC
|
|
S-63
|
Business Day
|
|
S-42
|
Cape Town Treaty
|
|
S-95
|
Cash Collateral Account
|
|
S-68
|
CASM
|
|
S-20
|
Cede
|
|
S-45
|
Certificate Account
|
|
S-42
|
Certificate Buyout Event
|
|
S-48
|
Certificate Owner
|
|
S-56
|
Certificate Owners
|
|
S-56
|
Certificateholders
|
|
S-38
|
Certificates
|
|
S-38
|
citizen of the United States
|
|
S-48
|
Class A Certificateholders
|
|
S-38
|
Class A Certificates
|
|
S-38
|
Class A Deposit
|
|
S-60
|
Class A Deposit Agreement
|
|
S-60
|
Class A Escrow Agreement
|
|
S-64
|
Class A Liquidity Facility
|
|
S-67
|
Class A Liquidity Provider
|
|
S-67
|
Class A Pass Through Trust Agreement
|
|
S-38
|
Class A Receiptholders
|
|
S-64
|
Class A Trust
|
|
S-38
|
Class A Trust Supplement
|
|
S-38
|
Class A Trustee
|
|
S-38
|
Class B Adjusted Interest
|
|
S-78
|
Class B Certificateholders
|
|
S-38
|
Class B Certificates
|
|
S-38
|
Class B Deposit
|
|
S-60
|
Class B Deposit Agreement
|
|
S-60
|
Class B Escrow Agreement
|
|
S-64
|
Class B Issuance Date
|
|
S-43
|
Class B Liquidity Facility
|
|
S-67
|
Class B Liquidity Provider
|
|
S-67
|
Class B Pass Through Trust Agreement
|
|
S-38
|
Class B Receiptholders
|
|
S-64
|
Class B Trust
|
|
S-38
|
Class B Trust Supplement
|
|
S-38
|
Class B Trustee
|
|
S-38
|
Class Exemptions
|
|
S-108
|
Code
|
|
S-102
|
Collateral
|
|
S-41
|
Company
|
|
iii
|
company free writing prospectus
|
|
i
|
Controlling Party
|
|
S-73
|
Current Distribution Date
|
|
S-78
|
Deemed Disposition Event
|
|
S-79
|
Defaulted Operative Indenture
|
|
S-87
|
Definitive Certificates
|
|
S-57
|
Delivery Period Event of Loss
|
|
S-61
|
Delivery Period Termination Date
|
|
S-84
|
Delta
|
|
iii
|
Delta Bankruptcy Event
|
|
S-75
|
Deposit
|
|
S-60
|
Deposit Agreements
|
|
S-60
|
Depositary
|
|
S-63
|
Depositary Threshold Rating
|
|
S-62
|
Depreciation Assumption
|
|
S-90
|
Distribution Date
|
|
S-40
|
Dodd Frank Act
|
|
S-34
|
DOT
|
|
S-29
|
Downgrade Drawing
|
|
S-68
|
Drawing
|
|
S-70
|
DTC
|
|
S-45
|
DTC Participants
|
|
S-55
|
DTC Rules
|
|
S-56
|
Eligible B Pool Balance
|
|
S-79
|
Engine
|
|
S-82
|
Equipment Note Special Payment
|
|
S-77
|
Equipment Notes
|
|
S-85
|
ERISA
|
|
S-107
|
ERISA Plan
|
|
S-107
|
Escrow Agent
|
|
S-64
|
Escrow Agreements
|
|
S-64
|
Escrow Receipts
|
|
S-64
|
Event of Loss
|
|
S-98
|
Excess Liquidity Obligations
|
|
S-74
|
I-1
|
|
|
Exchange Act
|
|
iv
|
Existing Financings
|
|
S-35
|
Expected Distributions
|
|
S-78
|
FAA
|
|
S-29
|
Final Distributions
|
|
S-74
|
Final Drawing
|
|
S-70
|
Final Legal Distribution Date
|
|
S-41
|
Final Maturity Date
|
|
S-87
|
Final Termination Notice
|
|
S-72
|
Financial Instruments and Exchange Law
|
|
S-112
|
FSMA
|
|
S-111
|
Funded Aircraft
|
|
S-3
|
GAAP
|
|
S-18
|
General Account Regulations
|
|
S-108
|
Global Certificate
|
|
S-55
|
H.15(519)
|
|
S-88
|
Indenture
|
|
S-86
|
Indenture Amendment
|
|
S-85
|
Indenture Events of Default
|
|
S-90
|
Indirect Participants
|
|
S-56
|
Initial Funded Aircraft Indenture
|
|
S-85
|
Initial Funded Aircraft Participation Agreement
|
|
S-85
|
Intercreditor Agreement
|
|
S-73
|
Interest Drawings
|
|
S-67
|
Interim Restructuring Arrangement
|
|
S-76
|
Investment Company Act
|
|
S-34
|
IRS
|
|
S-101
|
LIBOR
|
|
S-71
|
Liquidity Event of Default
|
|
S-72
|
Liquidity Expenses
|
|
S-78
|
Liquidity Facilities
|
|
S-67
|
Liquidity Obligations
|
|
S-78
|
Liquidity Provider
|
|
S-67
|
Liquidity Providers
|
|
S-67
|
Liquidity Threshold Rating
|
|
S-69
|
Loan Amount
|
|
S-96
|
Loan Trustee
|
|
S-85
|
Long-Term Rating
|
|
S-69
|
LTVs
|
|
S-5, S-89
|
Make-Whole Amount
|
|
S-88
|
Make-Whole Spread
|
|
S-88
|
Maximum Available Commitment
|
|
S-67
|
Maximum Commitment
|
|
S-68
|
MBA
|
|
S-4
|
Minimum Sale Price
|
|
S-74
|
Moodys
|
|
S-62
|
Mortgage Convention
|
|
S-95
|
most recent H.15(519)
|
|
S-88
|
NOLs
|
|
S-27
|
Non-Extension Drawing
|
|
S-69
|
Non-U.S.
Certificateholder
|
|
S-104
|
Northwest
|
|
iii
|
Northwest Airlines
|
|
S-3
|
Note Purchase Agreement
|
|
S-53
|
Note Target Price
|
|
S-75
|
Noteholder
|
|
S-86
|
OID
|
|
S-102
|
Outside Termination Date
|
|
S-61
|
Participation Agreement
|
|
S-86
|
Participation Agreement Amendment
|
|
S-86
|
Pass Through Trust Agreements
|
|
S-38
|
Paying Agent
|
|
S-64
|
Paying Agent Account
|
|
S-42
|
Performing Equipment Note
|
|
S-68
|
Permitted Investments
|
|
S-46
|
Plan
|
|
S-107
|
Plan Asset Regulation
|
|
S-107
|
Pool Balance
|
|
S-43
|
Pool Factor
|
|
S-43
|
Post Default Appraisals
|
|
S-76
|
PRASM
|
|
S-20
|
Pre-Funded Aircraft
|
|
S-3
|
Pre-Funded Aircraft Indenture
|
|
S-86
|
Pre-Funded Aircraft Indenture Form
|
|
S-54
|
Pre-Funded Aircraft Participation Agreement
|
|
S-86
|
Pre-Funded Aircraft Participation Agreement Form
|
|
S-54
|
PTC Event of Default
|
|
S-48
|
PTCE
|
|
S-108
|
QIBs
|
|
S-34
|
Rate Determination Notice
|
|
S-71
|
Rating Agencies
|
|
S-62
|
Receiptholders
|
|
S-64
|
Refinancing Certificates
|
|
S-100
|
Refinancing Equipment Notes
|
|
S-100
|
Refinancing Trust
|
|
S-100
|
Regular Distribution Dates
|
|
S-40
|
Related Equipment Notes
|
|
S-87
|
Relevant Implementation Date
|
|
S-111
|
Relevant Member State
|
|
S-111
|
Remaining Weighted Average Life
|
|
S-88
|
Replacement Depositary
|
|
S-62
|
Replacement Facility
|
|
S-69
|
Required Amount
|
|
S-67
|
Required Terms
|
|
S-53
|
Restructuring Arrangement
|
|
S-75
|
Scheduled Payments
|
|
S-41
|
SEC
|
|
iv
|
Section 1110
|
|
S-16
|
Section 1110 Period
|
|
S-68
|
Securities Act
|
|
S-56
|
Series A Equipment Notes
|
|
S-85
|
Series B Equipment Notes
|
|
S-85
|
SFA
|
|
S-112
|
Short-Term Rating
|
|
S-69
|
Similar Law
|
|
S-107
|
Special Distribution Date
|
|
S-41
|
Special Payment
|
|
S-41
|
Special Payments Account
|
|
S-42
|
Special Termination Drawing
|
|
S-70
|
Special Termination Notice
|
|
S-72
|
Standard & Poors
|
|
S-62
|
I-2
|
|
|
Stated Interest Rate
|
|
S-40
|
Subordination Agent
|
|
S-73
|
Termination Notice
|
|
S-72
|
Transportation Code
|
|
S-48
|
Treasury Yield
|
|
S-88
|
Triggering Event
|
|
S-41
|
Trust Indenture Act
|
|
S-50
|
Trust Property
|
|
S-39
|
Trust Supplements
|
|
S-38
|
Trustees
|
|
S-38
|
Trusts
|
|
S-38
|
U.S. Person
|
|
S-101
|
Underwriters
|
|
S-109
|
Underwriting Agreement
|
|
S-109
|
Unencumbered Aircraft
|
|
S-3
|
I-3
Delta Air Lines, Inc.
1030 Delta Boulevard
Atlanta, GA 30354
Sight Unseen Base Value
Opinion
28 Aircraft Portfolio
AISI File No.:
A0S069BVO-1
Report Date: 29 October
2010
Values as of: 01 November
2010
Headquarters: 26072 Merit
Circle, Suite 123, Laguna Hills, CA 92653
TEL:
949-582-8888 FAX:
949-582-8887 E-MAIL:
mail@AISI.aero
29 October 2010
Delta Air Lines, Inc.
1030 Delta Boulevard
Atlanta, GA 30354
|
|
Subject:
|
Sight Unseen Base Value Opinion
28 Aircraft portfolio
|
AISI File number: A0S069BVO-1
|
|
Ref:
|
(a) Email messages
19/20/25/27/28 October 2010
|
Dear Ladies and Gentlemen:
Aircraft Information Services, Inc. (AISI) has been requested to
offer our opinion of the sight unseen 01 November 2010 base
value in half life and maintenance adjusted condition for
twenty-eight aircraft as identified and defined in Table I and
reference (a) above (the Aircraft). Aircraft
are valued in November 2010 million US dollars.
|
|
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
Certified and 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. 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.
Headquarters: 26072 Merit
Circle, Suite 123, Laguna Hills, CA 92653
TEL:
949-582-8888 FAX:
949-582-8887
E-MAIL:
mail@AISI.aero
29 October 2010
AISI File
No. A0S069BVO-1
Page -2-
AISI also assumes that all 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.
None of the AISI value definitions take into account remarketing
costs, brokerage costs, storage costs, recertification costs or
removal costs.
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.
29 October 2010
AISI File
No. A0S069BVO-1
Page -3-
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 then 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.
Aircraft adjustments are calculated to account for the
maintenance status of each aircraft as indicated to AISI by the
client in the above reference (a) 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. Due to limited data
provided, all engines are considered half life.
It is our considered opinion that the 01 November 2010
sight unseen base values of the Aircraft are as follows in Table
I subject to the assumptions, definitions, and disclaimers
herein.
29 October 2010
AISI File
No. A0S069BVO-1
Page -4-
Table
I
As of 01 November 2010
In November 2010 Million US Dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Half Life
|
|
|
Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Base Value
|
|
|
Base Value
|
No.
|
|
|
Aircraft Type
|
|
|
SN
|
|
|
RN
|
|
|
DoM
|
|
|
Engine Type
|
|
|
MTOW
|
|
|
M US Dollars
|
|
|
M US Dollars
|
|
1
|
|
|
|
737-732
|
|
|
29656*
|
|
|
N308DE
|
|
|
Sep-09
|
|
|
CFM56-7B24
|
|
|
135,200
|
|
|
37.32
|
|
|
37.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
737-732
|
|
|
29665*
|
|
|
N310DE
|
|
|
Oct-09
|
|
|
CFM56-7B24
|
|
|
135,200
|
|
|
37.32
|
|
|
37.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
737-832
|
|
|
30775*
|
|
|
N3731T
|
|
|
Sep-00
|
|
|
CFM56-7B24
|
|
|
157,200
|
|
|
21.36
|
|
|
21.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
737-832
|
|
|
30380*
|
|
|
N3732J
|
|
|
Oct-00
|
|
|
CFM56-7B24
|
|
|
157,200
|
|
|
21.36
|
|
|
21.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
737-832
|
|
|
30539*
|
|
|
N3733Z
|
|
|
Oct-00
|
|
|
CFM56-7B24
|
|
|
157,200
|
|
|
21.36
|
|
|
21.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
737-832
|
|
|
30776*
|
|
|
N3734B
|
|
|
Oct-00
|
|
|
CFM56-7B24
|
|
|
157,200
|
|
|
21.36
|
|
|
21.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
737-832
|
|
|
30381*
|
|
|
N3735D
|
|
|
Nov-00
|
|
|
CFM56-7B24
|
|
|
157,200
|
|
|
21.36
|
|
|
21.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
|
|
|
737-832
|
|
|
30540*
|
|
|
N3736C
|
|
|
Nov-00
|
|
|
CFM56-7B24
|
|
|
157,200
|
|
|
21.36
|
|
|
21.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
|
757-251 ETOPS
|
|
|
26491*
|
|
|
N544US
|
|
|
May-96
|
|
|
PW2037
|
|
|
255,000
|
|
|
16.54
|
|
|
16.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
757-251 ETOPS
|
|
|
26492*
|
|
|
N545US
|
|
|
Jun-96
|
|
|
PW2037
|
|
|
255,000
|
|
|
16.54
|
|
|
16.81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
757-251 ETOPS
|
|
|
26493*
|
|
|
N546US
|
|
|
Jul-96
|
|
|
PW2037
|
|
|
255,000
|
|
|
16.54
|
|
|
16.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
|
|
|
757-251 ETOPS
|
|
|
26494*
|
|
|
N547US
|
|
|
Aug-96
|
|
|
PW2037
|
|
|
255,000
|
|
|
16.54
|
|
|
16.78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
|
|
|
|
757-251 ETOPS
|
|
|
26495*
|
|
|
N548US
|
|
|
Aug-96
|
|
|
PW2037
|
|
|
255,000
|
|
|
16.54
|
|
|
16.85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
|
|
|
757-251 ETOPS
|
|
|
26496*
|
|
|
N549US
|
|
|
Sep-96
|
|
|
PW2037
|
|
|
255,000
|
|
|
16.54
|
|
|
16.88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
|
|
|
|
757-232
|
|
|
30838
|
|
|
N6716C
|
|
|
Mar-01
|
|
|
PW2037
|
|
|
232,000
|
|
|
19.81
|
|
|
19.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
|
|
|
|
757-351 ETOPS
|
|
|
32991
|
|
|
N591NW
|
|
|
Jun-03
|
|
|
PW2040
|
|
|
241,000
|
|
|
22.73
|
|
|
22.94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
|
757-351 ETOPS
|
|
|
32992
|
|
|
N592NW
|
|
|
Jun-03
|
|
|
PW2040
|
|
|
270,000
|
|
|
24.47
|
|
|
24.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
757-351 ETOPS
|
|
|
32993
|
|
|
N593NW
|
|
|
Jul-03
|
|
|
PW2040
|
|
|
270,000
|
|
|
24.47
|
|
|
24.71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
|
767-332ER
|
|
|
30573*
|
|
|
N1608
|
|
|
Apr-00
|
|
|
CF6-80C2B6F
|
|
|
412,000
|
|
|
36.30
|
|
|
36.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
|
|
|
|
767-332ER
|
|
|
30574*
|
|
|
N1609
|
|
|
Apr-00
|
|
|
CF6-80C2B6F
|
|
|
412,000
|
|
|
36.30
|
|
|
36.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
|
|
|
767-332ER
|
|
|
30594*
|
|
|
N1610D
|
|
|
Apr-00
|
|
|
CF6-80C2B6F
|
|
|
412,000
|
|
|
36.30
|
|
|
36.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
|
|
|
777-232LR
|
|
|
39254
|
|
|
N708DN
|
|
|
Jun-09
|
|
|
GE90-110B1L2
|
|
|
766,000
|
|
|
138.98
|
|
|
140.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
|
|
|
A320-211
|
|
|
2092
|
|
|
N378NW
|
|
|
Aug-03
|
|
|
CFM56-5A1
|
|
|
166,400
|
|
|
24.04
|
|
|
24.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24
|
|
|
|
A330-223
|
|
|
0618
|
|
|
N853NW
|
|
|
Jul-04
|
|
|
PW4168A
|
|
|
513,700
|
|
|
64.31
|
|
|
65.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
|
|
|
A330-323
|
|
|
0690
|
|
|
N811NW
|
|
|
Jul-05
|
|
|
PW4168A
|
|
|
513,700
|
|
|
68.55
|
|
|
67.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
MD-90-30
|
|
|
53552
|
|
|
N917DN
|
|
|
Dec-96
|
|
|
V2528-D5
|
|
|
168,000
|
|
|
10.44
|
|
|
11.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
|
|
|
|
MD-90-30
|
|
|
53553
|
|
|
N919DN
|
|
|
Nov-96
|
|
|
V2528-D5
|
|
|
168,000
|
|
|
10.44
|
|
|
10.94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
|
|
|
|
MD-90-30
|
|
|
53576
|
|
|
N918DH
|
|
|
Sep-97
|
|
|
V2528-D5
|
|
|
168,000
|
|
|
10.44
|
|
|
10.98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Note These aircraft
are valued with installed optional winglets. |
29 October 2010
AISI File
No. A0S069BVO-1
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
appraisal report dated 29 October 2010 in the Prospectus
Supplement and to the inclusion of AISIs name in the
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.
John D. McNicol
President
1295
Northern Boulevard
Manhasset, New York 11030
(516) 365-6272
Fax
(516) 365-6287
November 3,
2010
Delta Air Lines
1030 Delta Blvd.
Atlanta, GA
30354-1989
Ladies & Gentlemen:
In response to your request, BK Associates, Inc. is pleased to
provide our opinion regarding the current Base Values (BV) for
28 aircraft in the Delta Air Lines Fleet (the
2010-2
EETC). The aircraft include B737, B757, B767, B777, A320, A330
and MD90 aircraft in service with Delta Air Lines. 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
Package Service Visit (PSV) and Heavy Maintenance Visit (HMV),
time remaining to H check or time remaining to
M check, as the case may be and time remaining to
landing gear overhaul. No adjustments are added for the engines,
which are assumed to be at half-time.
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 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.
November 3, 2010
Page 2
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 original price is depicted in the following figure. This
chart was updated last year to include transactions that
occurred between 2004 and 2008. It is interesting to note, as
should be expected with a large data sample covering nearly
40 years of transactions, the line depicting the average
historical value changed almost imperceptibly. However, where it
did change, the change was in the direction of lower values,
especially in the years beyond 10 to 15. In fact, we recently
noted that if you only consider sales in the past 8 to
10 years, the average line is down
dramatically after about year 15 the line is 25 to
35 percent lower. The impact of this on the whole
40-year data
sample is lowering those later year values typically five to
seven percent.
Using this approach, the base value for aircraft, B737-800
N3731T, for example, is determined as follows. N3731T is
10 years old. The data show that on average
10-year old
aircraft should sell for 45 percent of its original price.
Considering the new price was about $41.9 million, the data
suggest that on average the aircraft should sell for about
$23 million today, after allowing for inflation.
November 3, 2010
Page 3
However, the B737-800 is still quite popular and successful with
approximately 1,930 in service and approximately 1,089 still on
order. We conclude that the BV is above the average suggested by
the figure at $26.65 million.
A similar methodology was used to determine the current base
values of the other aircraft.
The B757 was very successful in its day but is now out of
production after a long production run. We conclude the
B757-200s are below the average suggested by the historical data
at $16.2 to $19.6 million, depending on takeoff weight.
Similarly, while the B767-300ER has been and still is very
successful, it is nearing the end of the production run after
20 years. We conclude its base values are
$47.8 million. The A320s and A330s are still quite
successful. While some of the early A320s are old enough for the
values to be approaching or below the average line
in the figure, the Aircraft in the
2010-2 EETC
is relatively young and is above the average line.
The B777, being nearly new, has a value suggested by its new
price with an adjustment for the estimated hours and cycles
accumulated to date and an artificial reduction to half-time on
the engines.
The MD90s are nearly unique with a small operator base
concentrated at Delta Air Lines. While the historical comparison
suggests a value in the $11 million range based upon age
and original price, the small fleet and limited operator base of
11 carriers would make it difficult to market an MD90 aircraft
and we conclude the base value is in the $7.5 to $8 million
vicinity.
These values are adjusted further from the average suggested by
the historical comparison to reflect differences in engine model
and the addition of blended winglets.
These half-time values are adjusted with an appropriate
financial adjustment to reach the maintenance-adjusted values.
These adjustments are based on our assessment of industry
average costs and may not be the same as Deltas cost.
Another buyer of the aircraft may have to have the work done
elsewhere at a different cost. Note, as mentioned earlier, no
adjustment is made for the engines. They are assumed to be at
half-time.
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 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
November 3, 2010
Page 4
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 November 3, 2010 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
Delta Air
Lines 2010-2
EETC
Values in $ Millions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft
|
|
|
|
Serial
|
|
Mfgr.
|
|
|
|
Mtow
|
|
1/2 time
|
|
Mt. Adj.
|
|
|
Type
|
|
Regist.
|
|
Number
|
|
Date
|
|
Engine
|
|
Lbs.
|
|
BV
|
|
BV
|
|
1
|
|
737-732
|
|
N308DE*
|
|
29656
|
|
9/25/2009
|
|
CFM56-7B24
|
|
135,200
|
|
35.550
|
|
35.630
|
2
|
|
737-732
|
|
N310DE*
|
|
29665
|
|
10/15/2009
|
|
CFM56-7B24
|
|
135,200
|
|
35.950
|
|
36.047
|
3
|
|
737-832
|
|
N3731T*
|
|
30775
|
|
9/29/2000
|
|
CFM56-7B24
|
|
157,200
|
|
26.650
|
|
26.742
|
4
|
|
737-832
|
|
N3732J*
|
|
30380
|
|
10/4/2000
|
|
CFM56-7B24
|
|
157,200
|
|
26.650
|
|
26.720
|
5
|
|
737-832
|
|
N3733Z*
|
|
30539
|
|
10/27/2000
|
|
CFM56-7B24
|
|
157,200
|
|
26.650
|
|
26.746
|
6
|
|
737-832
|
|
N3734B*
|
|
30776
|
|
10/28/2000
|
|
CFM56-7B24
|
|
157,200
|
|
26.650
|
|
26.510
|
7
|
|
737-832
|
|
N3735D*
|
|
30381
|
|
11/3/2000
|
|
CFM56-7B24
|
|
157,200
|
|
26.650
|
|
26.489
|
8
|
|
737-832
|
|
N3736C*
|
|
30540
|
|
11/27/2000
|
|
CFM56-7B24
|
|
157,200
|
|
26.650
|
|
26.778
|
9
|
|
757-251
|
|
N544US*
|
|
26491
|
|
6/20/1996
|
|
PW2037
|
|
255,000
|
|
19.400
|
|
20.125
|
10
|
|
757-251
|
|
N545US*
|
|
26492
|
|
7/19/1996
|
|
PW2037
|
|
255,000
|
|
19.600
|
|
20.153
|
11
|
|
757-251
|
|
N546US*
|
|
26493
|
|
8/23/1996
|
|
PW2037
|
|
255,000
|
|
19.600
|
|
20.336
|
12
|
|
757-251
|
|
N547US*
|
|
26494
|
|
8/30/1996
|
|
PW2037
|
|
255,000
|
|
19.600
|
|
20.390
|
13
|
|
757-251
|
|
N548US*
|
|
26495
|
|
9/20/1996
|
|
PW2037
|
|
255,000
|
|
19.600
|
|
20.418
|
14
|
|
757-251
|
|
N549US*
|
|
26496
|
|
3/9/2001
|
|
PW2037
|
|
255,000
|
|
19.600
|
|
19.556
|
15
|
|
757-232
|
|
N6716C
|
|
30838
|
|
5/20/1996
|
|
PW2037
|
|
232,000
|
|
16.200
|
|
16.511
|
16
|
|
757-351
|
|
N591NW
|
|
32991
|
|
6/30/2003
|
|
PW2040
|
|
241,000
|
|
32.300
|
|
32.030
|
17
|
|
757-351
|
|
N592NW
|
|
32992
|
|
6/30/2003
|
|
PW2040
|
|
270,000
|
|
33.600
|
|
33.345
|
18
|
|
757-351
|
|
N593NW
|
|
32993
|
|
7/29/2003
|
|
PW2040
|
|
270,000
|
|
33.600
|
|
33.391
|
19
|
|
767-332ER
|
|
N1608*
|
|
30573
|
|
4/21/2000
|
|
CF6-80C2B6F
|
|
412,000
|
|
47.800
|
|
47.547
|
20
|
|
767-332ER
|
|
N1609*
|
|
30574
|
|
4/25/2000
|
|
CF6-80C2B6F
|
|
412,000
|
|
47.800
|
|
47.676
|
21
|
|
767-332ER
|
|
N1610D*
|
|
30594
|
|
4/26/2000
|
|
CF6-80C2B6F
|
|
412,000
|
|
47.800
|
|
47.433
|
22
|
|
777-232LR
|
|
N708DN
|
|
39254
|
|
6/4/2009
|
|
GE90-110B1L2
|
|
766,000
|
|
132.750
|
|
133.239
|
23
|
|
A320-211
|
|
N378NW
|
|
2092
|
|
8/7/2003
|
|
CFM56-5A1
|
|
166,400
|
|
28.550
|
|
28.486
|
24
|
|
A330-223
|
|
N853NW
|
|
0618
|
|
7/8/2004
|
|
PW4168A
|
|
513,700
|
|
79.400
|
|
79.442
|
25
|
|
A330-323
|
|
N811NW
|
|
0690
|
|
7/21/2005
|
|
PW4168A
|
|
513,700
|
|
86.650
|
|
86.198
|
26
|
|
MD-90-30
|
|
N917DN
|
|
53552
|
|
12/6/1996
|
|
V2528-D5
|
|
168,000
|
|
7.600
|
|
8.124
|
27
|
|
MD-90-30
|
|
N919DN
|
|
53553
|
|
11/14/1996
|
|
V2528-D5
|
|
168,000
|
|
7.600
|
|
8.046
|
28
|
|
MD-90-30
|
|
N918DH
|
|
53576
|
|
9/23/1997
|
|
V2528-D5
|
|
168,000
|
|
7.800
|
|
8.191
|
|
|
|
*
|
|
These aircraft are valued with
installed winglets.
|
Extended
Desktop Appraisal of:
Twenty-eight
(28) Aircraft
Client:
Delta
Air Lines
Date:
November 11,
2010
Washington
D.C.
2101 Wilson Boulevard
Suite 1001
Arlington, Virginia
22201
Tel: 1 703 276 3200
Fax: 1 703 276 3201
Frankfurt
Wilhelm-Heinrich-Str.
22
61250 Usingen
Germany
Tel: 40 (0) 69
97168 436
|
|
|
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
|
Morten
Beyer & Agnew
(mba) has
been retained by Delta Air Lines (the Client) to
provide an Extended Desktop Appraisal to determine the
Maintenance Adjusted Current Base Value (CBV) of twenty-eight
(28) aircraft, as of October 2010. The 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 annually published
publication mba Future Aircraft Values Jet
Transport (FAV).
Based on the
information set forth in this report, it is our opinion that the
total Maintenance Adjusted Current Base Value of the aircraft in
this portfolio are as follows and as set forth in
Section IV.
|
|
|
|
|
|
|
Maintenance
Adjusted
|
|
|
|
Current
Base Value ($US)
|
Total (28 AC)
|
|
|
$885,590,000
|
|
|
|
|
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.
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
The ISTAT definition
of Base Value (BV) has, essentially, the same elements of Market
Value except that the market circumstances are assumed to be in
a reasonable state of equilibrium. Thus, BV pertains to an
idealized aircraft and market combination, but will not
necessarily reflect the actual CMV of the aircraft in question
at any point in time. 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.
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 40 years;
and its employees adhere to the rules and ethics set forth by
the International Society of Transport Aircraft Traders (ISTAT).
mbas clients include most of the worlds major
airlines, lessors, financial institutions, and manufacturers and
suppliers. mba maintains offices in Washington, Frankfurt, and
Tokyo.
mba publishes the
semi-annual 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.
Delta
Air Lines
Job File #10247
Page 2 of 36
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
gross domestic product (GDP). However, the long term trend has
been toward traffic lagging 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 time frame 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.
Both Airbus and Boeing delivered an additional 979 aircraft in
2009 and both expect to match their 09 delivery rates in
2010.
There are many signs
of an industry wide recovery from the downturn of the past two
years. Airbus and Boeing are seeing almost a two-fold increase
in orders over the past year. Airbus has booked 301 gross
orders for the first eight months of 2010, up from 147 during
the same period of 2009. Boeing notes that narrow body
utilization is increasing, while wide body utilization remains
depressed
In its most recent
forecast, IATA expects the aviation industry to realize a net
profit of US$8.9 billion for 2010. The exception to this
profitability forecast is Europe, where IATA forecasts net
losses due to weak regional economic growth and the disruptions
to traffic caused by the Icelandic volcanic ash plume. IATA also
reports demand for both passenger and cargo traffic is on the
rebound with growth for the first half of 2010 at 8% for
passenger and 17% for cargo traffic, well above the traditional
growth rate of 6%.
The big unknown is,
of course, oil. Current oil prices have been close to the
predictions of $75 - $80 per barrel for 2010 with the exception
of a spike in April-May where prices briefly jumped to the
$85 - $90 range. 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.
1 RPK
Revenue Passenger Kilometer. Revenue derived from carrying one
passenger one kilometer.
2 FTK
Freight Tonne Killometer. Revenue derived from carrying one
tonne of freight one kilometer.
Delta
Air Lines
Job File #10247
Page 3 of 36
Boeing 737NG
Family Overview
The Boeing 737 Next
Generation (NG) family consists of
the 600/-700/-800/-900 and 900ER series.
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. To date, there are 3,351 737NG
aircraft in operation with 237 operators, and the 737NG family
has achieved over 5,600 orders.
|
|
|
|
|
|
|
|
|
|
|
Fleet
Status
|
|
|
737-700
|
|
|
737-800
|
|
|
|
|
|
|
|
|
|
|
|
Ordered
|
|
|
|
2,078
|
|
|
|
|
3,564
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancelled/Transferred
|
|
|
|
555
|
|
|
|
|
194
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Orders
|
|
|
|
1,523
|
|
|
|
|
3,370
|
|
|
|
|
|
|
|
|
|
|
|
|
Backlog
|
|
|
|
496
|
|
|
|
|
1,362
|
|
|
|
|
|
|
|
|
|
|
|
|
Delivered
|
|
|
|
1,027
|
|
|
|
|
2,008
|
|
|
|
|
|
|
|
|
|
|
|
|
Destroyed/Retired
|
|
|
|
1
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
Not in Service/Parked
|
|
|
|
3
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Aircraft
|
|
|
|
1,023
|
|
|
|
|
1,993
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Operators
|
|
|
|
79
|
|
|
|
|
129
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Daily Utilization (Hrs)
|
|
|
|
8.73
|
|
|
|
|
8.55
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Fleet Age (Yrs)
|
|
|
|
6.78
|
|
|
|
|
5.26
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
For development of
the 737NG, Boeing took the
737-300
concept, upgraded its avionics and cockpit and redesigned the
wing, launching a similar looking aircraft with enhanced
capabilities. The NG aircraft also compete in some instances
with their older and larger sibling, the Boeing 757, with the
entry into service of the
737-900ER
with Lion Air in April 2007.
Boeing
737-700
The -700 entered
service in 1998 with Southwest Airlines. This variant is the
basis for the Boeing Business Jet (BBJ) and is also available in
a convertible version (the
737-700C).
The extended range version, the
737-700ER,
was launched in early 2006 with an order from All Nippon
Airways. There are currently 1,023 active
737-700s
with 79 operators. Thirty-four percent of the active fleet of
the 737-700
is in service with Southwest. Over half of the current fleet is
allocated in North America with the Pacific Rim and Europe
following behind respectively.
Delta
Air Lines
Job File #10247
Page 4 of 36
|
|
|
|
|
|
Boeing
737-700 Aircraft
|
Current
Fleet by Operator
|
Operator
|
|
|
In
Service
|
Southwest
|
|
|
|
349
|
|
|
|
|
|
|
|
WestJet
|
|
|
|
65
|
|
|
|
|
|
|
|
airTran Airways
|
|
|
|
52
|
|
|
|
|
|
|
|
China Eastern Airlines
|
|
|
|
42
|
|
|
|
|
|
|
|
Continental Airlines
|
|
|
|
33
|
|
|
|
|
|
|
|
Aeromexico
|
|
|
|
28
|
|
|
|
|
|
|
|
China Southern Airlines
|
|
|
|
28
|
|
|
|
|
|
|
|
Gol Transportes Aereos
|
|
|
|
28
|
|
|
|
|
|
|
|
Virgin Blue Airlines
|
|
|
|
21
|
|
|
|
|
|
|
|
Air China
|
|
|
|
20
|
|
|
|
|
|
|
|
All Others
|
|
|
|
357
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
1023
|
|
|
|
|
|
|
|
Source: ACAS September 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing
737-700 Aircraft
|
Current
Fleet by Region (Passenger)
|
Region
|
|
|
In
Service
|
|
|
Parked
|
|
|
Total
|
North America
|
|
|
|
533
|
|
|
|
|
2
|
|
|
|
|
535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific Rim
|
|
|
|
187
|
|
|
|
|
0
|
|
|
|
|
187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
|
134
|
|
|
|
|
0
|
|
|
|
|
134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South America
|
|
|
|
110
|
|
|
|
|
0
|
|
|
|
|
110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Africa
|
|
|
|
33
|
|
|
|
|
1
|
|
|
|
|
34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
20
|
|
|
|
|
0
|
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Middle East
|
|
|
|
6
|
|
|
|
|
0
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
1023
|
|
|
|
|
3
|
|
|
|
|
1026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS September 2010
|
|
|
|
|
|
|
|
|
|
|
Delta
Air Lines
Job File #10247
Page 5 of 36
Boeing
737-800
The
737-800
entered into service with Hapag-Lloyd Flug (TUIfly) in 1998. It
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 1,993
active
737-800s
with 129 operators. Europe is the most popular region with 33%
of the current fleet. Following closely behind are the Pacific
Rim and North America with 29.8% and 21.3% respectively.
|
|
|
|
|
|
Boeing
737-800 Aircraft
|
Current
Fleet by Operator
|
Operator
|
|
|
In
Service
|
Ryanair
|
|
|
|
250
|
|
|
|
|
|
|
|
American Airlines
|
|
|
|
139
|
|
|
|
|
|
|
|
Continental Airlines
|
|
|
|
118
|
|
|
|
|
|
|
|
Air China
|
|
|
|
73
|
|
|
|
|
|
|
|
Delta Air Lines
|
|
|
|
73
|
|
|
|
|
|
|
|
Gol Transportes Aereos
|
|
|
|
59
|
|
|
|
|
|
|
|
Hainan Airlines
|
|
|
|
59
|
|
|
|
|
|
|
|
Alaska Airlines
|
|
|
|
55
|
|
|
|
|
|
|
|
China Southern Airlines
|
|
|
|
45
|
|
|
|
|
|
|
|
Turkish Airlines (THY)
|
|
|
|
42
|
|
|
|
|
|
|
|
All Others
|
|
|
|
1080
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
1993
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing
737-800 Aircraft
|
Current
Fleet by Region (Passenger)
|
Region
|
|
|
In
Service
|
|
|
Parked
|
|
|
Total
|
Europe
|
|
|
|
664
|
|
|
|
|
2
|
|
|
|
|
666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific Rim
|
|
|
|
595
|
|
|
|
|
1
|
|
|
|
|
596
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
|
|
422
|
|
|
|
|
4
|
|
|
|
|
426
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South America
|
|
|
|
99
|
|
|
|
|
0
|
|
|
|
|
99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Africa
|
|
|
|
88
|
|
|
|
|
0
|
|
|
|
|
88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
88
|
|
|
|
|
0
|
|
|
|
|
88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Middle East
|
|
|
|
37
|
|
|
|
|
0
|
|
|
|
|
37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
1993
|
|
|
|
|
7
|
|
|
|
|
2000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
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 178 and 207 net orders respectively for
their narrowbody products. As of September 2010, there have been
346 orders of the 737NG and 123 net orders for Airbus
A320 family during 2010, indicating a sign of improvement for
the economy.
Delta
Air Lines
Job File #10247
Page 6 of 36
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 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 October 2010, there were four Boeing
737-700s and
14 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.
BACK
Aviation Solutions, October 2010
Delta
Air Lines
Job File #10247
Page 7 of 36
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
only 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
757-200
|
Fleet
Status
|
|
|
Passenger
|
|
|
Freighter
|
Ordered
|
|
|
|
1,007
|
|
|
|
|
82
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancelled/Delivered
|
|
|
|
101
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Orders
|
|
|
|
906
|
|
|
|
|
80
|
|
|
|
|
|
|
|
|
|
|
|
|
Backlog
|
|
|
|
0
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
Delivered
|
|
|
|
896
|
|
|
|
|
80
|
|
|
|
|
|
|
|
|
|
|
|
|
Destroyed/Retired
|
|
|
|
37
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
Not in Service/Parked
|
|
|
|
88
|
|
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
Converted to
Freighter/Other
|
|
|
|
84
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Aircraft
|
|
|
|
679
|
|
|
|
|
155
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Operators
|
|
|
|
79
|
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Daily Utilization
(Hrs)
|
|
|
|
8.83
|
|
|
|
|
5.42
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Fleet Age (Yrs)
|
|
|
|
16.66
|
|
|
|
|
19.84
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 8 of 36
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). Of the Rolls-Royce powered
aircraft below, 35 are powered by the early RB211-535C variant
(34 of these aircraft are in freighter configuration).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing
757-200 Aircraft
|
Current
Fleet by Engine Manufacturer
|
|
|
|
Passenger
|
|
|
Freighter
|
|
|
|
Engine
Mfr.
|
|
|
In
Service
|
|
|
Parked
|
|
|
In
Service
|
|
|
Parked
|
|
|
Total
|
Rolls Royce
|
|
|
|
367
|
|
|
|
|
46
|
|
|
|
|
113
|
|
|
|
|
9
|
|
|
|
|
535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pratt & Whitney
|
|
|
|
312
|
|
|
|
|
42
|
|
|
|
|
42
|
|
|
|
|
0
|
|
|
|
|
396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
679
|
|
|
|
|
88
|
|
|
|
|
155
|
|
|
|
|
9
|
|
|
|
|
931
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
The largest
operators for the
757-200 are
North American carriers. The top three carriers combined (to
include United and Continental post merger), will account for
56% of the active passenger fleet.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing
757-200 Passenger Aircraft
|
Current
Fleet by Operator
|
Operator
|
|
|
In
Service
|
|
|
Parked
|
|
|
Total
|
Delta Air Lines
|
|
|
|
160
|
|
|
|
|
20
|
|
|
|
|
180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
American Airlines
|
|
|
|
124
|
|
|
|
|
|
|
|
|
|
124
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United Airlines
|
|
|
|
96
|
|
|
|
|
|
|
|
|
|
96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continental Airlines
|
|
|
|
41
|
|
|
|
|
|
|
|
|
|
41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thomson Airways
|
|
|
|
26
|
|
|
|
|
1
|
|
|
|
|
27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Airways
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal Express
|
|
|
|
|
|
|
|
|
18
|
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China Southern Airlines
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thomas Cook Airlines (UK)
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Air China
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Icelandair
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jet2.com
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VIM-Avia
|
|
|
|
7
|
|
|
|
|
3
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shanghai Airlines
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All Others
|
|
|
|
126
|
|
|
|
|
46
|
|
|
|
|
172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
679
|
|
|
|
|
88
|
|
|
|
|
767
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 9 of 36
The two largest
operators of
757-200
freighter configured aircraft are also North American airlines.
The top two carriers account for approximately 60% of the
freighter fleet of aircraft both in service and parked.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing
757-200 Freighter Aircraft
|
|
Current
Fleet by Operator
|
|
Operator
|
|
|
In
Service
|
|
|
|
Parked
|
|
|
|
Total
|
|
United Parcel Service
|
|
|
|
75
|
|
|
|
|
|
|
|
|
|
75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal Express
|
|
|
|
23
|
|
|
|
|
|
|
|
|
|
23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DHL Air
|
|
|
|
22
|
|
|
|
|
|
|
|
|
|
22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
European Air Transport Leipzig
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Icelandair
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Blue Dart Aviation
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aerolease Aviation LLC
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Morningstar Air Express
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ethiopian Airlines
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SF Airlines
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shanghai Airlines Cargo
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stratus Ltd
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Arrow Cargo (Csd Ops)
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Cargo Intnl Airlines
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gestair Cargo
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PALS
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cargojet Airways
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Varig Log
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DHL Latin America Group Als
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Babcock & Brown
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
155
|
|
|
|
|
9
|
|
|
|
|
164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 10 of 36
Sixty-eight percent
of the
757-200
total active passenger fleet and 65% of the
757-200
total freighter aircraft fleet are concentrated in North
America. Europe is another significant region for the type with
almost 22% of the total passenger fleet and nearly 24% of the
total freighter fleet.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boeing
757-200 Aircraft
|
Current
Fleet by Region
|
|
|
|
Passenger
|
|
|
Freighter
|
Region
|
|
|
In
Service
|
|
|
Parked
|
|
|
In
Service
|
|
|
Parked
|
North America
|
|
|
|
457
|
|
|
|
|
68
|
|
|
|
|
103
|
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
|
149
|
|
|
|
|
17
|
|
|
|
|
40
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific Rim
|
|
|
|
47
|
|
|
|
|
2
|
|
|
|
|
4
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Africa
|
|
|
|
11
|
|
|
|
|
0
|
|
|
|
|
2
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South America
|
|
|
|
7
|
|
|
|
|
1
|
|
|
|
|
2
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Middle East
|
|
|
|
6
|
|
|
|
|
0
|
|
|
|
|
0
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
2
|
|
|
|
|
0
|
|
|
|
|
4
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
679
|
|
|
|
|
88
|
|
|
|
|
155
|
|
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
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 September 2010, there are 309 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 beginning to
be 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 decrease in available aircraft over the past
year suggests the market has stabilized.
Delta
Air Lines
Job File #10247
Page 11 of 36
According to Back
Aviation Solutions, as of October 2010, there were 17 Boeing
757-200s
available for sale or lease.
Source:
BACK Aviation Solutions, October 2010
Delta
Air Lines
Job File #10247
Page 12 of 36
Availability between
engine types has seen a shift over the past year.
Pratt & Whitney powered
757-200s
have attained better marketability, and are now faring better in
the market than their Rolls-Royce counterparts. This is likely
in part due to the lower maintenance costs associated with the
Pratt & Whitney engines.
Source:
BACK Aviation Solutions, October 2010
Delta
Air Lines
Job File #10247
Page 13 of 36
Freighter conversion
is becoming a popular choice for older vintage
757-200
passenger aircraft. Many potential buyers of passenger
configured 757s take into account the aircrafts potential
future as a freighter conversion candidate when conducting their
valuations. This has also created a more sluggish market for
757-200
wingletted aircraft, 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 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.
Source:
BACK Aviation Solutions, October 2010
Boeing
757-300
|
|
|
|
Fleet
Status
|
|
|
757-300
|
Ordered
|
|
|
73
|
|
|
|
|
Cancelled/Transferred
|
|
|
18
|
|
|
|
|
Net Orders
|
|
|
55
|
|
|
|
|
Backlog
|
|
|
0
|
|
|
|
|
Delivered
|
|
|
55
|
|
|
|
|
Destroyed/Retired
|
|
|
0
|
|
|
|
|
Not in Service/Parked
|
|
|
0
|
|
|
|
|
Converted to Freighter/Other
|
|
|
0
|
|
|
|
|
Active Aircraft
|
|
|
55
|
|
|
|
|
Number of Operators
|
|
|
6
|
|
|
|
|
Average Daily Utilization (Hrs)
|
|
|
9.34
|
|
|
|
|
Average Fleet Age (Yrs)
|
|
|
8.76
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 14 of 36
The Boeing
757-300 is a
stretched variant of the basic
757-200. The
-300 program was approved by Boeing in September 1996 and the
aircraft was introduced into service in March 1999 with launch
customer Condor Flugdienst (now Thomas Cook Airlines). It is the
largest single-aisle twinjet ever made and features a 54.43 m
(178 ft. 7 in.) long fuselage, which is 7.11 m (23 ft. 4 in.)
longer than the standard aircraft. The stretch in the fuselage
allows for a 20 percent increase in seating from 225 to 279
passengers (depending on configuration). There were 55 Boeing
757-300s
delivered between 1999 and 2004.
Nearly 67% of the
757-300
fleet is concentrated in North America. Europe holds another
significant percentage with 29.6% of the total current fleet.
The remaining fleet is located in the Middle East but represents
only a very minimal portion.
|
|
|
|
Boeing
757-300 Aircraft
|
Current
Fleet by Region
|
Region
|
|
|
In
Service
|
North America
|
|
|
37
|
|
|
|
|
Europe
|
|
|
16
|
|
|
|
|
Middle East
|
|
|
2
|
|
|
|
|
Grand Total
|
|
|
55
|
|
|
|
|
Source: ACAS
September 2010
|
|
|
|
Boeing
757-300 Aircraft
|
Current
Fleet by Operator
|
Operator
|
|
|
In
Service
|
Continental Airlines
|
|
|
21
|
|
|
|
|
Delta Air Lines
|
|
|
16
|
|
|
|
|
Condor Flugdienst
|
|
|
13
|
|
|
|
|
Arkia Israeli Airlines
|
|
|
2
|
|
|
|
|
Thomas Cook Airlines (UK)
|
|
|
2
|
|
|
|
|
Icelandair
|
|
|
1
|
|
|
|
|
Grand Total
|
|
|
55
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 15 of 36
According to Back
Aviation Solutions, as of October 2010 there were no
757-300s
available for sale or lease. Throughout the past year, there
have only been 13 on the market for a total of four months for
sale/leaseback.
Source:
BACK Aviation Solutions, October 2010
Boeing 767 Family
Overview
The twin-aisle
widebody Boeing 767 was launched in 1978 and entered into
service in 1982 when the familys
767-200
variant was delivered to United Airlines. Through September
2010, Boeing has delivered 991 aircraft in the 767 family. Since
this initial launch, the aircraft has undergone significant
development in terms of gross weight and capacity, increasing
payload and range. The models within the family are as follows:
767-200,
767-200ER,
767-300,
767-300ER,
767-300F,
and the
767-400ER.
The initial model,
the Boeing
767-200,
offered a Maximum Takeoff Weight (MTOW) of 280,000 pounds. Early
development of an ER model extended the weight and
range of the
767-200,
enabling it to fly the Atlantic nonstop. Initial routings were
circuitous, since the aircraft had to stay within 90 minutes of
a suitable landing place. But when the FAA and international
authorities approved the 767 and its operators for Extended
Range Twin-Engine Operations (ETOPS), more direct routes became
possible. Much of the success of the 767 family in general can
be attributed to its Extended Range Twin-Engine Operations
(ETOPS) capability that allowed it to become the dominant
aircraft on the trans-Atlantic route, displacing older three and
four engine widebodies. However, after the 2001 terrorist
attacks and the subsequent industry downturn, lease rates
plummeted and reduced the value of the aircraft.
Values for the 767
aircraft recovered subsequent to the downturn exacerbated by the
attacks of September 2001 as a result of strong demand for the
aircraft as interim capacity required until the several times
delayed 787 entry into service. However, as the 787 deliveries
begin and ramp up, demand for 767s should ease, and market
values should correspondingly fall lower, making older
767-300s and
767-300ERs
prime candidates for freighter conversion. IAI Bedek Aviation
Group offers
767-300
conversions for approximately $11 million with a down time
of 100 days. Aeronavali and ST
Delta
Air Lines
Job File #10247
Page 16 of 36
Aerospaces
Aviation Services Company (SASCO) were selected by Boeing
Airplane Services to perform passenger to freighter conversions
under the
767-300
Boeing Converted Freighters (BCF) program. ANA launched the
767-300BCF
program in 2005 and received delivery of the first aircraft in
June 2008. It currently has a firm order with SASCO for seven
total conversions of
767-300ERs.
The
767-300BCF
has similar cargo capabilities to the production model
767-300F,
carrying 50 tons structural payload at a range of approximately
3,000 nautical miles and 412,000 pounds MTOW.
Boeing
767-300ER
The
767-300,
which first entered service with JAL in 1986 is a 21 feet
stretched version of the
767-200,
consisting of fuselage plugs forward and behind the wing center
section. One hundred and four
767-300s
have been delivered to date. The
767-300ER
was launched in 1985 as an Extended Range and higher gross
weight variant (MGTOW is 412,000 pounds), building upon the
moderate success of the
767-300. The
767-300ER
received no orders until 1987 when American Airlines ordered 15,
but the aircraft got over its slow start to become very
successful during the 1990s.
|
|
|
|
Fleet
Status
|
|
|
767-300ER
|
Ordered
|
|
|
656
|
|
|
|
|
Cancelled/Delivered
|
|
|
96
|
|
|
|
|
Net Orders
|
|
|
560
|
|
|
|
|
Backlog
|
|
|
26
|
|
|
|
|
Delivered
|
|
|
538
|
|
|
|
|
Destroyed/Retired
|
|
|
5
|
|
|
|
|
Not in Service/Parked
|
|
|
22
|
|
|
|
|
Active Aircraft
|
|
|
499
|
|
|
|
|
Number of Operators
|
|
|
79
|
|
|
|
|
Average Daily Utilization (Hrs)
|
|
|
11.19
|
|
|
|
|
Average Fleet Age (Yrs)
|
|
|
14.31
|
|
|
|
|
Source: ACAS
September 2010
The 767 is available
with four different engine types: Pratt & Whitney JT9D
and PW4000 series engines, as well as General Electric CF6-80
and Rolls-Royce RB211 series engines. Almost 94% of the total
fleet is powered by either CF6-80C2 or PW4000 engines.
|
|
|
|
|
|
|
|
|
|
Boeing
767-300ER Aircraft
|
Current
Fleet by Engine Type
|
Engine
Model Series
|
|
|
In
Service
|
|
|
Parked
|
|
|
Total
|
CF6-80C2
|
|
|
297
|
|
|
14
|
|
|
311
|
|
|
|
|
|
|
|
|
|
|
PW4000
|
|
|
170
|
|
|
8
|
|
|
178
|
|
|
|
|
|
|
|
|
|
|
RB211-524
|
|
|
31
|
|
|
0
|
|
|
31
|
|
|
|
|
|
|
|
|
|
|
JT9D-7R4
|
|
|
1
|
|
|
0
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
499
|
|
|
22
|
|
|
521
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 17 of 36
The largest operator
base for the
767-300ER is
in North America. American Airlines, Delta Air Lines, United
Airlines and Air Canada are the largest operators and operate
the largest portion of the active fleet at 35.5%. American and
Delta operate the largest fleet of
767-300ERs
at 11.6% and 10.8% respectively.
|
|
|
|
Boeing
767-300ER
Aircraft
|
Current
Passenger Fleet by Operator
|
Operator
|
|
|
In
Service
|
American Airlines
|
|
|
58
|
|
|
|
|
Delta Air Lines
|
|
|
54
|
|
|
|
|
United Airlines
|
|
|
35
|
|
|
|
|
Air Canada
|
|
|
30
|
|
|
|
|
QANTAS
|
|
|
26
|
|
|
|
|
Japan Airlines International
|
|
|
24
|
|
|
|
|
British Airways
|
|
|
21
|
|
|
|
|
LAN Airlines
|
|
|
21
|
|
|
|
|
All Nippon Airways
|
|
|
17
|
|
|
|
|
Hawaiian Airlines
|
|
|
14
|
|
|
|
|
All Others
|
|
|
199
|
|
|
|
|
Grand Total
|
|
|
499
|
|
|
|
|
Source: ACAS
September 2010
Forty-one percent of
the total fleet is concentrated in North America. Europe holds
the second largest concentration of the fleet with roughly 25%,
and the Pacific Rim comprises the third largest with 18.6%.
|
|
|
|
|
|
|
|
|
|
Boeing
767-300ER Aircraft
|
Current
Fleet by Region
|
Region
|
|
|
In
Service
|
|
|
Parked
|
|
|
Total
|
North America
|
|
|
203
|
|
|
13
|
|
|
216
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
128
|
|
|
3
|
|
|
131
|
|
|
|
|
|
|
|
|
|
|
Pacific Rim
|
|
|
93
|
|
|
4
|
|
|
97
|
|
|
|
|
|
|
|
|
|
|
South America
|
|
|
40
|
|
|
2
|
|
|
42
|
|
|
|
|
|
|
|
|
|
|
Africa
|
|
|
28
|
|
|
0
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
Middle East
|
|
|
6
|
|
|
0
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
1
|
|
|
0
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
499
|
|
|
22
|
|
|
521
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 18 of 36
According to Back
Aviation Solutions as of October 2010, there were 11 Boeing
767-300ERs
available for sale or lease. Six of these aircraft are CF6-80C2
powered and five are PW4060 powered. Availability has dropped in
a fairly steady manner from a high of 21 in November 2009.
Source:
BACK Aviation Solutions, October 2010
Source: BACK
Aviation Solutions, October 2010
Delta
Air Lines
Job File #10247
Page 19 of 36
Boeing 777 Family
Overview
The Boeing 777 is a
widebody, twin-engine aircraft family consisting of five
passenger models and one freighter model: the
777-200,
777-200ER,
777-200LR,
777-300,
777-300ER
and the 777 Freighter. It is the first
fly-by-wire
technology airliner produced by Boeing and also the first
entirely computer-designed commercial aircraft. The
777-200 was
also the first aircraft to enter service with 180 minute ETOPS
(Extended-range Twin-engine Operational Performance Standards)
certification on all available airframe and engine combinations.
The Boeing 777 was
launched in an effort to replace older widebody aircraft. It
entered into service in 1995 with delivery of the
777-200
model to United Airlines. The extended range
777-200ER
entered into service in 1997 with British Airways; the stretched
777-300 in
1998 with Cathay Pacific; and the longer range
777-300ER
and
777-200LR
debuted in 2004 with Air France and 2006 with Pakistan
International Airlines, respectively. The freighter version of
the 777 first entered into service in 2009 with Air France.
General Electric
GE90 engines are offered on both the
777-200LR
and
777-300ER.
Other models feature the GE90, PW4000 or Rolls-Royce Trent 800
engines.
Boeing
777-200LR
The Boeing
777-200LR is
the worlds longest-range airliner. It set the record for
the longest distance flown by an unrefueled commercial aircraft
in November of 2005 when it flew 11,664 nautical miles eastbound
from Hong Kong to London. The
777-200LR
has an increased MTOW, raked wingtips and three optional
auxiliary fuel tanks in the rear cargo hold. Its closest Airbus
competitor is the A340-500HGW.
The
777-200LR
features only one engine variant, the GE90.
|
|
|
|
|
Fleet
Status
|
|
777-200LR
|
|
Ordered
|
|
|
71
|
|
|
|
|
|
|
Cancelled/Transferred
|
|
|
12
|
|
|
|
|
|
|
Net Orders
|
|
|
59
|
|
|
|
|
|
|
Backlog
|
|
|
15
|
|
|
|
|
|
|
Delivered
|
|
|
44
|
|
|
|
|
|
|
Destroyed/Retired
|
|
|
0
|
|
|
|
|
|
|
Not in Service/Parked
|
|
|
0
|
|
|
|
|
|
|
Active Aircraft
|
|
|
44
|
|
|
|
|
|
|
Number of Operators
|
|
|
6
|
|
|
|
|
|
|
Average Daily Utilization (Hrs)
|
|
|
12.95
|
|
|
|
|
|
|
Average Fleet Age (Yrs)
|
|
|
2.06
|
|
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 20 of 36
The
777-200LR is
in operation with six operators across the globe. Delta Air
Lines and Emirates each individually operate 22.7% of the fleet.
Air India and Qatar follow closely at 18% with each of their
eight aircraft. Air Canada and Pakistan International Airlines
operate the smallest fleets of
777-200LR
aircraft.
|
|
|
|
|
Boeing
777-200LR Aircraft
|
|
Current
Fleet by Operator
|
|
Operator
|
|
In
Service
|
|
Delta Air Lines
|
|
|
10
|
|
|
|
|
|
|
Emirates
|
|
|
10
|
|
|
|
|
|
|
Air India
|
|
|
8
|
|
|
|
|
|
|
Qatar Airways
|
|
|
8
|
|
|
|
|
|
|
Air Canada
|
|
|
6
|
|
|
|
|
|
|
PIA
|
|
|
2
|
|
|
|
|
|
|
Grand Total
|
|
|
44
|
|
|
|
|
|
|
Source: ACAS
September 2010
The Middle East is
the most popular region for the
777-200LR
with 41% of the aircraft in service operated there. North
America and Asia follow with 36% and 23%, respectively.
|
|
|
|
|
Boeing
777-200LR Aircraft
|
|
777-200LR
Current Fleet by Region
|
|
Region
|
|
In
Service
|
|
Middle East
|
|
|
18
|
|
|
|
|
|
|
North America
|
|
|
16
|
|
|
|
|
|
|
Asia
|
|
|
10
|
|
|
|
|
|
|
Grand Total
|
|
|
44
|
|
|
|
|
|
|
Source: ACAS
September 2010
According to Back
Aviation Solutions, there have been no
777-200LRs
available for sale or lease within the past year. The lack of
availability in the marketplace, coupled with the fact that
there are no parked
777-200LRs,
demonstrates the popularity of this young aircraft type, and is
not unexpected since the aircraft has only been in service for a
few years and most units are likely to remain in service with
their original operators for several years to come.
Airbus A320
Family Overview
Consisting of the
A318, A319, A320 and the A321, the A320 familys passenger
appeal and excellent operating economics have provided stiff
competition to the very popular Boeing 737s. Built with a
fuselage 7 inches wider than the Boeing 737 & 757, the
A320 family provides space for wider seats and larger overhead
compartments for passenger comfort, or the option for extra wide
aisles to assist in the quick turn around times important for
low cost carriers. The optimized cabin cross-section also
provides unmatched cargo capability in the lower hold.
The market for the
single-aisle Airbus A320 family remained strong in the recent
economic downturn and the aircraft remains a vital asset to many
fleets worldwide for
short-to-medium
haul routes.
Delta
Air Lines
Job File #10247
Page 21 of 36
According to Airbus
there have been 4,453 A318, A319, A320 and A321 aircraft
delivered with an implied backlog of 2,292 as of
October 31st, 2010. The family of aircraft enjoys a current
base of 244 operators around the world. The following table
outlines the fleet status of the A320-200.
|
|
|
|
|
Fleet
Status
|
|
A320-200
|
|
Ordered
|
|
|
4,952
|
|
|
|
|
|
|
Cancelled/Transferred
|
|
|
729
|
|
|
|
|
|
|
Net Orders
|
|
|
4,223
|
|
|
|
|
|
|
Backlog
|
|
|
1,802
|
|
|
|
|
|
|
Delivered
|
|
|
2,421
|
|
|
|
|
|
|
Destroyed/Retired
|
|
|
69
|
|
|
|
|
|
|
Not in Service/Parked
|
|
|
91
|
|
|
|
|
|
|
Active Aircraft
|
|
|
2,261
|
|
|
|
|
|
|
Number of Operators
|
|
|
207
|
|
|
|
|
|
|
Average Daily Utilization (Hrs)
|
|
|
8.55
|
|
|
|
|
|
|
Average Fleet Age (Yrs)
|
|
|
7.92
|
|
|
|
|
|
|
Source: ACAS
September 2010
The A320 was
launched in 1982 as a possible replacement to the popular 727
and as a competitor to the
737-300/-400/-500
series. The aircraft incorporated advanced features including
fly-by-wire
flight control, composite tailplane and access panels, an EFIS
cockpit and a
2-person
flight deck. After entering service in March 1988 with Air
France, Airbus expanded the A320 family rapidly, launching the
185-seat A321 in 1989, the 124-seat A319 in 1993, and the
107-seat A318 in 1999. The A320 family now competes favorably
with the Boeing 737 Next Generation series, the 757, and the
McDonnell Douglas MD-80s.
The A320-200 is
powered by either two CFM International CFM56 or two
International Aero Engines (IAE) V2500 engines.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Airbus
A320-200 Aircraft
|
|
Current
Fleet by Engine Type
|
|
Engine
|
|
|
In
Service
|
|
|
|
Parked
|
|
|
|
Total
|
|
CFM56
|
|
|
|
1295
|
|
|
|
|
38
|
|
|
|
|
1333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IAE V2500
|
|
|
|
966
|
|
|
|
|
53
|
|
|
|
|
1019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
2261
|
|
|
|
|
91
|
|
|
|
|
2352
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 22 of 36
The largest active
fleet percentage lies with two North American operators. jetBlue
operates the largest A320 fleet at 5% of the total active
fleet, and United Airlines holds the second largest at 4.3%.
|
|
|
|
|
|
Airbus
A320-200 Aircraft
|
|
Current
Active Fleet by Operator
|
|
Operator
|
|
|
In
Service
|
|
JetBlue Airways
|
|
|
|
112
|
|
|
|
|
|
|
|
United Airlines
|
|
|
|
97
|
|
|
|
|
|
|
|
China Eastern Airlines
|
|
|
|
92
|
|
|
|
|
|
|
|
TAM Linhas Aereas
|
|
|
|
81
|
|
|
|
|
|
|
|
US Airways
|
|
|
|
72
|
|
|
|
|
|
|
|
Delta Air Lines
|
|
|
|
69
|
|
|
|
|
|
|
|
China Southern Airlines
|
|
|
|
63
|
|
|
|
|
|
|
|
Air France
|
|
|
|
57
|
|
|
|
|
|
|
|
Alitalia
|
|
|
|
55
|
|
|
|
|
|
|
|
AirAsia
|
|
|
|
51
|
|
|
|
|
|
|
|
All Others
|
|
|
|
1512
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
2261
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
Thirty-five percent
of the total current fleet of A320-200s is concentrated in
Europe. Two other significant regions are the Pacific Rim with
24% and North America with 19.5%.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Airbus
A320-200 Aircraft
|
|
Current
Fleet by Region
|
|
Region
|
|
|
In
Service
|
|
|
|
Parked
|
|
|
|
Total
|
|
Europe
|
|
|
|
797
|
|
|
|
|
34
|
|
|
|
|
831
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific Rim
|
|
|
|
559
|
|
|
|
|
3
|
|
|
|
|
562
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
|
|
427
|
|
|
|
|
31
|
|
|
|
|
458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South America
|
|
|
|
167
|
|
|
|
|
20
|
|
|
|
|
187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Middle East
|
|
|
|
139
|
|
|
|
|
0
|
|
|
|
|
139
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
104
|
|
|
|
|
3
|
|
|
|
|
107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Africa
|
|
|
|
68
|
|
|
|
|
0
|
|
|
|
|
68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
2261
|
|
|
|
|
91
|
|
|
|
|
2352
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
The market for the
A320 family, like most of the new generation narrowbodies, will
remain stronger than older aircraft types in the same category
because it represents newer technology. The combination of
extremely efficient designs and the inherent savings in training
and other costs make the A320 family attractive for fleet
replacement. The narrowbody order intake has been decreasing
over the last few years with 2009 net orders for Airbus at
207 and Boeing at 178. This was very different compared to 2008
when Airbus received 472 orders for the A320 family and Boeing
received 488 orders for the 737NG family.
While both
manufacturers most likely believe that their current narrowbody
product will suffice for the immediate future, as seen by the
current backlog and demand, a new generation of narrowbodies is
not far
Delta
Air Lines
Job File #10247
Page 23 of 36
away. Boeing and
Airbus have both hinted at a new narrowbody variant within the
next 10 years while Airbus is also looking to re-engine the
existing A320s in the more immediate future. The launch of these
new variants is highly dependent on improved efficiency of new
engine technology and whether this warrants a new aircraft
design.
Being the first A320
Family model to enter service, the values for the older A320-200
aircraft have dropped to the point where freighter conversions
will become feasible. As a freighter, this aircraft will be a
superior narrowbody product as it has the ability to carry
containerized cargo in both the belly and on the main deck,
something the 737 freighter cannot accomplish. Airbus will
develop the
passenger-to-freighter
conversion program in partnership with EADS EFW and Russian
manufacturers MIG and Irkut. Conversion work will be performed
in Russia with entry into service in 2012.
According to BACK
Aviation Solutions, as of October 2010 there were 53 A320-200s
available for sale or lease. Thirty of these aircraft are V2500
powered and 23 are CFM56 powered.
Source:
BACK Aviation Solutions, October 2010
Delta
Air Lines
Job File #10247
Page 24 of 36
Source:
BACK Aviation Solutions, October 2010
Airbus A330
Family Overview
The Airbus A330 is a
twin-engine
medium-to-long
range airliner that was designed in conjunction with the
four-engine A340 and is offered in two variants. The initial
variant, the A330 300, has a range of 5,600 nautical
miles with 295 passengers while the shorter A330 200
has an extended range of 6,650 nautical miles with 253
passengers. The first A330 300 was delivered in late
1993 to launch customer Air Inter,
Delta
Air Lines
Job File #10247
Page 25 of 36
and the first
A330-200 was delivered to Canada 3000 in 1998. The A330 competes
with Boeing 767 and 777 aircraft and has been very
successful to date with 700 aircraft delivered as of September,
2010.
|
|
|
|
|
|
|
|
|
|
|
Airbus
A330 Series Aircraft
|
|
Fleet
Status
|
|
|
|
|
A330-200
|
|
|
|
A330-300
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordered
|
|
|
|
716
|
|
|
|
|
580
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancelled/Transferred
|
|
|
|
142
|
|
|
|
|
140
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Orders
|
|
|
|
574
|
|
|
|
|
440
|
|
|
|
|
|
|
|
|
|
|
|
|
Backlog
|
|
|
|
194
|
|
|
|
|
119
|
|
|
|
|
|
|
|
|
|
|
|
|
Delivered
|
|
|
|
379
|
|
|
|
|
321
|
|
|
|
|
|
|
|
|
|
|
|
|
Destroyed/Retired
|
|
|
|
4
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
Not in Service/Parked
|
|
|
|
4
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Aircraft
|
|
|
|
371
|
|
|
|
|
315
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Operators
|
|
|
|
67
|
|
|
|
|
40
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Daily Utilization (Hrs)
|
|
|
|
11.43
|
|
|
|
|
10.38
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Fleet Age (Yrs)
|
|
|
|
5.76
|
|
|
|
|
6.76
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
In March 2006,
Airbus announced that it was developing a freighter version of
the A330-200 to replace the A300-600F. It is capable of carrying
a 143,300 pounds of payload at a range of 4,000 nautical miles
or 154,350 pounds of payload over a range of 3,200 nautical
miles, which makes it a formidable competitor to the
767-300F.
First delivery was to Etihad in summer of 2010. The A330-200 is
also the basis for the
Multi-Role
Tanker Transport (MRTT) that has been ordered by the governments
of Australia, Saudi Arabia, the UAE and the UK.
The A330 has been
very competitive in the
medium-to-long
range market since entering service in 1993. Initially the
larger A330 300 was very popular, however the longer
range A330200 has definitely taken the spotlight as
carriers develop more
point-to-point
routes. During recent years the A330-200 was clearly dominating
the
767-300ER in
orders; however, the launch of the 787 and the changing route
structures of major carriers has again spurred interest in the
767-300ER.
This renewed interest is due, in mbas opinion, to
operators deferring any re-fleeting decision in favor of
awaiting the Entry Into Service (EIS) of the 787 and the notable
increase in demand for the
767-300ER is
believed to be temporary as a result.
After several
redesigns, the A350XWB is significantly larger than the
originally proposed A350. This increase in capacity combined
with the delayed EIS has kept demand for the A330 strong. The
delays in the A380 program also had a positive effect on
the A330 with a number of carriers, including both Qantas and
Lufthansa, ordering A330s to cover the interim loss of capacity.
Lessors also showed confidence in the A330 at the end of
2006 with AerCap and Pegasus both placing orders.
Delta
Air Lines
Job File #10247
Page 26 of 36
The A330-200 has a
more balanced fleet dispersal by region than the larger A330-300
aircraft. The
A330-200 is
most popular in Europe, which is home to approximately 29% of
the in service fleet, and is nearly as popular in the Pacific
Rim, which is home to approximately 25% of the in service fleet.
In contrast, the
A330-300
fleet is much more concentrated geographically, with
approximately 48% of the in service fleet located in the Pacific
Rim and Europe a distant second as home to only approximately
17% of the in service fleet.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Airbus
A330-200 Passenger Aircraft
|
|
Current
Fleet by Region
|
|
Region
|
|
|
In
Service
|
|
|
|
Parked
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
|
107
|
|
|
|
|
1
|
|
|
|
|
108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific Rim
|
|
|
|
94
|
|
|
|
|
|
|
|
|
|
94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Middle East
|
|
|
|
82
|
|
|
|
|
|
|
|
|
|
82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South America
|
|
|
|
24
|
|
|
|
|
2
|
|
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asia
|
|
|
|
24
|
|
|
|
|
|
|
|
|
|
24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
|
|
23
|
|
|
|
|
1
|
|
|
|
|
24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Africa
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
371
|
|
|
|
|
4
|
|
|
|
|
375
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Airbus
A330-300
|
|
Current
Fleet by Region
|
|
Region
|
|
|
In
Service
|
|
|
|
Parked
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific Rim
|
|
|
|
183
|
|
|
|
|
5
|
|
|
|
|
188
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
|
66
|
|
|
|
|
|
|
|
|
|
66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
|
|
40
|
|
|
|
|
|
|
|
|
|
40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Middle East
|
|
|
|
22
|
|
|
|
|
|
|
|
|
|
22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South America
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Africa
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
315
|
|
|
|
|
5
|
|
|
|
|
320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 27 of 36
There are 67 listed
operators of A330-200 passenger aircraft in service and parked
and 40 operators of
A330-300
aircraft in service and parked. Despite the popularity of the
A330 family of aircraft in the Pacific Rim and Europe, the
largest operator of the combined family is a North American
airline, Delta Air Lines, with 32 A330 family aircraft in
service.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Airbus
A330 Series Passenger Aircraft
|
|
Current
In Service Fleet by Model & Operator
|
|
Operator
|
|
|
A330-200
|
|
|
|
A330-300
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delta Air Lines
|
|
|
|
11
|
|
|
|
|
21
|
|
|
|
|
32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cathay Pacific Airways
|
|
|
|
|
|
|
|
|
31
|
|
|
|
|
31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Qatar Airways
|
|
|
|
16
|
|
|
|
|
13
|
|
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emirates
|
|
|
|
29
|
|
|
|
|
|
|
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Air China
|
|
|
|
20
|
|
|
|
|
3
|
|
|
|
|
23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Korean Air
|
|
|
|
4
|
|
|
|
|
16
|
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China Eastern Airlines
|
|
|
|
5
|
|
|
|
|
15
|
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Etihad Airways
|
|
|
|
16
|
|
|
|
|
2
|
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TAM Linhas Aereas
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QANTAS
|
|
|
|
7
|
|
|
|
|
10
|
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China Airlines
|
|
|
|
|
|
|
|
|
17
|
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China Southern Airlines
|
|
|
|
9
|
|
|
|
|
8
|
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Airways
|
|
|
|
7
|
|
|
|
|
9
|
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Singapore Airlines
|
|
|
|
|
|
|
|
|
15
|
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Air France
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thai Airways International
|
|
|
|
|
|
|
|
|
15
|
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lufthansa
|
|
|
|
|
|
|
|
|
15
|
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All Others
|
|
|
|
214
|
|
|
|
|
125
|
|
|
|
|
339
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
371
|
|
|
|
|
315
|
|
|
|
|
686
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
The A330 family of
aircraft can be powered by three different engine
families the GE CF6-80E1, the Pratt &
Whitney PW4100 series and the Rolls-Royce Trent 700 series. The
Trent 700 series is the most popular engine type for the
combined A330 fleet, accounting for approximately 48% of the
aircraft in service and parked.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Airbus
A330 Series Passenger Aircraft
|
|
Current
Fleet by Engine Manufacturer
|
|
|
|
|
A330-200
|
|
|
|
A330-300
|
|
|
|
Total
|
|
Engine
Mfr
|
|
|
In
Service
|
|
|
|
Parked
|
|
|
|
In
Service
|
|
|
|
Parked
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CF6-80E1
|
|
|
|
119
|
|
|
|
|
1
|
|
|
|
|
67
|
|
|
|
|
|
|
|
|
|
187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PW4100-100
|
|
|
|
87
|
|
|
|
|
1
|
|
|
|
|
87
|
|
|
|
|
|
|
|
|
|
175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trent 700
|
|
|
|
165
|
|
|
|
|
2
|
|
|
|
|
161
|
|
|
|
|
5
|
|
|
|
|
333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
371
|
|
|
|
|
4
|
|
|
|
|
315
|
|
|
|
|
5
|
|
|
|
|
695
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 28 of 36
Prior to the entry
into service of the 787 and A350XWB, the need for interim
capacity in the
medium-to-long
haul category has kept availability of A330s on the market low.
According to BACK
Aviation Solutions, as of October 2010 there were no Airbus A330
aircraft of any variant available for sale or lease. During the
prior year, the only variant of A330 aircraft with reported
availability was the A330-200 model, which had availability
ranging from zero in October 2010, to a high of nine aircraft in
December 2009/January 2010.
Source:
BACK Aviation Solutions, October 2010
Delta
Air Lines
Job File #10247
Page 29 of 36
McDonnell Douglas
MD-90-30
The McDonnell
Douglas MD-80 Series and MD-90 Series are stretched and improved
versions of the successful DC-9 family. First introduced in
1980, the MD-80 family encompasses five variants including the
MD-81, MD-82, MD-83, MD-87 and the MD-88. The MD-90-30 followed
on from the success of the
MD-80 family
and incorporated upgraded IAE V2500 engines and a glass cockpit.
The MD-90 aircraft also featured a longer fuselage and
corresponding increased seating capacity of up to 172 passengers
in a single class configuration. The first MD-90 was delivered
to launch customer Delta Air Lines in early 1995. A total of 116
MD-90-30s were delivered between 1995 and 2000, when the last
aircraft was delivered to Saudi Arabian Airlines.
|
|
|
|
|
MD-90-30
Aircraft
|
|
Fleet
Status
|
|
Ordered
|
|
|
166
|
|
|
|
|
|
|
Cancelled/Transferred
|
|
|
50
|
|
|
|
|
|
|
Net Orders
|
|
|
116
|
|
|
|
|
|
|
Backlog
|
|
|
0
|
|
|
|
|
|
|
Delivered
|
|
|
116
|
|
|
|
|
|
|
Not in Service/Parked
|
|
|
11
|
|
|
|
|
|
|
Active Aircraft
|
|
|
98
|
|
|
|
|
|
|
Number of Operators
|
|
|
9
|
|
|
|
|
|
|
Average Daily Utilization (Hrs)
|
|
|
6.03
|
|
|
|
|
|
|
Average Fleet Age (Yrs)
|
|
|
12.93
|
|
|
|
|
|
|
Source: ACAS
September 2010
The MD-90 was a
victim of the merger between Boeing and McDonnell Douglas.
Production ended in 2000 due to internal competition with
Boeings own
737-800.
Delta Air Lines, the only major US airline that operates the
type with 21 aircraft in service, cancelled its remaining orders
in favor of the
737-800. The
premature end to the production line has seriously affected the
aircrafts residual value as there are now only 98 aircraft
in operation with nine operators.
The MD-90-30 world
fleet is primarily operated in three regions, the most popular
being the Pacific Rim, which is home to approximately 42% of the
in service aircraft. The other two regions with significant
populations of the type are the Middle East, home to
approximately 29% of the in service aircraft, and
North America, where 21% of the aircraft in service are
based.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MD-90-30
Aircraft
|
|
Current
Fleet by Region
|
|
Region
|
|
|
In
Service
|
|
|
|
Parked
|
|
|
|
Total
|
|
Pacific Rim
|
|
|
|
41
|
|
|
|
|
3
|
|
|
|
|
44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Middle East
|
|
|
|
28
|
|
|
|
|
1
|
|
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
|
|
21
|
|
|
|
|
7
|
|
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
98
|
|
|
|
|
11
|
|
|
|
|
109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
Delta
Air Lines
Job File #10247
Page 30 of 36
The two largest
operators of the type are Saudi Arabian Airlines and Delta Air
Lines, who have total fleets of 29 and 28 aircraft,
respectively. Of the two, Delta Air Lines has recently been
acquiring more of the type as reported below. These two airlines
combined account for approximately 52% of the fleet of in
service and parked aircraft.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MD-90-30
Aircraft
|
|
Current
Fleet by Operator
|
|
Operator
|
|
|
In
Service
|
|
|
|
Parked
|
|
|
|
Total
|
|
Saudi Arabian Airlines
|
|
|
|
28
|
|
|
|
|
1
|
|
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delta Air Lines
|
|
|
|
21
|
|
|
|
|
7
|
|
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Japan Airlines International
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China Southern Airlines
|
|
|
|
13
|
|
|
|
|
|
|
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Uni Air
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Blue1
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lion Airlines
|
|
|
|
1
|
|
|
|
|
3
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eva Air
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hello
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
|
98
|
|
|
|
|
11
|
|
|
|
|
109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: ACAS
September 2010
According to Back
Aviation Solutions, from October 2009 through October 2010,
there have been no
MD-90-30
aircraft reported as available for sale or lease. However, in
2009 and 2010, Delta Air Lines has purchased 12 MD-90-30
aircraft, nine from China Eastern Airlines and three from BCC.
No further sale or lease transactions were reported during this
time period.
Due to its limited
production run and small operator base, the MD-90-30 will always
be a bit of a niche aircraft. Values will likely remain stable
until one or more of the larger operators of the type decide to
phase out their fleets. However, the fact that the second
largest operator, Delta Air Lines, has recently been acquiring
additional units of the type, bodes well for continued stability
of values in the near to mid-term.
Delta
Air Lines
Job File #10247
Page 31 of 36
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 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 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
Base Value, no accounting is made for lease revenues,
obligations or terms of ownership unless otherwise specified.
|
|
|
11.
|
No Engine or LLP
data were provided. Assumed Engines to be Half-Time with 50% LLP.
|
Delta
Air Lines
Job File #10247
Page 32 of 36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft
Portfolio
|
|
|
|
|
Aircraft
|
|
|
Serial
|
|
|
|
|
|
Manufacture
|
|
|
MTOW
|
|
|
|
|
|
|
No.
|
|
|
|
Type
|
|
|
Number
|
|
|
Registration
|
|
|
Date**
|
|
|
(lbs)
|
|
|
Engine
Type
|
|
|
Operator
|
|
1
|
|
|
|
737-732*
|
|
|
29656
|
|
|
N308DE
|
|
|
Sep-09
|
|
|
135,200
|
|
|
CFM56-7B24
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
737-732*
|
|
|
29665
|
|
|
N310DE
|
|
|
Oct-09
|
|
|
135,200
|
|
|
CFM56-7B24
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
737-832*
|
|
|
30775
|
|
|
N3731T
|
|
|
Sep-00
|
|
|
157,200
|
|
|
CFM56-7B24
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
737-832*
|
|
|
30380
|
|
|
N3732J
|
|
|
Oct-00
|
|
|
157,200
|
|
|
CFM56-7B24
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
737-832*
|
|
|
30539
|
|
|
N3733Z
|
|
|
Oct-00
|
|
|
157,200
|
|
|
CFM56-7B24
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
737-832*
|
|
|
30776
|
|
|
N3734B
|
|
|
Oct-00
|
|
|
157,200
|
|
|
CFM56-7B24
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
737-832*
|
|
|
30381
|
|
|
N3735D
|
|
|
Nov-00
|
|
|
157,200
|
|
|
CFM56-7B24
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
|
|
|
737-832*
|
|
|
30540
|
|
|
N3736C
|
|
|
Nov-00
|
|
|
157,200
|
|
|
CFM56-7B24
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
|
757-251*
|
|
|
26491
|
|
|
N544US
|
|
|
May-96
|
|
|
255,000
|
|
|
PW2037
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
757-251*
|
|
|
26492
|
|
|
N545US
|
|
|
Jun-96
|
|
|
255,000
|
|
|
PW2037
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
757-251*
|
|
|
26493
|
|
|
N546US
|
|
|
Jul-96
|
|
|
255,000
|
|
|
PW2037
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
|
|
|
757-251*
|
|
|
26494
|
|
|
N547US
|
|
|
Aug-96
|
|
|
255,000
|
|
|
PW2037
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
|
|
|
|
757-251*
|
|
|
26495
|
|
|
N548US
|
|
|
Aug-96
|
|
|
255,000
|
|
|
PW2037
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
|
|
|
757-251*
|
|
|
26496
|
|
|
N549US
|
|
|
Sep-96
|
|
|
255,000
|
|
|
PW2037
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
|
|
|
|
757-232
|
|
|
30838
|
|
|
N6716C
|
|
|
Mar-01
|
|
|
232,000
|
|
|
PW2037
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
|
|
|
|
757-351
|
|
|
32991
|
|
|
N591NW
|
|
|
Jun-03
|
|
|
241,000
|
|
|
PW2040
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
|
757-351
|
|
|
32992
|
|
|
N592NW
|
|
|
Jun-03
|
|
|
270,000
|
|
|
PW2040
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
757-351
|
|
|
32993
|
|
|
N593NW
|
|
|
Jul-03
|
|
|
270,000
|
|
|
PW2040
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
|
767-332ER*
|
|
|
30573
|
|
|
N1608
|
|
|
Apr-00
|
|
|
412,000
|
|
|
CF6-80C2B6F
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
|
|
|
|
767-332ER*
|
|
|
30574
|
|
|
N1609
|
|
|
Apr-00
|
|
|
412,000
|
|
|
CF6-80C2B6F
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
|
|
|
767-332ER*
|
|
|
30594
|
|
|
N1610D
|
|
|
Apr-00
|
|
|
412,000
|
|
|
CF6-80C2B6F
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
|
|
|
777-232LR
|
|
|
39254
|
|
|
N708DN
|
|
|
Jun-09
|
|
|
766,000
|
|
|
GE90-110B1L2
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
|
|
|
A320-211
|
|
|
2092
|
|
|
N378NW
|
|
|
Aug-03
|
|
|
166,400
|
|
|
CFM56-5A1
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24
|
|
|
|
A330-223*
|
|
|
0618
|
|
|
N853NW
|
|
|
Jul-04
|
|
|
513,700
|
|
|
PW4168A
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
|
|
|
A330-323*
|
|
|
0690
|
|
|
N811NW
|
|
|
Jul-05
|
|
|
513,700
|
|
|
PW4168A
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
MD-90-30
|
|
|
53552
|
|
|
N917DN
|
|
|
Dec-96
|
|
|
168,000
|
|
|
V2528-D5
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
|
|
|
|
MD-90-30
|
|
|
53553
|
|
|
N919DN
|
|
|
Nov-96
|
|
|
168,000
|
|
|
V2528-D5
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
|
|
|
|
MD-90-30
|
|
|
53576
|
|
|
N918DH
|
|
|
Sep-97
|
|
|
168,000
|
|
|
V2528-D5
|
|
|
Delta Air Lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
|
Aircraft with
winglets.
|
**
|
|
Manufacture Date is
assumed to be the date the aircraft was delivered to the initial
operator.
|
Delta
Air Lines
Job File #10247
Page 33 of 36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio
Valuation as of October 2010
|
($US
Million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MGTO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Serial
|
|
|
BV
/w
|
|
|
W
|
|
|
Winglet
|
|
|
|
|
|
|
|
|
MX
Adj.
|
No.
|
|
|
|
Aircraft
Type
|
|
|
Number
|
|
|
Newness
|
|
|
Adj.
|
|
|
Adj.
|
|
|
HT
CBV
|
|
|
MX
Adj.
|
|
|
CBV
|
|
1
|
|
|
|
737-732*
|
|
|
29656
|
|
|
$37.76
|
|
|
$(0.59)
|
|
|
$0.00
|
|
|
$37.17
|
|
|
(0.06)
|
|
|
37.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
737-732*
|
|
|
29665
|
|
|
$37.94
|
|
|
$(0.59)
|
|
|
$0.00
|
|
|
$37.35
|
|
|
(0.02)
|
|
|
37.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
737-832*
|
|
|
30775
|
|
|
$26.16
|
|
|
$(0.25)
|
|
|
$0.00
|
|
|
$25.91
|
|
|
(0.02)
|
|
|
25.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
737-832*
|
|
|
30380
|
|
|
$26.29
|
|
|
$(0.25)
|
|
|
$0.00
|
|
|
$26.04
|
|
|
(0.09)
|
|
|
25.95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
737-832*
|
|
|
30539
|
|
|
$26.41
|
|
|
$(0.25)
|
|
|
$0.00
|
|
|
$26.16
|
|
|
(0.02)
|
|
|
26.14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
737-832*
|
|
|
30776
|
|
|
$26.29
|
|
|
$(0.25)
|
|
|
$0.00
|
|
|
$26.04
|
|
|
(0.12)
|
|
|
25.92
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
737-832*
|
|
|
30381
|
|
|
$26.41
|
|
|
$(0.25)
|
|
|
$0.00
|
|
|
$26.16
|
|
|
(0.13)
|
|
|
26.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
|
|
|
737-832*
|
|
|
30540
|
|
|
$26.54
|
|
|
$(0.25)
|
|
|
$0.00
|
|
|
$26.29
|
|
|
0.09
|
|
|
26.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
|
757-251*
|
|
|
26491
|
|
|
$15.60
|
|
|
$0.29
|
|
|
$0.80
|
|
|
$16.69
|
|
|
(0.06)
|
|
|
16.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
757-251*
|
|
|
26492
|
|
|
$15.60
|
|
|
$0.29
|
|
|
$0.80
|
|
|
$16.69
|
|
|
0.18
|
|
|
16.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
757-251*
|
|
|
26493
|
|
|
$15.60
|
|
|
$0.29
|
|
|
$0.80
|
|
|
$16.69
|
|
|
(0.03)
|
|
|
16.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
|
|
|
757-251*
|
|
|
26494
|
|
|
$15.71
|
|
|
$0.29
|
|
|
$0.80
|
|
|
$16.80
|
|
|
0.19
|
|
|
16.99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
|
|
|
|
757-251*
|
|
|
26495
|
|
|
$15.71
|
|
|
$0.29
|
|
|
$0.80
|
|
|
$16.80
|
|
|
0.22
|
|
|
17.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
|
|
|
757-251*
|
|
|
26496
|
|
|
$15.71
|
|
|
$0.29
|
|
|
$0.80
|
|
|
$16.80
|
|
|
0.24
|
|
|
17.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
|
|
|
|
757-232
|
|
|
30838
|
|
|
$22.75
|
|
|
$(0.28)
|
|
|
$0.00
|
|
|
$22.47
|
|
|
(0.22)
|
|
|
22.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
|
|
|
|
757-351
|
|
|
32991
|
|
|
$30.15
|
|
|
$(1.19)
|
|
|
$0.00
|
|
|
$28.96
|
|
|
0.17
|
|
|
29.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
|
757-351
|
|
|
32992
|
|
|
$30.55
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$30.55
|
|
|
0.21
|
|
|
30.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
757-351
|
|
|
32993
|
|
|
$30.55
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$30.55
|
|
|
0.23
|
|
|
30.78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
|
767-332ER*
|
|
|
30573
|
|
|
$35.34
|
|
|
$0.19
|
|
|
$1.60
|
|
|
$37.13
|
|
|
(0.20)
|
|
|
36.93
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
|
|
|
|
767-332ER*
|
|
|
30574
|
|
|
$35.34
|
|
|
$0.19
|
|
|
$1.60
|
|
|
$37.13
|
|
|
(0.09)
|
|
|
37.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
|
|
|
767-332ER*
|
|
|
30594
|
|
|
$35.55
|
|
|
$0.19
|
|
|
$1.60
|
|
|
$37.34
|
|
|
(0.33)
|
|
|
37.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
|
|
|
777-232LR
|
|
|
39254
|
|
|
$133.23
|
|
|
$0.84
|
|
|
$0.00
|
|
|
$134.07
|
|
|
0.47
|
|
|
134.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
|
|
|
A320-211
|
|
|
2092
|
|
|
$27.50
|
|
|
$0.05
|
|
|
$0.00
|
|
|
$27.55
|
|
|
0.31
|
|
|
27.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24
|
|
|
|
A330-223*
|
|
|
0618
|
|
|
$67.23
|
|
|
$0.18
|
|
|
$0.00
|
|
|
$67.41
|
|
|
1.03
|
|
|
68.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
|
|
|
A330-323*
|
|
|
0690
|
|
|
$75.26
|
|
|
$0.20
|
|
|
$0.00
|
|
|
$75.46
|
|
|
(0.86)
|
|
|
74.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
MD-90-30
|
|
|
53552
|
|
|
$7.74
|
|
|
$(0.08)
|
|
|
$0.00
|
|
|
$7.66
|
|
|
0.40
|
|
|
8.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
|
|
|
|
MD-90-30
|
|
|
53553
|
|
|
$7.78
|
|
|
$(0.08)
|
|
|
$0.00
|
|
|
$7.70
|
|
|
0.31
|
|
|
8.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
|
|
|
|
MD-90-30
|
|
|
53576
|
|
|
$8.04
|
|
|
$(0.09)
|
|
|
$0.00
|
|
|
$7.95
|
|
|
0.27
|
|
|
8.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
$874.74
|
|
|
($0.82)
|
|
|
$9.60
|
|
|
$883.52
|
|
|
$2.07
|
|
|
$885.59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legend
For Portfolio Valuation
|
|
|
|
BV /w Newness -
|
|
Base Value adjusted for Month of Build
|
MGTOW Adj. -
|
|
Maximum Gross Take Off Weight Adjustment
|
HT CBV -
|
|
Half-Time Current Base Value
|
MX Adj. -
|
|
Maintenance Adjustments
|
MX Adj. CBV -
|
|
Maintenance Adjusted Current Base Value
|
|
|
|
* Aircraft with winglets.
|
|
|
Delta
Air Lines
Job File #10247
Page 34 of 36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance
Adjustments as of October 2010
|
($US
Million)
|
|
|
|
|
|
|
|
Serial
|
|
|
Int.
MX
|
|
|
Hvy
MX.
|
|
|
|
|
|
|
|
|
|
|
|
Total
MX.
|
No.
|
|
|
|
Aircraft
Type
|
|
|
Number
|
|
|
Adj.
|
|
|
Adj.
|
|
|
LG
Adj.
|
|
|
LLP
Adj.3
|
|
|
ESV
Adj.3
|
|
|
Adj.
|
|
1
|
|
|
|
737-732*
|
|
|
29656
|
|
|
$(0.06)
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.06)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
737-732*
|
|
|
29665
|
|
|
$(0.02)
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.02)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
|
737-832*
|
|
|
30775
|
|
|
$(0.12)
|
|
|
$0.00
|
|
|
$0.10
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.02)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
|
|
|
737-832*
|
|
|
30380
|
|
|
$(0.19)
|
|
|
$0.00
|
|
|
$0.10
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.09)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
737-832*
|
|
|
30539
|
|
|
$(0.12)
|
|
|
$0.00
|
|
|
$0.10
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.02)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
737-832*
|
|
|
30776
|
|
|
$(0.02)
|
|
|
$0.00
|
|
|
$(0.10)
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
|
|
|
|
737-832*
|
|
|
30381
|
|
|
$(0.03)
|
|
|
$0.00
|
|
|
$(0.10)
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.13)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
|
|
|
737-832*
|
|
|
30540
|
|
|
$(0.01)
|
|
|
$0.00
|
|
|
$0.10
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
|
757-251*
|
|
|
26491
|
|
|
$0.00
|
|
|
$(0.11)
|
|
|
$0.05
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.06)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
757-251*
|
|
|
26492
|
|
|
$0.00
|
|
|
$0.10
|
|
|
$0.08
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
757-251*
|
|
|
26493
|
|
|
$0.00
|
|
|
$(0.09)
|
|
|
$0.06
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.03)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
|
|
|
|
757-251*
|
|
|
26494
|
|
|
$0.00
|
|
|
$0.11
|
|
|
$0.08
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
|
|
|
|
757-251*
|
|
|
26495
|
|
|
$0.00
|
|
|
$0.13
|
|
|
$0.09
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
|
|
|
757-251*
|
|
|
26496
|
|
|
$0.00
|
|
|
$0.15
|
|
|
$0.09
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
|
|
|
|
757-232
|
|
|
30838
|
|
|
$(0.13)
|
|
|
$0.02
|
|
|
$(0.11)
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.22)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
|
|
|
|
757-351
|
|
|
32991
|
|
|
$0.00
|
|
|
$0.28
|
|
|
$(0.11)
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
|
757-351
|
|
|
32992
|
|
|
$0.00
|
|
|
$0.32
|
|
|
$(0.11)
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
|
757-351
|
|
|
32993
|
|
|
$0.00
|
|
|
$0.32
|
|
|
$(0.09)
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
|
767-332ER*
|
|
|
30573
|
|
|
$(0.14)
|
|
|
$(0.22)
|
|
|
$0.16
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.20)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
|
|
|
|
767-332ER*
|
|
|
30574
|
|
|
$(0.10)
|
|
|
$(0.15)
|
|
|
$0.16
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.09)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
|
|
|
767-332ER*
|
|
|
30594
|
|
|
$(0.23)
|
|
|
$(0.22)
|
|
|
$0.12
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.33)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
|
|
|
777-232LR
|
|
|
39254
|
|
|
$0.47
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
|
|
|
|
A320-211
|
|
|
2092
|
|
|
$0.00
|
|
|
$0.36
|
|
|
$(0.05)
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24
|
|
|
|
A330-223*
|
|
|
0618
|
|
|
$0.00
|
|
|
$1.08
|
|
|
$(0.05)
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$1.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
|
|
|
|
A330-323*
|
|
|
0690
|
|
|
$0.00
|
|
|
$(0.89)
|
|
|
$0.03
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$(0.86)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
MD-90-30
|
|
|
53552
|
|
|
$0.08
|
|
|
$0.27
|
|
|
$0.05
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
|
|
|
|
MD-90-30
|
|
|
53553
|
|
|
$0.00
|
|
|
$0.27
|
|
|
$0.04
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
|
|
|
|
MD-90-30
|
|
|
53576
|
|
|
$(0.01)
|
|
|
$0.23
|
|
|
$0.05
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$0.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
($0.63)
|
|
|
$1.96
|
|
|
$0.74
|
|
|
$0.00
|
|
|
$0.00
|
|
|
$2.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legend
for Maintenance Adjustments
|
|
|
|
Int. MX Adj. -
|
|
Intermediate Maintenance Adjustment
|
Hvy. MX Adj. -
|
|
Heavy Maintenance Adjustment
|
LG Adj. -
|
|
Landing Gear Adjustment
|
LLP Adj. -
|
|
Life Limited Parts Adjustment
|
ESV Adj. -
|
|
Engine Shop Visit Adjustment
|
Total MX Adj. -
|
|
Total Maintenance Adjustment
|
|
|
|
* Aircraft with winglets.
|
|
|
3
No Engine or LLP data were provided. Assumed Engines to be
Half-Time with 50% LLP.
Delta
Air Lines
Job File #10247
Page 35 of 36
This report has been
prepared for the exclusive use of Delta Air Lines and shall not
be provided to other parties by mba without the express consent
of Delta Air Lines. mba certifies that this report has been
independently prepared and that it fully and accurately reflects
mbas opinion as to the Half-Time Current Base Values and
Maintenance Adjusted 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.
This report
represents the opinion of mba as to the Half-Time Current Base
Values and Maintenance Adjusted Base Values of the subject
aircraft 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 Delta Air
Lines or any other party with regard to the subject aircraft. 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:
|
|
|
|
November 11, 2010
|
|
|
|
|
|
|
|
Robert F. Agnew
President and CEO
Morten Beyer & Agnew
ISTAT Certified Senior Appraiser
|
Delta
Air Lines
Job File #10247
Page 36 of 36
APPENDIX III
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Appraisers
Valuations
|
|
|
|
|
|
|
|
|
|
|
AISI
|
|
|
BK
|
|
|
MBA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance
|
|
|
|
|
|
|
|
|
Maintenance
|
|
|
|
|
|
|
|
|
Maintenance
|
|
|
|
Registration
|
|
Manufacturers
|
|
|
|
|
|
|
|
Maintenance
|
|
|
Adjusted
|
|
|
|
|
|
Maintenance
|
|
|
Adjusted
|
|
|
|
|
|
Maintenance
|
|
|
Adjusted
|
|
Aircraft Type
|
|
Number
|
|
Serial Number
|
|
|
Month of Delivery
|
|
Base Value
|
|
|
Adjustment
|
|
|
Base Value
|
|
|
Base Value
|
|
|
Adjustment
|
|
|
Base Value
|
|
|
Base Value
|
|
|
Adjustment
|
|
|
Base Value
|
|
|
Boeing
737-732
|
|
N308DE
|
|
|
29656
|
|
|
September 2009
|
|
$
|
37,320,000
|
|
|
$
|
100,000
|
|
|
$
|
37,420,000
|
|
|
$
|
35,550,000
|
|
|
$
|
80,408
|
|
|
$
|
35,630,408
|
|
|
$
|
37,170,000
|
|
|
$
|
(60,000
|
)
|
|
$
|
37,110,000
|
|
Boeing
737-732
|
|
N310DE
|
|
|
29665
|
|
|
October 2009
|
|
|
37,320,000
|
|
|
|
140,000
|
|
|
|
37,460,000
|
|
|
|
35,950,000
|
|
|
|
97,081
|
|
|
|
36,047,081
|
|
|
|
37,350,000
|
|
|
|
(20,000
|
)
|
|
|
37,330,000
|
|
Boeing
737-832
|
|
N3731T
|
|
|
30775
|
|
|
September 2000
|
|
|
21,360,000
|
|
|
|
10,000
|
|
|
|
21,370,000
|
|
|
|
26,650,000
|
|
|
|
92,026
|
|
|
|
26,742,026
|
|
|
|
25,910,000
|
|
|
|
(20,000
|
)
|
|
|
25,890,000
|
|
Boeing
737-832
|
|
N3732J
|
|
|
30380
|
|
|
October 2000
|
|
|
21,360,000
|
|
|
|
(50,000
|
)
|
|
|
21,310,000
|
|
|
|
26,650,000
|
|
|
|
70,245
|
|
|
|
26,720,245
|
|
|
|
26,040,000
|
|
|
|
(90,000
|
)
|
|
|
25,950,000
|
|
Boeing
737-832
|
|
N3733Z
|
|
|
30539
|
|
|
October 2000
|
|
|
21,360,000
|
|
|
|
60,000
|
|
|
|
21,420,000
|
|
|
|
26,650,000
|
|
|
|
96,370
|
|
|
|
26,746,370
|
|
|
|
26,160,000
|
|
|
|
(20,000
|
)
|
|
|
26,140,000
|
|
Boeing
737-832
|
|
N3734B
|
|
|
30776
|
|
|
October 2000
|
|
|
21,360,000
|
|
|
|
(130,000
|
)
|
|
|
21,230,000
|
|
|
|
26,650,000
|
|
|
|
(139,697
|
)
|
|
|
26,510,303
|
|
|
|
26,040,000
|
|
|
|
(120,000
|
)
|
|
|
25,920,000
|
|
Boeing
737-832
|
|
N3735D
|
|
|
30381
|
|
|
November 2000
|
|
|
21,360,000
|
|
|
|
(100,000
|
)
|
|
|
21,260,000
|
|
|
|
26,650,000
|
|
|
|
(160,656
|
)
|
|
|
26,489,344
|
|
|
|
26,160,000
|
|
|
|
(130,000
|
)
|
|
|
26,030,000
|
|
Boeing
737-832
|
|
N3736C
|
|
|
30540
|
|
|
November 2000
|
|
|
21,360,000
|
|
|
|
90,000
|
|
|
|
21,450,000
|
|
|
|
26,650,000
|
|
|
|
128,014
|
|
|
|
26,778,014
|
|
|
|
26,290,000
|
|
|
|
90,000
|
|
|
|
26,380,000
|
|
Boeing
757-251
|
|
N544US
|
|
|
26491
|
|
|
May 1996
|
|
|
16,540,000
|
|
|
|
(100,000
|
)
|
|
|
16,440,000
|
|
|
|
19,400,000
|
|
|
|
725,342
|
|
|
|
20,125,342
|
|
|
|
16,690,000
|
|
|
|
(60,000
|
)
|
|
|
16,630,000
|
|
Boeing
757-251
|
|
N545US
|
|
|
26492
|
|
|
June 1996
|
|
|
16,540,000
|
|
|
|
270,000
|
|
|
|
16,810,000
|
|
|
|
19,600,000
|
|
|
|
553,340
|
|
|
|
20,153,340
|
|
|
|
16,690,000
|
|
|
|
180,000
|
|
|
|
16,870,000
|
|
Boeing
757-251
|
|
N546US
|
|
|
26493
|
|
|
July 1996
|
|
|
16,540,000
|
|
|
|
(40,000
|
)
|
|
|
16,500,000
|
|
|
|
19,600,000
|
|
|
|
736,175
|
|
|
|
20,336,175
|
|
|
|
16,690,000
|
|
|
|
(30,000
|
)
|
|
|
16,660,000
|
|
Boeing
757-251
|
|
N547US
|
|
|
26494
|
|
|
August 1996
|
|
|
16,540,000
|
|
|
|
240,000
|
|
|
|
16,780,000
|
|
|
|
19,600,000
|
|
|
|
790,189
|
|
|
|
20,390,189
|
|
|
|
16,800,000
|
|
|
|
190,000
|
|
|
|
16,990,000
|
|
Boeing
757-251
|
|
N548US
|
|
|
26495
|
|
|
August 1996
|
|
|
16,540,000
|
|
|
|
310,000
|
|
|
|
16,850,000
|
|
|
|
19,600,000
|
|
|
|
817,723
|
|
|
|
20,417,723
|
|
|
|
16,800,000
|
|
|
|
220,000
|
|
|
|
17,020,000
|
|
Boeing
757-251
|
|
N549US
|
|
|
26496
|
|
|
September 1996
|
|
|
16,540,000
|
|
|
|
340,000
|
|
|
|
16,880,000
|
|
|
|
19,600,000
|
|
|
|
(44,350
|
)
|
|
|
19,555,650
|
|
|
|
16,800,000
|
|
|
|
240,000
|
|
|
|
17,040,000
|
|
Boeing
757-232
|
|
N6716C
|
|
|
30838
|
|
|
March 2001
|
|
|
19,810,000
|
|
|
|
(260,000
|
)
|
|
|
19,550,000
|
|
|
|
16,200,000
|
|
|
|
310,566
|
|
|
|
16,510,566
|
|
|
|
22,470,000
|
|
|
|
(220,000
|
)
|
|
|
22,250,000
|
|
Boeing
757-351
|
|
N591NW
|
|
|
32991
|
|
|
June 2003
|
|
|
22,730,000
|
|
|
|
210,000
|
|
|
|
22,940,000
|
|
|
|
32,300,000
|
|
|
|
(269,829
|
)
|
|
|
32,030,171
|
|
|
|
28,960,000
|
|
|
|
170,000
|
|
|
|
29,130,000
|
|
Boeing
757-351
|
|
N592NW
|
|
|
32992
|
|
|
June 2003
|
|
|
24,470,000
|
|
|
|
230,000
|
|
|
|
24,700,000
|
|
|
|
33,600,000
|
|
|
|
(254,623
|
)
|
|
|
33,345,377
|
|
|
|
30,550,000
|
|
|
|
210,000
|
|
|
|
30,760,000
|
|
Boeing
757-351
|
|
N593NW
|
|
|
32993
|
|
|
July 2003
|
|
|
24,470,000
|
|
|
|
240,000
|
|
|
|
24,710,000
|
|
|
|
33,600,000
|
|
|
|
(209,426
|
)
|
|
|
33,390,574
|
|
|
|
30,550,000
|
|
|
|
230,000
|
|
|
|
30,780,000
|
|
Boeing
767-332ER
|
|
N1608
|
|
|
30573
|
|
|
April 2000
|
|
|
36,300,000
|
|
|
|
(210,000
|
)
|
|
|
36,090,000
|
|
|
|
47,800,000
|
|
|
|
(253,015
|
)
|
|
|
47,546,985
|
|
|
|
37,130,000
|
|
|
|
(200,000
|
)
|
|
|
36,930,000
|
|
Boeing
767-332ER
|
|
N1609
|
|
|
30574
|
|
|
April 2000
|
|
|
36,300,000
|
|
|
|
(200,000
|
)
|
|
|
36,100,000
|
|
|
|
47,800,000
|
|
|
|
(124,386
|
)
|
|
|
47,675,614
|
|
|
|
37,130,000
|
|
|
|
(90,000
|
)
|
|
|
37,040,000
|
|
Boeing
767-332ER
|
|
N1610D
|
|
|
30594
|
|
|
April 2000
|
|
|
36,300,000
|
|
|
|
(270,000
|
)
|
|
|
36,030,000
|
|
|
|
47,800,000
|
|
|
|
(367,482
|
)
|
|
|
47,432,518
|
|
|
|
37,340,000
|
|
|
|
(330,000
|
)
|
|
|
37,010,000
|
|
Boeing
777-232LR
|
|
N708DN
|
|
|
39254
|
|
|
June 2009
|
|
|
138,980,000
|
|
|
|
1,310,000
|
|
|
|
140,290,000
|
|
|
|
132,750,000
|
|
|
|
489,000
|
|
|
|
133,239,000
|
|
|
|
134,070,000
|
|
|
|
470,000
|
|
|
|
134,540,000
|
|
Airbus A320-211
|
|
N378NW
|
|
|
2092
|
|
|
August 2003
|
|
|
24,040,000
|
|
|
|
490,000
|
|
|
|
24,530,000
|
|
|
|
28,550,000
|
|
|
|
(64,240
|
)
|
|
|
28,485,760
|
|
|
|
27,550,000
|
|
|
|
310,000
|
|
|
|
27,860,000
|
|
Airbus A330-223
|
|
N853NW
|
|
|
0618
|
|
|
July 2004
|
|
|
64,310,000
|
|
|
|
1,040,000
|
|
|
|
65,350,000
|
|
|
|
79,400,000
|
|
|
|
41,710
|
|
|
|
79,441,710
|
|
|
|
67,410,000
|
|
|
|
1,030,000
|
|
|
|
68,440,000
|
|
Airbus A330-323
|
|
N811NW
|
|
|
0690
|
|
|
July 2005
|
|
|
68,550,000
|
|
|
|
(1,000,000
|
)
|
|
|
67,550,000
|
|
|
|
86,650,000
|
|
|
|
(451,938
|
)
|
|
|
86,198,062
|
|
|
|
75,460,000
|
|
|
|
(860,000
|
)
|
|
|
74,600,000
|
|
McDonnell Douglas
MD-90-30
|
|
N917DN
|
|
|
53552
|
|
|
December 1996
|
|
|
10,440,000
|
|
|
|
610,000
|
|
|
|
11,050,000
|
|
|
|
7,600,000
|
|
|
|
524,381
|
|
|
|
8,124,381
|
|
|
|
7,660,000
|
|
|
|
400,000
|
|
|
|
8,060,000
|
|
McDonnell Douglas
MD-90-30
|
|
N919DN
|
|
|
53553
|
|
|
November 1996
|
|
|
10,440,000
|
|
|
|
500,000
|
|
|
|
10,940,000
|
|
|
|
7,600,000
|
|
|
|
445,769
|
|
|
|
8,045,769
|
|
|
|
7,700,000
|
|
|
|
310,000
|
|
|
|
8,010,000
|
|
McDonnell Douglas
MD-90-30
|
|
N918DH
|
|
|
53576
|
|
|
September 1997
|
|
|
10,440,000
|
|
|
|
540,000
|
|
|
|
10,980,000
|
|
|
|
7,800,000
|
|
|
|
391,468
|
|
|
|
8,191,468
|
|
|
|
7,950,000
|
|
|
|
270,000
|
|
|
|
8,220,000
|
|
|
III-1
|
APPENDIX IV
The following tables set forth the loan to Aircraft value ratios
for the Series A Equipment Notes and Series B
Equipment Notes issued in respect of: (i) each Funded
Aircraft and each Unencumbered Aircraft as of May 23, 2011
(the first Regular Distribution Date that occurs after the
Class B Issuance Date), (ii) each
2001-1
Aircraft as of November 23, 2011 (the first Regular
Distribution Date that occurs after the Outside Termination
Date) and (iii) in each of the foregoing cases, each
Regular Distribution Date thereafter. With respect to the
2001-1
Aircraft, the LTVs for any Regular Distribution Date after the
Class B Issuance Date but prior to November 23, 2011
are not included because November 23, 2011 is the first
Regular Distribution Date to occur after the Outside Termination
Date, which is the last date that the
2001-1
Aircraft may be subjected to the financing of this offering.
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 Series A
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% 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 Class B
Certificates and the Offering Appraisals should not
be relied upon as a measure of realizable value of the
Aircraft.
IV-1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N308DE
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
May 23, 2011
|
|
$
|
36,152,299
|
|
|
$
|
20,322,251
|
|
|
|
56.2
|
%
|
|
$
|
5,686,000
|
|
|
|
71.9
|
%
|
November 23, 2011
|
|
|
35,584,462
|
|
|
|
19,396,372
|
|
|
|
54.5
|
|
|
|
5,686,000
|
|
|
|
70.5
|
|
May 23, 2012
|
|
|
35,016,625
|
|
|
|
18,491,981
|
|
|
|
52.8
|
|
|
|
5,686,000
|
|
|
|
69.0
|
|
November 23, 2012
|
|
|
34,448,787
|
|
|
|
17,520,734
|
|
|
|
50.9
|
|
|
|
5,686,000
|
|
|
|
67.4
|
|
May 23, 2013
|
|
|
33,880,950
|
|
|
|
16,544,102
|
|
|
|
48.8
|
|
|
|
5,686,000
|
|
|
|
65.6
|
|
November 23, 2013
|
|
|
33,313,113
|
|
|
|
15,593,713
|
|
|
|
46.8
|
|
|
|
5,686,000
|
|
|
|
63.9
|
|
May 23, 2014
|
|
|
32,745,276
|
|
|
|
14,616,463
|
|
|
|
44.6
|
|
|
|
5,686,000
|
|
|
|
62.0
|
|
November 23, 2014
|
|
|
32,177,439
|
|
|
|
13,661,872
|
|
|
|
42.5
|
|
|
|
5,686,000
|
|
|
|
60.1
|
|
May 23, 2015
|
|
|
31,609,602
|
|
|
|
12,718,154
|
|
|
|
40.2
|
|
|
|
5,686,000
|
|
|
|
58.2
|
|
November 23, 2015
|
|
|
31,041,764
|
|
|
|
11,785,502
|
|
|
|
38.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
30,473,927
|
|
|
|
10,838,426
|
|
|
|
35.6
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
29,906,090
|
|
|
|
9,879,984
|
|
|
|
33.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
29,338,253
|
|
|
|
8,962,520
|
|
|
|
30.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
28,770,416
|
|
|
|
8,059,920
|
|
|
|
28.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
28,202,579
|
|
|
|
7,199,300
|
|
|
|
25.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
27,634,742
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N310DE
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
May 23, 2011
|
|
$
|
36,374,369
|
|
|
$
|
20,446,776
|
|
|
|
56.2
|
%
|
|
$
|
5,721,000
|
|
|
|
71.9
|
%
|
November 23, 2011
|
|
|
35,803,044
|
|
|
|
19,515,223
|
|
|
|
54.5
|
|
|
|
5,721,000
|
|
|
|
70.5
|
|
May 23, 2012
|
|
|
35,231,719
|
|
|
|
18,605,291
|
|
|
|
52.8
|
|
|
|
5,721,000
|
|
|
|
69.0
|
|
November 23, 2012
|
|
|
34,660,393
|
|
|
|
17,628,092
|
|
|
|
50.9
|
|
|
|
5,721,000
|
|
|
|
67.4
|
|
May 23, 2013
|
|
|
34,089,068
|
|
|
|
16,645,477
|
|
|
|
48.8
|
|
|
|
5,721,000
|
|
|
|
65.6
|
|
November 23, 2013
|
|
|
33,517,743
|
|
|
|
15,689,264
|
|
|
|
46.8
|
|
|
|
5,721,000
|
|
|
|
63.9
|
|
May 23, 2014
|
|
|
32,946,418
|
|
|
|
14,706,025
|
|
|
|
44.6
|
|
|
|
5,721,000
|
|
|
|
62.0
|
|
November 23, 2014
|
|
|
32,375,093
|
|
|
|
13,745,585
|
|
|
|
42.5
|
|
|
|
5,721,000
|
|
|
|
60.1
|
|
May 23, 2015
|
|
|
31,803,768
|
|
|
|
12,796,084
|
|
|
|
40.2
|
|
|
|
5,721,000
|
|
|
|
58.2
|
|
November 23, 2015
|
|
|
31,232,442
|
|
|
|
11,857,718
|
|
|
|
38.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
30,661,117
|
|
|
|
10,904,839
|
|
|
|
35.6
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
30,089,792
|
|
|
|
9,940,524
|
|
|
|
33.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
29,518,467
|
|
|
|
9,017,438
|
|
|
|
30.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
28,947,142
|
|
|
|
8,109,308
|
|
|
|
28.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
28,375,817
|
|
|
|
7,243,414
|
|
|
|
25.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
27,804,491
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3731T
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
November 23, 2011
|
|
$
|
23,610,170
|
|
|
$
|
13,567,000
|
|
|
|
57.5
|
%
|
|
$
|
3,819,000
|
|
|
|
73.6
|
%
|
May 23, 2012
|
|
|
23,081,584
|
|
|
|
13,408,159
|
|
|
|
58.1
|
|
|
|
3,819,000
|
|
|
|
74.6
|
|
November 23, 2012
|
|
|
22,552,998
|
|
|
|
12,797,285
|
|
|
|
56.7
|
|
|
|
3,819,000
|
|
|
|
73.7
|
|
May 23, 2013
|
|
|
22,024,413
|
|
|
|
12,200,589
|
|
|
|
55.4
|
|
|
|
3,819,000
|
|
|
|
72.7
|
|
November 23, 2013
|
|
|
21,495,827
|
|
|
|
11,559,782
|
|
|
|
53.8
|
|
|
|
3,819,000
|
|
|
|
71.5
|
|
May 23, 2014
|
|
|
20,967,241
|
|
|
|
10,915,423
|
|
|
|
52.1
|
|
|
|
3,819,000
|
|
|
|
70.3
|
|
November 23, 2014
|
|
|
20,438,655
|
|
|
|
10,288,377
|
|
|
|
50.3
|
|
|
|
3,819,000
|
|
|
|
69.0
|
|
May 23, 2015
|
|
|
19,910,069
|
|
|
|
9,643,610
|
|
|
|
48.4
|
|
|
|
3,819,000
|
|
|
|
67.6
|
|
November 23, 2015
|
|
|
19,381,483
|
|
|
|
9,013,792
|
|
|
|
46.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
18,676,702
|
|
|
|
8,391,149
|
|
|
|
44.9
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
17,971,921
|
|
|
|
7,775,806
|
|
|
|
43.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
17,267,139
|
|
|
|
7,150,947
|
|
|
|
41.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
16,562,358
|
|
|
|
6,518,589
|
|
|
|
39.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
15,857,577
|
|
|
|
5,155,460
|
|
|
|
32.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
15,152,796
|
|
|
|
4,748,450
|
|
|
|
31.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2019
|
|
|
14,448,015
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3732J
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
November 23, 2011
|
|
$
|
23,603,221
|
|
|
$
|
13,563,000
|
|
|
|
57.5
|
%
|
|
$
|
3,818,000
|
|
|
|
73.6
|
%
|
May 23, 2012
|
|
|
23,074,791
|
|
|
|
13,404,206
|
|
|
|
58.1
|
|
|
|
3,818,000
|
|
|
|
74.6
|
|
November 23, 2012
|
|
|
22,546,361
|
|
|
|
12,793,512
|
|
|
|
56.7
|
|
|
|
3,818,000
|
|
|
|
73.7
|
|
May 23, 2013
|
|
|
22,017,930
|
|
|
|
12,196,992
|
|
|
|
55.4
|
|
|
|
3,818,000
|
|
|
|
72.7
|
|
November 23, 2013
|
|
|
21,489,500
|
|
|
|
11,556,374
|
|
|
|
53.8
|
|
|
|
3,818,000
|
|
|
|
71.5
|
|
May 23, 2014
|
|
|
20,961,070
|
|
|
|
10,912,204
|
|
|
|
52.1
|
|
|
|
3,818,000
|
|
|
|
70.3
|
|
November 23, 2014
|
|
|
20,432,639
|
|
|
|
10,285,344
|
|
|
|
50.3
|
|
|
|
3,818,000
|
|
|
|
69.0
|
|
May 23, 2015
|
|
|
19,904,209
|
|
|
|
9,640,767
|
|
|
|
48.4
|
|
|
|
3,818,000
|
|
|
|
67.6
|
|
November 23, 2015
|
|
|
19,375,779
|
|
|
|
9,011,135
|
|
|
|
46.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
18,671,205
|
|
|
|
8,388,675
|
|
|
|
44.9
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
17,966,631
|
|
|
|
7,773,514
|
|
|
|
43.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
17,262,057
|
|
|
|
7,148,839
|
|
|
|
41.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
16,557,484
|
|
|
|
6,516,667
|
|
|
|
39.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
15,852,910
|
|
|
|
5,153,940
|
|
|
|
32.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
15,148,336
|
|
|
|
4,747,050
|
|
|
|
31.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2019
|
|
|
14,443,762
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3733Z
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
November 23, 2011
|
|
$
|
23,707,270
|
|
|
$
|
13,622,000
|
|
|
|
57.5
|
%
|
|
$
|
3,835,000
|
|
|
|
73.6
|
%
|
May 23, 2012
|
|
|
23,176,511
|
|
|
|
13,462,515
|
|
|
|
58.1
|
|
|
|
3,835,000
|
|
|
|
74.6
|
|
November 23, 2012
|
|
|
22,645,751
|
|
|
|
12,849,165
|
|
|
|
56.7
|
|
|
|
3,835,000
|
|
|
|
73.7
|
|
May 23, 2013
|
|
|
22,114,991
|
|
|
|
12,250,050
|
|
|
|
55.4
|
|
|
|
3,835,000
|
|
|
|
72.7
|
|
November 23, 2013
|
|
|
21,584,231
|
|
|
|
11,606,645
|
|
|
|
53.8
|
|
|
|
3,835,000
|
|
|
|
71.5
|
|
May 23, 2014
|
|
|
21,053,472
|
|
|
|
10,959,673
|
|
|
|
52.1
|
|
|
|
3,835,000
|
|
|
|
70.3
|
|
November 23, 2014
|
|
|
20,522,712
|
|
|
|
10,330,086
|
|
|
|
50.3
|
|
|
|
3,835,000
|
|
|
|
69.0
|
|
May 23, 2015
|
|
|
19,991,952
|
|
|
|
9,682,705
|
|
|
|
48.4
|
|
|
|
3,835,000
|
|
|
|
67.6
|
|
November 23, 2015
|
|
|
19,461,192
|
|
|
|
9,050,334
|
|
|
|
46.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
18,753,512
|
|
|
|
8,425,166
|
|
|
|
44.9
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
18,045,833
|
|
|
|
7,807,329
|
|
|
|
43.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
17,338,153
|
|
|
|
7,179,937
|
|
|
|
41.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
16,630,473
|
|
|
|
6,545,015
|
|
|
|
39.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
15,922,794
|
|
|
|
5,176,360
|
|
|
|
32.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
15,215,114
|
|
|
|
4,767,700
|
|
|
|
31.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2019
|
|
|
14,507,434
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3734B
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
November 23, 2011
|
|
$
|
23,501,144
|
|
|
$
|
13,504,000
|
|
|
|
57.5
|
%
|
|
$
|
3,802,000
|
|
|
|
73.6
|
%
|
May 23, 2012
|
|
|
22,974,999
|
|
|
|
13,345,897
|
|
|
|
58.1
|
|
|
|
3,802,000
|
|
|
|
74.6
|
|
November 23, 2012
|
|
|
22,448,854
|
|
|
|
12,737,860
|
|
|
|
56.7
|
|
|
|
3,802,000
|
|
|
|
73.7
|
|
May 23, 2013
|
|
|
21,922,709
|
|
|
|
12,143,934
|
|
|
|
55.4
|
|
|
|
3,802,000
|
|
|
|
72.7
|
|
November 23, 2013
|
|
|
21,396,564
|
|
|
|
11,506,103
|
|
|
|
53.8
|
|
|
|
3,802,000
|
|
|
|
71.5
|
|
May 23, 2014
|
|
|
20,870,419
|
|
|
|
10,864,736
|
|
|
|
52.1
|
|
|
|
3,802,000
|
|
|
|
70.3
|
|
November 23, 2014
|
|
|
20,344,274
|
|
|
|
10,240,602
|
|
|
|
50.3
|
|
|
|
3,802,000
|
|
|
|
69.0
|
|
May 23, 2015
|
|
|
19,818,129
|
|
|
|
9,598,829
|
|
|
|
48.4
|
|
|
|
3,802,000
|
|
|
|
67.6
|
|
November 23, 2015
|
|
|
19,291,984
|
|
|
|
8,971,936
|
|
|
|
46.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
18,590,457
|
|
|
|
8,352,183
|
|
|
|
44.9
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
17,888,930
|
|
|
|
7,739,698
|
|
|
|
43.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
17,187,404
|
|
|
|
7,117,741
|
|
|
|
41.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
16,485,877
|
|
|
|
6,488,319
|
|
|
|
39.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
15,784,350
|
|
|
|
5,131,520
|
|
|
|
32.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
15,082,824
|
|
|
|
4,726,400
|
|
|
|
31.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2019
|
|
|
14,381,297
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3735D
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
November 23, 2011
|
|
$
|
23,539,124
|
|
|
$
|
13,526,000
|
|
|
|
57.5
|
%
|
|
$
|
3,808,000
|
|
|
|
73.6
|
%
|
May 23, 2012
|
|
|
23,012,129
|
|
|
|
13,367,639
|
|
|
|
58.1
|
|
|
|
3,808,000
|
|
|
|
74.6
|
|
November 23, 2012
|
|
|
22,485,134
|
|
|
|
12,758,611
|
|
|
|
56.7
|
|
|
|
3,808,000
|
|
|
|
73.7
|
|
May 23, 2013
|
|
|
21,958,138
|
|
|
|
12,163,718
|
|
|
|
55.4
|
|
|
|
3,808,000
|
|
|
|
72.7
|
|
November 23, 2013
|
|
|
21,431,143
|
|
|
|
11,524,848
|
|
|
|
53.8
|
|
|
|
3,808,000
|
|
|
|
71.5
|
|
May 23, 2014
|
|
|
20,904,148
|
|
|
|
10,882,436
|
|
|
|
52.1
|
|
|
|
3,808,000
|
|
|
|
70.3
|
|
November 23, 2014
|
|
|
20,377,152
|
|
|
|
10,257,286
|
|
|
|
50.3
|
|
|
|
3,808,000
|
|
|
|
69.0
|
|
May 23, 2015
|
|
|
19,850,157
|
|
|
|
9,614,467
|
|
|
|
48.4
|
|
|
|
3,808,000
|
|
|
|
67.6
|
|
November 23, 2015
|
|
|
19,323,162
|
|
|
|
8,986,552
|
|
|
|
46.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
18,620,501
|
|
|
|
8,365,790
|
|
|
|
44.9
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
17,917,841
|
|
|
|
7,752,308
|
|
|
|
43.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
17,215,181
|
|
|
|
7,129,337
|
|
|
|
41.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
16,512,520
|
|
|
|
6,498,890
|
|
|
|
39.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
15,809,860
|
|
|
|
5,139,880
|
|
|
|
32.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
15,107,199
|
|
|
|
4,734,100
|
|
|
|
31.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2019
|
|
|
14,404,539
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3736C
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
November 23, 2011
|
|
$
|
23,803,509
|
|
|
$
|
13,678,000
|
|
|
|
57.5
|
%
|
|
$
|
3,851,000
|
|
|
|
73.6
|
%
|
May 23, 2012
|
|
|
23,270,595
|
|
|
|
13,517,860
|
|
|
|
58.1
|
|
|
|
3,851,000
|
|
|
|
74.6
|
|
November 23, 2012
|
|
|
22,737,680
|
|
|
|
12,901,988
|
|
|
|
56.7
|
|
|
|
3,851,000
|
|
|
|
73.7
|
|
May 23, 2013
|
|
|
22,204,766
|
|
|
|
12,300,410
|
|
|
|
55.4
|
|
|
|
3,851,000
|
|
|
|
72.7
|
|
November 23, 2013
|
|
|
21,671,852
|
|
|
|
11,654,360
|
|
|
|
53.8
|
|
|
|
3,851,000
|
|
|
|
71.5
|
|
May 23, 2014
|
|
|
21,138,937
|
|
|
|
11,004,729
|
|
|
|
52.1
|
|
|
|
3,851,000
|
|
|
|
70.3
|
|
November 23, 2014
|
|
|
20,606,023
|
|
|
|
10,372,553
|
|
|
|
50.3
|
|
|
|
3,851,000
|
|
|
|
69.0
|
|
May 23, 2015
|
|
|
20,073,109
|
|
|
|
9,722,510
|
|
|
|
48.4
|
|
|
|
3,851,000
|
|
|
|
67.6
|
|
November 23, 2015
|
|
|
19,540,194
|
|
|
|
9,087,540
|
|
|
|
46.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
18,829,642
|
|
|
|
8,459,802
|
|
|
|
44.9
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
18,119,089
|
|
|
|
7,839,425
|
|
|
|
43.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
17,408,537
|
|
|
|
7,209,454
|
|
|
|
41.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
16,697,984
|
|
|
|
6,571,922
|
|
|
|
39.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
15,987,432
|
|
|
|
5,197,640
|
|
|
|
32.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
15,276,879
|
|
|
|
4,787,300
|
|
|
|
31.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2019
|
|
|
14,566,327
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-5
|
|
C.
|
Boeing
757-251/757-232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N544US
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
May 23, 2011
|
|
$
|
16,188,496
|
|
|
$
|
7,816,100
|
|
|
|
48.3
|
%
|
|
$
|
2,575,000
|
|
|
|
64.2
|
%
|
November 23, 2011
|
|
|
15,599,823
|
|
|
|
7,317,200
|
|
|
|
46.9
|
|
|
|
2,575,000
|
|
|
|
63.4
|
|
May 23, 2012
|
|
|
15,011,150
|
|
|
|
6,735,150
|
|
|
|
44.9
|
|
|
|
2,575,000
|
|
|
|
62.0
|
|
November 23, 2012
|
|
|
14,422,478
|
|
|
|
6,319,400
|
|
|
|
43.8
|
|
|
|
2,575,000
|
|
|
|
61.7
|
|
May 23, 2013
|
|
|
13,833,805
|
|
|
|
5,820,500
|
|
|
|
42.1
|
|
|
|
2,575,000
|
|
|
|
60.7
|
|
November 23, 2013
|
|
|
13,245,133
|
|
|
|
5,404,750
|
|
|
|
40.8
|
|
|
|
2,575,000
|
|
|
|
60.2
|
|
May 23, 2014
|
|
|
12,656,460
|
|
|
|
4,905,850
|
|
|
|
38.8
|
|
|
|
2,575,000
|
|
|
|
59.1
|
|
November 23, 2014
|
|
|
12,067,788
|
|
|
|
4,490,100
|
|
|
|
37.2
|
|
|
|
2,575,000
|
|
|
|
58.5
|
|
May 23, 2015
|
|
|
11,479,115
|
|
|
|
4,032,775
|
|
|
|
35.1
|
|
|
|
2,575,000
|
|
|
|
57.6
|
|
November 23, 2015
|
|
|
10,890,442
|
|
|
|
3,492,300
|
|
|
|
32.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
10,301,770
|
|
|
|
2,910,250
|
|
|
|
28.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
9,565,929
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N545US
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
May 23, 2011
|
|
$
|
16,422,124
|
|
|
$
|
7,928,900
|
|
|
|
48.3
|
%
|
|
$
|
2,612,000
|
|
|
|
64.2
|
%
|
November 23, 2011
|
|
|
15,824,956
|
|
|
|
7,422,800
|
|
|
|
46.9
|
|
|
|
2,612,000
|
|
|
|
63.4
|
|
May 23, 2012
|
|
|
15,227,788
|
|
|
|
6,832,350
|
|
|
|
44.9
|
|
|
|
2,612,000
|
|
|
|
62.0
|
|
November 23, 2012
|
|
|
14,630,619
|
|
|
|
6,410,600
|
|
|
|
43.8
|
|
|
|
2,612,000
|
|
|
|
61.7
|
|
May 23, 2013
|
|
|
14,033,451
|
|
|
|
5,904,500
|
|
|
|
42.1
|
|
|
|
2,612,000
|
|
|
|
60.7
|
|
November 23, 2013
|
|
|
13,436,283
|
|
|
|
5,482,750
|
|
|
|
40.8
|
|
|
|
2,612,000
|
|
|
|
60.2
|
|
May 23, 2014
|
|
|
12,839,115
|
|
|
|
4,976,650
|
|
|
|
38.8
|
|
|
|
2,612,000
|
|
|
|
59.1
|
|
November 23, 2014
|
|
|
12,241,947
|
|
|
|
4,554,900
|
|
|
|
37.2
|
|
|
|
2,612,000
|
|
|
|
58.5
|
|
May 23, 2015
|
|
|
11,644,779
|
|
|
|
4,090,975
|
|
|
|
35.1
|
|
|
|
2,612,000
|
|
|
|
57.6
|
|
November 23, 2015
|
|
|
11,047,611
|
|
|
|
3,542,700
|
|
|
|
32.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
10,450,442
|
|
|
|
2,952,250
|
|
|
|
28.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
9,703,982
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N546US
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
May 23, 2011
|
|
$
|
16,217,699
|
|
|
$
|
7,830,200
|
|
|
|
48.3
|
%
|
|
$
|
2,580,000
|
|
|
|
64.2
|
%
|
November 23, 2011
|
|
|
15,627,965
|
|
|
|
7,330,400
|
|
|
|
46.9
|
|
|
|
2,580,000
|
|
|
|
63.4
|
|
May 23, 2012
|
|
|
15,038,230
|
|
|
|
6,747,300
|
|
|
|
44.9
|
|
|
|
2,580,000
|
|
|
|
62.0
|
|
November 23, 2012
|
|
|
14,448,496
|
|
|
|
6,330,800
|
|
|
|
43.8
|
|
|
|
2,580,000
|
|
|
|
61.7
|
|
May 23, 2013
|
|
|
13,858,761
|
|
|
|
5,831,000
|
|
|
|
42.1
|
|
|
|
2,580,000
|
|
|
|
60.7
|
|
November 23, 2013
|
|
|
13,269,027
|
|
|
|
5,414,500
|
|
|
|
40.8
|
|
|
|
2,580,000
|
|
|
|
60.2
|
|
May 23, 2014
|
|
|
12,679,292
|
|
|
|
4,914,700
|
|
|
|
38.8
|
|
|
|
2,580,000
|
|
|
|
59.1
|
|
November 23, 2014
|
|
|
12,089,558
|
|
|
|
4,498,200
|
|
|
|
37.2
|
|
|
|
2,580,000
|
|
|
|
58.5
|
|
May 23, 2015
|
|
|
11,499,823
|
|
|
|
4,040,050
|
|
|
|
35.1
|
|
|
|
2,580,000
|
|
|
|
57.6
|
|
November 23, 2015
|
|
|
10,910,088
|
|
|
|
3,498,600
|
|
|
|
32.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
10,320,354
|
|
|
|
2,915,500
|
|
|
|
28.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
9,583,186
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N547US
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
May 23, 2011
|
|
$
|
16,538,938
|
|
|
$
|
7,985,300
|
|
|
|
48.3
|
%
|
|
$
|
2,631,000
|
|
|
|
64.2
|
%
|
November 23, 2011
|
|
|
15,937,522
|
|
|
|
7,475,600
|
|
|
|
46.9
|
|
|
|
2,631,000
|
|
|
|
63.4
|
|
May 23, 2012
|
|
|
15,336,106
|
|
|
|
6,880,950
|
|
|
|
44.9
|
|
|
|
2,631,000
|
|
|
|
62.0
|
|
November 23, 2012
|
|
|
14,734,690
|
|
|
|
6,456,200
|
|
|
|
43.8
|
|
|
|
2,631,000
|
|
|
|
61.7
|
|
May 23, 2013
|
|
|
14,133,274
|
|
|
|
5,946,500
|
|
|
|
42.1
|
|
|
|
2,631,000
|
|
|
|
60.7
|
|
November 23, 2013
|
|
|
13,531,858
|
|
|
|
5,521,750
|
|
|
|
40.8
|
|
|
|
2,631,000
|
|
|
|
60.2
|
|
May 23, 2014
|
|
|
12,930,442
|
|
|
|
5,012,050
|
|
|
|
38.8
|
|
|
|
2,631,000
|
|
|
|
59.1
|
|
November 23, 2014
|
|
|
12,329,027
|
|
|
|
4,587,300
|
|
|
|
37.2
|
|
|
|
2,631,000
|
|
|
|
58.5
|
|
May 23, 2015
|
|
|
11,727,611
|
|
|
|
4,120,075
|
|
|
|
35.1
|
|
|
|
2,631,000
|
|
|
|
57.6
|
|
November 23, 2015
|
|
|
11,126,195
|
|
|
|
3,567,900
|
|
|
|
32.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
10,524,779
|
|
|
|
2,973,250
|
|
|
|
28.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
9,773,009
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N548US
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
May 23, 2011
|
|
$
|
16,579,828
|
|
|
$
|
7,999,400
|
|
|
|
48.2
|
%
|
|
$
|
2,635,000
|
|
|
|
64.1
|
%
|
November 23, 2011
|
|
|
16,139,655
|
|
|
|
7,488,800
|
|
|
|
46.4
|
|
|
|
2,635,000
|
|
|
|
62.7
|
|
May 23, 2012
|
|
|
15,552,759
|
|
|
|
6,893,100
|
|
|
|
44.3
|
|
|
|
2,635,000
|
|
|
|
61.3
|
|
November 23, 2012
|
|
|
14,965,862
|
|
|
|
6,467,600
|
|
|
|
43.2
|
|
|
|
2,635,000
|
|
|
|
60.8
|
|
May 23, 2013
|
|
|
14,378,966
|
|
|
|
5,957,000
|
|
|
|
41.4
|
|
|
|
2,635,000
|
|
|
|
59.8
|
|
November 23, 2013
|
|
|
13,792,069
|
|
|
|
5,531,500
|
|
|
|
40.1
|
|
|
|
2,635,000
|
|
|
|
59.2
|
|
May 23, 2014
|
|
|
13,205,172
|
|
|
|
5,020,900
|
|
|
|
38.0
|
|
|
|
2,635,000
|
|
|
|
58.0
|
|
November 23, 2014
|
|
|
12,618,276
|
|
|
|
4,595,400
|
|
|
|
36.4
|
|
|
|
2,635,000
|
|
|
|
57.3
|
|
May 23, 2015
|
|
|
12,031,379
|
|
|
|
4,127,350
|
|
|
|
34.3
|
|
|
|
2,635,000
|
|
|
|
56.2
|
|
November 23, 2015
|
|
|
11,444,483
|
|
|
|
3,574,200
|
|
|
|
31.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
10,857,586
|
|
|
|
2,978,500
|
|
|
|
27.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
10,270,690
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N549US
|
|
|
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Assumed Aircraft
|
|
|
Outstanding
|
|
|
|
|
|
Outstanding
|
|
|
|
|
Date
|
|
Value
|
|
|
Balance
|
|
|
LTV
|
|
|
Balance
|
|
|
LTV
|
|
|
May 23, 2011
|
|
$
|
16,599,310
|
|
|
$
|
8,008,800
|
|
|
|
48.2
|
%
|
|
$
|
2,638,000
|
|
|
|
64.1
|
%
|
November 23, 2011
|
|
|
16,158,621
|
|
|
|
7,497,600
|
|
|
|
46.4
|
|
|
|
2,638,000
|
|
|
|
62.7
|
|
May 23, 2012
|
|
|
15,571,034
|
|
|
|
6,901,200
|
|
|
|
44.3
|
|
|
|
2,638,000
|
|
|
|
61.3
|
|
November 23, 2012
|
|
|
14,983,448
|
|
|
|
6,475,200
|
|
|
|
43.2
|
|
|
|
2,638,000
|
|
|
|
60.8
|
|
May 23, 2013
|
|
|
14,395,862
|
|
|
|
5,964,000
|
|
|
|
41.4
|
|
|
|
2,638,000
|
|
|
|
59.8
|
|
November 23, 2013
|
|
|
13,808,276
|
|
|
|
5,538,000
|
|
|
|
40.1
|
|
|
|
2,638,000
|
|
|
|
59.2
|
|
May 23, 2014
|
|
|
13,220,690
|
|
|
|
5,026,800
|
|
|
|
38.0
|
|
|
|
2,638,000
|
|
|
|
58.0
|
|
November 23, 2014
|
|
|
12,633,103
|
|
|
|
4,600,800
|
|
|
|
36.4
|
|
|
|
2,638,000
|
|
|
|
57.3
|
|
May 23, 2015
|
|
|
12,045,517
|
|
|
|
4,132,200
|
|
|
|
34.3
|
|
|
|
2,638,000
|
|
|
|
56.2
|
|
November 23, 2015
|
|
|
11,457,931
|
|
|
|
3,578,400
|
|
|
|
31.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
10,870,345
|
|
|
|
2,982,000
|
|
|
|
27.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
10,282,759
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N6716C
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
November 23, 2011
|
|
$
|
18,621,323
|
|
|
$
|
10,690,000
|
|
|
|
57.4
|
%
|
|
$
|
3,010,000
|
|
|
|
73.6
|
%
|
May 23, 2012
|
|
|
18,213,556
|
|
|
|
10,564,843
|
|
|
|
58.0
|
|
|
|
3,010,000
|
|
|
|
74.5
|
|
November 23, 2012
|
|
|
17,805,790
|
|
|
|
10,083,510
|
|
|
|
56.6
|
|
|
|
3,010,000
|
|
|
|
73.5
|
|
May 23, 2013
|
|
|
17,398,024
|
|
|
|
9,613,348
|
|
|
|
55.3
|
|
|
|
3,010,000
|
|
|
|
72.6
|
|
November 23, 2013
|
|
|
16,990,258
|
|
|
|
9,108,430
|
|
|
|
53.6
|
|
|
|
3,010,000
|
|
|
|
71.3
|
|
May 23, 2014
|
|
|
16,582,492
|
|
|
|
8,600,713
|
|
|
|
51.9
|
|
|
|
3,010,000
|
|
|
|
70.0
|
|
November 23, 2014
|
|
|
16,174,725
|
|
|
|
8,106,638
|
|
|
|
50.1
|
|
|
|
3,010,000
|
|
|
|
68.7
|
|
May 23, 2015
|
|
|
15,766,959
|
|
|
|
7,598,599
|
|
|
|
48.2
|
|
|
|
3,010,000
|
|
|
|
67.3
|
|
November 23, 2015
|
|
|
15,359,193
|
|
|
|
7,102,339
|
|
|
|
46.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
14,951,427
|
|
|
|
6,611,733
|
|
|
|
44.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
14,407,739
|
|
|
|
6,126,879
|
|
|
|
42.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
13,864,050
|
|
|
|
5,634,527
|
|
|
|
40.6
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
13,320,362
|
|
|
|
5,136,266
|
|
|
|
38.6
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
12,776,674
|
|
|
|
4,062,200
|
|
|
|
31.8
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
12,232,986
|
|
|
|
3,741,500
|
|
|
|
30.6
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2019
|
|
|
11,689,297
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
D. Boeing
757-351
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N591NW
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
May 23, 2011
|
|
$
|
27,490,808
|
|
|
$
|
15,237,488
|
|
|
|
55.4
|
%
|
|
$
|
4,341,000
|
|
|
|
71.2
|
%
|
November 23, 2011
|
|
|
26,948,227
|
|
|
|
14,543,270
|
|
|
|
54.0
|
|
|
|
4,341,000
|
|
|
|
70.1
|
|
May 23, 2012
|
|
|
26,405,645
|
|
|
|
13,865,164
|
|
|
|
52.5
|
|
|
|
4,341,000
|
|
|
|
68.9
|
|
November 23, 2012
|
|
|
25,863,063
|
|
|
|
13,136,929
|
|
|
|
50.8
|
|
|
|
4,341,000
|
|
|
|
67.6
|
|
May 23, 2013
|
|
|
25,320,481
|
|
|
|
12,404,657
|
|
|
|
49.0
|
|
|
|
4,341,000
|
|
|
|
66.1
|
|
November 23, 2013
|
|
|
24,777,900
|
|
|
|
11,692,062
|
|
|
|
47.2
|
|
|
|
4,341,000
|
|
|
|
64.7
|
|
May 23, 2014
|
|
|
24,235,318
|
|
|
|
10,959,326
|
|
|
|
45.2
|
|
|
|
4,341,000
|
|
|
|
63.1
|
|
November 23, 2014
|
|
|
23,692,736
|
|
|
|
10,243,580
|
|
|
|
43.2
|
|
|
|
4,341,000
|
|
|
|
61.6
|
|
May 23, 2015
|
|
|
23,150,154
|
|
|
|
9,535,987
|
|
|
|
41.2
|
|
|
|
4,341,000
|
|
|
|
59.9
|
|
November 23, 2015
|
|
|
22,607,573
|
|
|
|
8,836,691
|
|
|
|
39.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
22,064,991
|
|
|
|
8,126,580
|
|
|
|
36.8
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
21,522,409
|
|
|
|
7,407,946
|
|
|
|
34.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
20,979,827
|
|
|
|
6,720,038
|
|
|
|
32.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
20,437,246
|
|
|
|
6,043,274
|
|
|
|
29.6
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
19,894,664
|
|
|
|
5,397,987
|
|
|
|
27.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
19,171,222
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N592NW
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
May 23, 2011
|
|
$
|
29,028,854
|
|
|
$
|
16,089,396
|
|
|
|
55.4
|
%
|
|
$
|
4,583,000
|
|
|
|
71.2
|
%
|
November 23, 2011
|
|
|
28,455,916
|
|
|
|
15,356,365
|
|
|
|
54.0
|
|
|
|
4,583,000
|
|
|
|
70.1
|
|
May 23, 2012
|
|
|
27,882,978
|
|
|
|
14,640,347
|
|
|
|
52.5
|
|
|
|
4,583,000
|
|
|
|
68.9
|
|
November 23, 2012
|
|
|
27,310,040
|
|
|
|
13,871,398
|
|
|
|
50.8
|
|
|
|
4,583,000
|
|
|
|
67.6
|
|
May 23, 2013
|
|
|
26,737,102
|
|
|
|
13,098,185
|
|
|
|
49.0
|
|
|
|
4,583,000
|
|
|
|
66.1
|
|
November 23, 2013
|
|
|
26,164,165
|
|
|
|
12,345,750
|
|
|
|
47.2
|
|
|
|
4,583,000
|
|
|
|
64.7
|
|
May 23, 2014
|
|
|
25,591,227
|
|
|
|
11,572,048
|
|
|
|
45.2
|
|
|
|
4,583,000
|
|
|
|
63.1
|
|
November 23, 2014
|
|
|
25,018,289
|
|
|
|
10,816,285
|
|
|
|
43.2
|
|
|
|
4,583,000
|
|
|
|
61.6
|
|
May 23, 2015
|
|
|
24,445,351
|
|
|
|
10,069,131
|
|
|
|
41.2
|
|
|
|
4,583,000
|
|
|
|
59.9
|
|
November 23, 2015
|
|
|
23,872,413
|
|
|
|
9,330,738
|
|
|
|
39.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
23,299,475
|
|
|
|
8,580,926
|
|
|
|
36.8
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
22,726,537
|
|
|
|
7,822,115
|
|
|
|
34.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
22,153,599
|
|
|
|
7,095,746
|
|
|
|
32.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
21,580,661
|
|
|
|
6,381,146
|
|
|
|
29.6
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
21,007,723
|
|
|
|
5,699,782
|
|
|
|
27.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
20,243,806
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N593NW
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
May 23, 2011
|
|
$
|
29,053,435
|
|
|
$
|
16,103,232
|
|
|
|
55.4
|
%
|
|
$
|
4,587,000
|
|
|
|
71.2
|
%
|
November 23, 2011
|
|
|
28,480,012
|
|
|
|
15,369,571
|
|
|
|
54.0
|
|
|
|
4,587,000
|
|
|
|
70.1
|
|
May 23, 2012
|
|
|
27,906,589
|
|
|
|
14,652,937
|
|
|
|
52.5
|
|
|
|
4,587,000
|
|
|
|
68.9
|
|
November 23, 2012
|
|
|
27,333,166
|
|
|
|
13,883,326
|
|
|
|
50.8
|
|
|
|
4,587,000
|
|
|
|
67.6
|
|
May 23, 2013
|
|
|
26,759,743
|
|
|
|
13,109,449
|
|
|
|
49.0
|
|
|
|
4,587,000
|
|
|
|
66.1
|
|
November 23, 2013
|
|
|
26,186,320
|
|
|
|
12,356,366
|
|
|
|
47.2
|
|
|
|
4,587,000
|
|
|
|
64.7
|
|
May 23, 2014
|
|
|
25,612,897
|
|
|
|
11,581,999
|
|
|
|
45.2
|
|
|
|
4,587,000
|
|
|
|
63.1
|
|
November 23, 2014
|
|
|
25,039,474
|
|
|
|
10,825,586
|
|
|
|
43.2
|
|
|
|
4,587,000
|
|
|
|
61.6
|
|
May 23, 2015
|
|
|
24,466,050
|
|
|
|
10,077,790
|
|
|
|
41.2
|
|
|
|
4,587,000
|
|
|
|
59.9
|
|
November 23, 2015
|
|
|
23,892,627
|
|
|
|
9,338,762
|
|
|
|
39.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
23,319,204
|
|
|
|
8,588,305
|
|
|
|
36.8
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
22,745,781
|
|
|
|
7,828,841
|
|
|
|
34.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
22,172,358
|
|
|
|
7,101,848
|
|
|
|
32.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
21,598,935
|
|
|
|
6,386,633
|
|
|
|
29.6
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
21,025,512
|
|
|
|
5,704,683
|
|
|
|
27.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
20,260,948
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-10
E. Boeing
767-332ER
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N1608
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
November 23, 2011
|
|
$
|
35,312,628
|
|
|
$
|
20,311,000
|
|
|
|
57.5
|
%
|
|
$
|
5,718,000
|
|
|
|
73.7
|
%
|
May 23, 2012
|
|
|
34,503,942
|
|
|
|
20,073,201
|
|
|
|
58.2
|
|
|
|
5,718,000
|
|
|
|
74.7
|
|
November 23, 2012
|
|
|
33,695,255
|
|
|
|
19,158,669
|
|
|
|
56.9
|
|
|
|
5,718,000
|
|
|
|
73.8
|
|
May 23, 2013
|
|
|
32,886,569
|
|
|
|
18,265,362
|
|
|
|
55.5
|
|
|
|
5,718,000
|
|
|
|
72.9
|
|
November 23, 2013
|
|
|
32,077,883
|
|
|
|
17,306,017
|
|
|
|
53.9
|
|
|
|
5,718,000
|
|
|
|
71.8
|
|
May 23, 2014
|
|
|
31,269,197
|
|
|
|
16,341,354
|
|
|
|
52.3
|
|
|
|
5,718,000
|
|
|
|
70.5
|
|
November 23, 2014
|
|
|
30,460,511
|
|
|
|
15,402,612
|
|
|
|
50.6
|
|
|
|
5,718,000
|
|
|
|
69.3
|
|
May 23, 2015
|
|
|
29,651,825
|
|
|
|
14,437,338
|
|
|
|
48.7
|
|
|
|
5,718,000
|
|
|
|
68.0
|
|
November 23, 2015
|
|
|
28,573,577
|
|
|
|
13,494,445
|
|
|
|
47.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
27,495,328
|
|
|
|
12,562,293
|
|
|
|
45.7
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
26,417,080
|
|
|
|
11,641,070
|
|
|
|
44.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
25,338,832
|
|
|
|
10,705,601
|
|
|
|
42.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
24,260,584
|
|
|
|
9,758,905
|
|
|
|
40.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
23,182,336
|
|
|
|
7,718,180
|
|
|
|
33.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
22,104,088
|
|
|
|
7,108,850
|
|
|
|
32.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2019
|
|
|
21,025,839
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N1609
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
November 23, 2011
|
|
$
|
35,417,810
|
|
|
$
|
20,372,000
|
|
|
|
57.5
|
%
|
|
$
|
5,735,000
|
|
|
|
73.7
|
%
|
May 23, 2012
|
|
|
34,606,715
|
|
|
|
20,133,487
|
|
|
|
58.2
|
|
|
|
5,735,000
|
|
|
|
74.7
|
|
November 23, 2012
|
|
|
33,795,620
|
|
|
|
19,216,208
|
|
|
|
56.9
|
|
|
|
5,735,000
|
|
|
|
73.8
|
|
May 23, 2013
|
|
|
32,984,526
|
|
|
|
18,320,218
|
|
|
|
55.5
|
|
|
|
5,735,000
|
|
|
|
72.9
|
|
November 23, 2013
|
|
|
32,173,431
|
|
|
|
17,357,992
|
|
|
|
54.0
|
|
|
|
5,735,000
|
|
|
|
71.8
|
|
May 23, 2014
|
|
|
31,362,336
|
|
|
|
16,390,432
|
|
|
|
52.3
|
|
|
|
5,735,000
|
|
|
|
70.5
|
|
November 23, 2014
|
|
|
30,551,241
|
|
|
|
15,448,870
|
|
|
|
50.6
|
|
|
|
5,735,000
|
|
|
|
69.3
|
|
May 23, 2015
|
|
|
29,740,146
|
|
|
|
14,480,697
|
|
|
|
48.7
|
|
|
|
5,735,000
|
|
|
|
68.0
|
|
November 23, 2015
|
|
|
28,658,686
|
|
|
|
13,534,973
|
|
|
|
47.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
27,577,226
|
|
|
|
12,600,021
|
|
|
|
45.7
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
26,495,766
|
|
|
|
11,676,032
|
|
|
|
44.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
25,414,307
|
|
|
|
10,737,753
|
|
|
|
42.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
24,332,847
|
|
|
|
9,788,214
|
|
|
|
40.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
23,251,387
|
|
|
|
7,741,360
|
|
|
|
33.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
22,169,927
|
|
|
|
7,130,200
|
|
|
|
32.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2019
|
|
|
21,088,467
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N1610D
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
November 23, 2011
|
|
$
|
35,389,124
|
|
|
$
|
20,355,000
|
|
|
|
57.5
|
%
|
|
$
|
5,730,000
|
|
|
|
73.7
|
%
|
May 23, 2012
|
|
|
34,578,686
|
|
|
|
20,116,686
|
|
|
|
58.2
|
|
|
|
5,730,000
|
|
|
|
74.7
|
|
November 23, 2012
|
|
|
33,768,248
|
|
|
|
19,200,173
|
|
|
|
56.9
|
|
|
|
5,730,000
|
|
|
|
73.8
|
|
May 23, 2013
|
|
|
32,957,810
|
|
|
|
18,304,930
|
|
|
|
55.5
|
|
|
|
5,730,000
|
|
|
|
72.9
|
|
November 23, 2013
|
|
|
32,147,372
|
|
|
|
17,343,507
|
|
|
|
53.9
|
|
|
|
5,730,000
|
|
|
|
71.8
|
|
May 23, 2014
|
|
|
31,336,934
|
|
|
|
16,376,755
|
|
|
|
52.3
|
|
|
|
5,730,000
|
|
|
|
70.5
|
|
November 23, 2014
|
|
|
30,526,496
|
|
|
|
15,435,979
|
|
|
|
50.6
|
|
|
|
5,730,000
|
|
|
|
69.3
|
|
May 23, 2015
|
|
|
29,716,058
|
|
|
|
14,468,614
|
|
|
|
48.7
|
|
|
|
5,730,000
|
|
|
|
68.0
|
|
November 23, 2015
|
|
|
28,635,474
|
|
|
|
13,523,678
|
|
|
|
47.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
27,554,891
|
|
|
|
12,589,506
|
|
|
|
45.7
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
26,474,307
|
|
|
|
11,666,289
|
|
|
|
44.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
25,393,723
|
|
|
|
10,728,793
|
|
|
|
42.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
24,313,139
|
|
|
|
9,780,046
|
|
|
|
40.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
23,232,555
|
|
|
|
7,734,900
|
|
|
|
33.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
22,151,971
|
|
|
|
7,124,250
|
|
|
|
32.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2019
|
|
|
21,071,387
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
F. Boeing
777-232LR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N708DN
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
May 23, 2011
|
|
$
|
132,426,806
|
|
|
$
|
74,459,906
|
|
|
|
56.2
|
%
|
|
$
|
20,832,000
|
|
|
|
72.0
|
%
|
November 23, 2011
|
|
|
130,313,613
|
|
|
|
71,067,522
|
|
|
|
54.5
|
|
|
|
20,832,000
|
|
|
|
70.5
|
|
May 23, 2012
|
|
|
128,200,419
|
|
|
|
67,753,872
|
|
|
|
52.8
|
|
|
|
20,832,000
|
|
|
|
69.1
|
|
November 23, 2012
|
|
|
126,087,225
|
|
|
|
64,195,260
|
|
|
|
50.9
|
|
|
|
20,832,000
|
|
|
|
67.4
|
|
May 23, 2013
|
|
|
123,974,031
|
|
|
|
60,616,922
|
|
|
|
48.9
|
|
|
|
20,832,000
|
|
|
|
65.7
|
|
November 23, 2013
|
|
|
121,860,838
|
|
|
|
57,134,734
|
|
|
|
46.9
|
|
|
|
20,832,000
|
|
|
|
64.0
|
|
May 23, 2014
|
|
|
119,747,644
|
|
|
|
53,554,128
|
|
|
|
44.7
|
|
|
|
20,832,000
|
|
|
|
62.1
|
|
November 23, 2014
|
|
|
117,634,450
|
|
|
|
50,056,545
|
|
|
|
42.6
|
|
|
|
20,832,000
|
|
|
|
60.3
|
|
May 23, 2015
|
|
|
115,521,257
|
|
|
|
46,598,801
|
|
|
|
40.3
|
|
|
|
20,832,000
|
|
|
|
58.4
|
|
November 23, 2015
|
|
|
113,408,063
|
|
|
|
43,181,602
|
|
|
|
38.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
111,294,869
|
|
|
|
39,711,555
|
|
|
|
35.7
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
109,181,675
|
|
|
|
36,199,863
|
|
|
|
33.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
107,068,482
|
|
|
|
32,838,312
|
|
|
|
30.7
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
104,955,288
|
|
|
|
29,531,222
|
|
|
|
28.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
102,842,094
|
|
|
|
26,377,945
|
|
|
|
25.6
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
100,728,901
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-12
G. Airbus
A320-211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N378NW
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
May 23, 2011
|
|
$
|
26,436,808
|
|
|
$
|
14,653,407
|
|
|
|
55.4
|
%
|
|
$
|
4,174,000
|
|
|
|
71.2
|
%
|
November 23, 2011
|
|
|
25,915,029
|
|
|
|
13,985,800
|
|
|
|
54.0
|
|
|
|
4,174,000
|
|
|
|
70.1
|
|
May 23, 2012
|
|
|
25,393,250
|
|
|
|
13,333,687
|
|
|
|
52.5
|
|
|
|
4,174,000
|
|
|
|
68.9
|
|
November 23, 2012
|
|
|
24,871,471
|
|
|
|
12,633,367
|
|
|
|
50.8
|
|
|
|
4,174,000
|
|
|
|
67.6
|
|
May 23, 2013
|
|
|
24,349,691
|
|
|
|
11,929,164
|
|
|
|
49.0
|
|
|
|
4,174,000
|
|
|
|
66.1
|
|
November 23, 2013
|
|
|
23,827,912
|
|
|
|
11,243,884
|
|
|
|
47.2
|
|
|
|
4,174,000
|
|
|
|
64.7
|
|
May 23, 2014
|
|
|
23,306,133
|
|
|
|
10,539,235
|
|
|
|
45.2
|
|
|
|
4,174,000
|
|
|
|
63.1
|
|
November 23, 2014
|
|
|
22,784,354
|
|
|
|
9,850,925
|
|
|
|
43.2
|
|
|
|
4,174,000
|
|
|
|
61.6
|
|
May 23, 2015
|
|
|
22,262,575
|
|
|
|
9,170,455
|
|
|
|
41.2
|
|
|
|
4,174,000
|
|
|
|
59.9
|
|
November 23, 2015
|
|
|
21,740,796
|
|
|
|
8,497,964
|
|
|
|
39.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
21,219,017
|
|
|
|
7,815,073
|
|
|
|
36.8
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
20,697,238
|
|
|
|
7,123,986
|
|
|
|
34.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
20,175,459
|
|
|
|
6,462,447
|
|
|
|
32.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
19,653,680
|
|
|
|
5,811,625
|
|
|
|
29.6
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
19,131,900
|
|
|
|
5,191,073
|
|
|
|
27.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
18,436,195
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
H. Airbus
A330-223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N853NW
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
May 23, 2011
|
|
$
|
67,164,720
|
|
|
$
|
37,201,292
|
|
|
|
55.4
|
%
|
|
$
|
10,597,000
|
|
|
|
71.2
|
%
|
November 23, 2011
|
|
|
65,889,441
|
|
|
|
35,506,406
|
|
|
|
53.9
|
|
|
|
10,597,000
|
|
|
|
70.0
|
|
May 23, 2012
|
|
|
64,614,161
|
|
|
|
33,850,857
|
|
|
|
52.4
|
|
|
|
10,597,000
|
|
|
|
68.8
|
|
November 23, 2012
|
|
|
63,338,882
|
|
|
|
32,072,920
|
|
|
|
50.6
|
|
|
|
10,597,000
|
|
|
|
67.4
|
|
May 23, 2013
|
|
|
62,063,602
|
|
|
|
30,285,129
|
|
|
|
48.8
|
|
|
|
10,597,000
|
|
|
|
65.9
|
|
November 23, 2013
|
|
|
60,788,323
|
|
|
|
28,545,375
|
|
|
|
47.0
|
|
|
|
10,597,000
|
|
|
|
64.4
|
|
May 23, 2014
|
|
|
59,513,043
|
|
|
|
26,756,451
|
|
|
|
45.0
|
|
|
|
10,597,000
|
|
|
|
62.8
|
|
November 23, 2014
|
|
|
58,237,764
|
|
|
|
25,009,005
|
|
|
|
42.9
|
|
|
|
10,597,000
|
|
|
|
61.1
|
|
May 23, 2015
|
|
|
56,962,484
|
|
|
|
23,281,464
|
|
|
|
40.9
|
|
|
|
10,597,000
|
|
|
|
59.5
|
|
November 23, 2015
|
|
|
55,687,205
|
|
|
|
21,574,180
|
|
|
|
38.7
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
54,411,925
|
|
|
|
19,840,492
|
|
|
|
36.5
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
53,136,646
|
|
|
|
18,085,998
|
|
|
|
34.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
51,861,366
|
|
|
|
16,406,516
|
|
|
|
31.6
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
50,586,087
|
|
|
|
14,754,244
|
|
|
|
29.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
49,310,807
|
|
|
|
13,178,819
|
|
|
|
26.7
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
48,035,528
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-13
I. Airbus
A330-323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N811NW
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
May 23, 2011
|
|
$
|
73,259,880
|
|
|
$
|
40,549,626
|
|
|
|
55.4
|
%
|
|
$
|
11,551,000
|
|
|
|
71.1
|
%
|
November 23, 2011
|
|
|
71,919,760
|
|
|
|
38,702,190
|
|
|
|
53.8
|
|
|
|
11,551,000
|
|
|
|
69.9
|
|
May 23, 2012
|
|
|
70,579,641
|
|
|
|
36,897,632
|
|
|
|
52.3
|
|
|
|
11,551,000
|
|
|
|
68.6
|
|
November 23, 2012
|
|
|
69,239,521
|
|
|
|
34,959,671
|
|
|
|
50.5
|
|
|
|
11,551,000
|
|
|
|
67.2
|
|
May 23, 2013
|
|
|
67,899,401
|
|
|
|
33,010,967
|
|
|
|
48.6
|
|
|
|
11,551,000
|
|
|
|
65.6
|
|
November 23, 2013
|
|
|
66,559,281
|
|
|
|
31,114,626
|
|
|
|
46.7
|
|
|
|
11,551,000
|
|
|
|
64.1
|
|
May 23, 2014
|
|
|
65,219,162
|
|
|
|
29,164,687
|
|
|
|
44.7
|
|
|
|
11,551,000
|
|
|
|
62.4
|
|
November 23, 2014
|
|
|
63,879,042
|
|
|
|
27,259,962
|
|
|
|
42.7
|
|
|
|
11,551,000
|
|
|
|
60.8
|
|
May 23, 2015
|
|
|
62,538,922
|
|
|
|
25,376,932
|
|
|
|
40.6
|
|
|
|
11,551,000
|
|
|
|
59.0
|
|
November 23, 2015
|
|
|
61,198,802
|
|
|
|
23,515,982
|
|
|
|
38.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
59,858,683
|
|
|
|
21,626,252
|
|
|
|
36.1
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
58,518,563
|
|
|
|
19,713,843
|
|
|
|
33.7
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2017
|
|
|
57,178,443
|
|
|
|
17,883,199
|
|
|
|
31.3
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2017
|
|
|
55,838,323
|
|
|
|
16,082,212
|
|
|
|
28.8
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2018
|
|
|
54,498,204
|
|
|
|
14,364,990
|
|
|
|
26.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2018
|
|
|
53,158,084
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
J. McDonnell-Douglas
MD-90-30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N917DN
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
May 23, 2011
|
|
$
|
7,914,268
|
|
|
$
|
3,818,280
|
|
|
|
48.2
|
%
|
|
$
|
1,258,000
|
|
|
|
64.1
|
%
|
November 23, 2011
|
|
|
7,704,154
|
|
|
|
3,574,560
|
|
|
|
46.4
|
|
|
|
1,258,000
|
|
|
|
62.7
|
|
May 23, 2012
|
|
|
7,424,003
|
|
|
|
3,290,220
|
|
|
|
44.3
|
|
|
|
1,258,000
|
|
|
|
61.3
|
|
November 23, 2012
|
|
|
7,143,852
|
|
|
|
3,087,120
|
|
|
|
43.2
|
|
|
|
1,258,000
|
|
|
|
60.8
|
|
May 23, 2013
|
|
|
6,863,701
|
|
|
|
2,843,400
|
|
|
|
41.4
|
|
|
|
1,258,000
|
|
|
|
59.8
|
|
November 23, 2013
|
|
|
6,583,550
|
|
|
|
2,640,300
|
|
|
|
40.1
|
|
|
|
1,258,000
|
|
|
|
59.2
|
|
May 23, 2014
|
|
|
6,303,399
|
|
|
|
2,396,580
|
|
|
|
38.0
|
|
|
|
1,258,000
|
|
|
|
58.0
|
|
November 23, 2014
|
|
|
6,023,248
|
|
|
|
2,193,480
|
|
|
|
36.4
|
|
|
|
1,258,000
|
|
|
|
57.3
|
|
May 23, 2015
|
|
|
5,743,097
|
|
|
|
1,970,070
|
|
|
|
34.3
|
|
|
|
1,258,000
|
|
|
|
56.2
|
|
November 23, 2015
|
|
|
5,462,946
|
|
|
|
1,706,040
|
|
|
|
31.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
5,182,795
|
|
|
|
1,421,700
|
|
|
|
27.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
4,902,644
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N919DN
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
May 23, 2011
|
|
$
|
7,837,689
|
|
|
$
|
3,780,680
|
|
|
|
48.2
|
%
|
|
$
|
1,246,000
|
|
|
|
64.1
|
%
|
November 23, 2011
|
|
|
7,629,609
|
|
|
|
3,539,360
|
|
|
|
46.4
|
|
|
|
1,246,000
|
|
|
|
62.7
|
|
May 23, 2012
|
|
|
7,352,168
|
|
|
|
3,257,820
|
|
|
|
44.3
|
|
|
|
1,246,000
|
|
|
|
61.3
|
|
November 23, 2012
|
|
|
7,074,728
|
|
|
|
3,056,720
|
|
|
|
43.2
|
|
|
|
1,246,000
|
|
|
|
60.8
|
|
May 23, 2013
|
|
|
6,797,288
|
|
|
|
2,815,400
|
|
|
|
41.4
|
|
|
|
1,246,000
|
|
|
|
59.8
|
|
November 23, 2013
|
|
|
6,519,847
|
|
|
|
2,614,300
|
|
|
|
40.1
|
|
|
|
1,246,000
|
|
|
|
59.2
|
|
May 23, 2014
|
|
|
6,242,407
|
|
|
|
2,372,980
|
|
|
|
38.0
|
|
|
|
1,246,000
|
|
|
|
58.0
|
|
November 23, 2014
|
|
|
5,964,967
|
|
|
|
2,171,880
|
|
|
|
36.4
|
|
|
|
1,246,000
|
|
|
|
57.3
|
|
May 23, 2015
|
|
|
5,687,526
|
|
|
|
1,950,670
|
|
|
|
34.3
|
|
|
|
1,246,000
|
|
|
|
56.2
|
|
November 23, 2015
|
|
|
5,410,086
|
|
|
|
1,689,240
|
|
|
|
31.2
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
5,132,646
|
|
|
|
1,407,700
|
|
|
|
27.4
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
4,855,205
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N918DH
|
|
|
|
|
Series A
|
|
Series B
|
|
|
Assumed Aircraft
|
|
Outstanding
|
|
|
|
Outstanding
|
|
|
Date
|
|
Value
|
|
Balance
|
|
LTV
|
|
Balance
|
|
LTV
|
|
May 23, 2011
|
|
$
|
8,017,869
|
|
|
$
|
3,863,400
|
|
|
|
48.2
|
%
|
|
$
|
1,273,000
|
|
|
|
64.1
|
%
|
November 23, 2011
|
|
|
7,815,738
|
|
|
|
3,616,800
|
|
|
|
46.3
|
|
|
|
1,273,000
|
|
|
|
62.6
|
|
May 23, 2012
|
|
|
7,613,607
|
|
|
|
3,329,100
|
|
|
|
43.7
|
|
|
|
1,273,000
|
|
|
|
60.4
|
|
November 23, 2012
|
|
|
7,411,475
|
|
|
|
3,123,600
|
|
|
|
42.1
|
|
|
|
1,273,000
|
|
|
|
59.3
|
|
May 23, 2013
|
|
|
7,141,967
|
|
|
|
2,877,000
|
|
|
|
40.3
|
|
|
|
1,273,000
|
|
|
|
58.1
|
|
November 23, 2013
|
|
|
6,872,459
|
|
|
|
2,671,500
|
|
|
|
38.9
|
|
|
|
1,273,000
|
|
|
|
57.4
|
|
May 23, 2014
|
|
|
6,602,951
|
|
|
|
2,424,900
|
|
|
|
36.7
|
|
|
|
1,273,000
|
|
|
|
56.0
|
|
November 23, 2014
|
|
|
6,333,443
|
|
|
|
2,219,400
|
|
|
|
35.0
|
|
|
|
1,273,000
|
|
|
|
55.1
|
|
May 23, 2015
|
|
|
6,063,934
|
|
|
|
1,993,350
|
|
|
|
32.9
|
|
|
|
1,273,000
|
|
|
|
53.9
|
|
November 23, 2015
|
|
|
5,794,426
|
|
|
|
1,726,200
|
|
|
|
29.8
|
|
|
|
0.00
|
|
|
|
0.0
|
|
May 23, 2016
|
|
|
5,524,918
|
|
|
|
1,438,500
|
|
|
|
26.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
November 23, 2016
|
|
|
5,255,410
|
|
|
|
0.00
|
|
|
|
0.0
|
|
|
|
0.00
|
|
|
|
0.0
|
|
IV-15
APPENDIX V
A. Boeing
737-732
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N308DE
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
20,563,000
|
|
|
$
|
0.00
|
|
|
$
|
5,686,000
|
|
May 23, 2011
|
|
|
240,749
|
|
|
|
20,322,251
|
|
|
|
0.00
|
|
|
|
5,686,000
|
|
November 23, 2011
|
|
|
925,879
|
|
|
|
19,396,372
|
|
|
|
0.00
|
|
|
|
5,686,000
|
|
May 23, 2012
|
|
|
904,391
|
|
|
|
18,491,981
|
|
|
|
0.00
|
|
|
|
5,686,000
|
|
November 23, 2012
|
|
|
971,247
|
|
|
|
17,520,734
|
|
|
|
0.00
|
|
|
|
5,686,000
|
|
May 23, 2013
|
|
|
976,632
|
|
|
|
16,544,102
|
|
|
|
0.00
|
|
|
|
5,686,000
|
|
November 23, 2013
|
|
|
950,389
|
|
|
|
15,593,713
|
|
|
|
0.00
|
|
|
|
5,686,000
|
|
May 23, 2014
|
|
|
977,250
|
|
|
|
14,616,463
|
|
|
|
0.00
|
|
|
|
5,686,000
|
|
November 23, 2014
|
|
|
954,591
|
|
|
|
13,661,872
|
|
|
|
0.00
|
|
|
|
5,686,000
|
|
May 23, 2015
|
|
|
943,718
|
|
|
|
12,718,154
|
|
|
|
0.00
|
|
|
|
5,686,000
|
|
November 23, 2015
|
|
|
932,652
|
|
|
|
11,785,502
|
|
|
|
5,686,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
947,076
|
|
|
|
10,838,426
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
958,442
|
|
|
|
9,879,984
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
917,464
|
|
|
|
8,962,520
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
902,600
|
|
|
|
8,059,920
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
860,620
|
|
|
|
7,199,300
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
7,199,300
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N310DE
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
20,689,000
|
|
|
$
|
0.00
|
|
|
$
|
5,721,000
|
|
May 23, 2011
|
|
|
242,224
|
|
|
|
20,446,776
|
|
|
|
0.00
|
|
|
|
5,721,000
|
|
November 23, 2011
|
|
|
931,553
|
|
|
|
19,515,223
|
|
|
|
0.00
|
|
|
|
5,721,000
|
|
May 23, 2012
|
|
|
909,932
|
|
|
|
18,605,291
|
|
|
|
0.00
|
|
|
|
5,721,000
|
|
November 23, 2012
|
|
|
977,199
|
|
|
|
17,628,092
|
|
|
|
0.00
|
|
|
|
5,721,000
|
|
May 23, 2013
|
|
|
982,615
|
|
|
|
16,645,477
|
|
|
|
0.00
|
|
|
|
5,721,000
|
|
November 23, 2013
|
|
|
956,213
|
|
|
|
15,689,264
|
|
|
|
0.00
|
|
|
|
5,721,000
|
|
May 23, 2014
|
|
|
983,239
|
|
|
|
14,706,025
|
|
|
|
0.00
|
|
|
|
5,721,000
|
|
November 23, 2014
|
|
|
960,440
|
|
|
|
13,745,585
|
|
|
|
0.00
|
|
|
|
5,721,000
|
|
May 23, 2015
|
|
|
949,501
|
|
|
|
12,796,084
|
|
|
|
0.00
|
|
|
|
5,721,000
|
|
November 23, 2015
|
|
|
938,366
|
|
|
|
11,857,718
|
|
|
|
5,721,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
952,879
|
|
|
|
10,904,839
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
964,315
|
|
|
|
9,940,524
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
923,086
|
|
|
|
9,017,438
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
908,130
|
|
|
|
8,109,308
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
865,894
|
|
|
|
7,243,414
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
7,243,414
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-1
B. Boeing
737-832
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3731T
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
13,567,000
|
|
|
$
|
0.00
|
|
|
$
|
3,819,000
|
|
November 23, 2011
|
|
|
0.00
|
|
|
|
13,567,000
|
|
|
|
0.00
|
|
|
|
3,819,000
|
|
May 23, 2012
|
|
|
158,841
|
|
|
|
13,408,159
|
|
|
|
0.00
|
|
|
|
3,819,000
|
|
November 23, 2012
|
|
|
610,874
|
|
|
|
12,797,285
|
|
|
|
0.00
|
|
|
|
3,819,000
|
|
May 23, 2013
|
|
|
596,696
|
|
|
|
12,200,589
|
|
|
|
0.00
|
|
|
|
3,819,000
|
|
November 23, 2013
|
|
|
640,807
|
|
|
|
11,559,782
|
|
|
|
0.00
|
|
|
|
3,819,000
|
|
May 23, 2014
|
|
|
644,359
|
|
|
|
10,915,423
|
|
|
|
0.00
|
|
|
|
3,819,000
|
|
November 23, 2014
|
|
|
627,046
|
|
|
|
10,288,377
|
|
|
|
0.00
|
|
|
|
3,819,000
|
|
May 23, 2015
|
|
|
644,767
|
|
|
|
9,643,610
|
|
|
|
0.00
|
|
|
|
3,819,000
|
|
November 23, 2015
|
|
|
629,818
|
|
|
|
9,013,792
|
|
|
|
3,819,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
622,643
|
|
|
|
8,391,149
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
615,343
|
|
|
|
7,775,806
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
624,859
|
|
|
|
7,150,947
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
632,358
|
|
|
|
6,518,589
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
1,363,129
|
|
|
|
5,155,460
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
407,010
|
|
|
|
4,748,450
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2019
|
|
|
4,748,450
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3732J
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
13,563,000
|
|
|
$
|
0.00
|
|
|
$
|
3,818,000
|
|
November 23, 2011
|
|
|
0.00
|
|
|
|
13,563,000
|
|
|
|
0.00
|
|
|
|
3,818,000
|
|
May 23, 2012
|
|
|
158,794
|
|
|
|
13,404,206
|
|
|
|
0.00
|
|
|
|
3,818,000
|
|
November 23, 2012
|
|
|
610,694
|
|
|
|
12,793,512
|
|
|
|
0.00
|
|
|
|
3,818,000
|
|
May 23, 2013
|
|
|
596,520
|
|
|
|
12,196,992
|
|
|
|
0.00
|
|
|
|
3,818,000
|
|
November 23, 2013
|
|
|
640,618
|
|
|
|
11,556,374
|
|
|
|
0.00
|
|
|
|
3,818,000
|
|
May 23, 2014
|
|
|
644,170
|
|
|
|
10,912,204
|
|
|
|
0.00
|
|
|
|
3,818,000
|
|
November 23, 2014
|
|
|
626,860
|
|
|
|
10,285,344
|
|
|
|
0.00
|
|
|
|
3,818,000
|
|
May 23, 2015
|
|
|
644,577
|
|
|
|
9,640,767
|
|
|
|
0.00
|
|
|
|
3,818,000
|
|
November 23, 2015
|
|
|
629,632
|
|
|
|
9,011,135
|
|
|
|
3,818,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
622,460
|
|
|
|
8,388,675
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
615,161
|
|
|
|
7,773,514
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
624,675
|
|
|
|
7,148,839
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
632,172
|
|
|
|
6,516,667
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
1,362,727
|
|
|
|
5,153,940
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
406,890
|
|
|
|
4,747,050
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2019
|
|
|
4,747,050
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3733Z
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
13,622,000
|
|
|
$
|
0.00
|
|
|
$
|
3,835,000
|
|
November 23, 2011
|
|
|
0.00
|
|
|
|
13,622,000
|
|
|
|
0.00
|
|
|
|
3,835,000
|
|
May 23, 2012
|
|
|
159,485
|
|
|
|
13,462,515
|
|
|
|
0.00
|
|
|
|
3,835,000
|
|
November 23, 2012
|
|
|
613,350
|
|
|
|
12,849,165
|
|
|
|
0.00
|
|
|
|
3,835,000
|
|
May 23, 2013
|
|
|
599,115
|
|
|
|
12,250,050
|
|
|
|
0.00
|
|
|
|
3,835,000
|
|
November 23, 2013
|
|
|
643,405
|
|
|
|
11,606,645
|
|
|
|
0.00
|
|
|
|
3,835,000
|
|
May 23, 2014
|
|
|
646,972
|
|
|
|
10,959,673
|
|
|
|
0.00
|
|
|
|
3,835,000
|
|
November 23, 2014
|
|
|
629,587
|
|
|
|
10,330,086
|
|
|
|
0.00
|
|
|
|
3,835,000
|
|
May 23, 2015
|
|
|
647,381
|
|
|
|
9,682,705
|
|
|
|
0.00
|
|
|
|
3,835,000
|
|
November 23, 2015
|
|
|
632,371
|
|
|
|
9,050,334
|
|
|
|
3,835,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
625,168
|
|
|
|
8,425,166
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
617,837
|
|
|
|
7,807,329
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
627,392
|
|
|
|
7,179,937
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
634,922
|
|
|
|
6,545,015
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
1,368,655
|
|
|
|
5,176,360
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
408,660
|
|
|
|
4,767,700
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2019
|
|
|
4,767,700
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3734B
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
13,504,000
|
|
|
$
|
0.00
|
|
|
$
|
3,802,000
|
|
November 23, 2011
|
|
|
0.00
|
|
|
|
13,504,000
|
|
|
|
0.00
|
|
|
|
3,802,000
|
|
May 23, 2012
|
|
|
158,103
|
|
|
|
13,345,897
|
|
|
|
0.00
|
|
|
|
3,802,000
|
|
November 23, 2012
|
|
|
608,037
|
|
|
|
12,737,860
|
|
|
|
0.00
|
|
|
|
3,802,000
|
|
May 23, 2013
|
|
|
593,926
|
|
|
|
12,143,934
|
|
|
|
0.00
|
|
|
|
3,802,000
|
|
November 23, 2013
|
|
|
637,831
|
|
|
|
11,506,103
|
|
|
|
0.00
|
|
|
|
3,802,000
|
|
May 23, 2014
|
|
|
641,367
|
|
|
|
10,864,736
|
|
|
|
0.00
|
|
|
|
3,802,000
|
|
November 23, 2014
|
|
|
624,134
|
|
|
|
10,240,602
|
|
|
|
0.00
|
|
|
|
3,802,000
|
|
May 23, 2015
|
|
|
641,773
|
|
|
|
9,598,829
|
|
|
|
0.00
|
|
|
|
3,802,000
|
|
November 23, 2015
|
|
|
626,893
|
|
|
|
8,971,936
|
|
|
|
3,802,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
619,753
|
|
|
|
8,352,183
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
612,485
|
|
|
|
7,739,698
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
621,957
|
|
|
|
7,117,741
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
629,422
|
|
|
|
6,488,319
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
1,356,799
|
|
|
|
5,131,520
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
405,120
|
|
|
|
4,726,400
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2019
|
|
|
4,726,400
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3735D
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
13,526,000
|
|
|
$
|
0.00
|
|
|
$
|
3,808,000
|
|
November 23, 2011
|
|
|
0.00
|
|
|
|
13,526,000
|
|
|
|
0.00
|
|
|
|
3,808,000
|
|
May 23, 2012
|
|
|
158,361
|
|
|
|
13,367,639
|
|
|
|
0.00
|
|
|
|
3,808,000
|
|
November 23, 2012
|
|
|
609,028
|
|
|
|
12,758,611
|
|
|
|
0.00
|
|
|
|
3,808,000
|
|
May 23, 2013
|
|
|
594,893
|
|
|
|
12,163,718
|
|
|
|
0.00
|
|
|
|
3,808,000
|
|
November 23, 2013
|
|
|
638,870
|
|
|
|
11,524,848
|
|
|
|
0.00
|
|
|
|
3,808,000
|
|
May 23, 2014
|
|
|
642,412
|
|
|
|
10,882,436
|
|
|
|
0.00
|
|
|
|
3,808,000
|
|
November 23, 2014
|
|
|
625,150
|
|
|
|
10,257,286
|
|
|
|
0.00
|
|
|
|
3,808,000
|
|
May 23, 2015
|
|
|
642,819
|
|
|
|
9,614,467
|
|
|
|
0.00
|
|
|
|
3,808,000
|
|
November 23, 2015
|
|
|
627,915
|
|
|
|
8,986,552
|
|
|
|
3,808,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
620,762
|
|
|
|
8,365,790
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
613,482
|
|
|
|
7,752,308
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
622,971
|
|
|
|
7,129,337
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
630,447
|
|
|
|
6,498,890
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
1,359,010
|
|
|
|
5,139,880
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
405,780
|
|
|
|
4,734,100
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2019
|
|
|
4,734,100
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N3736C
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
13,678,000
|
|
|
$
|
0.00
|
|
|
$
|
3,851,000
|
|
November 23, 2011
|
|
|
0.00
|
|
|
|
13,678,000
|
|
|
|
0.00
|
|
|
|
3,851,000
|
|
May 23, 2012
|
|
|
160,140
|
|
|
|
13,517,860
|
|
|
|
0.00
|
|
|
|
3,851,000
|
|
November 23, 2012
|
|
|
615,872
|
|
|
|
12,901,988
|
|
|
|
0.00
|
|
|
|
3,851,000
|
|
May 23, 2013
|
|
|
601,578
|
|
|
|
12,300,410
|
|
|
|
0.00
|
|
|
|
3,851,000
|
|
November 23, 2013
|
|
|
646,050
|
|
|
|
11,654,360
|
|
|
|
0.00
|
|
|
|
3,851,000
|
|
May 23, 2014
|
|
|
649,631
|
|
|
|
11,004,729
|
|
|
|
0.00
|
|
|
|
3,851,000
|
|
November 23, 2014
|
|
|
632,176
|
|
|
|
10,372,553
|
|
|
|
0.00
|
|
|
|
3,851,000
|
|
May 23, 2015
|
|
|
650,043
|
|
|
|
9,722,510
|
|
|
|
0.00
|
|
|
|
3,851,000
|
|
November 23, 2015
|
|
|
634,970
|
|
|
|
9,087,540
|
|
|
|
3,851,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
627,738
|
|
|
|
8,459,802
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
620,377
|
|
|
|
7,839,425
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
629,971
|
|
|
|
7,209,454
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
637,532
|
|
|
|
6,571,922
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
1,374,282
|
|
|
|
5,197,640
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
410,340
|
|
|
|
4,787,300
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2019
|
|
|
4,787,300
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-4
C. Boeing
757-251/757-232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N544US
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
8,315,000
|
|
|
$
|
0.00
|
|
|
$
|
2,575,000
|
|
May 23, 2011
|
|
|
498,900
|
|
|
|
7,816,100
|
|
|
|
0.00
|
|
|
|
2,575,000
|
|
November 23, 2011
|
|
|
498,900
|
|
|
|
7,317,200
|
|
|
|
0.00
|
|
|
|
2,575,000
|
|
May 23, 2012
|
|
|
582,050
|
|
|
|
6,735,150
|
|
|
|
0.00
|
|
|
|
2,575,000
|
|
November 23, 2012
|
|
|
415,750
|
|
|
|
6,319,400
|
|
|
|
0.00
|
|
|
|
2,575,000
|
|
May 23, 2013
|
|
|
498,900
|
|
|
|
5,820,500
|
|
|
|
0.00
|
|
|
|
2,575,000
|
|
November 23, 2013
|
|
|
415,750
|
|
|
|
5,404,750
|
|
|
|
0.00
|
|
|
|
2,575,000
|
|
May 23, 2014
|
|
|
498,900
|
|
|
|
4,905,850
|
|
|
|
0.00
|
|
|
|
2,575,000
|
|
November 23, 2014
|
|
|
415,750
|
|
|
|
4,490,100
|
|
|
|
0.00
|
|
|
|
2,575,000
|
|
May 23, 2015
|
|
|
457,325
|
|
|
|
4,032,775
|
|
|
|
0.00
|
|
|
|
2,575,000
|
|
November 23, 2015
|
|
|
540,475
|
|
|
|
3,492,300
|
|
|
|
2,575,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
582,050
|
|
|
|
2,910,250
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
2,910,250
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N545US
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
8,435,000
|
|
|
$
|
0.00
|
|
|
$
|
2,612,000
|
|
May 23, 2011
|
|
|
506,100
|
|
|
|
7,928,900
|
|
|
|
0.00
|
|
|
|
2,612,000
|
|
November 23, 2011
|
|
|
506,100
|
|
|
|
7,422,800
|
|
|
|
0.00
|
|
|
|
2,612,000
|
|
May 23, 2012
|
|
|
590,450
|
|
|
|
6,832,350
|
|
|
|
0.00
|
|
|
|
2,612,000
|
|
November 23, 2012
|
|
|
421,750
|
|
|
|
6,410,600
|
|
|
|
0.00
|
|
|
|
2,612,000
|
|
May 23, 2013
|
|
|
506,100
|
|
|
|
5,904,500
|
|
|
|
0.00
|
|
|
|
2,612,000
|
|
November 23, 2013
|
|
|
421,750
|
|
|
|
5,482,750
|
|
|
|
0.00
|
|
|
|
2,612,000
|
|
May 23, 2014
|
|
|
506,100
|
|
|
|
4,976,650
|
|
|
|
0.00
|
|
|
|
2,612,000
|
|
November 23, 2014
|
|
|
421,750
|
|
|
|
4,554,900
|
|
|
|
0.00
|
|
|
|
2,612,000
|
|
May 23, 2015
|
|
|
463,925
|
|
|
|
4,090,975
|
|
|
|
0.00
|
|
|
|
2,612,000
|
|
November 23, 2015
|
|
|
548,275
|
|
|
|
3,542,700
|
|
|
|
2,612,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
590,450
|
|
|
|
2,952,250
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
2,952,250
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N546US
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
8,330,000
|
|
|
$
|
0.00
|
|
|
$
|
2,580,000
|
|
May 23, 2011
|
|
|
499,800
|
|
|
|
7,830,200
|
|
|
|
0.00
|
|
|
|
2,580,000
|
|
November 23, 2011
|
|
|
499,800
|
|
|
|
7,330,400
|
|
|
|
0.00
|
|
|
|
2,580,000
|
|
May 23, 2012
|
|
|
583,100
|
|
|
|
6,747,300
|
|
|
|
0.00
|
|
|
|
2,580,000
|
|
November 23, 2012
|
|
|
416,500
|
|
|
|
6,330,800
|
|
|
|
0.00
|
|
|
|
2,580,000
|
|
May 23, 2013
|
|
|
499,800
|
|
|
|
5,831,000
|
|
|
|
0.00
|
|
|
|
2,580,000
|
|
November 23, 2013
|
|
|
416,500
|
|
|
|
5,414,500
|
|
|
|
0.00
|
|
|
|
2,580,000
|
|
May 23, 2014
|
|
|
499,800
|
|
|
|
4,914,700
|
|
|
|
0.00
|
|
|
|
2,580,000
|
|
November 23, 2014
|
|
|
416,500
|
|
|
|
4,498,200
|
|
|
|
0.00
|
|
|
|
2,580,000
|
|
May 23, 2015
|
|
|
458,150
|
|
|
|
4,040,050
|
|
|
|
0.00
|
|
|
|
2,580,000
|
|
November 23, 2015
|
|
|
541,450
|
|
|
|
3,498,600
|
|
|
|
2,580,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
583,100
|
|
|
|
2,915,500
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
2,915,500
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N547US
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
8,495,000
|
|
|
$
|
0.00
|
|
|
$
|
2,631,000
|
|
May 23, 2011
|
|
|
509,700
|
|
|
|
7,985,300
|
|
|
|
0.00
|
|
|
|
2,631,000
|
|
November 23, 2011
|
|
|
509,700
|
|
|
|
7,475,600
|
|
|
|
0.00
|
|
|
|
2,631,000
|
|
May 23, 2012
|
|
|
594,650
|
|
|
|
6,880,950
|
|
|
|
0.00
|
|
|
|
2,631,000
|
|
November 23, 2012
|
|
|
424,750
|
|
|
|
6,456,200
|
|
|
|
0.00
|
|
|
|
2,631,000
|
|
May 23, 2013
|
|
|
509,700
|
|
|
|
5,946,500
|
|
|
|
0.00
|
|
|
|
2,631,000
|
|
November 23, 2013
|
|
|
424,750
|
|
|
|
5,521,750
|
|
|
|
0.00
|
|
|
|
2,631,000
|
|
May 23, 2014
|
|
|
509,700
|
|
|
|
5,012,050
|
|
|
|
0.00
|
|
|
|
2,631,000
|
|
November 23, 2014
|
|
|
424,750
|
|
|
|
4,587,300
|
|
|
|
0.00
|
|
|
|
2,631,000
|
|
May 23, 2015
|
|
|
467,225
|
|
|
|
4,120,075
|
|
|
|
0.00
|
|
|
|
2,631,000
|
|
November 23, 2015
|
|
|
552,175
|
|
|
|
3,567,900
|
|
|
|
2,631,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
594,650
|
|
|
|
2,973,250
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
2,973,250
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N548US
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
8,510,000
|
|
|
$
|
0.00
|
|
|
$
|
2,635,000
|
|
May 23, 2011
|
|
|
510,600
|
|
|
|
7,999,400
|
|
|
|
0.00
|
|
|
|
2,635,000
|
|
November 23, 2011
|
|
|
510,600
|
|
|
|
7,488,800
|
|
|
|
0.00
|
|
|
|
2,635,000
|
|
May 23, 2012
|
|
|
595,700
|
|
|
|
6,893,100
|
|
|
|
0.00
|
|
|
|
2,635,000
|
|
November 23, 2012
|
|
|
425,500
|
|
|
|
6,467,600
|
|
|
|
0.00
|
|
|
|
2,635,000
|
|
May 23, 2013
|
|
|
510,600
|
|
|
|
5,957,000
|
|
|
|
0.00
|
|
|
|
2,635,000
|
|
November 23, 2013
|
|
|
425,500
|
|
|
|
5,531,500
|
|
|
|
0.00
|
|
|
|
2,635,000
|
|
May 23, 2014
|
|
|
510,600
|
|
|
|
5,020,900
|
|
|
|
0.00
|
|
|
|
2,635,000
|
|
November 23, 2014
|
|
|
425,500
|
|
|
|
4,595,400
|
|
|
|
0.00
|
|
|
|
2,635,000
|
|
May 23, 2015
|
|
|
468,050
|
|
|
|
4,127,350
|
|
|
|
0.00
|
|
|
|
2,635,000
|
|
November 23, 2015
|
|
|
553,150
|
|
|
|
3,574,200
|
|
|
|
2,635,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
595,700
|
|
|
|
2,978,500
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
2,978,500
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N549US
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
8,520,000
|
|
|
$
|
0.00
|
|
|
$
|
2,638,000
|
|
May 23, 2011
|
|
|
511,200
|
|
|
|
8,008,800
|
|
|
|
0.00
|
|
|
|
2,638,000
|
|
November 23, 2011
|
|
|
511,200
|
|
|
|
7,497,600
|
|
|
|
0.00
|
|
|
|
2,638,000
|
|
May 23, 2012
|
|
|
596,400
|
|
|
|
6,901,200
|
|
|
|
0.00
|
|
|
|
2,638,000
|
|
November 23, 2012
|
|
|
426,000
|
|
|
|
6,475,200
|
|
|
|
0.00
|
|
|
|
2,638,000
|
|
May 23, 2013
|
|
|
511,200
|
|
|
|
5,964,000
|
|
|
|
0.00
|
|
|
|
2,638,000
|
|
November 23, 2013
|
|
|
426,000
|
|
|
|
5,538,000
|
|
|
|
0.00
|
|
|
|
2,638,000
|
|
May 23, 2014
|
|
|
511,200
|
|
|
|
5,026,800
|
|
|
|
0.00
|
|
|
|
2,638,000
|
|
November 23, 2014
|
|
|
426,000
|
|
|
|
4,600,800
|
|
|
|
0.00
|
|
|
|
2,638,000
|
|
May 23, 2015
|
|
|
468,600
|
|
|
|
4,132,200
|
|
|
|
0.00
|
|
|
|
2,638,000
|
|
November 23, 2015
|
|
|
553,800
|
|
|
|
3,578,400
|
|
|
|
2,638,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
596,400
|
|
|
|
2,982,000
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
2,982,000
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N6716C
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
10,690,000
|
|
|
$
|
0.00
|
|
|
$
|
3,010,000
|
|
November 23, 2011
|
|
|
0.00
|
|
|
|
10,690,000
|
|
|
|
0.00
|
|
|
|
3,010,000
|
|
May 23, 2012
|
|
|
125,157
|
|
|
|
10,564,843
|
|
|
|
0.00
|
|
|
|
3,010,000
|
|
November 23, 2012
|
|
|
481,333
|
|
|
|
10,083,510
|
|
|
|
0.00
|
|
|
|
3,010,000
|
|
May 23, 2013
|
|
|
470,162
|
|
|
|
9,613,348
|
|
|
|
0.00
|
|
|
|
3,010,000
|
|
November 23, 2013
|
|
|
504,918
|
|
|
|
9,108,430
|
|
|
|
0.00
|
|
|
|
3,010,000
|
|
May 23, 2014
|
|
|
507,717
|
|
|
|
8,600,713
|
|
|
|
0.00
|
|
|
|
3,010,000
|
|
November 23, 2014
|
|
|
494,075
|
|
|
|
8,106,638
|
|
|
|
0.00
|
|
|
|
3,010,000
|
|
May 23, 2015
|
|
|
508,039
|
|
|
|
7,598,599
|
|
|
|
0.00
|
|
|
|
3,010,000
|
|
November 23, 2015
|
|
|
496,260
|
|
|
|
7,102,339
|
|
|
|
3,010,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
490,606
|
|
|
|
6,611,733
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
484,854
|
|
|
|
6,126,879
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
492,352
|
|
|
|
5,634,527
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
498,261
|
|
|
|
5,136,266
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
1,074,066
|
|
|
|
4,062,200
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
320,700
|
|
|
|
3,741,500
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2019
|
|
|
3,741,500
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
D. Boeing
757-351
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N591NW
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
15,418,000
|
|
|
$
|
0.00
|
|
|
$
|
4,341,000
|
|
May 23, 2011
|
|
|
180,512
|
|
|
|
15,237,488
|
|
|
|
0.00
|
|
|
|
4,341,000
|
|
November 23, 2011
|
|
|
694,218
|
|
|
|
14,543,270
|
|
|
|
0.00
|
|
|
|
4,341,000
|
|
May 23, 2012
|
|
|
678,106
|
|
|
|
13,865,164
|
|
|
|
0.00
|
|
|
|
4,341,000
|
|
November 23, 2012
|
|
|
728,235
|
|
|
|
13,136,929
|
|
|
|
0.00
|
|
|
|
4,341,000
|
|
May 23, 2013
|
|
|
732,272
|
|
|
|
12,404,657
|
|
|
|
0.00
|
|
|
|
4,341,000
|
|
November 23, 2013
|
|
|
712,595
|
|
|
|
11,692,062
|
|
|
|
0.00
|
|
|
|
4,341,000
|
|
May 23, 2014
|
|
|
732,736
|
|
|
|
10,959,326
|
|
|
|
0.00
|
|
|
|
4,341,000
|
|
November 23, 2014
|
|
|
715,746
|
|
|
|
10,243,580
|
|
|
|
0.00
|
|
|
|
4,341,000
|
|
May 23, 2015
|
|
|
707,593
|
|
|
|
9,535,987
|
|
|
|
0.00
|
|
|
|
4,341,000
|
|
November 23, 2015
|
|
|
699,296
|
|
|
|
8,836,691
|
|
|
|
4,341,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
710,111
|
|
|
|
8,126,580
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
718,634
|
|
|
|
7,407,946
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
687,908
|
|
|
|
6,720,038
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
676,764
|
|
|
|
6,043,274
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
645,287
|
|
|
|
5,397,987
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
5,397,987
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N592NW
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Scheduled Payments
|
|
|
Equipment Note
|
|
|
Scheduled Payments
|
|
|
Equipment Note
|
|
Date
|
|
of Principal
|
|
|
Ending Balance
|
|
|
of Principal
|
|
|
Ending Balance
|
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
16,280,000
|
|
|
$
|
0.00
|
|
|
$
|
4,583,000
|
|
May 23, 2011
|
|
|
190,604
|
|
|
|
16,089,396
|
|
|
|
0.00
|
|
|
|
4,583,000
|
|
November 23, 2011
|
|
|
733,031
|
|
|
|
15,356,365
|
|
|
|
0.00
|
|
|
|
4,583,000
|
|
May 23, 2012
|
|
|
716,018
|
|
|
|
14,640,347
|
|
|
|
0.00
|
|
|
|
4,583,000
|
|
November 23, 2012
|
|
|
768,949
|
|
|
|
13,871,398
|
|
|
|
0.00
|
|
|
|
4,583,000
|
|
May 23, 2013
|
|
|
773,213
|
|
|
|
13,098,185
|
|
|
|
0.00
|
|
|
|
4,583,000
|
|
November 23, 2013
|
|
|
752,435
|
|
|
|
12,345,750
|
|
|
|
0.00
|
|
|
|
4,583,000
|
|
May 23, 2014
|
|
|
773,702
|
|
|
|
11,572,048
|
|
|
|
0.00
|
|
|
|
4,583,000
|
|
November 23, 2014
|
|
|
755,763
|
|
|
|
10,816,285
|
|
|
|
0.00
|
|
|
|
4,583,000
|
|
May 23, 2015
|
|
|
747,154
|
|
|
|
10,069,131
|
|
|
|
0.00
|
|
|
|
4,583,000
|
|
November 23, 2015
|
|
|
738,393
|
|
|
|
9,330,738
|
|
|
|
4,583,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
749,812
|
|
|
|
8,580,926
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
758,811
|
|
|
|
7,822,115
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
726,369
|
|
|
|
7,095,746
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
714,600
|
|
|
|
6,381,146
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
681,364
|
|
|
|
5,699,782
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
5,699,782
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N593NW
|
|
|
|
Series A
|
|
|
Series B
|
|
|
|
Scheduled Payments
|
|
|
Equipment Note
|
|
|
Scheduled Payments
|
|
|
Equipment Note
|
|
Date
|
|
of Principal
|
|
|
Ending Balance
|
|
|
of Principal
|
|
|
Ending Balance
|
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
16,294,000
|
|
|
$
|
0.00
|
|
|
$
|
4,587,000
|
|
May 23, 2011
|
|
|
190,768
|
|
|
|
16,103,232
|
|
|
|
0.00
|
|
|
|
4,587,000
|
|
November 23, 2011
|
|
|
733,661
|
|
|
|
15,369,571
|
|
|
|
0.00
|
|
|
|
4,587,000
|
|
May 23, 2012
|
|
|
716,634
|
|
|
|
14,652,937
|
|
|
|
0.00
|
|
|
|
4,587,000
|
|
November 23, 2012
|
|
|
769,611
|
|
|
|
13,883,326
|
|
|
|
0.00
|
|
|
|
4,587,000
|
|
May 23, 2013
|
|
|
773,877
|
|
|
|
13,109,449
|
|
|
|
0.00
|
|
|
|
4,587,000
|
|
November 23, 2013
|
|
|
753,083
|
|
|
|
12,356,366
|
|
|
|
0.00
|
|
|
|
4,587,000
|
|
May 23, 2014
|
|
|
774,367
|
|
|
|
11,581,999
|
|
|
|
0.00
|
|
|
|
4,587,000
|
|
November 23, 2014
|
|
|
756,413
|
|
|
|
10,825,586
|
|
|
|
0.00
|
|
|
|
4,587,000
|
|
May 23, 2015
|
|
|
747,796
|
|
|
|
10,077,790
|
|
|
|
0.00
|
|
|
|
4,587,000
|
|
November 23, 2015
|
|
|
739,028
|
|
|
|
9,338,762
|
|
|
|
4,587,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
750,457
|
|
|
|
8,588,305
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
759,464
|
|
|
|
7,828,841
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
726,993
|
|
|
|
7,101,848
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
715,215
|
|
|
|
6,386,633
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
681,950
|
|
|
|
5,704,683
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
5,704,683
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N1608
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
20,311,000
|
|
|
$
|
0.00
|
|
|
$
|
5,718,000
|
|
November 23, 2011
|
|
|
0.00
|
|
|
|
20,311,000
|
|
|
|
0.00
|
|
|
|
5,718,000
|
|
May 23, 2012
|
|
|
237,799
|
|
|
|
20,073,201
|
|
|
|
0.00
|
|
|
|
5,718,000
|
|
November 23, 2012
|
|
|
914,532
|
|
|
|
19,158,669
|
|
|
|
0.00
|
|
|
|
5,718,000
|
|
May 23, 2013
|
|
|
893,307
|
|
|
|
18,265,362
|
|
|
|
0.00
|
|
|
|
5,718,000
|
|
November 23, 2013
|
|
|
959,345
|
|
|
|
17,306,017
|
|
|
|
0.00
|
|
|
|
5,718,000
|
|
May 23, 2014
|
|
|
964,663
|
|
|
|
16,341,354
|
|
|
|
0.00
|
|
|
|
5,718,000
|
|
November 23, 2014
|
|
|
938,742
|
|
|
|
15,402,612
|
|
|
|
0.00
|
|
|
|
5,718,000
|
|
May 23, 2015
|
|
|
965,274
|
|
|
|
14,437,338
|
|
|
|
0.00
|
|
|
|
5,718,000
|
|
November 23, 2015
|
|
|
942,893
|
|
|
|
13,494,445
|
|
|
|
5,718,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
932,152
|
|
|
|
12,562,293
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
921,223
|
|
|
|
11,641,070
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
935,469
|
|
|
|
10,705,601
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
946,696
|
|
|
|
9,758,905
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
2,040,725
|
|
|
|
7,718,180
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
609,330
|
|
|
|
7,108,850
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2019
|
|
|
7,108,850
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N1609
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
20,372,000
|
|
|
$
|
0.00
|
|
|
$
|
5,735,000
|
|
November 23, 2011
|
|
|
0.00
|
|
|
|
20,372,000
|
|
|
|
0.00
|
|
|
|
5,735,000
|
|
May 23, 2012
|
|
|
238,513
|
|
|
|
20,133,487
|
|
|
|
0.00
|
|
|
|
5,735,000
|
|
November 23, 2012
|
|
|
917,279
|
|
|
|
19,216,208
|
|
|
|
0.00
|
|
|
|
5,735,000
|
|
May 23, 2013
|
|
|
895,990
|
|
|
|
18,320,218
|
|
|
|
0.00
|
|
|
|
5,735,000
|
|
November 23, 2013
|
|
|
962,226
|
|
|
|
17,357,992
|
|
|
|
0.00
|
|
|
|
5,735,000
|
|
May 23, 2014
|
|
|
967,560
|
|
|
|
16,390,432
|
|
|
|
0.00
|
|
|
|
5,735,000
|
|
November 23, 2014
|
|
|
941,562
|
|
|
|
15,448,870
|
|
|
|
0.00
|
|
|
|
5,735,000
|
|
May 23, 2015
|
|
|
968,173
|
|
|
|
14,480,697
|
|
|
|
0.00
|
|
|
|
5,735,000
|
|
November 23, 2015
|
|
|
945,724
|
|
|
|
13,534,973
|
|
|
|
5,735,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
934,952
|
|
|
|
12,600,021
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
923,989
|
|
|
|
11,676,032
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
938,279
|
|
|
|
10,737,753
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
949,539
|
|
|
|
9,788,214
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
2,046,854
|
|
|
|
7,741,360
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
611,160
|
|
|
|
7,130,200
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2019
|
|
|
7,130,200
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N1610D
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
20,355,000
|
|
|
$
|
0.00
|
|
|
$
|
5,730,000
|
|
November 23, 2011
|
|
|
0.00
|
|
|
|
20,355,000
|
|
|
|
0.00
|
|
|
|
5,730,000
|
|
May 23, 2012
|
|
|
238,314
|
|
|
|
20,116,686
|
|
|
|
0.00
|
|
|
|
5,730,000
|
|
November 23, 2012
|
|
|
916,513
|
|
|
|
19,200,173
|
|
|
|
0.00
|
|
|
|
5,730,000
|
|
May 23, 2013
|
|
|
895,243
|
|
|
|
18,304,930
|
|
|
|
0.00
|
|
|
|
5,730,000
|
|
November 23, 2013
|
|
|
961,423
|
|
|
|
17,343,507
|
|
|
|
0.00
|
|
|
|
5,730,000
|
|
May 23, 2014
|
|
|
966,752
|
|
|
|
16,376,755
|
|
|
|
0.00
|
|
|
|
5,730,000
|
|
November 23, 2014
|
|
|
940,776
|
|
|
|
15,435,979
|
|
|
|
0.00
|
|
|
|
5,730,000
|
|
May 23, 2015
|
|
|
967,365
|
|
|
|
14,468,614
|
|
|
|
0.00
|
|
|
|
5,730,000
|
|
November 23, 2015
|
|
|
944,936
|
|
|
|
13,523,678
|
|
|
|
5,730,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
934,172
|
|
|
|
12,589,506
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
923,217
|
|
|
|
11,666,289
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
937,496
|
|
|
|
10,728,793
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
948,747
|
|
|
|
9,780,046
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
2,045,146
|
|
|
|
7,734,900
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
610,650
|
|
|
|
7,124,250
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2019
|
|
|
7,124,250
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N708DN
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
75,342,000
|
|
|
$
|
0.00
|
|
|
$
|
20,832,000
|
|
May 23, 2011
|
|
|
882,094
|
|
|
|
74,459,906
|
|
|
|
0.00
|
|
|
|
20,832,000
|
|
November 23, 2011
|
|
|
3,392,384
|
|
|
|
71,067,522
|
|
|
|
0.00
|
|
|
|
20,832,000
|
|
May 23, 2012
|
|
|
3,313,650
|
|
|
|
67,753,872
|
|
|
|
0.00
|
|
|
|
20,832,000
|
|
November 23, 2012
|
|
|
3,558,612
|
|
|
|
64,195,260
|
|
|
|
0.00
|
|
|
|
20,832,000
|
|
May 23, 2013
|
|
|
3,578,338
|
|
|
|
60,616,922
|
|
|
|
0.00
|
|
|
|
20,832,000
|
|
November 23, 2013
|
|
|
3,482,188
|
|
|
|
57,134,734
|
|
|
|
0.00
|
|
|
|
20,832,000
|
|
May 23, 2014
|
|
|
3,580,606
|
|
|
|
53,554,128
|
|
|
|
0.00
|
|
|
|
20,832,000
|
|
November 23, 2014
|
|
|
3,497,583
|
|
|
|
50,056,545
|
|
|
|
0.00
|
|
|
|
20,832,000
|
|
May 23, 2015
|
|
|
3,457,744
|
|
|
|
46,598,801
|
|
|
|
0.00
|
|
|
|
20,832,000
|
|
November 23, 2015
|
|
|
3,417,199
|
|
|
|
43,181,602
|
|
|
|
20,832,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
3,470,047
|
|
|
|
39,711,555
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
3,511,692
|
|
|
|
36,199,863
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
3,361,551
|
|
|
|
32,838,312
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
3,307,090
|
|
|
|
29,531,222
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
3,153,277
|
|
|
|
26,377,945
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
26,377,945
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N378NW
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
14,827,000
|
|
|
$
|
0.00
|
|
|
$
|
4,174,000
|
|
May 23, 2011
|
|
|
173,593
|
|
|
|
14,653,407
|
|
|
|
0.00
|
|
|
|
4,174,000
|
|
November 23, 2011
|
|
|
667,607
|
|
|
|
13,985,800
|
|
|
|
0.00
|
|
|
|
4,174,000
|
|
May 23, 2012
|
|
|
652,113
|
|
|
|
13,333,687
|
|
|
|
0.00
|
|
|
|
4,174,000
|
|
November 23, 2012
|
|
|
700,320
|
|
|
|
12,633,367
|
|
|
|
0.00
|
|
|
|
4,174,000
|
|
May 23, 2013
|
|
|
704,203
|
|
|
|
11,929,164
|
|
|
|
0.00
|
|
|
|
4,174,000
|
|
November 23, 2013
|
|
|
685,280
|
|
|
|
11,243,884
|
|
|
|
0.00
|
|
|
|
4,174,000
|
|
May 23, 2014
|
|
|
704,649
|
|
|
|
10,539,235
|
|
|
|
0.00
|
|
|
|
4,174,000
|
|
November 23, 2014
|
|
|
688,310
|
|
|
|
9,850,925
|
|
|
|
0.00
|
|
|
|
4,174,000
|
|
May 23, 2015
|
|
|
680,470
|
|
|
|
9,170,455
|
|
|
|
0.00
|
|
|
|
4,174,000
|
|
November 23, 2015
|
|
|
672,491
|
|
|
|
8,497,964
|
|
|
|
4,174,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
682,891
|
|
|
|
7,815,073
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
691,087
|
|
|
|
7,123,986
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
661,539
|
|
|
|
6,462,447
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
650,822
|
|
|
|
5,811,625
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
620,552
|
|
|
|
5,191,073
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
5,191,073
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N853NW
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
37,642,000
|
|
|
$
|
0.00
|
|
|
$
|
10,597,000
|
|
May 23, 2011
|
|
|
440,708
|
|
|
|
37,201,292
|
|
|
|
0.00
|
|
|
|
10,597,000
|
|
November 23, 2011
|
|
|
1,694,886
|
|
|
|
35,506,406
|
|
|
|
0.00
|
|
|
|
10,597,000
|
|
May 23, 2012
|
|
|
1,655,549
|
|
|
|
33,850,857
|
|
|
|
0.00
|
|
|
|
10,597,000
|
|
November 23, 2012
|
|
|
1,777,937
|
|
|
|
32,072,920
|
|
|
|
0.00
|
|
|
|
10,597,000
|
|
May 23, 2013
|
|
|
1,787,791
|
|
|
|
30,285,129
|
|
|
|
0.00
|
|
|
|
10,597,000
|
|
November 23, 2013
|
|
|
1,739,754
|
|
|
|
28,545,375
|
|
|
|
0.00
|
|
|
|
10,597,000
|
|
May 23, 2014
|
|
|
1,788,924
|
|
|
|
26,756,451
|
|
|
|
0.00
|
|
|
|
10,597,000
|
|
November 23, 2014
|
|
|
1,747,446
|
|
|
|
25,009,005
|
|
|
|
0.00
|
|
|
|
10,597,000
|
|
May 23, 2015
|
|
|
1,727,541
|
|
|
|
23,281,464
|
|
|
|
0.00
|
|
|
|
10,597,000
|
|
November 23, 2015
|
|
|
1,707,284
|
|
|
|
21,574,180
|
|
|
|
10,597,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
1,733,688
|
|
|
|
19,840,492
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
1,754,494
|
|
|
|
18,085,998
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
1,679,482
|
|
|
|
16,406,516
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
1,652,272
|
|
|
|
14,754,244
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
1,575,425
|
|
|
|
13,178,819
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
13,178,819
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N811NW
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
41,030,000
|
|
|
$
|
0.00
|
|
|
$
|
11,551,000
|
|
May 23, 2011
|
|
|
480,374
|
|
|
|
40,549,626
|
|
|
|
0.00
|
|
|
|
11,551,000
|
|
November 23, 2011
|
|
|
1,847,436
|
|
|
|
38,702,190
|
|
|
|
0.00
|
|
|
|
11,551,000
|
|
May 23, 2012
|
|
|
1,804,558
|
|
|
|
36,897,632
|
|
|
|
0.00
|
|
|
|
11,551,000
|
|
November 23, 2012
|
|
|
1,937,961
|
|
|
|
34,959,671
|
|
|
|
0.00
|
|
|
|
11,551,000
|
|
May 23, 2013
|
|
|
1,948,704
|
|
|
|
33,010,967
|
|
|
|
0.00
|
|
|
|
11,551,000
|
|
November 23, 2013
|
|
|
1,896,341
|
|
|
|
31,114,626
|
|
|
|
0.00
|
|
|
|
11,551,000
|
|
May 23, 2014
|
|
|
1,949,939
|
|
|
|
29,164,687
|
|
|
|
0.00
|
|
|
|
11,551,000
|
|
November 23, 2014
|
|
|
1,904,725
|
|
|
|
27,259,962
|
|
|
|
0.00
|
|
|
|
11,551,000
|
|
May 23, 2015
|
|
|
1,883,030
|
|
|
|
25,376,932
|
|
|
|
0.00
|
|
|
|
11,551,000
|
|
November 23, 2015
|
|
|
1,860,950
|
|
|
|
23,515,982
|
|
|
|
11,551,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
1,889,730
|
|
|
|
21,626,252
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
1,912,409
|
|
|
|
19,713,843
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2017
|
|
|
1,830,644
|
|
|
|
17,883,199
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2017
|
|
|
1,800,987
|
|
|
|
16,082,212
|
|
|
|
0.00
|
|
|
|
0.00
|
|
May 23, 2018
|
|
|
1,717,222
|
|
|
|
14,364,990
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2018
|
|
|
14,364,990
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
J.
|
McDonnell-Douglas
MD-90-30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N917DN
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
4,062,000
|
|
|
$
|
0.00
|
|
|
$
|
1,258,000
|
|
May 23, 2011
|
|
|
243,720
|
|
|
|
3,818,280
|
|
|
|
0.00
|
|
|
|
1,258,000
|
|
November 23, 2011
|
|
|
243,720
|
|
|
|
3,574,560
|
|
|
|
0.00
|
|
|
|
1,258,000
|
|
May 23, 2012
|
|
|
284,340
|
|
|
|
3,290,220
|
|
|
|
0.00
|
|
|
|
1,258,000
|
|
November 23, 2012
|
|
|
203,100
|
|
|
|
3,087,120
|
|
|
|
0.00
|
|
|
|
1,258,000
|
|
May 23, 2013
|
|
|
243,720
|
|
|
|
2,843,400
|
|
|
|
0.00
|
|
|
|
1,258,000
|
|
November 23, 2013
|
|
|
203,100
|
|
|
|
2,640,300
|
|
|
|
0.00
|
|
|
|
1,258,000
|
|
May 23, 2014
|
|
|
243,720
|
|
|
|
2,396,580
|
|
|
|
0.00
|
|
|
|
1,258,000
|
|
November 23, 2014
|
|
|
203,100
|
|
|
|
2,193,480
|
|
|
|
0.00
|
|
|
|
1,258,000
|
|
May 23, 2015
|
|
|
223,410
|
|
|
|
1,970,070
|
|
|
|
0.00
|
|
|
|
1,258,000
|
|
November 23, 2015
|
|
|
264,030
|
|
|
|
1,706,040
|
|
|
|
1,258,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
284,340
|
|
|
|
1,421,700
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
1,421,700
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N919DN
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
4,022,000
|
|
|
$
|
0.00
|
|
|
$
|
1,246,000
|
|
May 23, 2011
|
|
|
241,320
|
|
|
|
3,780,680
|
|
|
|
0.00
|
|
|
|
1,246,000
|
|
November 23, 2011
|
|
|
241,320
|
|
|
|
3,539,360
|
|
|
|
0.00
|
|
|
|
1,246,000
|
|
May 23, 2012
|
|
|
281,540
|
|
|
|
3,257,820
|
|
|
|
0.00
|
|
|
|
1,246,000
|
|
November 23, 2012
|
|
|
201,100
|
|
|
|
3,056,720
|
|
|
|
0.00
|
|
|
|
1,246,000
|
|
May 23, 2013
|
|
|
241,320
|
|
|
|
2,815,400
|
|
|
|
0.00
|
|
|
|
1,246,000
|
|
November 23, 2013
|
|
|
201,100
|
|
|
|
2,614,300
|
|
|
|
0.00
|
|
|
|
1,246,000
|
|
May 23, 2014
|
|
|
241,320
|
|
|
|
2,372,980
|
|
|
|
0.00
|
|
|
|
1,246,000
|
|
November 23, 2014
|
|
|
201,100
|
|
|
|
2,171,880
|
|
|
|
0.00
|
|
|
|
1,246,000
|
|
May 23, 2015
|
|
|
221,210
|
|
|
|
1,950,670
|
|
|
|
0.00
|
|
|
|
1,246,000
|
|
November 23, 2015
|
|
|
261,430
|
|
|
|
1,689,240
|
|
|
|
1,246,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
281,540
|
|
|
|
1,407,700
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
1,407,700
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N918DH
|
|
|
Series A
|
|
Series B
|
|
|
Scheduled Payments
|
|
Equipment Note
|
|
Scheduled Payments
|
|
Equipment Note
|
Date
|
|
of Principal
|
|
Ending Balance
|
|
of Principal
|
|
Ending Balance
|
|
At Issuance
|
|
$
|
0.00
|
|
|
$
|
4,110,000
|
|
|
$
|
0.00
|
|
|
$
|
1,273,000
|
|
May 23, 2011
|
|
|
246,600
|
|
|
|
3,863,400
|
|
|
|
0.00
|
|
|
|
1,273,000
|
|
November 23, 2011
|
|
|
246,600
|
|
|
|
3,616,800
|
|
|
|
0.00
|
|
|
|
1,273,000
|
|
May 23, 2012
|
|
|
287,700
|
|
|
|
3,329,100
|
|
|
|
0.00
|
|
|
|
1,273,000
|
|
November 23, 2012
|
|
|
205,500
|
|
|
|
3,123,600
|
|
|
|
0.00
|
|
|
|
1,273,000
|
|
May 23, 2013
|
|
|
246,600
|
|
|
|
2,877,000
|
|
|
|
0.00
|
|
|
|
1,273,000
|
|
November 23, 2013
|
|
|
205,500
|
|
|
|
2,671,500
|
|
|
|
0.00
|
|
|
|
1,273,000
|
|
May 23, 2014
|
|
|
246,600
|
|
|
|
2,424,900
|
|
|
|
0.00
|
|
|
|
1,273,000
|
|
November 23, 2014
|
|
|
205,500
|
|
|
|
2,219,400
|
|
|
|
0.00
|
|
|
|
1,273,000
|
|
May 23, 2015
|
|
|
226,050
|
|
|
|
1,993,350
|
|
|
|
0.00
|
|
|
|
1,273,000
|
|
November 23, 2015
|
|
|
267,150
|
|
|
|
1,726,200
|
|
|
|
1,273,000
|
|
|
|
0.00
|
|
May 23, 2016
|
|
|
287,700
|
|
|
|
1,438,500
|
|
|
|
0.00
|
|
|
|
0.00
|
|
November 23, 2016
|
|
|
1,438,500
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
V-13
DELTA AIR
LINES, INC.
Consolidated
Statements of Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
|
|
|
|
|
(In millions, except per share
data)
|
|
2010
|
|
|
2009
|
|
|
$ Change
|
|
|
% Change
|
|
|
Operating Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passenger:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mainline
|
|
$
|
5,238
|
|
|
$
|
4,469
|
|
|
$
|
769
|
|
|
|
17
|
%
|
Regional carriers
|
|
|
1,430
|
|
|
|
1,310
|
|
|
|
120
|
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total passenger revenue
|
|
|
6,668
|
|
|
|
5,779
|
|
|
|
889
|
|
|
|
15
|
%
|
Cargo
|
|
|
236
|
|
|
|
253
|
|
|
|
(17
|
)
|
|
|
(7
|
)%
|
Other
|
|
|
885
|
|
|
|
773
|
|
|
|
112
|
|
|
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenue
|
|
|
7,789
|
|
|
|
6,805
|
|
|
|
984
|
|
|
|
14
|
%
|
Operating Expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft fuel and related taxes
|
|
|
1,928
|
|
|
|
1,706
|
|
|
|
222
|
|
|
|
13
|
%
|
Salaries and related costs
|
|
|
1,708
|
|
|
|
1,687
|
|
|
|
21
|
|
|
|
1
|
%
|
Contract carrier arrangements
|
|
|
1,180
|
|
|
|
941
|
|
|
|
239
|
|
|
|
25
|
%
|
Aircraft maintenance materials and outside repairs
|
|
|
395
|
|
|
|
284
|
|
|
|
111
|
|
|
|
39
|
%
|
Contracted services
|
|
|
393
|
|
|
|
419
|
|
|
|
(26
|
)
|
|
|
(6
|
)%
|
Depreciation and amortization
|
|
|
372
|
|
|
|
384
|
|
|
|
(12
|
)
|
|
|
(3
|
)%
|
Passenger commissions and other selling expenses
|
|
|
364
|
|
|
|
336
|
|
|
|
28
|
|
|
|
8
|
%
|
Landing fees and other rents
|
|
|
313
|
|
|
|
318
|
|
|
|
(5
|
)
|
|
|
(2
|
)%
|
Passenger service
|
|
|
180
|
|
|
|
161
|
|
|
|
19
|
|
|
|
12
|
%
|
Aircraft rent
|
|
|
82
|
|
|
|
117
|
|
|
|
(35
|
)
|
|
|
(30
|
)%
|
Profit sharing
|
|
|
38
|
|
|
|
|
|
|
|
38
|
|
|
|
NM
|
|
Restructuring and merger-related items
|
|
|
108
|
|
|
|
121
|
|
|
|
(13
|
)
|
|
|
(11
|
)%
|
Other
|
|
|
434
|
|
|
|
377
|
|
|
|
57
|
|
|
|
15
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expense
|
|
|
7,495
|
|
|
|
6,851
|
|
|
|
644
|
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
294
|
|
|
|
(46
|
)
|
|
|
340
|
|
|
|
NM
|
|
Other (Expense) Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(224
|
)
|
|
|
(261
|
)
|
|
|
37
|
|
|
|
(14
|
)%
|
Amortization of debt discount, net
|
|
|
(46
|
)
|
|
|
(66
|
)
|
|
|
20
|
|
|
|
(30
|
)%
|
Interest income
|
|
|
5
|
|
|
|
4
|
|
|
|
1
|
|
|
|
25
|
%
|
Loss on extinguishment of debt
|
|
|
(31
|
)
|
|
|
|
|
|
|
(31
|
)
|
|
|
NM
|
|
Miscellaneous, net
|
|
|
23
|
|
|
|
14
|
|
|
|
9
|
|
|
|
64
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense, net
|
|
|
(273
|
)
|
|
|
(309
|
)
|
|
|
36
|
|
|
|
(12
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) Before Income Taxes
|
|
|
21
|
|
|
|
(355
|
)
|
|
|
376
|
|
|
|
NM
|
|
Income Tax (Provision) Benefit
|
|
|
(2
|
)
|
|
|
330
|
|
|
|
(332
|
)
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
19
|
|
|
$
|
(25
|
)
|
|
$
|
44
|
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings (Loss) per Share
|
|
$
|
0.02
|
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings (Loss) per Share
|
|
$
|
0.02
|
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Weighted Average Shares Outstanding
|
|
|
836
|
|
|
|
830
|
|
|
|
|
|
|
|
|
|
Diluted Weighted Average Shares Outstanding
|
|
|
845
|
|
|
|
830
|
|
|
|
|
|
|
|
|
|
VI-1
DELTA AIR
LINES, INC.
Consolidated
Statements of Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
|
|
|
|
(In millions, except per share
data)
|
|
2010
|
|
|
2009
|
|
|
$ Change
|
|
|
% Change
|
|
|
Operating Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passenger:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mainline
|
|
$
|
21,408
|
|
|
$
|
18,522
|
|
|
$
|
2,886
|
|
|
|
16
|
%
|
Regional carriers
|
|
|
5,850
|
|
|
|
5,285
|
|
|
|
565
|
|
|
|
11
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total passenger revenue
|
|
|
27,258
|
|
|
|
23,807
|
|
|
|
3,451
|
|
|
|
14
|
%
|
Cargo
|
|
|
850
|
|
|
|
788
|
|
|
|
62
|
|
|
|
8
|
%
|
Other
|
|
|
3,647
|
|
|
|
3,468
|
|
|
|
179
|
|
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenue
|
|
|
31,755
|
|
|
|
28,063
|
|
|
|
3,692
|
|
|
|
13
|
%
|
Operating Expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft fuel and related taxes
|
|
|
7,594
|
|
|
|
7,384
|
|
|
|
210
|
|
|
|
3
|
%
|
Salaries and related costs
|
|
|
6,751
|
|
|
|
6,838
|
|
|
|
(87
|
)
|
|
|
(1
|
)%
|
Contract carrier arrangements
|
|
|
4,305
|
|
|
|
3,823
|
|
|
|
482
|
|
|
|
13
|
%
|
Aircraft maintenance materials and outside repairs
|
|
|
1,569
|
|
|
|
1,434
|
|
|
|
135
|
|
|
|
9
|
%
|
Contracted services
|
|
|
1,549
|
|
|
|
1,595
|
|
|
|
(46
|
)
|
|
|
(3
|
)%
|
Depreciation and amortization
|
|
|
1,511
|
|
|
|
1,536
|
|
|
|
(25
|
)
|
|
|
(2
|
)%
|
Passenger commissions and other selling expenses
|
|
|
1,509
|
|
|
|
1,405
|
|
|
|
104
|
|
|
|
7
|
%
|
Landing fees and other rents
|
|
|
1,281
|
|
|
|
1,289
|
|
|
|
(8
|
)
|
|
|
(1
|
)%
|
Passenger service
|
|
|
673
|
|
|
|
638
|
|
|
|
35
|
|
|
|
5
|
%
|
Aircraft rent
|
|
|
387
|
|
|
|
480
|
|
|
|
(93
|
)
|
|
|
(19
|
)%
|
Profit sharing
|
|
|
313
|
|
|
|
|
|
|
|
313
|
|
|
|
NM
|
|
Restructuring and merger-related items
|
|
|
450
|
|
|
|
407
|
|
|
|
43
|
|
|
|
11
|
%
|
Other
|
|
|
1,646
|
|
|
|
1,558
|
|
|
|
88
|
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expense
|
|
|
29,538
|
|
|
|
28,387
|
|
|
|
1,151
|
|
|
|
4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
2,217
|
|
|
|
(324
|
)
|
|
|
2,541
|
|
|
|
NM
|
|
Other (Expense) Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(1,004
|
)
|
|
|
(908
|
)
|
|
|
(96
|
)
|
|
|
11
|
%
|
Amortization of debt discount, net
|
|
|
(216
|
)
|
|
|
(370
|
)
|
|
|
154
|
|
|
|
(42
|
)%
|
Interest income
|
|
|
35
|
|
|
|
27
|
|
|
|
8
|
|
|
|
30
|
%
|
Loss on extinguishment of debt
|
|
|
(391
|
)
|
|
|
(83
|
)
|
|
|
(308
|
)
|
|
|
NM
|
|
Miscellaneous, net
|
|
|
(33
|
)
|
|
|
77
|
|
|
|
(110
|
)
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense, net
|
|
|
(1,609
|
)
|
|
|
(1,257
|
)
|
|
|
(352
|
)
|
|
|
28
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) Before Income Taxes
|
|
|
608
|
|
|
|
(1,581
|
)
|
|
|
2,189
|
|
|
|
NM
|
|
Income Tax (Provision) Benefit
|
|
|
(15
|
)
|
|
|
344
|
|
|
|
(359
|
)
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
593
|
|
|
$
|
(1,237
|
)
|
|
$
|
1,830
|
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings (Loss) per Share
|
|
$
|
0.71
|
|
|
$
|
(1.50
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings (Loss) per Share
|
|
$
|
0.70
|
|
|
$
|
(1.50
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Weighted Average Shares Outstanding
|
|
|
834
|
|
|
|
827
|
|
|
|
|
|
|
|
|
|
Diluted Weighted Average Shares Outstanding
|
|
|
843
|
|
|
|
827
|
|
|
|
|
|
|
|
|
|
VI-2
DELTA AIR
LINES, INC.
Selected
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
(In millions)
|
|
2010
|
|
2009
|
|
|
(Unaudited)
|
|
|
|
Cash and cash equivalents
|
|
$
|
2,892
|
|
|
$
|
4,607
|
|
Short-term investments
|
|
|
718
|
|
|
|
71
|
|
Restricted cash, cash equivalents and short-term investments
(short-term and long-term)
|
|
|
447
|
|
|
|
444
|
|
Total assets
|
|
|
43,188
|
|
|
|
43,789
|
|
Total debt and capital leases, including current maturities
|
|
|
15,252
|
|
|
|
17,198
|
|
Total stockholders equity
|
|
|
897
|
|
|
|
245
|
|
VI-3
PROSPECTUS
Delta Air Lines, Inc.
Pass Through
Certificates
This prospectus relates to pass through trusts to be formed by
Delta Air Lines, Inc. with a national or state bank or trust
company, as trustee, which may offer for sale, from time to
time, pass through certificates of one or more classes or series
under this prospectus and one or more related prospectus
supplements. The property of a trust will include equipment
notes issued by:
|
|
|
|
|
Delta to finance or refinance all or a portion of the purchase
price of an aircraft or other aircraft related assets owned or
to be purchased by Delta; or
|
|
|
|
one or more owner trustees to finance or refinance a portion of
the purchase price of an aircraft or other aircraft related
assets that have been or will be leased to Delta.
|
The interest rate, final maturity date and ranking or priority
of payment of any equipment notes will be described in the
applicable prospectus supplement.
The trustee will hold all property owned by a trust for the
benefit of holders of pass through certificates issued by that
trust. Each pass through certificate issued by a trust will
represent a beneficial interest in all property held by that
trust. The pass through certificates will not represent
interests in, or obligations of, Delta or any of our affiliates.
Equipment notes issued by any owner trustee will be without
recourse to Delta.
We will describe the specific terms of any offering of these
securities and any credit enhancements therefor in a prospectus
supplement to this prospectus. You should read this prospectus
and the applicable prospectus supplement carefully before you
invest.
This prospectus may not be used to consummate sales of these
securities unless accompanied by a prospectus supplement.
We may offer and sell the pass through certificates directly,
through agents we select from time to time, to or through
underwriters, dealers or other third parties we select, or by
means of other methods described in a prospectus supplement. If
we use any agents, underwriters or dealers to sell the pass
through certificates, we will name them and describe their
compensation in a prospectus supplement.
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 June 28, 2010
You should rely only on the information contained in this
prospectus, any prospectus supplement, 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 or 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 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 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, any prospectus supplement 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, any prospectus supplement and any related
company free writing prospectus nor any distribution of
securities pursuant to this prospectus shall, under any
circumstances, create any implication that there has been no
change in our business, financial condition, results of
operations or prospects since the date of this prospectus or
such prospectus supplement.
TABLE OF
CONTENTS
ABOUT
THIS PROSPECTUS
This prospectus is part of a registration statement on
Form S-3
that we filed with the Securities and Exchange Commission (the
SEC) utilizing a shelf
registration process. Under this shelf registration 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 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 Delta, the
Company, we, us and
our refer to Delta Air Lines, Inc. and our
wholly-owned subsidiaries. With respect to information as of
dates prior to October 30, 2008, these references do not
include our wholly-owned subsidiary, Northwest Airlines, LLC,
formerly known as Northwest Airlines Corporation
(Northwest), and its wholly-owned
subsidiaries.
FORWARD-LOOKING
STATEMENTS
Statements in this prospectus, any prospectus supplement, any
related company free writing prospectus and the documents
incorporated by reference herein and therein (or otherwise made
by us or on our behalf) that are not historical facts, including
statements regarding our estimates, expectations, beliefs,
intentions, projections or strategies for the future may be
forward-looking statements as defined in the Private
Securities Litigation Reform Act of 1995. When used in this
prospectus, any prospectus supplement, any related company free
writing prospectus and the documents incorporated herein and
therein by reference, the words expects,
believes, plans,
anticipates, and similar expressions are intended to
identify forward-looking statements. All forward-looking
statements involve a number of risks and uncertainties that
could cause actual results to differ materially from the
estimates, expectations, beliefs, intentions, projections and
strategies reflected in or suggested by the forward-looking
statements. These risks and uncertainties include, but are not
limited, to the risk factors discussed under the heading
Risk Factors in the applicable prospectus
supplement. All forward-looking statements speak only as of the
date made, and we undertake no obligation to publicly update or
revise any forward-looking statements to reflect events or
circumstances that may arise after the date of this prospectus.
WHERE YOU
CAN FIND MORE INFORMATION
We file annual, quarterly and current reports, proxy statements
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.
Please call the SEC at
1-800-SEC-0330
for further information on the public reference room. Our SEC
filings are also available to the public from the SECs
website at
http://www.sec.gov
and at our website at
http://www.delta.com.
The contents of our website are not incorporated into this
prospectus.
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,
2
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 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 file later with the SEC will automatically
update and supersede this prospectus.
|
The following documents listed below that we have previously
filed with the SEC (Commission File Number
001-05424)
are incorporated by reference (other than reports or portions
thereof furnished under Items 2.02 or 7.01 of
Form 8-K):
|
|
|
|
|
Annual Report on
Form 10-K
for the fiscal year ended December 31, 2009;
|
|
|
|
Quarterly Report on
Form 10-Q
for the quarterly period ended March 31, 2010; and
|
|
|
|
Current Reports on
Form 8-K
filed on February 9, 2010 and June 11, 2010.
|
All documents filed by us under Section 13(a), 13(c), 14 or
15(d) of the Securities Exchange Act of 1934, as amended (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 and prior to the termination of
this offering shall also be deemed to be incorporated by
reference in this prospectus.
Any party to whom this prospectus is delivered may request a
copy of these filings (other than any exhibits unless
specifically incorporated by reference into this prospectus), at
no cost, by writing or telephoning Delta at Delta Air Lines,
Inc., Investor Relations, Dept. No. 829,
P.O. Box 20706, Atlanta, GA 30320, telephone no.
(404) 715-2600.
3
THE
COMPANY
We provide scheduled air transportation for passengers and cargo
throughout the United States and around the world. In October
2008, a subsidiary of ours merged with and into Northwest
Airlines Corporation. Northwest and its subsidiaries, including
Northwest Airlines, Inc. (NWA), became our
wholly-owned subsidiaries. On December 31, 2009, NWA merged
with and into Delta, ending NWAs existence as a separate
entity. We anticipate that we will complete the integration of
NWAs operation into Delta during 2010.
Our global route network gives us a presence in every major
domestic and international market. Our route network is centered
around the hub system we operate at airports in Atlanta,
Cincinnati, Detroit, Memphis, Minneapolis/St. Paul, New
York-JFK, Salt Lake City, Paris-Charles de Gaulle, Amsterdam and
Tokyo-Narita. Each of these hub operations includes flights that
gather and distribute traffic from markets in the geographic
region surrounding the hub to domestic and international cities
and to other hubs. Our network is supported by a fleet of
aircraft that is varied in terms of size and capabilities,
giving us flexibility to adjust aircraft to the network.
Other key characteristics of our route network include:
|
|
|
|
|
our alliances with foreign airlines, including our membership in
SkyTeam, a global airline alliance;
|
|
|
|
our transatlantic joint venture with Air France KLM;
|
|
|
|
our domestic alliances, including our marketing alliance with
Alaska Airlines and Horizon Air, which we are enhancing to
expand our west coast service; and
|
|
|
|
agreements with multiple domestic regional carriers, which
operate as Delta Connection, including our wholly-owned
subsidiaries, Comair, Inc., Compass Airlines, Inc. and Mesaba
Aviation, Inc.
|
We are a Delaware corporation headquartered in Atlanta, Georgia.
Our principal executive offices are located at
Hartsfield-Jackson Atlanta International Airport, Atlanta,
Georgia
30320-6001
and our telephone number is
(404) 715-2600.
Our website is www.delta.com. We have provided this website
address as an inactive textual reference only and the
information contained on our website is not a part of this
prospectus.
RATIO OF
EARNINGS TO FIXED CHARGES
The ratio of earnings (loss) to fixed charges represents the
number of times that fixed charges are covered by earnings.
Earnings (loss) represents income (loss) before income taxes,
plus fixed charges, less capitalized interest. Fixed charges
include interest, whether expensed or capitalized, amortization
of debt costs, the portion of rent expense representative of the
interest factor and preferred stock dividends. For the three
months ended March 31, 2010 and 2009 and years ended
December 31, 2009, 2008, 2006 and 2005, earnings were not
sufficient to cover fixed charges by $248 million,
$800 million, $1.6 billion, $9.1 billion,
$7.0 billion and $3.9 billion, respectively.
References to Successor refer to Delta on or after
May 1, 2007, after giving effect to (1) the
cancellation of Delta common stock issued prior to the effective
date of Deltas emergence from bankruptcy on April 30,
2007; (2) the issuance of new Delta common stock and
certain debt securities in accordance with Deltas Joint
Plan of reorganization; and (3) the application of fresh
start reporting. References to Predecessor refer to
Delta prior to May 1, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
Three Months
|
|
|
|
|
|
Eight Months
|
|
|
Four Months
|
|
|
|
|
|
|
Ended
|
|
Year Ended
|
|
Ended
|
|
|
Ended
|
|
Year Ended
|
|
|
March 31,
|
|
December 31,
|
|
December 31,
|
|
|
April 30,
|
|
December 31,
|
|
|
2010
|
|
2009
|
|
2009
|
|
2008
|
|
2007
|
|
|
2007
|
|
2006
|
|
2005
|
Ratio of earnings (loss) to fixed charges
|
|
|
0.30
|
|
|
|
(1.26
|
)
|
|
|
(0.13
|
)
|
|
|
(10.26
|
)
|
|
|
2.20
|
|
|
|
|
5.53
|
|
|
|
(6.19
|
)
|
|
|
(2.04
|
)
|
4
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.
DESCRIPTION
OF THE PASS THROUGH CERTIFICATES
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.
Except as set forth in an applicable prospectus supplement, each
separate trust will be formed pursuant to the basic agreement
and a specific supplement to the basic agreement between Delta
and the trustee.
Except as set forth in an applicable prospectus supplement, the
equipment notes are or will be issued by:
|
|
|
|
|
Delta to finance or refinance all or a portion of the purchase
price of aircraft owned or to be purchased by Delta (owned
aircraft notes); or
|
|
|
|
one or more owner trustees on a non-recourse basis to finance or
refinance a portion of the purchase price of aircraft that have
been or will be leased to Delta (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 Delta, and the
leased aircraft notes will be secured by certain aircraft leased
or to be leased to Delta.
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 aircraft related equipment or personal
property owned or to be owned by, or leased or to be leased to,
Delta. 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. Also, to the extent set forth in the applicable
prospectus 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.
The pass through certificates will not represent interests in,
or obligations of, Delta or any of our affiliates.
For each leased aircraft, the owner trustee will issue the
related equipment notes, as nonrecourse obligations,
authenticated by a bank or trust company, as indenture trustee
under either a separate supplement to an existing trust
indenture and security agreement between the owner trustee and
the indenture trustee or a separate trust indenture and security
agreement. The owner trustee will also obtain a portion of the
funding for the leased aircraft from an equity investment of one
or more owner participants. A leased aircraft may also be
subject to other financing arrangements that will be described
in the applicable prospectus supplement. In connection with the
refinancing of a leased aircraft, the owner trustee may
refinance the existing equipment notes, which will be described
in the applicable prospectus supplement.
We will issue the equipment notes relating to aircraft owned by
us under either a separate supplement to an existing trust
indenture and mortgage or a separate trust indenture and
mortgage. An aircraft owned by us may also be subject to other
financing arrangements that will be described in the applicable
prospectus 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 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, letter of
credit, 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
5
notes. We will describe any such credit enhancements or other
arrangements or agreements in the applicable prospectus
supplement.
If the pass through trustee does not use the proceeds of any
offering of pass through certificates to purchase equipment
notes on the date of issuance of the pass through certificates,
it will hold the proceeds for the benefit of the holders of the
related pass through certificates under arrangements that we
will describe in the applicable prospectus supplement. If the
pass through trustee does not subsequently use any portion of
the proceeds to purchase equipment notes by the date specified
in the applicable prospectus supplement, it will return that
portion of the proceeds to the holders of the related pass
through certificates. In these circumstances, the prospectus
supplement will describe how the proceeds of the pass through
certificates will be held or applied, including any depositary
or escrow arrangements.
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 Delta 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 Shipman &
Goodwin LLP, Hartford, Connecticut, 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 or Deputy General Counsel
of Delta as to certain matters relating to the authorization,
execution and delivery of the pass through trust agreement by
Delta. Shearman & Sterling LLP from time to time may
represent Delta with respect to certain matters.
EXPERTS
Ernst & Young LLP, independent registered public
accounting firm, has audited our consolidated financial
statements included in the Delta Air Lines, Inc. Annual Report
on
Form 10-K
for the year ended December 31, 2009 and the effectiveness
of our internal control over financial reporting as of
December 31, 2009, as set forth in their reports, which are
incorporated by reference in this prospectus. Our consolidated
financial statements are incorporated by reference in reliance
on Ernst & Young LLPs reports, given on their
authority as experts in accounting and auditing.
6